Univanich Palm Oil PCL
SET:UVAN
Balance Sheet
Balance Sheet Decomposition
Univanich Palm Oil PCL
Univanich Palm Oil PCL
Balance Sheet
Univanich Palm Oil PCL
| Dec-2002 | 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 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
19
|
395
|
224
|
129
|
311
|
227
|
698
|
698
|
794
|
839
|
1 022
|
824
|
697
|
524
|
448
|
827
|
570
|
548
|
645
|
680
|
1 389
|
1 192
|
1 024
|
1 441
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
289
|
379
|
413
|
109
|
397
|
254
|
298
|
507
|
271
|
198
|
645
|
560
|
1 389
|
693
|
724
|
1 042
|
|
| Cash Equivalents |
19
|
395
|
224
|
129
|
311
|
227
|
698
|
698
|
505
|
460
|
610
|
715
|
300
|
270
|
150
|
320
|
300
|
350
|
0
|
120
|
0
|
499
|
300
|
400
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
20
|
0
|
270
|
40
|
140
|
590
|
530
|
851
|
1 410
|
1 400
|
1 320
|
0
|
120
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
|
| Total Receivables |
89
|
63
|
67
|
71
|
64
|
231
|
102
|
167
|
161
|
118
|
366
|
365
|
75
|
120
|
136
|
248
|
219
|
157
|
246
|
570
|
709
|
616
|
612
|
429
|
|
| Accounts Receivables |
89
|
63
|
67
|
71
|
64
|
231
|
102
|
167
|
154
|
114
|
360
|
341
|
67
|
113
|
131
|
248
|
218
|
157
|
242
|
570
|
709
|
616
|
611
|
429
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
6
|
23
|
8
|
7
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
12
|
104
|
125
|
61
|
119
|
138
|
112
|
112
|
93
|
418
|
330
|
224
|
218
|
212
|
215
|
657
|
332
|
236
|
248
|
526
|
461
|
480
|
957
|
1 221
|
|
| Other Current Assets |
6
|
2
|
1
|
1
|
5
|
1
|
4
|
10
|
2
|
3
|
1
|
4
|
26
|
24
|
29
|
33
|
45
|
60
|
114
|
144
|
201
|
201
|
218
|
239
|
|
| Total Current Assets |
126
|
564
|
418
|
262
|
519
|
597
|
1 186
|
1 026
|
1 189
|
1 968
|
2 250
|
2 267
|
2 426
|
2 280
|
2 149
|
1 765
|
1 287
|
1 002
|
1 253
|
1 920
|
2 841
|
2 488
|
2 811
|
3 331
|
|
| PP&E Net |
493
|
515
|
751
|
948
|
907
|
962
|
1 068
|
1 173
|
1 113
|
1 155
|
1 137
|
1 238
|
1 350
|
1 426
|
1 473
|
2 263
|
2 421
|
2 551
|
2 556
|
2 455
|
2 378
|
2 619
|
2 745
|
3 120
|
|
| PP&E Gross |
493
|
515
|
751
|
948
|
907
|
962
|
1 068
|
1 173
|
1 113
|
1 155
|
1 137
|
1 238
|
1 350
|
1 426
|
1 473
|
2 263
|
2 421
|
2 551
|
2 556
|
2 455
|
2 378
|
2 619
|
2 745
|
3 120
|
|
| Accumulated Depreciation |
502
|
549
|
605
|
804
|
873
|
968
|
1 071
|
1 184
|
1 313
|
1 439
|
1 547
|
1 655
|
1 786
|
1 900
|
2 001
|
2 138
|
2 306
|
2 425
|
2 585
|
2 821
|
2 988
|
3 163
|
2 983
|
3 132
|
|
| Intangible Assets |
159
|
160
|
162
|
0
|
16
|
18
|
25
|
23
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
9
|
7
|
5
|
3
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
14
|
13
|
11
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
3
|
2
|
3
|
4
|
3
|
3
|
2
|
2
|
3
|
5
|
3
|
4
|
3
|
3
|
2
|
1
|
4
|
4
|
3
|
3
|
2
|
1
|
0
|
0
|
|
| Long-Term Investments |
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 Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
79
|
102
|
100
|
81
|
74
|
75
|
62
|
45
|
41
|
38
|
60
|
70
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
14
|
13
|
11
