NAHL Group PLC
LSE:NAH
Balance Sheet
Balance Sheet Decomposition
NAHL Group PLC
NAHL Group PLC
Balance Sheet
NAHL 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 |
20
|
34
|
14
|
14
|
10
|
5
|
1
|
2
|
3
|
4
|
2
|
3
|
2
|
2
|
|
| Cash Equivalents |
20
|
34
|
14
|
14
|
10
|
5
|
1
|
2
|
3
|
4
|
2
|
3
|
2
|
2
|
|
| Total Receivables |
5
|
6
|
3
|
4
|
8
|
10
|
21
|
28
|
37
|
34
|
32
|
32
|
30
|
21
|
|
| Accounts Receivables |
5
|
5
|
3
|
3
|
6
|
9
|
14
|
22
|
28
|
26
|
23
|
22
|
19
|
11
|
|
| Other Receivables |
0
|
1
|
0
|
0
|
2
|
1
|
7
|
7
|
8
|
8
|
9
|
10
|
11
|
10
|
|
| Other Current Assets |
1
|
0
|
3
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
23
|
|
| Total Current Assets |
26
|
41
|
21
|
17
|
18
|
15
|
23
|
30
|
40
|
38
|
36
|
36
|
33
|
46
|
|
| PP&E Net |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
2
|
2
|
2
|
|
| PP&E Gross |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
2
|
2
|
2
|
|
| Accumulated Depreciation |
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
8
|
8
|
7
|
6
|
5
|
5
|
4
|
3
|
2
|
0
|
|
| Goodwill |
46
|
46
|
40
|
40
|
59
|
60
|
60
|
60
|
55
|
55
|
55
|
55
|
55
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
46
|
46
|
40
|
40
|
59
|
60
|
60
|
60
|
55
|
55
|
55
|
55
|
55
|
0
|
|
| Total Assets |
73
N/A
|
87
+20%
|
61
-30%
|
58
-6%
|
86
+50%
|
84
-2%
|
91
+8%
|
98
+7%
|
102
+4%
|
101
0%
|
98
-3%
|
96
-2%
|
92
-4%
|
48
-48%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
2
|
3
|
1
|
1
|
3
|
3
|
3
|
2
|
4
|
3
|
1
|
2
|
18
|
13
|
|
| Accrued Liabilities |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
7
|
7
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
19
|
25
|
22
|
14
|
12
|
10
|
12
|
13
|
16
|
17
|
18
|
18
|
17
|
17
|
|
| Total Current Liabilities |
24
|
30
|
31
|
18
|
20
|
17
|
16
|
16
|
21
|
22
|
21
|
21
|
20
|
19
|
|
| Long-Term Debt |
32
|
31
|
0
|
3
|
11
|
7
|
13
|
17
|
24
|
22
|
20
|
18
|
13
|
10
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
61
N/A
|
67
+9%
|
31
-54%
|
21
-31%
|
31
+45%
|
24
-21%
|
29
+20%
|
36
+22%
|
46
+28%
|
45
-2%
|
41
-8%
|
39
-6%
|
34
-13%
|
29
-15%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
11
|
20
|
30
|
13
|
41
|
45
|
47
|
47
|
41
|
41
|
42
|
43
|
43
|
4
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
50
|
14
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
12
N/A
|
21
+79%
|
30
+46%
|
36
+20%
|
55
+52%
|
60
+9%
|
62
+3%
|
62
+0%
|
56
-10%
|
56
+1%
|
57
+1%
|
57
+1%
|
58
+1%
|
19
-67%
|
|
| Total Liabilities & Equity |
73
N/A
|
87
+20%
|
61
-30%
|
58
-6%
|
86
+50%
|
84
-2%
|
91
+8%
|
98
+7%
|
102
+4%
|
101
0%
|
98
-3%
|
96
-2%
|
92
-4%
|
48
-48%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
41
|
41
|
41
|
41
|
45
|
45
|
46
|
46
|
46
|
46
|
46
|
46
|
47
|
47
|
|