NSC Groupe SA
PAR:ALNSC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
NSC Groupe SA
PAR:ALNSC
|
FR |
|
S
|
Steel City Securities Ltd
NSE:STEELCITY
|
IN |
Balance Sheet
Balance Sheet Decomposition
NSC Groupe SA
NSC Groupe SA
Balance Sheet
NSC Groupe SA
| Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | 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 |
10
|
11
|
7
|
9
|
44
|
40
|
41
|
32
|
29
|
25
|
38
|
32
|
19
|
15
|
30
|
14
|
17
|
16
|
10
|
8
|
10
|
11
|
4
|
7
|
|
| Cash |
10
|
11
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
17
|
16
|
10
|
8
|
10
|
11
|
4
|
7
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
44
|
40
|
41
|
32
|
29
|
25
|
38
|
32
|
19
|
15
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
71
|
64
|
54
|
53
|
11
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
11
|
11
|
7
|
7
|
6
|
8
|
6
|
11
|
|
| Total Receivables |
47
|
50
|
43
|
22
|
31
|
32
|
35
|
28
|
19
|
21
|
17
|
7
|
11
|
13
|
20
|
28
|
28
|
28
|
23
|
12
|
14
|
19
|
17
|
14
|
|
| Accounts Receivables |
48
|
48
|
40
|
27
|
25
|
26
|
29
|
19
|
14
|
13
|
13
|
5
|
9
|
7
|
13
|
18
|
19
|
19
|
14
|
7
|
9
|
13
|
8
|
8
|
|
| Other Receivables |
1
|
2
|
3
|
5
|
7
|
6
|
6
|
9
|
5
|
7
|
4
|
2
|
2
|
6
|
7
|
11
|
9
|
9
|
8
|
5
|
6
|
6
|
9
|
6
|
|
| Inventory |
47
|
47
|
42
|
40
|
40
|
40
|
35
|
30
|
22
|
23
|
15
|
6
|
7
|
5
|
23
|
24
|
21
|
27
|
25
|
19
|
21
|
26
|
29
|
27
|
|
| Other Current Assets |
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
177
|
174
|
148
|
125
|
126
|
121
|
111
|
91
|
70
|
68
|
74
|
45
|
38
|
34
|
72
|
73
|
77
|
83
|
64
|
46
|
52
|
64
|
56
|
60
|
|
| PP&E Net |
25
|
25
|
24
|
21
|
52
|
43
|
39
|
12
|
11
|
10
|
9
|
6
|
7
|
8
|
14
|
18
|
18
|
18
|
19
|
17
|
14
|
13
|
11
|
10
|
|
| PP&E Gross |
25
|
25
|
24
|
21
|
0
|
43
|
39
|
12
|
11
|
10
|
9
|
0
|
7
|
8
|
0
|
0
|
0
|
0
|
19
|
17
|
14
|
13
|
11
|
10
|
|
| Accumulated Depreciation |
82
|
84
|
86
|
87
|
0
|
51
|
54
|
55
|
57
|
54
|
32
|
0
|
31
|
32
|
0
|
0
|
0
|
0
|
45
|
45
|
44
|
43
|
46
|
48
|
|
| Intangible Assets |
3
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
|
| Goodwill |
11
|
11
|
8
|
7
|
7
|
8
|
8
|
9
|
8
|
8
|
2
|
2
|
13
|
13
|
14
|
12
|
8
|
6
|
3
|
4
|
4
|
4
|
4
|
4
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
0
|
3
|
11
|
7
|
7
|
2
|
5
|
16
|
22
|
20
|
7
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
1
|
1
|
4
|
10
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
11
|
11
|
