DKK Co Ltd
OTC:DNKGF
Balance Sheet
Balance Sheet Decomposition
DKK Co Ltd
DKK Co Ltd
Balance Sheet
DKK Co Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
14 915
|
13 425
|
18 176
|
17 538
|
16 152
|
19 496
|
21 515
|
21 786
|
26 379
|
26 390
|
24 147
|
25 184
|
25 057
|
20 993
|
22 410
|
19 743
|
18 444
|
19 861
|
18 644
|
18 995
|
18 886
|
19 759
|
19 066
|
16 180
|
|
| Cash Equivalents |
14 915
|
13 425
|
18 176
|
17 538
|
16 152
|
19 496
|
21 515
|
21 786
|
26 379
|
26 390
|
24 147
|
25 184
|
25 057
|
20 993
|
22 410
|
19 743
|
18 444
|
19 861
|
18 644
|
18 995
|
18 886
|
19 759
|
19 066
|
16 180
|
|
| Short-Term Investments |
306
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
401
|
0
|
|
| Total Receivables |
14 778
|
14 733
|
13 894
|
16 514
|
20 852
|
17 840
|
16 377
|
14 753
|
13 792
|
12 501
|
14 949
|
15 865
|
18 954
|
19 189
|
17 572
|
18 085
|
17 696
|
18 023
|
19 525
|
20 833
|
12 764
|
13 952
|
11 946
|
14 383
|
|
| Accounts Receivables |
14 778
|
14 733
|
13 894
|
16 514
|
20 852
|
17 840
|
16 377
|
14 753
|
13 792
|
12 501
|
14 949
|
15 865
|
18 954
|
19 189
|
17 572
|
18 085
|
17 696
|
18 023
|
19 525
|
20 833
|
12 324
|
13 533
|
11 654
|
14 277
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
440
|
419
|
292
|
106
|
|
| Inventory |
8 346
|
5 127
|
5 681
|
6 534
|
8 327
|
8 001
|
7 469
|
6 616
|
4 458
|
4 362
|
3 680
|
4 145
|
5 539
|
7 533
|
4 668
|
4 761
|
6 689
|
6 083
|
5 550
|
4 850
|
6 007
|
5 737
|
6 397
|
6 795
|
|
| Other Current Assets |
548
|
610
|
861
|
694
|
881
|
882
|
1 057
|
1 323
|
1 715
|
819
|
790
|
1 216
|
1 062
|
1 194
|
1 212
|
841
|
900
|
795
|
622
|
743
|
3 332
|
1 214
|
893
|
985
|
|
| Total Current Assets |
38 892
|
33 895
|
38 612
|
41 281
|
46 212
|
46 219
|
46 419
|
44 478
|
46 344
|
44 072
|
43 566
|
46 410
|
50 612
|
48 909
|
45 862
|
43 430
|
43 729
|
44 762
|
44 341
|
45 421
|
40 989
|
40 662
|
38 703
|
38 343
|
|
| PP&E Net |
8 542
|
8 081
|
9 055
|
9 018
|
8 574
|
8 805
|
8 391
|
7 955
|
6 707
|
6 304
|
5 712
|
5 510
|
5 984
|
6 125
|
6 182
|
6 632
|
6 728
|
6 919
|
7 477
|
7 134
|
6 907
|
6 529
|
5 188
|
6 287
|
|
| PP&E Gross |
8 542
|
8 081
|
9 055
|
9 018
|
8 574
|
8 805
|
8 391
|
7 955
|
6 707
|
6 304
|
5 712
|
5 510
|
5 984
|
6 125
|
6 182
|
6 632
|
6 728
|
6 919
|
7 477
|
7 134
|
6 907
|
6 529
|
5 188
|
6 287
|
|
| Accumulated Depreciation |
15 454
|
15 130
|
15 515
|
15 473
|
15 968
|
15 953
|
16 292
|
16 592
|
17 178
|
17 599
|
18 007
|
18 577
|
18 997
|
19 273
|
19 415
|
20 174
|
20 948
|
21 770
|
22 511
|
23 181
|
23 869
|
24 614
|
24 269
|
23 526
|
|
| Intangible Assets |
125
|
115
|
115
|
246
|
207
|
160
|
142
|
125
|
