Zug Estates Holding AG
SIX:ZUGN
Balance Sheet
Balance Sheet Decomposition
Zug Estates Holding AG
Zug Estates Holding AG
Balance Sheet
Zug Estates Holding AG
| 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 |
76
|
24
|
24
|
55
|
18
|
31
|
20
|
21
|
17
|
19
|
17
|
20
|
17
|
14
|
|
| Cash Equivalents |
76
|
24
|
24
|
55
|
18
|
31
|
20
|
21
|
17
|
19
|
17
|
20
|
17
|
14
|
|
| Short-Term Investments |
15
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
5
|
7
|
7
|
9
|
5
|
12
|
10
|
7
|
11
|
3
|
8
|
3
|
4
|
4
|
|
| Accounts Receivables |
2
|
2
|
2
|
2
|
1
|
3
|
1
|
1
|
1
|
1
|
2
|
0
|
1
|
1
|
|
| Other Receivables |
3
|
5
|
5
|
7
|
4
|
9
|
9
|
6
|
10
|
2
|
6
|
3
|
3
|
3
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
1
|
6
|
7
|
5
|
21
|
40
|
62
|
73
|
12
|
2
|
3
|
3
|
3
|
3
|
|
| Total Current Assets |
97
|
42
|
38
|
70
|
45
|
83
|
93
|
102
|
40
|
24
|
29
|
27
|
24
|
22
|
|
| PP&E Net |
6
|
5
|
5
|
5
|
7
|
10
|
8
|
7
|
6
|
5
|
4
|
7
|
5
|
4
|
|
| PP&E Gross |
6
|
5
|
5
|
5
|
7
|
10
|
8
|
7
|
6
|
5
|
4
|
7
|
5
|
4
|
|
| Accumulated Depreciation |
12
|
14
|
11
|
12
|
14
|
11
|
12
|
14
|
15
|
16
|
16
|
16
|
17
|
19
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Long-Term Investments |
842
|
934
|
1 045
|
1 115
|
1 213
|
1 329
|
1 452
|
1 545
|
1 579
|
1 628
|
1 758
|
1 772
|
1 803
|
1 881
|
|
| Other Long-Term Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
946
N/A
|
982
+4%
|
1 088
+11%
|
1 190
+9%
|
1 265
+6%
|
1 422
+12%
|
1 553
+9%
|
1 655
+7%
|
1 626
-2%
|
1 658
+2%
|
1 792
+8%
|
1 807
+1%
|
1 833
+1%
|
1 907
+4%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
10
|
6
|
3
|
3
|
4
|
2
|
1
|
4
|
2
|
1
|
1
|
0
|
0
|
1
|
|
| Accrued Liabilities |
5
|
11
|
10
|
10
|
28
|
27
|
17
|
25
|
9
|
11
|
9
|
9
|
15
|
13
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
60
|
117
|
61
|
56
|
126
|
165
|
120
|
153
|
79
|
|
| Other Current Liabilities |
4
|
6
|
8
|
10
|
8
|
19
|
26
|
26
|
6
|
7
|
12
|
9
|
4
|
6
|
|
| Total Current Liabilities |
20
|
23
|
67
|
23
|
40
|
108
|
161
|
115
|
73
|
145
|
187
|
138
|
172
|
99
|
|
| Long-Term Debt |
250
|
250
|
275
|
350
|
350
|
400
|
437
|
537
|
536
|
435
|
496
|
554
|
505
|
582
|
|
| Deferred Income Tax |
74
|
80
|
84
|
93
|
100
|
105
|
110
|
98
|
102
|
109
|
120
|
121
|
127
|
137
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
344
N/A
|
353
+3%
|
425
+21%
|
466
+10%
|
491
+5%
|
614
+25%
|
709
+15%
|
749
+6%
|
711
-5%
|
690
-3%
|
803
+16%
|
814
+1%
|
804
-1%
|
817
+2%
|
|
| Equity | |||||||||||||||
| Common Stock |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|
| Retained Earnings |
600
|
637
|
674
|
732
|
774
|
803
|
831
|
893
|
903
|
956
|
977
|
980
|
1 016
|
1 077
|
|
| Treasury Stock |
10
|
21
|
0
|
22
|
12
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
602
N/A
|
629
+5%
|
663
+5%
|
723
+9%
|
775
+7%
|
808
+4%
|
844
+4%
|
906
+7%
|
915
+1%
|
969
+6%
|
989
+2%
|
993
+0%
|
1 029
+4%
|
1 090
+6%
|
|
| Total Liabilities & Equity |
946
N/A
|
982
+4%
|
1 088
+11%
|
1 190
+9%
|
1 265
+6%
|
1 422
+12%
|
1 553
+9%
|
1 655
+7%
|
1 626
-2%
|
1 658
+2%
|
1 792
+8%
|
1 807
+1%
|
1 833
+1%
|
1 907
+4%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|