Grenergy Renovables SA
MAD:GRE
Balance Sheet
Balance Sheet Decomposition
Grenergy Renovables SA
Grenergy Renovables SA
Balance Sheet
Grenergy Renovables SA
| 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 |
0
|
1
|
9
|
3
|
13
|
29
|
21
|
69
|
106
|
121
|
374
|
|
| Cash |
0
|
1
|
9
|
3
|
13
|
29
|
21
|
69
|
106
|
108
|
374
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
|
| Short-Term Investments |
0
|
0
|
2
|
0
|
0
|
7
|
6
|
8
|
10
|
9
|
2
|
|
| Total Receivables |
11
|
14
|
8
|
21
|
17
|
25
|
43
|
80
|
80
|
112
|
82
|
|
| Accounts Receivables |
1
|
0
|
0
|
10
|
12
|
12
|
30
|
56
|
48
|
45
|
45
|
|
| Other Receivables |
10
|
13
|
7
|
11
|
4
|
12
|
12
|
23
|
32
|
68
|
37
|
|
| Inventory |
0
|
2
|
8
|
13
|
12
|
9
|
18
|
17
|
7
|
143
|
197
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
3
|
11
|
|
| Total Current Assets |
12
|
16
|
27
|
38
|
42
|
70
|
89
|
176
|
205
|
388
|
666
|
|
| PP&E Net |
9
|
4
|
22
|
17
|
15
|
75
|
150
|
402
|
610
|
764
|
980
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
150
|
402
|
610
|
764
|
980
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
12
|
25
|
41
|
64
|
|
| Intangible Assets |
0
|
0
|
0
|
3
|
3
|
9
|
9
|
0
|
0
|
0
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
24
|
1
|
3
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
3
|
10
|
25
|
47
|
108
|
220
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
|
| Total Assets |
22
N/A
|
21
-5%
|
50
+144%
|
57
+14%
|
61
+5%
|
158
+160%
|
258
+64%
|
605
+134%
|
887
+47%
|
1 266
+43%
|
1 875
+48%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
2
|
1
|
12
|
12
|
11
|
23
|
40
|
77
|
85
|
104
|
193
|
|
| Accrued Liabilities |
0
|
0
|
0
|
3
|
0
|
1
|
1
|
3
|
2
|
3
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
5
|
2
|
5
|
6
|
6
|
18
|
68
|
82
|
216
|
233
|
|
| Other Current Liabilities |
0
|
1
|
4
|
4
|
8
|
18
|
7
|
13
|
52
|
16
|
188
|
|
| Total Current Liabilities |
9
|
7
|
19
|
24
|
26
|
47
|
66
|
160
|
221
|
338
|
619
|
|
| Long-Term Debt |
4
|
1
|
17
|
17
|
9
|
67
|
132
|
244
|
364
|
537
|
694
|
|
| Deferred Income Tax |
2
|
0
|
0
|
0
|
0
|
3
|
6
|
14
|
20
|
34
|
60
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
6
|
28
|
37
|
14
|
29
|
|
| Total Liabilities |
15
N/A
|
8
-43%
|
37
+354%
|
41
+11%
|
35
-16%
|
120
+244%
|
209
+74%
|
445
+113%
|
642
+44%
|
922
+44%
|
1 401
+52%
|
|
| Equity | ||||||||||||
| Common Stock |
3
|
3
|
4
|
4
|
4
|
9
|
9
|
10
|
11
|
11
|
10
|
|
| Retained Earnings |
4
|
7
|
4
|
7
|
18
|
27
|
47
|
69
|
78
|
122
|
146
|
|
| Additional Paid In Capital |
0
|
3
|
6
|
6
|
6
|
6
|
6
|
110
|
199
|
199
|
199
|
|
| Treasury Stock |
0
|
1
|
1
|
1
|
2
|
3
|
8
|
18
|
20
|
33
|
17
|
|
| Other Equity |
0
|
1
|
0
|
0
|
0
|
1
|
4
|
11
|
23
|
46
|
136
|
|
| Total Equity |
7
N/A
|
12
+74%
|
13
+5%
|
16
+23%
|
26
+59%
|
37
+46%
|
49
+32%
|
159
+224%
|
245
+54%
|
344
+40%
|
474
+38%
|
|
| Total Liabilities & Equity |
22
N/A
|
21
-5%
|
50
+144%
|
57
+14%
|
61
+5%
|
158
+160%
|
258
+64%
|
605
+134%
|
887
+47%
|
1 266
+43%
|
1 875
+48%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
24
|
24
|
24
|
24
|
23
|
24
|
24
|
27
|
30
|
29
|
29
|
|