Novavest Real Estate AG
SIX:NREN
Balance Sheet
Balance Sheet Decomposition
Novavest Real Estate AG
Novavest Real Estate AG
Balance Sheet
Novavest Real Estate AG
| 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 |
5
|
21
|
20
|
17
|
8
|
9
|
23
|
15
|
3
|
4
|
3
|
3
|
|
| Cash Equivalents |
5
|
21
|
20
|
17
|
8
|
9
|
23
|
15
|
3
|
4
|
3
|
3
|
|
| Total Receivables |
0
|
0
|
1
|
3
|
3
|
3
|
3
|
5
|
6
|
5
|
6
|
7
|
|
| Accounts Receivables |
0
|
0
|
1
|
2
|
2
|
2
|
3
|
5
|
5
|
5
|
6
|
6
|
|
| Other Receivables |
0
|
0
|
1
|
2
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Current Assets |
5
|
21
|
22
|
21
|
26
|
12
|
27
|
20
|
9
|
25
|
9
|
11
|
|
| PP&E Net |
0
|
4
|
4
|
17
|
19
|
23
|
85
|
59
|
21
|
12
|
38
|
38
|
|
| Goodwill |
0
|
1
|
1
|
1
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8
|
96
|
204
|
298
|
424
|
476
|
469
|
587
|
720
|
784
|
745
|
1 000
|
|
| Other Long-Term Assets |
0
|
3
|
6
|
12
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
3
|
|
| Other Assets |
0
|
1
|
1
|
1
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
13
N/A
|
125
+866%
|
236
+89%
|
349
+48%
|
476
+36%
|
517
+9%
|
584
+13%
|
667
+14%
|
751
+13%
|
823
+10%
|
794
-4%
|
1 053
+33%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
19
|
22
|
62
|
94
|
66
|
74
|
82
|
46
|
133
|
86
|
179
|
|
| Other Current Liabilities |
0
|
2
|
4
|
6
|
6
|
5
|
7
|
8
|
11
|
11
|
11
|
19
|
|
| Total Current Liabilities |
0
|
21
|
26
|
68
|
100
|
72
|
81
|
89
|
59
|
145
|
98
|
199
|
|
| Long-Term Debt |
5
|
43
|
108
|
138
|
168
|
232
|
231
|
270
|
334
|
306
|
342
|
380
|
|
| Deferred Income Tax |
0
|
4
|
5
|
6
|
8
|
10
|
13
|
15
|
22
|
26
|
23
|
28
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
22
|
|
| Total Liabilities |
5
N/A
|
69
+1 198%
|
140
+104%
|
214
+52%
|
277
+30%
|
314
+13%
|
325
+4%
|
375
+15%
|
415
+11%
|
478
+15%
|
462
-3%
|
629
+36%
|
|
| Equity | |||||||||||||
| Common Stock |
8
|
56
|
92
|
125
|
171
|
164
|
194
|
202
|
207
|
195
|
185
|
231
|
|
| Retained Earnings |
1
|
0
|
3
|
10
|
27
|
39
|
65
|
90
|
128
|
151
|
147
|
192
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
8
N/A
|
56
+635%
|
95
+71%
|
135
+42%
|
198
+47%
|
203
+2%
|
259
+28%
|
292
+13%
|
336
+15%
|
345
+3%
|
332
-4%
|
423
+28%
|
|
| Total Liabilities & Equity |
13
N/A
|
125
+866%
|
236
+89%
|
349
+48%
|
476
+36%
|
517
+9%
|
584
+13%
|
667
+14%
|
751
+13%
|
823
+10%
|
794
-4%
|
1 053
+33%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
0
|
3
|
3
|
4
|
5
|
5
|
7
|
7
|
8
|
8
|
8
|
10
|
|