Singha Estate PCL
SET:S
Balance Sheet
Balance Sheet Decomposition
Singha Estate PCL
Singha Estate PCL
Balance Sheet
Singha Estate PCL
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
13
|
27
|
4
|
82
|
18
|
18
|
107
|
29
|
9
|
36
|
14
|
766
|
509
|
983
|
6 761
|
3 545
|
5 413
|
3 378
|
2 698
|
3 422
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
14
|
766
|
509
|
983
|
6 761
|
3 545
|
5 413
|
3 378
|
2 698
|
0
|
|
| Cash Equivalents |
13
|
27
|
4
|
82
|
18
|
18
|
107
|
29
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 422
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
132
|
390
|
1 178
|
1 636
|
479
|
504
|
94
|
95
|
2
|
|
| Total Receivables |
0
|
3
|
210
|
19
|
10
|
0
|
67
|
330
|
1
|
0
|
21
|
53
|
371
|
520
|
574
|
816
|
980
|
1 058
|
890
|
845
|
|
| Accounts Receivables |
0
|
1
|
210
|
19
|
10
|
0
|
67
|
330
|
0
|
0
|
0
|
44
|
317
|
450
|
234
|
380
|
468
|
59
|
330
|
494
|
|
| Other Receivables |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
54
|
71
|
340
|
436
|
511
|
999
|
560
|
351
|
|
| Inventory |
449
|
546
|
659
|
662
|
599
|
618
|
661
|
963
|
1 391
|
1 065
|
893
|
828
|
8 336
|
10 885
|
9 662
|
14 452
|
15 863
|
5 600
|
6 496
|
8 033
|
|
| Other Current Assets |
1
|
3
|
2
|
3
|
172
|
238
|
281
|
225
|
18
|
10
|
10
|
40
|
189
|
466
|
1 130
|
1 488
|
1 328
|
12 284
|
2 002
|
1 681
|
|
| Total Current Assets |
465
|
578
|
875
|
766
|
801
|
874
|
1 115
|
1 546
|
1 419
|
1 111
|
937
|
1 819
|
9 794
|
14 032
|
19 762
|
20 779
|
24 087
|
22 414
|
12 181
|
13 983
|
|
| PP&E Net |
4
|
15
|
9
|
6
|
14
|
22
|
84
|
113
|
2
|
1
|
8
|
3 102
|
3 507
|
3 520
|
3 854
|
17 370
|
19 870
|
19 537
|
29 498
|
28 820
|
|
| PP&E Gross |
4
|
15
|
9
|
6
|
14
|
22
|
84
|
113
|
2
|
1
|
8
|
3 102
|
3 507
|
3 520
|
3 854
|
17 370
|
19 870
|
19 537
|
29 498
|
28 820
|
|
| Accumulated Depreciation |
2
|
7
|
14
|
20
|
22
|
13
|
22
|
17
|
12
|
13
|
12
|
766
|
433
|
594
|
902
|
3 736
|
3 122
|
5 653
|
7 190
|
8 087
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
439
|
458
|
464
|
494
|
535
|
160
|
174
|
179
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
399
|
942
|
942
|
1 131
|
2 089
|
2 019
|
1 305
|
1 801
|
1 790
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 140
|
1 794
|
1 763
|
1 652
|
1 743
|
2 452
|
773
|
826
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
102
|
268
|
5 885
|
8 420
|
9 180
|
12 401
|
14 091
|
16 667
|
19 108
|
21 021
|
22 613
|
|
| Other Long-Term Assets |
2
|
2
|
11
|
11
|
7
|
6
|
1
|
0
|
1
|
3
|
14
|
60
|
65
|
665
|
1 536
|
2 454
|
2 760
|
137
|
542
|
599
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
399
|
942
|
942
|
1 131
|
2 089
|
2 019
|
1 305
|
1 801
|
1 790
|
|
| Total Assets |
471
N/A
|
595
+26%
|
896
+51%
|
782
-13%
|
821
+5%
|
903
+10%
|
1 200
+33%
|
1 660
+38%
|
1 531
-8%
|
1 218
-20%
|
1 227
+1%
|
11 288
+820%
|
25 308
+124%
|
30 592
+21%
|
40 910
+34%
|
58 930
+44%
|
67 681
+15%
|
65 113
-4%
|
65 990
+1%
|
68 810
+4%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
