Ecit AS
OSE:ECIT
Balance Sheet
Balance Sheet Decomposition
Ecit AS
Ecit AS
Balance Sheet
Ecit AS
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
145
|
131
|
220
|
251
|
183
|
192
|
|
| Cash Equivalents |
145
|
131
|
220
|
251
|
183
|
192
|
|
| Total Receivables |
209
|
274
|
411
|
478
|
583
|
618
|
|
| Accounts Receivables |
177
|
223
|
288
|
325
|
407
|
500
|
|
| Other Receivables |
32
|
51
|
122
|
153
|
176
|
118
|
|
| Inventory |
6
|
7
|
10
|
12
|
12
|
15
|
|
| Other Current Assets |
16
|
21
|
26
|
13
|
0
|
63
|
|
| Total Current Assets |
376
|
433
|
668
|
754
|
778
|
888
|
|
| PP&E Net |
62
|
200
|
264
|
276
|
266
|
336
|
|
| PP&E Gross |
0
|
200
|
264
|
276
|
266
|
336
|
|
| Accumulated Depreciation |
0
|
110
|
138
|
147
|
172
|
475
|
|
| Intangible Assets |
223
|
276
|
374
|
479
|
532
|
610
|
|
| Goodwill |
514
|
603
|
728
|
955
|
1 279
|
1 670
|
|
| Note Receivable |
25
|
44
|
58
|
0
|
57
|
76
|
|
| Long-Term Investments |
37
|
34
|
16
|
112
|
96
|
136
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
37
|
53
|
|
| Other Assets |
514
|
603
|
728
|
955
|
1 279
|
1 670
|
|
| Total Assets |
1 236
N/A
|
1 590
+29%
|
2 108
+33%
|
2 576
+22%
|
3 045
+18%
|
3 769
+24%
|
|
| Liabilities | |||||||
| Accounts Payable |
52
|
68
|
98
|
111
|
142
|
184
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
8
|
58
|
116
|
112
|
97
|
137
|
|
| Other Current Liabilities |
255
|
341
|
558
|
539
|
531
|
628
|
|
| Total Current Liabilities |
315
|
467
|
772
|
762
|
770
|
949
|
|
| Long-Term Debt |
18
|
145
|
256
|
341
|
495
|
765
|
|
| Deferred Income Tax |
37
|
42
|
60
|
78
|
84
|
106
|
|
| Minority Interest |
103
|
119
|
161
|
165
|
364
|
500
|
|
| Other Liabilities |
26
|
45
|
47
|
32
|
44
|
66
|
|
| Total Liabilities |
500
N/A
|
818
+63%
|
1 297
+59%
|
1 378
+6%
|
1 757
+28%
|
2 386
+36%
|
|
| Equity | |||||||
| Common Stock |
397
|
398
|
393
|
445
|
452
|
454
|
|
| Retained Earnings |
0
|
0
|
0
|
20
|
64
|
70
|
|
| Additional Paid In Capital |
276
|
312
|
371
|
722
|
769
|
782
|
|
| Treasury Stock |
0
|
2
|
8
|
1
|
3
|
1
|
|
| Other Equity |
63
|
64
|
56
|
12
|
6
|
78
|
|
| Total Equity |
736
N/A
|
772
+5%
|
811
+5%
|
1 198
+48%
|
1 288
+8%
|
1 383
+7%
|
|
| Total Liabilities & Equity |
1 236
N/A
|
1 590
+29%
|
2 108
+33%
|
2 576
+22%
|
3 045
+18%
|
3 769
+24%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
336
|
336
|
336
|
551
|
449
|
453
|
|