Bouvet ASA
OSE:BOUV
Balance Sheet
Balance Sheet Decomposition
Bouvet ASA
Current Assets | 1.2B |
Cash & Short-Term Investments | 482m |
Receivables | 689.7m |
Other Current Assets | 51.5m |
Non-Current Assets | 492.5m |
Long-Term Investments | 10k |
PP&E | 379.3m |
Intangibles | 104m |
Other Non-Current Assets | 9.2m |
Current Liabilities | 998.3m |
Accounts Payable | 119.7m |
Other Current Liabilities | 878.6m |
Non-Current Liabilities | 264.2m |
Long-Term Debt | 253.6m |
Other Non-Current Liabilities | 10.6m |
Balance Sheet
Bouvet ASA
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
138
|
127
|
166
|
234
|
293
|
519
|
476
|
367
|
398
|
|
Cash |
138
|
127
|
166
|
234
|
293
|
519
|
476
|
367
|
398
|
|
Total Receivables |
145
|
163
|
229
|
271
|
277
|
277
|
397
|
564
|
630
|
|
Accounts Receivables |
144
|
159
|
225
|
270
|
276
|
276
|
396
|
563
|
630
|
|
Other Receivables |
1
|
4
|
4
|
1
|
1
|
1
|
2
|
0
|
0
|
|
Inventory |
80
|
98
|
85
|
56
|
68
|
59
|
45
|
18
|
51
|
|
Other Current Assets |
52
|
57
|
63
|
76
|
88
|
95
|
109
|
135
|
144
|
|
Total Current Assets |
415
|
446
|
543
|
636
|
726
|
950
|
1 027
|
1 084
|
1 223
|
|
PP&E Net |
22
|
32
|
38
|
51
|
282
|
272
|
257
|
279
|
379
|
|
PP&E Gross |
22
|
32
|
38
|
51
|
282
|
272
|
257
|
279
|
379
|
|
Accumulated Depreciation |
31
|
27
|
33
|
41
|
90
|
122
|
181
|
240
|
245
|
|
Intangible Assets |
17
|
25
|
28
|
34
|
36
|
37
|
37
|
43
|
50
|
|
Goodwill |
28
|
33
|
33
|
33
|
33
|
34
|
33
|
33
|
54
|
|
Note Receivable |
4
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
2
|
4
|
5
|
7
|
|
Other Assets |
28
|
33
|
33
|
33
|
33
|
34
|
33
|
33
|
54
|
|
Total Assets |
486
N/A
|
536
+10%
|
644
+20%
|
757
+17%
|
1 079
+43%
|
1 295
+20%
|
1 360
+5%
|
1 445
+6%
|
1 716
+19%
|
|
Liabilities | ||||||||||
Accounts Payable |
35
|
61
|
57
|
58
|
52
|
59
|
59
|
38
|
120
|
|
Accrued Liabilities |
110
|
118
|
147
|
194
|
220
|
294
|
313
|
338
|
396
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
34
|
38
|
42
|
50
|
67
|
|
Other Current Liabilities |
167
|
179
|
220
|
227
|
255
|
293
|
329
|
383
|
415
|
|
Total Current Liabilities |
311
|
358
|
423
|
479
|
560
|
684
|
743
|
809
|
998
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
201
|
189
|
168
|
179
|
254
|
|
Deferred Income Tax |
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
3
|
4
|
3
|
0
|
1
|
1
|
4
|
5
|
5
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
Total Liabilities |
315
N/A
|
363
+15%
|
427
+17%
|
480
+12%
|
762
+59%
|
873
+15%
|
915
+5%
|
993
+9%
|
1 262
+27%
|
|
Equity | ||||||||||
Common Stock |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
Additional Paid In Capital |
10
|
10
|
10
|
10
|
10
|
30
|
51
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
151
|
152
|
197
|
257
|
297
|
382
|
384
|
441
|
443
|
|
Total Equity |
171
N/A
|
173
+1%
|
217
+26%
|
277
+27%
|
317
+14%
|
422
+33%
|
446
+6%
|
452
+1%
|
453
+0%
|
|
Total Liabilities & Equity |
486
N/A
|
536
+10%
|
644
+20%
|
757
+17%
|
1 079
+43%
|
1 295
+20%
|
1 360
+5%
|
1 445
+6%
|
1 716
+19%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
10
|
102
|
102
|
102
|
102
|
103
|
104
|
104
|
104
|