Asetek A/S
OSE:ASTK
Balance Sheet
Balance Sheet Decomposition
Asetek A/S
Current Assets | 39.3m |
Cash & Short-Term Investments | 7.1m |
Receivables | 24m |
Other Current Assets | 8.2m |
Non-Current Assets | 65m |
PP&E | 45.8m |
Intangibles | 12.2m |
Other Non-Current Assets | 7m |
Current Liabilities | 22.6m |
Accounts Payable | 18.2m |
Accrued Liabilities | 3.3m |
Other Current Liabilities | 1.1m |
Non-Current Liabilities | 18.6m |
Long-Term Debt | 18.6m |
Balance Sheet
Asetek A/S
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Assets | ||||
Cash & Cash Equivalents |
27
|
23
|
7
|
|
Cash Equivalents |
27
|
23
|
7
|
|
Total Receivables |
24
|
17
|
12
|
|
Accounts Receivables |
23
|
15
|
9
|
|
Other Receivables |
1
|
2
|
4
|
|
Inventory |
3
|
6
|
7
|
|
Other Current Assets |
0
|
0
|
1
|
|
Total Current Assets |
54
|
46
|
28
|
|
PP&E Net |
7
|
12
|
31
|
|
PP&E Gross |
7
|
12
|
31
|
|
Accumulated Depreciation |
8
|
10
|
11
|
|
Intangible Assets |
3
|
10
|
11
|
|
Goodwill |
1
|
1
|
1
|
|
Other Long-Term Assets |
7
|
7
|
8
|
|
Other Assets |
1
|
1
|
1
|
|
Total Assets |
71
N/A
|
75
+6%
|
79
+4%
|
|
Liabilities | ||||
Accounts Payable |
14
|
18
|
11
|
|
Accrued Liabilities |
6
|
5
|
3
|
|
Short-Term Debt |
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
2
|
2
|
20
|
|
Total Current Liabilities |
21
|
25
|
34
|
|
Long-Term Debt |
3
|
2
|
2
|
|
Total Liabilities |
24
N/A
|
27
+13%
|
36
+33%
|
|
Equity | ||||
Common Stock |
0
|
0
|
0
|
|
Retained Earnings |
51
|
58
|
54
|
|
Other Equity |
4
|
10
|
12
|
|
Total Equity |
48
N/A
|
48
+2%
|
43
-12%
|
|
Total Liabilities & Equity |
71
N/A
|
75
+6%
|
79
+4%
|
|
Shares Outstanding | ||||
Common Shares Outstanding |
52
|
52
|
52
|