Genuit Group PLC
LSE:GEN
Balance Sheet
Balance Sheet Decomposition
Genuit Group PLC
Genuit Group PLC
Balance Sheet
Genuit Group PLC
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
38
|
47
|
66
|
43
|
22
|
27
|
36
|
46
|
48
|
44
|
52
|
50
|
17
|
44
|
|
| Cash |
38
|
47
|
66
|
43
|
22
|
27
|
36
|
46
|
48
|
44
|
52
|
50
|
17
|
44
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
13
|
19
|
17
|
16
|
27
|
36
|
29
|
32
|
36
|
53
|
71
|
64
|
73
|
72
|
|
| Accounts Receivables |
12
|
16
|
15
|
15
|
26
|
35
|
29
|
31
|
36
|
52
|
70
|
61
|
66
|
69
|
|
| Other Receivables |
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
4
|
6
|
3
|
|
| Inventory |
35
|
38
|
39
|
40
|
48
|
52
|
54
|
58
|
60
|
53
|
81
|
90
|
69
|
74
|
|
| Other Current Assets |
4
|
5
|
5
|
5
|
4
|
5
|
30
|
6
|
4
|
10
|
7
|
17
|
24
|
13
|
|
| Total Current Assets |
90
|
108
|
127
|
104
|
100
|
120
|
148
|
142
|
148
|
159
|
211
|
221
|
183
|
202
|
|
| PP&E Net |
79
|
82
|
89
|
89
|
98
|
101
|
99
|
118
|
141
|
147
|
172
|
192
|
199
|
211
|
|
| PP&E Gross |
79
|
82
|
89
|
89
|
98
|
101
|
99
|
118
|
141
|
147
|
172
|
192
|
199
|
211
|
|
| Accumulated Depreciation |
55
|
66
|
74
|
85
|
97
|
113
|
96
|
107
|
115
|
81
|
90
|
97
|
104
|
114
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
49
|
42
|
37
|
59
|
56
|
48
|
175
|
160
|
143
|
129
|
|
| Goodwill |
234
|
234
|
234
|
235
|
329
|
329
|
320
|
343
|
346
|
345
|
468
|
455
|
454
|
452
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
234
|
234
|
234
|
235
|
329
|
329
|
320
|
343
|
346
|
345
|
468
|
455
|
454
|
452
|
|
| Total Assets |
404
N/A
|
424
+5%
|
450
+6%
|
428
-5%
|
576
+35%
|
592
+3%
|
603
+2%
|
662
+10%
|
691
+4%
|
700
+1%
|
1 026
+47%
|
1 028
+0%
|
979
-5%
|
993
+1%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
31
|
36
|
40
|
48
|
60
|
67
|
69
|
77
|
74
|
75
|
94
|
85
|
189
|
217
|
|
| Accrued Liabilities |
21
|
21
|
22
|
18
|
21
|
25
|
19
|
23
|
23
|
37
|
41
|
39
|
41
|
40
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
6
|
5
|
7
|
|
| Other Current Liabilities |
5
|
4
|
2
|
5
|
7
|
13
|
21
|
9
|
8
|
3
|
1
|
3
|
11
|
0
|
|
| Total Current Liabilities |
56
|
60
|
64
|
70
|
87
|
105
|
109
|
109
|
108
|
119
|
141
|
133
|
131
|
136
|
|
| Long-Term Debt |
149
|
150
|
151
|
118
|
216
|
191
|
184
|
210
|
210
|
68
|
214
|
210
|
161
|
165
|
|
| Deferred Income Tax |
6
|
2
|
2
|
1
|
10
|
7
|
7
|
11
|
11
|
11
|
49
|
50
|
50
|
49
|
|
| Other Liabilities |
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
6
|
8
|
0
|
0
|
|
| Total Liabilities |
213
N/A
|
213
0%
|
219
+3%
|
190
-13%
|
315
+65%
|
305
-3%
|
301
-1%
|
331
+10%
|
329
0%
|
199
-40%
|
408
+105%
|
401
-2%
|
342
-15%
|
350
+2%
|
|
| Equity | |||||||||||||||
| Common Stock |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
126
|
105
|
231
|
243
|
267
|
295
|
308
|
335
|
362
|
500
|
524
|
533
|
543
|
550
|
|
| Additional Paid In Capital |
316
|
316
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
94
|
94
|
94
|
94
|
|
| Treasury Stock |
0
|
0
|
0
|
2
|
2
|
5
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
1
|
1
|
4
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
191
N/A
|
211
+11%
|
231
+10%
|
238
+3%
|
261
+10%
|
287
+10%
|
302
+5%
|
331
+10%
|
361
+9%
|
501
+39%
|
618
+23%
|
627
+2%
|
637
+2%
|
643
+1%
|
|
| Total Liabilities & Equity |
404
N/A
|
424
+5%
|
450
+6%
|
428
-5%
|
576
+35%
|
592
+3%
|
603
+2%
|
662
+10%
|
691
+4%
|
700
+1%
|
1 026
+47%
|
1 028
+0%
|
979
-5%
|
993
+1%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
201
|
229
|
248
|
249
|
249
|
249
|
|