Nordic Group Ltd
SGX:MR7
Balance Sheet
Balance Sheet Decomposition
Nordic Group Ltd
Nordic Group Ltd
Balance Sheet
Nordic Group Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
2
|
4
|
7
|
21
|
31
|
24
|
15
|
33
|
36
|
32
|
40
|
39
|
43
|
58
|
75
|
56
|
74
|
43
|
|
| Cash |
2
|
4
|
7
|
21
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
24
|
15
|
33
|
36
|
32
|
40
|
39
|
43
|
58
|
75
|
56
|
74
|
43
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Receivables |
5
|
14
|
19
|
23
|
23
|
20
|
27
|
23
|
26
|
27
|
24
|
23
|
24
|
22
|
26
|
49
|
58
|
63
|
|
| Accounts Receivables |
3
|
5
|
10
|
8
|
14
|
12
|
16
|
12
|
26
|
27
|
24
|
23
|
23
|
21
|
25
|
45
|
50
|
59
|
|
| Other Receivables |
2
|
9
|
9
|
15
|
9
|
9
|
11
|
11
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
5
|
8
|
4
|
|
| Inventory |
2
|
6
|
6
|
6
|
10
|
8
|
8
|
7
|
9
|
8
|
13
|
10
|
12
|
11
|
15
|
19
|
22
|
17
|
|
| Other Current Assets |
1
|
1
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
5
|
21
|
20
|
18
|
9
|
11
|
14
|
17
|
19
|
|
| Total Current Assets |
10
|
25
|
33
|
52
|
65
|
54
|
52
|
65
|
71
|
72
|
99
|
92
|
97
|
100
|
127
|
139
|
170
|
144
|
|
| PP&E Net |
3
|
4
|
4
|
4
|
10
|
12
|
14
|
13
|
19
|
17
|
23
|
30
|
34
|
38
|
35
|
53
|
49
|
47
|
|
| PP&E Gross |
3
|
4
|
4
|
4
|
10
|
12
|
14
|
13
|
0
|
0
|
23
|
30
|
34
|
38
|
35
|
53
|
49
|
47
|
|
| Accumulated Depreciation |
1
|
2
|
2
|
3
|
22
|
24
|
27
|
0
|
0
|
0
|
36
|
38
|
43
|
48
|
52
|
54
|
51
|
56
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
3
|
3
|
3
|
|
| Goodwill |
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
22
|
22
|
30
|
30
|
30
|
30
|
30
|
40
|
40
|
40
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
22
|
22
|
30
|
30
|
30
|
30
|
30
|
40
|
40
|
40
|
|
| Total Assets |
14
N/A
|
28
+107%
|
37
+30%
|
56
+51%
|
89
+60%
|
79
-11%
|
79
-1%
|
91
+15%
|
112
+24%
|
112
0%
|
151
+35%
|
152
+0%
|
162
+7%
|
168
+4%
|
192
+14%
|
238
+24%
|
266
+12%
|
235
-12%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
4
|
7
|
12
|
6
|
13
|
9
|
8
|
9
|
17
|
13
|
17
|
13
|
18
|
23
|
24
|
35
|
34
|
29
|
|
| Accrued Liabilities |
1
|
2
|
2
|
2
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
1
|
0
|
1
|
10
|
0
|
3
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
1
|
0
|
0
|
0
|
16
|
15
|
21
|
21
|
27
|
35
|
38
|
40
|
58
|
56
|
93
|
55
|
|
| Other Current Liabilities |
3
|
8
|
9
|
9
|
8
|
18
|
1
|
1
|
3
|
3
|
14
|
10
|
7
|
4
|
4
|
12
|
10
|
8
|
|
| Total Current Liabilities |
8
|
18
|
24
|
18
|
31
|
28
|
30
|
34
|
41
|
37
|
58
|
58
|
63
|
67
|
86
|
103
|
136
|
92
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
18
|
10
|
2
|
3
|
11
|
7
|
8
|
6
|
7
|
9
|
6
|
22
|
9
|
11
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
|
| Minority Interest |
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
9
N/A
|
19
+103%
|
25
+33%
|
18
-29%
|
52
+186%
|
39
-25%
|
32
-16%
|
37
+15%
|
53
+42%
|
45
-15%
|
75
+66%
|
71
-5%
|
76
+7%
|
79
+4%
|
95
+19%
|
128
+35%
|
148
+16%
|
105
-29%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
3
|
3
|
3
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
25
|
25
|
25
|
|
| Retained Earnings |
1
|
6
|
9
|
15
|
15
|
18
|
24
|
30
|
38
|
46
|
55
|
60
|
65
|
69
|
77
|
86
|
94
|
106
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Equity |
4
N/A
|
9
+112%
|
12
+27%
|
38
+223%
|
37
-1%
|
41
+9%
|
46
+14%
|
53
+15%
|
59
+11%
|
67
+13%
|
77
+15%
|
81
+6%
|
86
+6%
|
89
+3%
|
98
+10%
|
110
+13%
|
117
+7%
|
130
+10%
|
|
| Total Liabilities & Equity |
14
N/A
|
28
+107%
|
37
+30%
|
56
+51%
|
89
+60%
|
79
-11%
|
79
-1%
|
91
+15%
|
112
+24%
|
112
0%
|
151
+35%
|
152
+0%
|
162
+7%
|
168
+4%
|
192
+14%
|
238
+24%
|
266
+12%
|
235
-12%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
290
|
290
|
2
|
400
|
400
|
400
|
400
|
400
|
395
|
393
|
393
|
393
|
392
|
389
|
388
|
400
|
400
|
399
|
|