Veranda Resort PCL
SET:VRANDA
Balance Sheet
Balance Sheet Decomposition
Veranda Resort PCL
Veranda Resort PCL
Balance Sheet
Veranda Resort PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
36
|
63
|
68
|
88
|
70
|
86
|
234
|
125
|
121
|
|
| Cash |
36
|
63
|
68
|
88
|
70
|
0
|
0
|
125
|
121
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
86
|
234
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
125
|
65
|
30
|
22
|
2
|
0
|
|
| Total Receivables |
116
|
123
|
88
|
82
|
53
|
43
|
53
|
55
|
55
|
|
| Accounts Receivables |
35
|
50
|
42
|
44
|
17
|
43
|
35
|
41
|
38
|
|
| Other Receivables |
81
|
73
|
46
|
39
|
36
|
0
|
18
|
14
|
17
|
|
| Inventory |
1 281
|
1 691
|
1 222
|
1 617
|
1 075
|
590
|
485
|
384
|
417
|
|
| Other Current Assets |
10
|
6
|
5
|
49
|
27
|
22
|
26
|
87
|
159
|
|
| Total Current Assets |
1 443
|
1 884
|
1 383
|
1 961
|
1 290
|
770
|
820
|
654
|
752
|
|
| PP&E Net |
3 483
|
3 330
|
3 185
|
3 178
|
3 849
|
3 774
|
3 682
|
3 963
|
4 683
|
|
| PP&E Gross |
3 483
|
3 330
|
3 185
|
3 178
|
3 849
|
0
|
3 682
|
3 963
|
4 683
|
|
| Accumulated Depreciation |
1 040
|
1 237
|
1 423
|
1 609
|
1 809
|
0
|
2 129
|
2 284
|
2 412
|
|
| Intangible Assets |
17
|
21
|
19
|
36
|
95
|
88
|
82
|
15
|
14
|
|
| Goodwill |
45
|
34
|
31
|
31
|
50
|
50
|
50
|
31
|
31
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
13
|
13
|
13
|
13
|
17
|
18
|
17
|
48
|
48
|
|
| Other Long-Term Assets |
173
|
161
|
149
|
235
|
52
|
95
|
106
|
93
|
86
|
|
| Other Assets |
45
|
34
|
31
|
31
|
50
|
50
|
50
|
31
|
31
|
|
| Total Assets |
5 174
N/A
|
5 442
+5%
|
4 781
-12%
|
5 454
+14%
|
5 354
-2%
|
4 795
-10%
|
4 757
-1%
|
4 803
+1%
|
5 615
+17%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
111
|
218
|
168
|
212
|
65
|
185
|
196
|
281
|
441
|
|
| Accrued Liabilities |
70
|
195
|
110
|
73
|
87
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
108
|
181
|
77
|
0
|
490
|
602
|
120
|
163
|
217
|
|
| Current Portion of Long-Term Debt |
528
|
739
|
263
|
1 115
|
629
|
613
|
271
|
272
|
526
|
|
| Other Current Liabilities |
1 516
|
624
|
620
|
738
|
468
|
182
|
124
|
154
|
286
|
|
| Total Current Liabilities |
2 334
|
1 957
|
1 237
|
2 138
|
1 738
|
1 583
|
711
|
870
|
1 469
|
|
| Long-Term Debt |
1 585
|
2 213
|
2 079
|
1 106
|
1 448
|
1 189
|
2 009
|
2 050
|
2 183
|
|
| Deferred Income Tax |
57
|
57
|
57
|
56
|
58
|
51
|
65
|
55
|
54
|
|
| Other Liabilities |
63
|
60
|
68
|
65
|
41
|
43
|
40
|
41
|
69
|
|
| Total Liabilities |
4 039
N/A
|
4 286
+6%
|
3 441
-20%
|
3 365
-2%
|
3 284
-2%
|
2 865
-13%
|
2 826
-1%
|
3 016
+7%
|
3 776
+25%
|
|
| Equity | ||||||||||
| Common Stock |
1 223
|
1 223
|
1 223
|
1 598
|
1 598
|
1 598
|
1 598
|
1 598
|
1 598
|
|
| Retained Earnings |
82
|
61
|
348
|
330
|
349
|
488
|
487
|
630
|
572
|
|
| Additional Paid In Capital |
465
|
465
|
465
|
820
|
820
|
820
|
820
|
820
|
813
|
|
| Unrealized Security Profit/Loss |
471
|
471
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 135
N/A
|
1 156
+2%
|
1 341
+16%
|
2 089
+56%
|
2 069
-1%
|
1 930
-7%
|
1 931
+0%
|
1 788
-7%
|
1 839
+3%
|
|
| Total Liabilities & Equity |
5 174
N/A
|
5 442
+5%
|
4 781
-12%
|
5 454
+14%
|
5 354
-2%
|
4 795
-10%
|
4 757
-1%
|
4 803
+1%
|
5 615
+17%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
245
|
245
|
245
|
320
|
320
|
320
|
320
|
320
|
320
|
|