Odfjell Technology Ltd
OSE:OTL
Balance Sheet
Balance Sheet Decomposition
Odfjell Technology Ltd
Odfjell Technology Ltd
Balance Sheet
Odfjell Technology Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
32
|
12
|
160
|
451
|
497
|
102
|
487
|
|
| Cash |
0
|
0
|
0
|
72
|
191
|
0
|
487
|
|
| Cash Equivalents |
32
|
12
|
160
|
379
|
307
|
102
|
0
|
|
| Total Receivables |
193
|
248
|
2 698
|
2 251
|
1 059
|
1 095
|
1 318
|
|
| Accounts Receivables |
65
|
74
|
851
|
816
|
943
|
1 006
|
1 214
|
|
| Other Receivables |
128
|
175
|
1 848
|
1 434
|
116
|
90
|
104
|
|
| Inventory |
0
|
0
|
0
|
22
|
29
|
46
|
61
|
|
| Other Current Assets |
9
|
13
|
125
|
47
|
63
|
131
|
167
|
|
| Total Current Assets |
233
|
273
|
2 983
|
2 771
|
1 648
|
1 860
|
2 033
|
|
| PP&E Net |
73
|
85
|
865
|
887
|
1 068
|
1 041
|
1 212
|
|
| PP&E Gross |
73
|
85
|
865
|
887
|
1 068
|
1 041
|
1 212
|
|
| Accumulated Depreciation |
299
|
310
|
3 685
|
3 049
|
3 403
|
3 688
|
4 250
|
|
| Intangible Assets |
11
|
11
|
100
|
85
|
119
|
125
|
183
|
|
| Goodwill |
15
|
15
|
182
|
133
|
133
|
133
|
157
|
|
| Note Receivable |
9
|
10
|
120
|
0
|
0
|
0
|
307
|
|
| Long-Term Investments |
0
|
0
|
0
|
4
|
50
|
75
|
87
|
|
| Other Long-Term Assets |
2
|
2
|
50
|
40
|
96
|
461
|
199
|
|
| Other Assets |
15
|
15
|
182
|
133
|
133
|
133
|
157
|
|
| Total Assets |
344
N/A
|
395
+15%
|
4 299
+988%
|
3 920
-9%
|
3 115
-21%
|
3 695
+19%
|
4 177
+13%
|
|
| Liabilities | ||||||||
| Accounts Payable |
0
|
0
|
179
|
215
|
264
|
339
|
361
|
|
| Accrued Liabilities |
7
|
6
|
71
|
152
|
0
|
494
|
534
|
|
| Short-Term Debt |
18
|
17
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
2
|
25
|
25
|
286
|
47
|
52
|
|
| Other Current Liabilities |
31
|
35
|
415
|
387
|
520
|
158
|
229
|
|
| Total Current Liabilities |
56
|
60
|
690
|
779
|
1 070
|
1 038
|
1 176
|
|
| Long-Term Debt |
0
|
5
|
49
|
83
|
1 181
|
1 221
|
1 222
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3
|
2
|
|
| Minority Interest |
0
|
0
|
7
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5
|
5
|
106
|
96
|
85
|
356
|
402
|
|
| Total Liabilities |
60
N/A
|
70
+16%
|
852
+1 115%
|
958
+12%
|
2 336
+144%
|
2 618
+12%
|
2 802
+7%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
0
|
0
|
1 094
|
4
|
4
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
0
|
17
|
281
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
1 090
|
1 090
|
|
| Other Equity |
283
|
325
|
3 447
|
2 962
|
315
|
0
|
0
|
|
| Total Equity |
283
N/A
|
325
+15%
|
3 447
+960%
|
2 962
-14%
|
779
-74%
|
1 077
+38%
|
1 375
+28%
|
|
| Total Liabilities & Equity |
344
N/A
|
395
+15%
|
4 299
+988%
|
3 920
-9%
|
3 115
-21%
|
3 695
+19%
|
4 177
+13%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
39
|
39
|
39
|
39
|
39
|
39
|
39
|
|