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
781
N/A
|
1 241
+59%
|
1 333
+7%
|
1 214
-9%
|
1 446
+19%
|
1 580
+9%
|
2 280
+44%
|
2 224
-2%
|
2 325
+5%
|
3 128
+35%
|
3 390
+8%
|
3 568
+5%
|
3 858
+8%
|
3 810
-1%
|
3 723
-2%
|
4 127
+11%
|
3 799
-8%
|
3 644
-4%
|
3 885
+7%
|
4 436
+14%
|
5 271
+19%
|
5 154
-2%
|
5 621
+9%
|
6 524
+16%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
19
|
16
|
57
|
16
|
26
|
43
|
49
|
37
|
34
|
53
|
50
|
120
|
22
|
97
|
34
|
112
|
36
|
27
|
11
|
17
|
66
|
46
|
33
|
51
|
|
| Accrued Liabilities |
25
|
30
|
36
|
29
|
34
|
46
|
72
|
45
|
42
|
65
|
67
|
66
|
77
|
37
|
36
|
56
|
42
|
38
|
55
|
86
|
79
|
62
|
56
|
74
|
|
| Short-Term Debt |
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
20
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
16
|
16
|
19
|
18
|
18
|
30
|
35
|
36
|
18
|
11
|
0
|
|
| Other Current Liabilities |
10
|
19
|
17
|
31
|
40
|
25
|
98
|
69
|
56
|
188
|
151
|
62
|
114
|
70
|
55
|
98
|
42
|
24
|
61
|
136
|
198
|
155
|
172
|
178
|
|
| Total Current Liabilities |
109
|
145
|
110
|
76
|
101
|
114
|
219
|
150
|
133
|
305
|
268
|
248
|
224
|
220
|
142
|
284
|
138
|
108
|
157
|
274
|
379
|
281
|
272
|
303
|
|
| Long-Term Debt |
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
161
|
152
|
127
|
111
|
88
|
68
|
150
|
119
|
82
|
62
|
47
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
52
|
71
|
59
|
57
|
66
|
114
|
133
|
189
|
237
|
251
|
249
|
344
|
|
| Other Liabilities |
37
|
45
|
51
|
48
|
60
|
51
|
48
|
44
|
49
|
112
|
91
|
135
|
138
|
153
|
171
|
202
|
198
|
204
|
230
|
239
|
188
|
183
|
250
|
307
|
|
| Total Liabilities |
226
N/A
|
190
-16%
|
161
-16%
|
124
-23%
|
160
+29%
|
166
+4%
|
267
+61%
|
194
-27%
|
182
-6%
|
418
+130%
|
358
-14%
|
411
+15%
|
576
+40%
|
596
+4%
|
499
-16%
|
654
+31%
|
490
-25%
|
494
+1%
|
670
+36%
|
822
+23%
|
886
+8%
|
777
-12%
|
817
+5%
|
954
+17%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
414
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
470
|
|
| Retained Earnings |
141
|
313
|
435
|
353
|
548
|
677
|
1 276
|
1 292
|
1 406
|
1 973
|
2 294
|
2 419
|
2 545
|
2 477
|
2 485
|
2 730
|
2 564
|
2 404
|
2 470
|
2 868
|
3 639
|
3 636
|
4 073
|
4 866
|
|
| Additional Paid In Capital |
0
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
6
|
8
|
9
|
8
|
9
|
8
|
4
|
7
|
34
|
|
| Total Equity |
555
N/A
|
1 051
+89%
|
1 173
+12%
|
1 091
-7%
|
1 286
+18%
|
1 415
+10%
|
2 014
+42%
|
2 030
+1%
|
2 144
+6%
|
2 711
+26%
|
3 031
+12%
|
3 157
+4%
|
3 282
+4%
|
3 214
-2%
|
3 224
+0%
|
3 473
+8%
|
3 309
-5%
|
3 151
-5%
|
3 215
+2%
|
3 614
+12%
|
4 385
+21%
|
4 377
0%
|
4 803
+10%
|
5 570
+16%
|
|
| Total Liabilities & Equity |
781
N/A
|
1 241
+59%
|
1 333
+7%
|
1 214
-9%
|
1 446
+19%
|
1 580
+9%
|
2 280
+44%
|
2 224
-2%
|
2 325
+5%
|
3 128
+35%
|
3 390
+8%
|
3 568
+5%
|
3 858
+8%
|
3 810
-1%
|
3 723
-2%
|
4 127
+11%
|
3 799
-8%
|
3 644
-4%
|
3 885
+7%
|
4 436
+14%
|
5 271
+19%
|
5 154
-2%
|
5 621
+9%
|
6 524
+16%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
829
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
940
|
|