Groupe Parot SA
PAR:ALPAR
Balance Sheet
Balance Sheet Decomposition
Groupe Parot SA
Groupe Parot SA
Balance Sheet
Groupe Parot SA
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
10
|
8
|
8
|
16
|
6
|
4
|
6
|
3
|
10
|
13
|
|
| Cash |
0
|
0
|
0
|
0
|
6
|
4
|
6
|
3
|
10
|
13
|
|
| Cash Equivalents |
10
|
8
|
8
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
30
|
36
|
47
|
61
|
58
|
62
|
49
|
50
|
43
|
42
|
|
| Accounts Receivables |
21
|
25
|
28
|
24
|
26
|
31
|
25
|
19
|
16
|
18
|
|
| Other Receivables |
9
|
12
|
20
|
37
|
31
|
31
|
24
|
31
|
27
|
24
|
|
| Inventory |
54
|
56
|
84
|
116
|
155
|
116
|
73
|
58
|
77
|
76
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
|
| Total Current Assets |
94
|
100
|
140
|
193
|
218
|
182
|
128
|
116
|
130
|
131
|
|
| PP&E Net |
15
|
15
|
17
|
17
|
29
|
28
|
29
|
37
|
32
|
43
|
|
| PP&E Gross |
0
|
15
|
0
|
0
|
29
|
28
|
29
|
37
|
32
|
43
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
12
|
27
|
26
|
31
|
31
|
30
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
2
|
2
|
4
|
1
|
1
|
0
|
|
| Goodwill |
5
|
4
|
8
|
13
|
19
|
16
|
9
|
8
|
8
|
7
|
|
| Long-Term Investments |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
5
|
4
|
8
|
13
|
19
|
16
|
9
|
8
|
8
|
7
|
|
| Total Assets |
114
N/A
|
119
+4%
|
166
+39%
|
226
+36%
|
269
+19%
|
229
-15%
|
172
-25%
|
164
-4%
|
173
+6%
|
185
+7%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
46
|
50
|
69
|
104
|
138
|
107
|
70
|
50
|
70
|
77
|
|
| Accrued Liabilities |
23
|
27
|
37
|
18
|
26
|
22
|
16
|
14
|
15
|
18
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
9
|
15
|
6
|
10
|
2
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
45
|
36
|
21
|
27
|
30
|
35
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
|
| Total Current Liabilities |
69
|
77
|
106
|
121
|
220
|
182
|
115
|
102
|
119
|
131
|
|
| Long-Term Debt |
24
|
22
|
35
|
75
|
21
|
25
|
36
|
38
|
25
|
17
|
|
| Deferred Income Tax |
2
|
2
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
|
| Total Liabilities |
95
N/A
|
101
+7%
|
144
+42%
|
198
+37%
|
244
+23%
|
209
-14%
|
152
-27%
|
141
-7%
|
145
+3%
|
149
+3%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
6
|
7
|
7
|
7
|
10
|
10
|
10
|
10
|
|
| Retained Earnings |
0
|
0
|
10
|
9
|
6
|
1
|
4
|
1
|
18
|
25
|
|
| Additional Paid In Capital |
0
|
0
|
7
|
12
|
12
|
12
|
14
|
14
|
0
|
0
|
|
| Other Equity |
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
20
N/A
|
18
-8%
|
22
+23%
|
28
+27%
|
25
-10%
|
20
-21%
|
20
-1%
|
23
+16%
|
29
+23%
|
36
+25%
|
|
| Total Liabilities & Equity |
114
N/A
|
119
+4%
|
166
+39%
|
226
+36%
|
269
+19%
|
229
-15%
|
172
-25%
|
164
-4%
|
173
+6%
|
185
+7%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
3
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
|