Proximar Seafood AS
OSE:PROXI
Balance Sheet
Balance Sheet Decomposition
Proximar Seafood AS
Proximar Seafood AS
Balance Sheet
Proximar Seafood AS
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
1
|
1
|
28
|
74
|
38
|
37
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
37
|
0
|
|
| Cash Equivalents |
1
|
1
|
28
|
74
|
38
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
1
|
4
|
26
|
48
|
15
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
1
|
5
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
16
|
22
|
124
|
|
| Total Current Assets |
1
|
1
|
30
|
77
|
67
|
108
|
200
|
|
| PP&E Net |
2
|
7
|
9
|
386
|
783
|
1 279
|
1 425
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
783
|
1 279
|
1 425
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
4
|
19
|
70
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
25
|
11
|
0
|
14
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3
N/A
|
9
+232%
|
39
+338%
|
488
+1 165%
|
860
+76%
|
1 388
+61%
|
1 639
+18%
|
|
| Liabilities | ||||||||
| Accounts Payable |
0
|
0
|
0
|
1
|
1
|
18
|
38
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1
|
11
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
2
|
54
|
1 067
|
|
| Other Current Liabilities |
2
|
2
|
3
|
1
|
11
|
30
|
10
|
|
| Total Current Liabilities |
3
|
14
|
3
|
4
|
13
|
102
|
1 115
|
|
| Long-Term Debt |
0
|
0
|
1
|
94
|
457
|
914
|
128
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
3
N/A
|
14
+341%
|
4
-67%
|
98
+2 082%
|
471
+380%
|
1 016
+116%
|
1 243
+22%
|
|
| Equity | ||||||||
| Common Stock |
1
|
1
|
2
|
4
|
4
|
6
|
14
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
364
|
367
|
374
|
|
| Other Equity |
1
|
6
|
33
|
386
|
22
|
0
|
9
|
|
| Total Equity |
0
N/A
|
5
-996%
|
34
N/A
|
390
+1 044%
|
390
0%
|
372
-5%
|
397
+6%
|
|
| Total Liabilities & Equity |
3
N/A
|
9
+232%
|
39
+338%
|
488
+1 165%
|
860
+76%
|
1 388
+61%
|
1 639
+18%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
25
|
25
|
4
|
44
|
46
|
62
|
148
|
|