Cerinnov Group SA
PAR:ALPCV
Balance Sheet
Balance Sheet Decomposition
Cerinnov Group SA
Cerinnov Group SA
Balance Sheet
Cerinnov Group 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 |
1
|
1
|
8
|
6
|
4
|
2
|
3
|
2
|
2
|
1
|
1
|
|
| Cash |
1
|
1
|
8
|
6
|
4
|
2
|
3
|
2
|
2
|
1
|
1
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
4
|
6
|
10
|
8
|
11
|
10
|
5
|
6
|
8
|
7
|
6
|
|
| Accounts Receivables |
3
|
4
|
8
|
5
|
9
|
9
|
4
|
4
|
7
|
6
|
5
|
|
| Other Receivables |
1
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Inventory |
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
6
|
8
|
20
|
16
|
18
|
16
|
12
|
11
|
13
|
11
|
10
|
|
| PP&E Net |
1
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| PP&E Gross |
1
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
|
| Intangible Assets |
2
|
2
|
1
|
2
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
|
| Goodwill |
0
|
0
|
0
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
|
| Total Assets |
8
N/A
|
10
+30%
|
22
+112%
|
21
-8%
|
27
+30%
|
26
-4%
|
21
-19%
|
19
-8%
|
21
+11%
|
18
-15%
|
15
-18%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
2
|
2
|
3
|
2
|
3
|
3
|
1
|
1
|
2
|
1
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Current Liabilities |
2
|
3
|
5
|
4
|
6
|
6
|
4
|
5
|
7
|
6
|
6
|
|
| Total Current Liabilities |
4
|
5
|
8
|
6
|
11
|
12
|
7
|
8
|
11
|
9
|
11
|
|
| Long-Term Debt |
3
|
3
|
2
|
4
|
5
|
4
|
8
|
7
|
6
|
4
|
2
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Total Liabilities |
8
N/A
|
10
+23%
|
11
+13%
|
10
-10%
|
17
+67%
|
16
-1%
|
16
-5%
|
15
-1%
|
18
+16%
|
14
-20%
|
14
-2%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
0
|
2
|
0
|
1
|
3
|
7
|
9
|
9
|
9
|
12
|
|
| Additional Paid In Capital |
0
|
0
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
1
+414%
|
11
+1 291%
|
11
-5%
|
10
-5%
|
9
-10%
|
5
-44%
|
4
-27%
|
3
-10%
|
4
+11%
|
1
-74%
|
|
| Total Liabilities & Equity |
8
N/A
|
10
+30%
|
22
+112%
|
21
-8%
|
27
+30%
|
26
-4%
|
21
-19%
|
19
-8%
|
21
+11%
|
18
-15%
|
15
-18%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
|