Northbridge Industrial Services PLC
LSE:NBI
Balance Sheet
Balance Sheet Decomposition
Northbridge Industrial Services PLC
Northbridge Industrial Services PLC
Balance Sheet
Northbridge Industrial Services PLC
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
0
|
4
|
4
|
4
|
4
|
2
|
2
|
3
|
4
|
4
|
|
| Cash Equivalents |
0
|
4
|
4
|
4
|
4
|
2
|
2
|
3
|
4
|
4
|
|
| Total Receivables |
8
|
11
|
12
|
9
|
8
|
8
|
7
|
8
|
8
|
6
|
|
| Accounts Receivables |
8
|
9
|
11
|
8
|
7
|
7
|
7
|
7
|
7
|
5
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Inventory |
3
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
5
|
4
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
9
|
|
| Total Current Assets |
12
|
19
|
21
|
18
|
16
|
15
|
14
|
16
|
17
|
23
|
|
| PP&E Net |
28
|
34
|
39
|
36
|
36
|
29
|
29
|
28
|
27
|
14
|
|
| PP&E Gross |
28
|
34
|
39
|
36
|
36
|
29
|
29
|
28
|
27
|
14
|
|
| Accumulated Depreciation |
8
|
10
|
14
|
16
|
25
|
29
|
34
|
37
|
40
|
23
|
|
| Intangible Assets |
3
|
3
|
5
|
4
|
4
|
3
|
2
|
2
|
4
|
4
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
7
|
7
|
14
|
9
|
10
|
10
|
10
|
10
|
3
|
8
|
|
| Total Assets |
50
N/A
|
64
+28%
|
80
+25%
|
67
-17%
|
66
-1%
|
57
-14%
|
56
-2%
|
55
-1%
|
49
-12%
|
43
-12%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
3
|
|
| Accrued Liabilities |
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
8
|
6
|
6
|
4
|
4
|
3
|
3
|
3
|
1
|
|
| Other Current Liabilities |
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
6
|
|
| Total Current Liabilities |
10
|
16
|
14
|
15
|
12
|
11
|
9
|
10
|
11
|
12
|
|
| Long-Term Debt |
9
|
7
|
13
|
12
|
9
|
7
|
8
|
8
|
8
|
6
|
|
| Deferred Income Tax |
3
|
3
|
4
|
3
|
4
|
3
|
2
|
2
|
2
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
5
|
0
|
|
| Total Liabilities |
22
N/A
|
27
+25%
|
34
+25%
|
31
-8%
|
24
-22%
|
21
-13%
|
19
-9%
|
20
+4%
|
21
+5%
|
19
-8%
|
|
| Equity | |||||||||||
| Common Stock |
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
13
|
18
|
23
|
14
|
7
|
3
|
0
|
0
|
10
|
16
|
|
| Additional Paid In Capital |
13
|
19
|
23
|
23
|
28
|
28
|
30
|
30
|
30
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
2
|
1
|
2
|
5
|
3
|
4
|
3
|
6
|
5
|
|
| Total Equity |
29
N/A
|
37
+30%
|
46
+24%
|
36
-23%
|
42
+16%
|
36
-15%
|
36
+2%
|
35
-4%
|
28
-21%
|
23
-16%
|
|
| Total Liabilities & Equity |
50
N/A
|
64
+28%
|
80
+25%
|
67
-17%
|
66
-1%
|
57
-14%
|
56
-2%
|
55
-1%
|
49
-12%
|
43
-12%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
16
|
17
|
19
|
19
|
26
|
26
|
28
|
28
|
28
|
29
|
|