Mare Nostrum SA
PAR:ALMAR
Balance Sheet
Balance Sheet Decomposition
Mare Nostrum SA
Mare Nostrum SA
Balance Sheet
Mare Nostrum SA
| Nov-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
2
|
4
|
9
|
10
|
15
|
14
|
12
|
7
|
8
|
|
| Cash |
2
|
4
|
7
|
8
|
13
|
13
|
10
|
5
|
5
|
|
| Cash Equivalents |
0
|
0
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
|
| Total Receivables |
23
|
28
|
39
|
44
|
37
|
41
|
47
|
43
|
31
|
|
| Accounts Receivables |
16
|
17
|
23
|
25
|
23
|
24
|
25
|
25
|
21
|
|
| Other Receivables |
7
|
10
|
16
|
18
|
14
|
17
|
21
|
18
|
10
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
1
|
3
|
2
|
3
|
3
|
3
|
3
|
4
|
3
|
|
| Total Current Assets |
26
|
35
|
51
|
57
|
55
|
58
|
62
|
54
|
42
|
|
| PP&E Net |
0
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
|
| PP&E Gross |
0
|
1
|
0
|
2
|
2
|
1
|
2
|
1
|
1
|
|
| Accumulated Depreciation |
1
|
1
|
0
|
2
|
2
|
3
|
3
|
3
|
3
|
|
| Intangible Assets |
0
|
0
|
2
|
3
|
3
|
4
|
4
|
3
|
2
|
|
| Goodwill |
0
|
0
|
0
|
12
|
13
|
13
|
14
|
13
|
10
|
|
| Note Receivable |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
1
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
8
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
12
|
13
|
13
|
14
|
13
|
10
|
|
| Total Assets |
29
N/A
|
38
+32%
|
58
+54%
|
79
+35%
|
77
-2%
|
81
+5%
|
85
+6%
|
75
-12%
|
64
-14%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
4
|
5
|
7
|
11
|
8
|
8
|
10
|
11
|
16
|
|
| Accrued Liabilities |
19
|
22
|
27
|
28
|
24
|
26
|
30
|
39
|
34
|
|
| Short-Term Debt |
0
|
0
|
4
|
4
|
5
|
5
|
10
|
3
|
3
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
4
|
2
|
9
|
10
|
0
|
|
| Other Current Liabilities |
4
|
5
|
7
|
5
|
5
|
5
|
5
|
6
|
5
|
|
| Total Current Liabilities |
27
|
31
|
45
|
47
|
45
|
47
|
64
|
68
|
59
|
|
| Long-Term Debt |
0
|
0
|
5
|
11
|
19
|
21
|
10
|
8
|
18
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
2
|
3
|
2
|
1
|
2
|
2
|
1
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
|
| Total Liabilities |
28
N/A
|
34
+21%
|
53
+57%
|
61
+14%
|
66
+8%
|
70
+7%
|
77
+10%
|
78
+2%
|
78
-1%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
4
|
5
|
5
|
2
|
3
|
5
|
16
|
26
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1
N/A
|
4
+603%
|
5
+22%
|
18
+257%
|
11
-37%
|
10
-6%
|
8
-23%
|
3
N/A
|
13
-285%
|
|
| Total Liabilities & Equity |
29
N/A
|
38
+32%
|
58
+54%
|
79
+35%
|
77
-2%
|
81
+5%
|
85
+6%
|
75
-12%
|
64
-14%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
|