Silicius Real Estate SOCIMI SA
MAD:YSIL
Balance Sheet
Balance Sheet Decomposition
Silicius Real Estate SOCIMI SA
Silicius Real Estate SOCIMI SA
Balance Sheet
Silicius Real Estate SOCIMI SA
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
5
|
7
|
35
|
10
|
6
|
21
|
11
|
|
| Cash Equivalents |
5
|
7
|
35
|
10
|
6
|
21
|
11
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
6
|
15
|
6
|
5
|
9
|
9
|
|
| Accounts Receivables |
0
|
1
|
2
|
3
|
4
|
8
|
8
|
|
| Other Receivables |
0
|
5
|
13
|
3
|
1
|
1
|
1
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
6
|
13
|
50
|
16
|
11
|
30
|
21
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
6
|
5
|
5
|
4
|
3
|
3
|
|
| Note Receivable |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
|
| Long-Term Investments |
114
|
447
|
660
|
753
|
719
|
604
|
585
|
|
| Other Long-Term Assets |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Assets |
0
|
6
|
5
|
5
|
4
|
3
|
3
|
|
| Total Assets |
120
N/A
|
467
+288%
|
717
+54%
|
776
+8%
|
736
-5%
|
641
-13%
|
611
-5%
|
|
| Liabilities | ||||||||
| Accounts Payable |
0
|
6
|
9
|
8
|
6
|
2
|
3
|
|
| Accrued Liabilities |
0
|
0
|
0
|
2
|
0
|
6
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
10
|
40
|
113
|
21
|
16
|
127
|
|
| Other Current Liabilities |
2
|
13
|
2
|
1
|
21
|
3
|
49
|
|
| Total Current Liabilities |
3
|
29
|
51
|
123
|
47
|
27
|
184
|
|
| Long-Term Debt |
30
|
156
|
288
|
223
|
246
|
210
|
90
|
|
| Deferred Income Tax |
8
|
26
|
26
|
28
|
25
|
23
|
23
|
|
| Minority Interest |
0
|
22
|
11
|
12
|
3
|
3
|
3
|
|
| Other Liabilities |
1
|
4
|
6
|
7
|
50
|
50
|
6
|
|
| Total Liabilities |
42
N/A
|
237
+464%
|
383
+62%
|
392
+2%
|
371
-5%
|
313
-16%
|
306
-2%
|
|
| Equity | ||||||||
| Common Stock |
60
|
210
|
361
|
36
|
31
|
31
|
31
|
|
| Retained Earnings |
19
|
20
|
28
|
348
|
35
|
79
|
76
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
58
|
64
|
64
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
312
|
312
|
286
|
|
| Total Equity |
78
N/A
|
230
+193%
|
334
+45%
|
384
+15%
|
365
-5%
|
328
-10%
|
305
-7%
|
|
| Total Liabilities & Equity |
120
N/A
|
467
+288%
|
717
+54%
|
776
+8%
|
736
-5%
|
641
-13%
|
611
-5%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
36
|
36
|
36
|
36
|
31
|
31
|
31
|
|