140
|
216
|
309
|
255
|
217
|
190
|
178
|
164
|
202
|
226
|
231
|
575
|
648
|
598
|
1 351
|
386
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
936
|
13
|
|
| Note Receivable |
14
|
325
|
57
|
232
|
44
|
6
|
34
|
34
|
35
|
35
|
36
|
34
|
98
|
66
|
0
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
|
| Long-Term Investments |
3 167
|
1 820
|
3 567
|
3 714
|
7 532
|
6 880
|
4 699
|
2 996
|
3 690
|
3 629
|
4 168
|
4 551
|
5 450
|
6 482
|
6 423
|
8 032
|
9 010
|
7 982
|
6 683
|
7 025
|
5 465
|
4 549
|
4 152
|
2 988
|
|
| Other Long-Term Assets |
3 120
|
2 828
|
2 482
|
3 053
|
2 650
|
3 217
|
4 292
|
5 040
|
5 185
|
5 544
|
3 867
|
10 810
|
3 300
|
3 918
|
2 459
|
1 904
|
2 016
|
2 546
|
2 474
|
2 305
|
2 325
|
2 795
|
4 906
|
4 998
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
936
|
13
|
|
| Total Assets |
53 861
N/A
|
47 063
-13%
|
53 889
+15%
|
57 544
+7%
|
65 219
+13%
|
65 286
+0%
|
63 977
-2%
|
60 628
-5%
|
62 101
+2%
|
59 800
-4%
|
57 658
-4%
|
67 570
+17%
|
65 661
-3%
|
65 690
+0%
|
61 106
-7%
|
60 164
-2%
|
61 687
+3%
|
62 437
+1%
|
61 208
-2%
|
62 463
+2%
|
56 336
-10%
|
55 134
-2%
|
55 237
+0%
|
53 016
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9 952
|
7 196
|
9 929
|
11 142
|
13 848
|
12 529
|
12 028
|
9 325
|
8 549
|
7 290
|
7 048
|
8 936
|
9 988
|
9 743
|
7 396
|
7 753
|
9 549
|
7 800
|
7 219
|
6 950
|
3 916
|
4 045
|
3 352
|
3 214
|
|
| Accrued Liabilities |
581
|
453
|
350
|
502
|
798
|
1 063
|
979
|
930
|
869
|
828
|
512
|
684
|
745
|
708
|
669
|
475
|
475
|
616
|
477
|
648
|
627
|
671
|
541
|
528
|
|
| Short-Term Debt |
3 036
|
646
|
360
|
410
|
360
|
330
|
323
|
180
|
230
|
230
|
268
|
481
|
570
|
1 159
|
1 477
|
797
|
280
|
298
|
404
|
280
|
80
|
2 200
|
4 400
|
4 400
|
|
| Current Portion of Long-Term Debt |
439
|
55
|
181
|
38
|
9
|
132
|
0
|
12
|
28
|
32
|
166
|
37
|
36
|
29
|
24
|
122
|
17
|
17
|
62
|
68
|
233
|
138
|
169
|
1 131
|
|
| Other Current Liabilities |
2 385
|
2 074
|
2 826
|
2 937
|
3 852
|
3 364
|
3 052
|
3 152
|
2 945
|
2 000
|
1 992
|
3 325
|
3 879
|
4 022
|
2 928
|
2 013
|
1 843
|
3 636
|
2 385
|
2 250
|
1 474
|
2 114
|
1 876
|
2 080
|
|
| Total Current Liabilities |
16 393
|
10 425
|
13 646
|
15 030
|
18 866
|
17 417
|
16 382
|
13 599
|
12 621
|
10 380
|
9 986
|
13 463
|
15 218
|
15 661
|
12 494
|
11 160
|
12 164
|
12 367
|
10 547
|
10 196
|
6 330
|
9 168
|
10 338
|
11 353
|
|
| Long-Term Debt |
257
|
198
|
49
|
141
|
132
|
0
|
130
|
171
|
216
|
201
|
55
|
154
|
168
|
158
|
137
|
31
|
152
|
174
|
467
|
528
|
346
|
1 335
|
1 314
|
197
|
|
| Deferred Income Tax |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
339
|
6
|
|