8
|
7
|
7
|
8
|
8
|
9
|
8
|
8
|
2
|
2
|
13
|
13
|
14
|
12
|
8
|
6
|
3
|
4
|
4
|
4
|
4
|
4
|
|
| Total Assets |
219
N/A
|
212
-3%
|
186
-12%
|
164
-12%
|
187
+14%
|
176
-6%
|
169
-4%
|
120
-29%
|
97
-19%
|
90
-7%
|
91
+1%
|
69
-24%
|
80
+15%
|
75
-6%
|
109
+45%
|
105
-3%
|
105
+0%
|
109
+4%
|
92
-16%
|
70
-24%
|
74
+5%
|
83
+12%
|
73
-12%
|
77
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
45
|
38
|
37
|
36
|
13
|
16
|
16
|
11
|
9
|
10
|
8
|
3
|
5
|
5
|
9
|
10
|
11
|
10
|
6
|
3
|
5
|
9
|
7
|
6
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
9
|
5
|
0
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
2
|
3
|
4
|
1
|
|
| Current Portion of Long-Term Debt |
7
|
4
|
4
|
0
|
4
|
8
|
9
|
1
|
1
|
1
|
0
|
0
|
1
|
3
|
7
|
7
|
4
|
7
|
9
|
10
|
4
|
4
|
6
|
5
|
|
| Other Current Liabilities |
18
|
13
|
8
|
7
|
31
|
25
|
22
|
20
|
9
|
13
|
8
|
6
|
5
|
2
|
16
|
15
|
17
|
17
|
13
|
10
|
15
|
21
|
13
|
19
|
|
| Total Current Liabilities |
69
|
55
|
50
|
43
|
48
|
49
|
47
|
32
|
27
|
33
|
21
|
10
|
14
|
13
|
32
|
32
|
33
|
35
|
30
|
27
|
26
|
37
|
29
|
32
|
|
| Long-Term Debt |
6
|
9
|
7
|
11
|
3
|
2
|
1
|
3
|
3
|
2
|
2
|
1
|
6
|
4
|
13
|
10
|
9
|
8
|
8
|
11
|
17
|
13
|
8
|
5
|
|
| Deferred Income Tax |
3
|
4
|
0
|
0
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
30
|
28
|
36
|
30
|
27
|
25
|
21
|
14
|
16
|
9
|
7
|
5
|
6
|
5
|
7
|
7
|
7
|
8
|
7
|
6
|
4
|
4
|
3
|
3
|
|
| Total Liabilities |
110
N/A
|
98
-11%
|
95
-3%
|
86
-10%
|
83
-4%
|
79
-4%
|
72
-9%
|
51
-29%
|
47
-8%
|
46
-3%
|
31
-31%
|
16
-50%
|
26
+67%
|
22
-17%
|
51
+134%
|
49
-3%
|
51
+3%
|
53
+4%
|
48
-10%
|
44
-7%
|
47
+7%
|
54
+14%
|
41
-23%
|
40
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Retained Earnings |
100
|
104
|
82
|
69
|
95
|
88
|
88
|
60
|
41
|
36
|
51
|
45
|
45
|
45
|
50
|
48
|
47
|
49
|
37
|
18
|
19
|
22
|
25
|
29
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
109
N/A
|
114
+4%
|
91
-20%
|
78
-14%
|
104
+33%
|
97
-7%
|
97
0%
|
69
-29%
|
50
-28%
|
44
-10%
|
60
+35%
|
53
-11%
|
54
+0%
|
53
-1%
|
58
+9%
|
56
-4%
|
54
-2%
|
56
+4%
|
44
-22%
|
26
-41%
|
27
+3%
|
29
+10%
|
32
+9%
|
36
+13%
|
|
| Total Liabilities & Equity |
219
N/A
|
212
-3%
|
186
-12%
|
164
-12%
|
187
+14%
|
176
-6%
|
169
-4%
|
120
-29%
|
97
-19%
|
90
-7%
|
91
+1%
|
69
-24%
|
80
+15%
|
75
-6%
|
109
+45%
|
105
-3%
|
105
+0%
|
109
+4%
|
92
-16%
|
70
-24%
|
74
+5%
|
83
+12%
|
73
-12%
|
77
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|