Hotel Chocolat Group PLC
LSE:HOTC
Balance Sheet
Balance Sheet Decomposition
Hotel Chocolat Group PLC
Current Assets | 61.5m |
Cash & Short-Term Investments | 11.2m |
Receivables | 6.9m |
Other Current Assets | 43.4m |
Non-Current Assets | 112.1m |
Long-Term Investments | 125k |
PP&E | 110.7m |
Intangibles | 1.3m |
Current Liabilities | 39.5m |
Accounts Payable | 13.5m |
Accrued Liabilities | 12.3m |
Other Current Liabilities | 13.8m |
Non-Current Liabilities | 40.6m |
Long-Term Debt | 37.3m |
Other Non-Current Liabilities | 3.3m |
Balance Sheet
Hotel Chocolat Group PLC
Jun-2014 | Jun-2015 | Jun-2016 | Jul-2017 | Jul-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jul-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5
|
5
|
7
|
9
|
0
|
6
|
28
|
10
|
18
|
11
|
|
Cash Equivalents |
5
|
5
|
7
|
9
|
0
|
6
|
28
|
10
|
18
|
11
|
|
Total Receivables |
16
|
9
|
1
|
1
|
2
|
1
|
6
|
11
|
12
|
7
|
|
Accounts Receivables |
15
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
|
Other Receivables |
1
|
9
|
0
|
0
|
0
|
0
|
4
|
8
|
10
|
5
|
|
Inventory |
4
|
5
|
7
|
10
|
13
|
13
|
14
|
32
|
43
|
35
|
|
Other Current Assets |
0
|
4
|
5
|
5
|
6
|
8
|
4
|
3
|
10
|
8
|
|
Total Current Assets |
25
|
23
|
19
|
25
|
20
|
28
|
52
|
56
|
82
|
62
|
|
PP&E Net |
14
|
12
|
26
|
31
|
36
|
40
|
82
|
84
|
120
|
111
|
|
PP&E Gross |
0
|
12
|
26
|
31
|
36
|
40
|
82
|
84
|
120
|
111
|
|
Accumulated Depreciation |
0
|
22
|
24
|
27
|
31
|
33
|
58
|
72
|
88
|
63
|
|
Intangible Assets |
2
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
2
|
1
|
|
Goodwill |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
3
|
6
|
12
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
Other Assets |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
Total Assets |
41
N/A
|
37
-8%
|
47
+26%
|
59
+24%
|
60
+3%
|
74
+23%
|
143
+92%
|
156
+9%
|
204
+31%
|
174
-15%
|
|
Liabilities | |||||||||||
Accounts Payable |
14
|
5
|
5
|
7
|
7
|
8
|
8
|
14
|
20
|
13
|
|
Accrued Liabilities |
0
|
5
|
7
|
6
|
5
|
4
|
7
|
17
|
15
|
12
|
|
Short-Term Debt |
14
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
1
|
0
|
3
|
0
|
0
|
11
|
9
|
10
|
11
|
|
Other Current Liabilities |
0
|
3
|
5
|
6
|
5
|
9
|
12
|
13
|
12
|
3
|
|
Total Current Liabilities |
29
|
24
|
17
|
21
|
17
|
21
|
38
|
52
|
57
|
40
|
|
Long-Term Debt |
8
|
7
|
7
|
4
|
0
|
0
|
36
|
31
|
44
|
37
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Other Liabilities |
2
|
2
|
2
|
3
|
4
|
4
|
1
|
2
|
3
|
3
|
|
Total Liabilities |
39
N/A
|
34
-13%
|
26
-22%
|
28
+6%
|
21
-25%
|
25
+21%
|
76
+203%
|
84
+12%
|
106
+25%
|
80
-24%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
2
|
4
|
9
|
18
|
27
|
36
|
28
|
32
|
20
|
15
|
|
Additional Paid In Capital |
0
|
0
|
12
|
12
|
12
|
12
|
38
|
39
|
78
|
78
|
|
Other Equity |
0
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
|
Total Equity |
2
N/A
|
4
+81%
|
21
+455%
|
31
+48%
|
40
+27%
|
49
+24%
|
67
+36%
|
72
+7%
|
98
+37%
|
93
-5%
|
|
Total Liabilities & Equity |
41
N/A
|
37
-8%
|
47
+26%
|
59
+24%
|
60
+3%
|
74
+23%
|
143
+92%
|
156
+9%
|
204
+31%
|
174
-15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
113
|
113
|
113
|
113
|
113
|
113
|
126
|
126
|
137
|
138
|