Awilco LNG ASA
OSE:ALNG
Balance Sheet
Balance Sheet Decomposition
Awilco LNG ASA
Awilco LNG ASA
Balance Sheet
Awilco LNG ASA
| Dec-2011 | Dec-2012 | Dec-2013 | 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 |
28
|
3
|
18
|
21
|
17
|
30
|
29
|
23
|
24
|
13
|
24
|
26
|
27
|
24
|
|
| Cash Equivalents |
28
|
3
|
18
|
21
|
17
|
30
|
29
|
23
|
24
|
13
|
24
|
26
|
27
|
24
|
|
| Total Receivables |
4
|
3
|
8
|
3
|
3
|
1
|
2
|
3
|
0
|
0
|
1
|
4
|
3
|
4
|
|
| Accounts Receivables |
4
|
3
|
8
|
3
|
3
|
1
|
2
|
3
|
0
|
0
|
1
|
4
|
3
|
4
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
2
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
3
|
|
| Other Current Assets |
0
|
1
|
4
|
3
|
0
|
3
|
2
|
5
|
3
|
1
|
4
|
0
|
2
|
2
|
|
| Total Current Assets |
33
|
7
|
35
|
30
|
23
|
36
|
36
|
31
|
27
|
14
|
29
|
30
|
32
|
33
|
|
| PP&E Net |
149
|
196
|
479
|
467
|
423
|
372
|
364
|
362
|
350
|
339
|
327
|
317
|
317
|
302
|
|
| PP&E Gross |
149
|
196
|
479
|
467
|
423
|
372
|
364
|
362
|
350
|
339
|
327
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
4
|
12
|
17
|
31
|
52
|
43
|
55
|
68
|
70
|
82
|
94
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
|
| Total Assets |
182
N/A
|
203
+11%
|
514
+153%
|
498
-3%
|
445
-10%
|
408
-8%
|
400
-2%
|
394
-2%
|
377
-4%
|
353
-7%
|
357
+1%
|
348
-2%
|
350
+1%
|
335
-4%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
2
|
1
|
4
|
0
|
0
|
1
|
0
|
1
|
2
|
0
|
1
|
1
|
2
|
1
|
|
| Accrued Liabilities |
5
|
1
|
2
|
2
|
1
|
1
|
1
|
6
|
1
|
3
|
4
|
6
|
5
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
2
|
11
|
12
|
13
|
14
|
3
|
267
|
260
|
19
|
19
|
19
|
19
|
13
|
|
| Other Current Liabilities |
2
|
6
|
6
|
6
|
3
|
0
|
3
|
3
|
6
|
5
|
5
|
7
|
8
|
4
|
|
| Total Current Liabilities |
9
|
9
|
22
|
20
|
17
|
16
|
6
|
278
|
270
|
28
|
29
|
32
|
34
|
20
|
|
| Long-Term Debt |
0
|
0
|
297
|
286
|
273
|
259
|
264
|
0
|
0
|
225
|
207
|
189
|
171
|
178
|
|
| Deferred Income Tax |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Liabilities |
11
N/A
|
10
-8%
|
319
+3 190%
|
306
-4%
|
290
-5%
|
276
-5%
|
273
-1%
|
278
+2%
|
270
-3%
|
253
-6%
|
236
-7%
|
222
-6%
|
205
-7%
|
198
-3%
|
|
| Equity | |||||||||||||||
| Common Stock |
48
|
48
|
48
|
48
|
48
|
48
|
49
|
49
|
49
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
3
|
18
|
20
|
17
|
19
|
42
|
74
|
85
|
94
|
101
|
80
|
75
|
36
|
19
|
|
| Additional Paid In Capital |
127
|
127
|
127
|
126
|
126
|
126
|
152
|
152
|
152
|
199
|
199
|
199
|
179
|
154
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
172
N/A
|
193
+13%
|
195
+1%
|
192
-1%
|
156
-19%
|
133
-15%
|
127
-4%
|
116
-9%
|
107
-7%
|
99
-7%
|
121
+21%
|
126
+5%
|
145
+14%
|
137
-5%
|
|
| Total Liabilities & Equity |
182
N/A
|
203
+11%
|
514
+153%
|
498
-3%
|
445
-10%
|
408
-8%
|
400
-2%
|
394
-2%
|
377
-4%
|
353
-7%
|
357
+1%
|
348
-2%
|
350
+1%
|
335
-4%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
70
|
70
|
70
|
70
|
70
|
70
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
133
|
|