Savannah Energy PLC
LSE:SAVE
Balance Sheet
Balance Sheet Decomposition
Savannah Energy PLC
Savannah Energy PLC
Balance Sheet
Savannah Energy PLC
| 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 |
17
|
8
|
23
|
15
|
2
|
46
|
104
|
153
|
241
|
107
|
33
|
|
| Cash Equivalents |
17
|
8
|
23
|
15
|
2
|
46
|
104
|
153
|
241
|
107
|
33
|
|
| Total Receivables |
1
|
0
|
5
|
4
|
22
|
100
|
120
|
133
|
199
|
351
|
462
|
|
| Accounts Receivables |
1
|
0
|
0
|
1
|
0
|
50
|
114
|
128
|
175
|
336
|
441
|
|
| Other Receivables |
0
|
0
|
5
|
2
|
22
|
50
|
6
|
5
|
24
|
14
|
21
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
4
|
3
|
4
|
40
|
7
|
5
|
|
| Other Current Assets |
0
|
0
|
1
|
0
|
0
|
7
|
2
|
99
|
40
|
20
|
8
|
|
| Total Current Assets |
19
|
8
|
29
|
19
|
24
|
157
|
230
|
388
|
521
|
485
|
508
|
|
| PP&E Net |
43
|
81
|
98
|
115
|
153
|
777
|
778
|
734
|
627
|
479
|
461
|
|
| PP&E Gross |
43
|
0
|
98
|
115
|
153
|
777
|
778
|
734
|
627
|
479
|
461
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
10
|
45
|
81
|
119
|
153
|
185
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
183
|
175
|
176
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
89
|
0
|
1
|
1
|
7
|
10
|
17
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
188
|
139
|
139
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
211
|
199
|
225
|
235
|
227
|
272
|
|
| Total Assets |
62
N/A
|
90
+45%
|
127
+42%
|
134
+5%
|
266
+99%
|
1 145
+330%
|
1 207
+5%
|
1 349
+12%
|
1 760
+31%
|
1 515
-14%
|
1 574
+4%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
1
|
1
|
1
|
9
|
21
|
49
|
41
|
31
|
159
|
26
|
99
|
|
| Accrued Liabilities |
2
|
0
|
7
|
9
|
2
|
78
|
95
|
157
|
172
|
182
|
74
|
|
| Short-Term Debt |
0
|
0
|
0
|
13
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
72
|
91
|
417
|
545
|
370
|
301
|
|
| Other Current Liabilities |
0
|
1
|
1
|
0
|
1
|
15
|
26
|
38
|
90
|
60
|
58
|
|
| Total Current Liabilities |
2
|
1
|
9
|
31
|
38
|
213
|
252
|
643
|
966
|
638
|
451
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
466
|
432
|
114
|
106
|
215
|
372
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
3
|
3
|
14
|
11
|
9
|
28
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
235
|
296
|
285
|
417
|
398
|
434
|
|
| Total Liabilities |
2
N/A
|
1
-52%
|
8
+645%
|
30
+268%
|
38
+25%
|
911
+2 303%
|
978
+7%
|
1 056
+8%
|
1 527
+45%
|
1 261
-17%
|
1 286
+2%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Retained Earnings |
15
|
21
|
29
|
55
|
227
|
171
|
166
|
166
|
107
|
126
|
159
|
|
| Additional Paid In Capital |
74
|
109
|
147
|
158
|
1
|
62
|
63
|
126
|
125
|
127
|
127
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
59
N/A
|
88
+49%
|
119
+34%
|
103
-13%
|
228
+121%
|
234
+3%
|
230
-2%
|
293
+28%
|
233
-20%
|
254
+9%
|
288
+13%
|
|
| Total Liabilities & Equity |
62
N/A
|
90
+45%
|
127
+42%
|
134
+5%
|
266
+99%
|
1 145
+330%
|
1 207
+5%
|
1 349
+12%
|
1 760
+31%
|
1 515
-14%
|
1 574
+4%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
131
|
193
|
275
|
302
|
817
|
996
|
954
|
954
|
1 248
|
1 254
|
1 312
|
|