Thoresen Thai Agencies PCL
SET:TTA
Balance Sheet
Balance Sheet Decomposition
Thoresen Thai Agencies PCL
Thoresen Thai Agencies PCL
Balance Sheet
Thoresen Thai Agencies PCL
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
7 711
|
5 940
|
6 955
|
4 332
|
4 429
|
4 339
|
4 477
|
8 274
|
8 430
|
|
| Cash |
7 711
|
5 940
|
6 955
|
4 332
|
4 429
|
4 339
|
4 477
|
8 274
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 430
|
|
| Short-Term Investments |
588
|
7 483
|
3 716
|
2 091
|
2 438
|
2 746
|
3 223
|
3 209
|
1 630
|
|
| Total Receivables |
4 528
|
5 059
|
3 252
|
2 876
|
2 951
|
3 847
|
3 406
|
5 577
|
5 852
|
|
| Accounts Receivables |
4 440
|
4 823
|
3 073
|
2 700
|
2 057
|
2 137
|
1 845
|
3 202
|
3 657
|
|
| Other Receivables |
88
|
236
|
180
|
177
|
895
|
1 710
|
1 560
|
2 375
|
2 195
|
|
| Inventory |
1 444
|
1 078
|
891
|
1 106
|
1 532
|
1 191
|
966
|
1 431
|
1 805
|
|
| Other Current Assets |
1 138
|
1 250
|
1 310
|
510
|
349
|
191
|
252
|
271
|
306
|
|
| Total Current Assets |
15 408
|
20 810
|
16 124
|
10 915
|
11 700
|
12 314
|
12 324
|
18 762
|
18 023
|
|
| PP&E Net |
27 261
|
18 387
|
16 801
|
15 561
|
15 617
|
13 737
|
14 454
|
15 542
|
16 622
|
|
| PP&E Gross |
27 261
|
18 387
|
16 801
|
15 561
|
15 617
|
13 737
|
14 454
|
15 542
|
16 622
|
|
| Accumulated Depreciation |
16 557
|
29 211
|
26 295
|
24 777
|
20 958
|
21 222
|
21 407
|
23 317
|
24 989
|
|
| Intangible Assets |
226
|
51
|
29
|
172
|
328
|
282
|
243
|
285
|
1 751
|
|
| Goodwill |
985
|
75
|
74
|
68
|
68
|
64
|
3
|
3
|
6
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
32
|
|
| Long-Term Investments |
7 103
|
5 238
|
7 849
|
7 459
|
8 366
|
6 296
|
3 252
|
3 625
|
3 609
|
|
| Other Long-Term Assets |
640
|
786
|
743
|
1 410
|
1 033
|
779
|
755
|
695
|
1 550
|
|
| Other Assets |
985
|
75
|
74
|
68
|
68
|
64
|
3
|
3
|
6
|
|
| Total Assets |
51 622
N/A
|
45 346
-12%
|
41 620
-8%
|
35 585
-15%
|
37 112
+4%
|
33 473
-10%
|
31 029
-7%
|
38 947
+26%
|
41 593
+7%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1 703
|
954
|
757
|
730
|
859
|
849
|
701
|
1 427
|
1 705
|
|
| Accrued Liabilities |
1 465
|
1 928
|
1 536
|
962
|
1 092
|
948
|
733
|
1 441
|
1 233
|
|
| Short-Term Debt |
482
|
391
|
305
|
148
|
747
|
419
|
278
|
348
|
734
|
|
| Current Portion of Long-Term Debt |
4 470
|
6 868
|
4 828
|
3 877
|
1 587
|
1 156
|
3 175
|
2 723
|
3 790
|
|
| Other Current Liabilities |
935
|
771
|
474
|
525
|
502
|
536
|
597
|
680
|
992
|
|
| Total Current Liabilities |
9 055
|
10 912
|
7 900
|
6 242
|
4 787
|
3 908
|
5 483
|
6 619
|
8 453
|
|
| Long-Term Debt |
9 742
|
7 142
|
7 032
|
4 084
|
7 491
|
6 707
|
6 078
|
7 634
|
5 090
|
|
| Deferred Income Tax |
196
|
125
|
23
|
22
|
39
|
39
|
30
|
29
|
27
|
|
| Minority Interest |
7 997
|
5 372
|
5 625
|
5 316
|
5 045
|
4 411
|
3 038
|
3 135
|
3 192
|
|
| Other Liabilities |
155
|
178
|
171
|
182
|
208
|
222
|
247
|
265
|
297
|
|
| Total Liabilities |
27 144
N/A
|
23 730
-13%
|
20 750
-13%
|
15 847
-24%
|
17 569
+11%
|
15 286
-13%
|
14 876
-3%
|
17 681
+19%
|
17 058
-4%
|
|
| Equity | ||||||||||
| Common Stock |
1 301
|
1 822
|
1 822
|
1 822
|
1 822
|
1 822
|
1 822
|
1 822
|
1 822
|
|
| Retained Earnings |
12 562
|
633
|
126
|
629
|
3 324
|
3 154
|
1 090
|
4 909
|
7 752
|
|
| Additional Paid In Capital |
9 282
|
16 060
|
16 060
|
16 060
|
16 060
|
16 060
|
16 060
|
16 060
|
16 060
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
375
|
487
|
507
|
616
|
787
|
|
| Other Equity |
1 332
|
3 101
|
2 861
|
1 227
|
1 289
|
2 361
|
2 312
|
910
|
313
|
|
| Total Equity |
24 478
N/A
|
21 616
-12%
|
20 870
-3%
|
19 738
-5%
|
19 542
-1%
|
18 187
-7%
|
16 153
-11%
|
21 266
+32%
|
24 534
+15%
|
|
| Total Liabilities & Equity |
51 622
N/A
|
45 346
-12%
|
41 620
-8%
|
35 585
-15%
|
37 112
+4%
|
33 473
-10%
|
31 029
-7%
|
38 947
+26%
|
41 593
+7%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
1 364
|
1 822
|
1 822
|
1 822
|
1 822
|
1 822
|
1 822
|
1 822
|
1 822
|
|