Northern Ocean Ltd
OSE:NOL
Balance Sheet
Balance Sheet Decomposition
Northern Ocean Ltd
Northern Ocean Ltd
Balance Sheet
Northern Ocean Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
15
|
54
|
37
|
5
|
67
|
54
|
43
|
|
| Cash Equivalents |
15
|
54
|
37
|
5
|
67
|
54
|
43
|
|
| Total Receivables |
2
|
32
|
20
|
5
|
23
|
49
|
56
|
|
| Accounts Receivables |
0
|
23
|
16
|
0
|
20
|
48
|
55
|
|
| Other Receivables |
2
|
9
|
4
|
5
|
3
|
1
|
1
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
10
|
3
|
14
|
44
|
29
|
4
|
|
| Total Current Assets |
17
|
96
|
61
|
24
|
135
|
132
|
103
|
|
| PP&E Net |
595
|
1 004
|
1 071
|
954
|
918
|
924
|
929
|
|
| PP&E Gross |
0
|
1 004
|
1 071
|
954
|
918
|
924
|
929
|
|
| Accumulated Depreciation |
0
|
3
|
33
|
75
|
115
|
143
|
174
|
|
| Other Long-Term Assets |
0
|
1
|
3
|
0
|
1
|
0
|
0
|
|
| Total Assets |
612
N/A
|
1 101
+80%
|
1 135
+3%
|
978
-14%
|
1 054
+8%
|
1 056
+0%
|
1 032
-2%
|
|
| Liabilities | ||||||||
| Accounts Payable |
0
|
1
|
5
|
2
|
8
|
5
|
13
|
|
| Accrued Liabilities |
0
|
4
|
8
|
4
|
28
|
44
|
17
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
10
|
40
|
190
|
10
|
20
|
84
|
15
|
|
| Other Current Liabilities |
415
|
82
|
141
|
3
|
24
|
26
|
23
|
|
| Total Current Liabilities |
425
|
127
|
345
|
19
|
79
|
158
|
67
|
|
| Long-Term Debt |
188
|
415
|
278
|
460
|
461
|
458
|
516
|
|
| Other Liabilities |
0
|
15
|
5
|
3
|
6
|
3
|
3
|
|
| Total Liabilities |
613
N/A
|
558
-9%
|
628
+12%
|
482
-23%
|
547
+14%
|
619
+13%
|
585
-5%
|
|
| Equity | ||||||||
| Common Stock |
0
|
64
|
64
|
64
|
91
|
91
|
152
|
|
| Retained Earnings |
0
|
9
|
45
|
56
|
149
|
220
|
286
|
|
| Additional Paid In Capital |
0
|
488
|
488
|
488
|
565
|
566
|
580
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
543
N/A
|
507
-7%
|
496
-2%
|
507
+2%
|
437
-14%
|
446
+2%
|
|
| Total Liabilities & Equity |
612
N/A
|
1 101
+80%
|
1 135
+3%
|
978
-14%
|
1 054
+8%
|
1 056
+0%
|
1 032
-2%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
66
|
66
|
66
|
66
|
182
|
183
|
303
|
|