Genova Property Group AB
STO:GPG
Balance Sheet
Balance Sheet Decomposition
Genova Property Group AB
Genova Property Group AB
Balance Sheet
Genova Property Group AB
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
140
|
61
|
87
|
177
|
109
|
578
|
316
|
258
|
285
|
152
|
|
| Cash |
140
|
61
|
87
|
177
|
109
|
578
|
316
|
258
|
285
|
152
|
|
| Total Receivables |
165
|
200
|
531
|
167
|
32
|
149
|
162
|
220
|
143
|
147
|
|
| Accounts Receivables |
42
|
0
|
187
|
2
|
4
|
18
|
19
|
33
|
40
|
42
|
|
| Other Receivables |
123
|
199
|
345
|
166
|
28
|
131
|
143
|
187
|
104
|
105
|
|
| Inventory |
0
|
0
|
0
|
0
|
199
|
0
|
0
|
197
|
43
|
24
|
|
| Other Current Assets |
252
|
117
|
27
|
67
|
84
|
37
|
23
|
38
|
53
|
87
|
|
| Total Current Assets |
557
|
378
|
646
|
411
|
424
|
765
|
501
|
713
|
523
|
410
|
|
| PP&E Net |
11
|
11
|
213
|
285
|
744
|
743
|
983
|
917
|
912
|
274
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
983
|
917
|
912
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
9
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
203
|
203
|
|
| Note Receivable |
10
|
58
|
8
|
8
|
96
|
257
|
257
|
301
|
298
|
259
|
|
| Long-Term Investments |
1 121
|
1 544
|
1 653
|
2 335
|
3 806
|
4 930
|
7 835
|
9 763
|
9 557
|
10 436
|
|
| Other Long-Term Assets |
103
|
188
|
74
|
145
|
79
|
90
|
86
|
81
|
79
|
71
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
203
|
203
|
|
| Total Assets |
1 802
N/A
|
2 179
+21%
|
2 594
+19%
|
3 184
+23%
|
5 149
+62%
|
6 785
+32%
|
9 661
+42%
|
11 977
+24%
|
11 572
-3%
|
11 652
+1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
24
|
39
|
43
|
50
|
41
|
41
|
56
|
94
|
85
|
17
|
|
| Accrued Liabilities |
52
|
52
|
60
|
46
|
36
|
45
|
83
|
101
|
128
|
120
|
|
| Short-Term Debt |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
52
|
|
| Current Portion of Long-Term Debt |
11
|
67
|
138
|
422
|
584
|
356
|
1 042
|
1 439
|
1 187
|
1 888
|
|
| Other Current Liabilities |
68
|
172
|
95
|
33
|
80
|
133
|
94
|
142
|
78
|
207
|
|
| Total Current Liabilities |
156
|
330
|
336
|
551
|
742
|
575
|
1 275
|
1 776
|
1 491
|
2 284
|
|
| Long-Term Debt |
772
|
779
|
1 102
|
1 361
|
2 358
|
3 194
|
4 219
|
4 923
|
5 114
|
4 597
|
|
| Deferred Income Tax |
115
|
139
|
145
|
133
|
281
|
325
|
498
|
620
|
546
|
540
|
|
| Minority Interest |
7
|
22
|
38
|
66
|
78
|
78
|
103
|
750
|
796
|
821
|
|
| Other Liabilities |
43
|
3
|
3
|
4
|
42
|
43
|
3
|
63
|
110
|
85
|
|
| Total Liabilities |
1 094
N/A
|
1 274
+16%
|
1 624
+28%
|
2 115
+30%
|
3 501
+66%
|
4 215
+20%
|
6 098
+45%
|
8 131
+33%
|
8 058
-1%
|
8 327
+3%
|
|
| Equity | |||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
52
|
50
|
50
|
55
|
55
|
|
| Retained Earnings |
522
|
585
|
650
|
749
|
1 000
|
1 334
|
1 353
|
1 536
|
1 007
|
1 062
|
|
| Additional Paid In Capital |
185
|
320
|
320
|
320
|
648
|
1 183
|
1 460
|
1 460
|
1 653
|
1 653
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
700
|
800
|
800
|
556
|
|
| Total Equity |
708
N/A
|
905
+28%
|
970
+7%
|
1 069
+10%
|
1 648
+54%
|
2 569
+56%
|
3 563
+39%
|
3 846
+8%
|
3 515
-9%
|
3 325
-5%
|
|
| Total Liabilities & Equity |
1 802
N/A
|
2 179
+21%
|
2 594
+19%
|
3 184
+23%
|
5 149
+62%
|
6 785
+32%
|
9 661
+42%
|
11 977
+24%
|
11 572
-3%
|
11 652
+1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
52
|
50
|
50
|
50
|
61
|
40
|
42
|
42
|
46
|
45
|
|
| Preferred Shares Outstanding |
0
|
3
|
3
|
3
|
4
|
4
|
0
|
0
|
0
|
0
|
|