39
|
52
|
70
|
73
|
6
|
23
|
97
|
91
|
78
|
32
|
36
|
0
|
77
|
88
|
306
|
752
|
438
|
172
|
422
|
475
|
|
| Accrued Liabilities |
0
|
2
|
6
|
52
|
6
|
8
|
12
|
28
|
17
|
12
|
8
|
0
|
191
|
326
|
653
|
1 729
|
2 040
|
516
|
1 110
|
1 478
|
|
| Short-Term Debt |
0
|
0
|
1
|
0
|
0
|
25
|
0
|
0
|
34
|
2
|
0
|
3 257
|
6 771
|
2 420
|
715
|
1 993
|
3 725
|
1 831
|
1 750
|
2 305
|
|
| Current Portion of Long-Term Debt |
0
|
22
|
0
|
151
|
5
|
1
|
0
|
209
|
114
|
49
|
61
|
38
|
579
|
704
|
1 409
|
2 394
|
2 942
|
2 702
|
5 792
|
3 823
|
|
| Other Current Liabilities |
12
|
48
|
42
|
65
|
54
|
131
|
178
|
131
|
111
|
42
|
47
|
104
|
434
|
927
|
3 665
|
3 885
|
3 369
|
10 163
|
1 997
|
1 902
|
|
| Total Current Liabilities |
51
|
125
|
118
|
341
|
72
|
187
|
288
|
459
|
354
|
137
|
152
|
3 634
|
8 053
|
4 464
|
6 748
|
10 754
|
12 514
|
15 385
|
11 070
|
9 984
|
|
| Long-Term Debt |
100
|
165
|
399
|
70
|
179
|
205
|
327
|
522
|
499
|
367
|
333
|
505
|
4 097
|
8 291
|
13 943
|
26 257
|
20 373
|
19 735
|
25 697
|
28 528
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
228
|
215
|
403
|
983
|
1 242
|
669
|
1 241
|
1 341
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1 166
|
1 252
|
2 736
|
2 771
|
10 057
|
8 635
|
5 975
|
6 003
|
|
| Other Liabilities |
1
|
1
|
0
|
0
|
45
|
0
|
0
|
0
|
6
|
6
|
7
|
22
|
1 000
|
2 125
|
721
|
843
|
5 956
|
5 783
|
6 084
|
6 351
|
|
| Total Liabilities |
152
N/A
|
291
+91%
|
517
+78%
|
411
-21%
|
296
-28%
|
392
+32%
|
616
+57%
|
981
+59%
|
859
-12%
|
510
-41%
|
491
-4%
|
4 162
+748%
|
14 543
+249%
|
16 348
+12%
|
24 551
+50%
|
41 608
+69%
|
50 142
+21%
|
50 206
+0%
|
50 068
0%
|
52 207
+4%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
300
|
300
|
300
|
300
|
400
|
400
|
400
|
400
|
400
|
500
|
550
|
4 712
|
5 715
|
6 454
|
6 854
|
6 854
|
6 854
|
6 854
|
6 854
|
6 854
|
|
| Retained Earnings |
19
|
4
|
79
|
71
|
102
|
87
|
161
|
255
|
250
|
184
|
162
|
1 861
|
1 604
|
1 779
|
2 366
|
3 741
|
3 948
|
1 341
|
1 321
|
3 704
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
551
|
3 490
|
6 443
|
7 560
|
7 560
|
7 560
|
7 560
|
7 668
|
5 775
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
45
|
4
|
0
|
1
|
252
|
252
|
252
|
252
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
436
|
420
|
834
|
1 075
|
1 099
|
172
|
18
|
|
| Total Equity |
319
N/A
|
304
-5%
|
379
+25%
|
371
-2%
|
525
+42%
|
511
-3%
|
584
+14%
|
679
+16%
|
672
-1%
|
708
+5%
|
736
+4%
|
7 126
+868%
|
10 764
+51%
|
14 244
+32%
|
16 360
+15%
|
17 322
+6%
|
17 539
+1%
|
14 907
-15%
|
15 922
+7%
|
16 603
+4%
|
|
| Total Liabilities & Equity |
471
N/A
|
595
+26%
|
896
+51%
|
782
-13%
|
821
+5%
|
903
+10%
|
1 200
+33%
|
1 660
+38%
|
1 531
-8%
|
1 218
-20%
|
1 227
+1%
|
11 288
+820%
|
25 308
+124%
|
30 592
+21%
|
40 910
+34%
|
58 930
+44%
|
67 681
+15%
|
65 113
-4%
|
65 990
+1%
|
68 810
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
600
|
4 721
|
5 725
|
6 454
|
6 854
|
6 854
|
6 854
|
6 854
|
6 854
|
6 854
|
|