5Th Planet Games A/S
OSE:5PG
Balance Sheet
Balance Sheet Decomposition
5Th Planet Games A/S
5Th Planet Games A/S
Balance Sheet
5Th Planet Games A/S
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
15
|
9
|
50
|
19
|
6
|
24
|
14
|
36
|
49
|
10
|
|
| Cash Equivalents |
15
|
9
|
50
|
19
|
6
|
24
|
14
|
36
|
49
|
10
|
|
| Total Receivables |
5
|
5
|
4
|
5
|
6
|
3
|
5
|
6
|
7
|
7
|
|
| Accounts Receivables |
0
|
1
|
1
|
1
|
1
|
1
|
2
|
6
|
3
|
4
|
|
| Other Receivables |
5
|
4
|
3
|
4
|
5
|
2
|
3
|
0
|
4
|
3
|
|
| Other Current Assets |
2
|
2
|
4
|
1
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Total Current Assets |
22
|
16
|
58
|
25
|
12
|
27
|
27
|
42
|
56
|
17
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
41
|
13
|
9
|
6
|
0
|
0
|
2
|
17
|
9
|
41
|
|
| Goodwill |
1
|
1
|
3
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
1
|
1
|
3
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
63
N/A
|
30
-53%
|
70
+135%
|
37
-47%
|
13
-64%
|
27
+106%
|
28
+4%
|
59
+108%
|
91
+55%
|
82
-10%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
5
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2
|
8
|
9
|
9
|
3
|
3
|
1
|
27
|
1
|
0
|
|
| Total Current Liabilities |
6
|
12
|
14
|
11
|
3
|
4
|
4
|
30
|
6
|
1
|
|
| Long-Term Debt |
5
|
3
|
0
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Liabilities |
11
N/A
|
15
+33%
|
14
-5%
|
11
-25%
|
6
-41%
|
6
+3%
|
5
-25%
|
30
+512%
|
6
-80%
|
1
-76%
|
|
| Equity | |||||||||||
| Common Stock |
13
|
23
|
21
|
22
|
3
|
5
|
6
|
10
|
13
|
13
|
|
| Retained Earnings |
40
|
8
|
35
|
5
|
4
|
16
|
17
|
18
|
72
|
67
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
52
N/A
|
15
-71%
|
56
+274%
|
27
-52%
|
7
-74%
|
21
+200%
|
23
+12%
|
29
+23%
|
85
+196%
|
81
-5%
|
|
| Total Liabilities & Equity |
63
N/A
|
30
-53%
|
70
+135%
|
37
-47%
|
13
-64%
|
27
+106%
|
28
+4%
|
59
+108%
|
91
+55%
|
82
-10%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
8
|
12
|
52
|
55
|
68
|
106
|
128
|
208
|
268
|
268
|
|