| Minority Interest |
715
|
1 084
|
964
|
680
|
820
|
961
|
1 091
|
735
|
675
|
438
|
397
|
434
|
527
|
637
|
645
|
767
|
939
|
988
|
1 119
|
1 018
|
705
|
553
|
840
|
636
|
|
| Other Liabilities |
4 392
|
5 473
|
6 827
|
8 344
|
8 928
|
9 321
|
10 319
|
11 363
|
11 801
|
12 770
|
10 302
|
15 200
|
6 722
|
4 102
|
4 064
|
4 164
|
3 849
|
3 933
|
3 885
|
3 748
|
3 051
|
2 830
|
4 523
|
4 353
|
|
| Total Liabilities |
21 761
N/A
|
17 180
-21%
|
21 486
+25%
|
24 195
+13%
|
28 746
+19%
|
27 699
-4%
|
27 922
+1%
|
25 868
-7%
|
25 313
-2%
|
23 789
-6%
|
20 740
-13%
|
29 251
+41%
|
22 635
-23%
|
20 777
-8%
|
17 343
-17%
|
16 125
-7%
|
17 104
+6%
|
17 462
+2%
|
16 018
-8%
|
15 490
-3%
|
10 432
-33%
|
13 886
+33%
|
17 354
+25%
|
16 545
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 775
|
8 775
|
8 775
|
8 775
|
8 775
|
8 775
|
8 775
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
8 774
|
|
| Retained Earnings |
13 769
|
11 586
|
13 517
|
14 435
|
16 171
|
17 744
|
17 400
|
17 444
|
19 007
|
18 844
|
20 312
|
21 479
|
27 102
|
28 695
|
29 225
|
29 052
|
28 940
|
29 911
|
31 218
|
31 830
|
32 028
|
25 019
|
19 570
|
19 775
|
|
| Additional Paid In Capital |
9 678
|
9 678
|
9 678
|
9 679
|
9 680
|
9 682
|
9 685
|
9 687
|
9 688
|
9 688
|
9 688
|
9 700
|
9 700
|
9 700
|
9 700
|
9 700
|
9 731
|
9 731
|
9 731
|
9 731
|
9 723
|
9 693
|
9 693
|
9 688
|
|
| Unrealized Security Profit/Loss |
112
|
49
|
1 068
|
1 136
|
2 516
|
1 978
|
701
|
287
|
128
|
5
|
17
|
377
|
631
|
1 295
|
0
|
1 127
|
1 446
|
960
|
386
|
1 270
|
873
|
736
|
1 216
|
599
|
|
| Treasury Stock |
5
|
42
|
555
|
581
|
634
|
680
|
705
|
732
|
743
|
1 231
|
1 738
|
1 990
|
2 980
|
3 826
|
0
|
4 435
|
4 476
|
4 477
|
5 093
|
5 088
|
5 940
|
3 897
|
2 919
|
3 911
|
|
| Other Equity |
4
|
64
|
80
|
95
|
35
|
87
|
200
|
126
|
64
|
68
|
101
|
21
|
201
|
275
|
281
|
179
|
168
|
76
|
174
|
456
|
446
|
923
|
1 549
|
1 546
|
|
| Total Equity |
32 100
N/A
|
29 884
-7%
|
32 403
+8%
|
33 349
+3%
|
36 473
+9%
|
37 587
+3%
|
36 055
-4%
|
34 760
-4%
|
36 790
+6%
|
36 012
-2%
|
36 918
+3%
|
38 319
+4%
|
43 026
+12%
|
44 913
+4%
|
43 763
-3%
|
44 039
+1%
|
44 583
+1%
|
44 975
+1%
|
45 190
+0%
|
46 973
+4%
|
45 904
-2%
|
41 248
-10%
|
37 883
-8%
|
36 471
-4%
|
|
| Total Liabilities & Equity |
53 861
N/A
|
47 063
-13%
|
53 889
+15%
|
57 544
+7%
|
65 219
+13%
|
65 286
+0%
|
63 977
-2%
|
60 628
-5%
|
62 103
+2%
|
59 801
-4%
|
57 658
-4%
|
67 570
+17%
|
65 661
-3%
|
65 690
+0%
|
61 106
-7%
|
60 164
-2%
|
61 687
+3%
|
62 437
+1%
|
61 208
-2%
|
62 463
+2%
|
56 336
-10%
|
55 134
-2%
|
55 237
+0%
|
53 016
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
10
|
10
|
9
|
|