Dino Polska SA
OTC:DNOPF
Balance Sheet
Balance Sheet Decomposition
Dino Polska SA
Dino Polska SA
Balance Sheet
Dino Polska SA
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
18
|
20
|
66
|
203
|
269
|
395
|
480
|
419
|
383
|
218
|
891
|
|
| Cash |
18
|
20
|
39
|
71
|
0
|
94
|
220
|
159
|
383
|
218
|
418
|
|
| Cash Equivalents |
0
|
0
|
28
|
131
|
269
|
301
|
261
|
259
|
0
|
0
|
473
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
|
| Total Receivables |
0
|
0
|
34
|
38
|
39
|
78
|
87
|
144
|
275
|
330
|
377
|
|
| Accounts Receivables |
19
|
22
|
34
|
38
|
0
|
78
|
87
|
144
|
275
|
330
|
376
|
|
| Other Receivables |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
277
|
368
|
445
|
624
|
875
|
1 373
|
1 979
|
2 639
|
3 081
|
|
| Other Current Assets |
0
|
0
|
22
|
34
|
76
|
38
|
73
|
48
|
69
|
64
|
88
|
|
| Total Current Assets |
0
|
0
|
400
|
643
|
829
|
1 135
|
1 517
|
1 985
|
2 707
|
3 253
|
4 439
|
|
| PP&E Net |
0
|
0
|
1 337
|
1 698
|
2 347
|
3 099
|
3 934
|
5 051
|
6 175
|
6 968
|
8 372
|
|
| PP&E Gross |
0
|
0
|
1 337
|
1 698
|
0
|
3 099
|
3 934
|
5 051
|
6 175
|
6 968
|
8 372
|
|
| Accumulated Depreciation |
106
|
151
|
209
|
287
|
0
|
418
|
640
|
851
|
1 115
|
1 446
|
1 812
|
|
| Intangible Assets |
0
|
0
|
28
|
28
|
95
|
34
|
34
|
32
|
30
|
50
|
97
|
|
| Goodwill |
65
|
65
|
65
|
65
|
0
|
65
|
65
|
65
|
65
|
65
|
73
|
|
| Other Long-Term Assets |
0
|
0
|
27
|
18
|
16
|
18
|
21
|
35
|
26
|
41
|
74
|
|
| Other Assets |
65
|
65
|
65
|
65
|
0
|
65
|
65
|
65
|
65
|
65
|
73
|
|
| Total Assets |
0
N/A
|
0
N/A
|
1 857
N/A
|
2 451
+32%
|
3 288
+34%
|
4 351
+32%
|
5 571
+28%
|
7 169
+29%
|
9 003
+26%
|
10 378
+15%
|
13 056
+26%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
0
|
0
|
553
|
778
|
1 142
|
1 416
|
1 610
|
2 344
|
2 651
|
3 096
|
4 362
|
|
| Accrued Liabilities |
0
|
0
|
41
|
54
|
24
|
89
|
130
|
173
|
230
|
309
|
386
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
110
|
118
|
149
|
295
|
260
|
396
|
689
|
298
|
584
|
|
| Other Current Liabilities |
0
|
0
|
10
|
21
|
67
|
69
|
81
|
93
|
120
|
177
|
51
|
|
| Total Current Liabilities |
0
|
0
|
714
|
971
|
1 383
|
1 868
|
2 081
|
3 006
|
3 690
|
3 879
|
5 383
|
|
| Long-Term Debt |
0
|
0
|
452
|
570
|
685
|
849
|
1 214
|
1 080
|
1 096
|
875
|
503
|
|
| Deferred Income Tax |
0
|
0
|
5
|
3
|
6
|
10
|
7
|
8
|
8
|
7
|
30
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
|
| Other Liabilities |
0
|
0
|
2
|
2
|
2
|
2
|
3
|
5
|
6
|
11
|
14
|
|
| Total Liabilities |
0
N/A
|
0
N/A
|
1 173
N/A
|
1 547
+32%
|
2 076
+34%
|
2 728
+31%
|
3 304
+21%
|
4 098
+24%
|
4 799
+17%
|
4 772
-1%
|
5 971
+25%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Retained Earnings |
0
|
0
|
674
|
887
|
1 195
|
1 605
|
2 249
|
3 053
|
4 186
|
5 588
|
7 091
|
|
| Other Equity |
0
|
0
|
0
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
15
|
|
| Total Equity |
0
N/A
|
0
N/A
|
683
N/A
|
904
+32%
|
1 212
+34%
|
1 622
+34%
|
2 267
+40%
|
3 070
+35%
|
4 204
+37%
|
5 605
+33%
|
7 085
+26%
|
|
| Total Liabilities & Equity |
0
N/A
|
0
N/A
|
1 857
N/A
|
2 451
+32%
|
3 288
+34%
|
4 351
+32%
|
5 571
+28%
|
7 169
+29%
|
9 003
+26%
|
10 378
+15%
|
13 056
+26%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
980
|
|