Logistics Development Group PLC
LSE:LDG
Balance Sheet
Balance Sheet Decomposition
Logistics Development Group PLC
Current Assets | 43.5m |
Cash & Short-Term Investments | 42.6m |
Receivables | 297k |
Other Current Assets | 566k |
Non-Current Assets | 55.4m |
Long-Term Investments | 55.4m |
Current Liabilities | 386k |
Other Current Liabilities | 386k |
Balance Sheet
Logistics Development Group PLC
Nov-2014 | Nov-2015 | Nov-2016 | Nov-2017 | Nov-2018 | Nov-2019 | Nov-2020 | Nov-2021 | Nov-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
8
|
4
|
14
|
12
|
14
|
9
|
1
|
132
|
79
|
|
Cash |
8
|
4
|
14
|
0
|
14
|
9
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
12
|
0
|
0
|
1
|
132
|
79
|
|
Total Receivables |
0
|
115
|
134
|
138
|
197
|
186
|
0
|
0
|
0
|
|
Accounts Receivables |
0
|
78
|
89
|
141
|
131
|
122
|
0
|
0
|
0
|
|
Other Receivables |
0
|
37
|
45
|
3
|
67
|
64
|
0
|
0
|
0
|
|
Inventory |
0
|
2
|
2
|
2
|
3
|
2
|
0
|
0
|
0
|
|
Other Current Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
1
|
121
|
150
|
153
|
215
|
198
|
1
|
132
|
79
|
|
PP&E Net |
0
|
37
|
38
|
60
|
66
|
63
|
0
|
0
|
0
|
|
PP&E Gross |
0
|
37
|
38
|
0
|
66
|
63
|
0
|
0
|
0
|
|
Accumulated Depreciation |
2
|
7
|
9
|
0
|
22
|
41
|
0
|
0
|
0
|
|
Intangible Assets |
0
|
93
|
84
|
90
|
118
|
88
|
0
|
0
|
0
|
|
Goodwill |
0
|
132
|
136
|
155
|
173
|
25
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
1
|
9
|
8
|
7
|
36
|
2
|
34
|
|
Other Long-Term Assets |
0
|
0
|
1
|
12
|
3
|
14
|
0
|
0
|
0
|
|
Other Assets |
0
|
132
|
136
|
155
|
173
|
25
|
0
|
0
|
0
|
|
Total Assets |
0
N/A
|
384
N/A
|
409
+7%
|
479
+17%
|
582
+21%
|
395
-32%
|
37
-91%
|
134
+267%
|
114
-15%
|
|
Liabilities | ||||||||||
Accounts Payable |
61
|
56
|
58
|
128
|
96
|
81
|
0
|
0
|
0
|
|
Accrued Liabilities |
7
|
5
|
7
|
0
|
16
|
10
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
38
|
78
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
6
|
6
|
7
|
7
|
6
|
0
|
0
|
0
|
|
Other Current Liabilities |
0
|
43
|
48
|
9
|
57
|
76
|
3
|
0
|
1
|
|
Total Current Liabilities |
68
|
110
|
119
|
144
|
214
|
250
|
3
|
0
|
1
|
|
Long-Term Debt |
0
|
168
|
173
|
114
|
129
|
140
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
11
|
11
|
16
|
11
|
14
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
18
|
17
|
43
|
77
|
88
|
0
|
0
|
0
|
|
Total Liabilities |
0
N/A
|
307
N/A
|
322
+5%
|
317
-2%
|
431
+36%
|
493
+14%
|
3
-99%
|
0
-92%
|
1
+264%
|
|
Equity | ||||||||||
Common Stock |
0
|
1
|
1
|
4
|
4
|
4
|
4
|
7
|
6
|
|
Retained Earnings |
0
|
15
|
24
|
45
|
4
|
244
|
114
|
30
|
107
|
|
Additional Paid In Capital |
0
|
65
|
65
|
117
|
146
|
146
|
146
|
157
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
3
|
3
|
3
|
3
|
1
|
0
|
|
Other Equity |
0
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
0
N/A
|
77
N/A
|
88
+13%
|
163
+86%
|
151
-7%
|
97
N/A
|
33
N/A
|
134
+305%
|
113
-16%
|
|
Total Liabilities & Equity |
0
N/A
|
384
N/A
|
409
+7%
|
479
+17%
|
582
+21%
|
395
-32%
|
37
-91%
|
134
+267%
|
114
-15%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
0
|
398
|
398
|
398
|
422
|
422
|
422
|
702
|
562
|