Lalique Group SA
SIX:LLQ
Balance Sheet
Balance Sheet Decomposition
Lalique Group SA
Lalique Group SA
Balance Sheet
Lalique Group SA
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
11
|
14
|
13
|
16
|
15
|
49
|
67
|
48
|
40
|
28
|
|
| Cash |
11
|
14
|
13
|
0
|
15
|
49
|
67
|
48
|
40
|
28
|
|
| Cash Equivalents |
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
25
|
23
|
26
|
31
|
23
|
25
|
27
|
32
|
|
| Accounts Receivables |
0
|
0
|
21
|
16
|
20
|
24
|
18
|
21
|
22
|
26
|
|
| Other Receivables |
0
|
0
|
4
|
7
|
6
|
6
|
5
|
4
|
5
|
6
|
|
| Inventory |
0
|
0
|
61
|
64
|
68
|
83
|
78
|
80
|
87
|
116
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
0
|
0
|
99
|
103
|
109
|
162
|
168
|
153
|
154
|
176
|
|
| PP&E Net |
0
|
0
|
43
|
52
|
55
|
78
|
77
|
80
|
95
|
119
|
|
| PP&E Gross |
0
|
0
|
43
|
0
|
55
|
78
|
77
|
80
|
95
|
119
|
|
| Accumulated Depreciation |
36
|
42
|
46
|
0
|
56
|
97
|
97
|
111
|
122
|
137
|
|
| Intangible Assets |
0
|
0
|
64
|
67
|
67
|
81
|
74
|
76
|
87
|
96
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
12
|
11
|
12
|
11
|
12
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
9
|
7
|
6
|
9
|
9
|
9
|
9
|
9
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
12
|
11
|
12
|
11
|
12
|
|
| Total Assets |
0
N/A
|
0
N/A
|
215
N/A
|
228
+6%
|
237
+4%
|
343
+45%
|
339
-1%
|
332
-2%
|
357
+8%
|
414
+16%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
0
|
14
|
11
|
14
|
16
|
18
|
19
|
23
|
29
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
44
|
27
|
29
|
33
|
|
| Current Portion of Long-Term Debt |
0
|
47
|
34
|
46
|
42
|
42
|
0
|
5
|
6
|
6
|
|
| Other Current Liabilities |
0
|
0
|
16
|
17
|
19
|
33
|
24
|
31
|
22
|
27
|
|
| Total Current Liabilities |
0
|
47
|
64
|
74
|
75
|
91
|
86
|
87
|
86
|
100
|
|
| Long-Term Debt |
0
|
0
|
34
|
34
|
15
|
37
|
16
|
18
|
28
|
32
|
|
| Deferred Income Tax |
0
|
0
|
20
|
11
|
10
|
13
|
12
|
12
|
11
|
11
|
|
| Minority Interest |
0
|
0
|
2
|
2
|
1
|
20
|
18
|
20
|
18
|
21
|
|
| Other Liabilities |
0
|
0
|
5
|
10
|
8
|
10
|
52
|
26
|
35
|
54
|
|
| Total Liabilities |
0
N/A
|
0
N/A
|
126
N/A
|
131
+4%
|
109
-17%
|
171
+57%
|
183
+7%
|
163
-11%
|
178
+9%
|
218
+23%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
0
|
89
|
96
|
127
|
171
|
156
|
165
|
174
|
186
|
|
| Treasury Stock |
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
8
|
|
| Total Equity |
0
N/A
|
0
N/A
|
89
N/A
|
97
+9%
|
128
+32%
|
172
+34%
|
157
-9%
|
169
+8%
|
179
+6%
|
196
+10%
|
|
| Total Liabilities & Equity |
0
N/A
|
0
N/A
|
215
N/A
|
228
+6%
|
237
+4%
|
343
+45%
|
339
-1%
|
332
-2%
|
357
+8%
|
414
+16%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
0
|
0
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
8
|
|