Chesswood Group Ltd
TSX:CHW
Balance Sheet
Balance Sheet Decomposition
Chesswood Group Ltd
Chesswood Group Ltd
Balance Sheet
Chesswood Group Ltd
| Dec-2006 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
5
|
2
|
6
|
8
|
9
|
7
|
6
|
23
|
10
|
15
|
11
|
4
|
2
|
11
|
10
|
12
|
8
|
13
|
|
| Cash |
5
|
2
|
6
|
8
|
9
|
7
|
6
|
23
|
10
|
15
|
11
|
4
|
2
|
11
|
10
|
12
|
8
|
13
|
|
| Total Receivables |
1
|
3
|
1
|
1
|
7
|
2
|
1
|
14
|
17
|
10
|
3
|
7
|
2
|
6
|
2
|
3
|
2
|
7
|
|
| Accounts Receivables |
1
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
6
|
0
|
1
|
12
|
16
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
8
|
8
|
9
|
7
|
7
|
6
|
8
|
8
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
2
|
1
|
6
|
1
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
0
|
0
|
|
| Total Current Assets |
17
|
15
|
22
|
17
|
24
|
15
|
15
|
44
|
39
|
25
|
15
|
11
|
6
|
18
|
13
|
18
|
10
|
20
|
|
| PP&E Net |
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
1
|
1
|
2
|
2
|
4
|
3
|
4
|
7
|
6
|
|
| PP&E Gross |
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
1
|
1
|
2
|
2
|
4
|
3
|
4
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
0
|
0
|
|
| Intangible Assets |
12
|
9
|
11
|
8
|
7
|
7
|
7
|
7
|
8
|
23
|
22
|
20
|
19
|
17
|
11
|
27
|
27
|
20
|
|
| Goodwill |
49
|
27
|
19
|
14
|
13
|
14
|
14
|
15
|
20
|
41
|
41
|
40
|
41
|
40
|
24
|
43
|
48
|
34
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
178
|
293
|
389
|
405
|
830
|
1 430
|
1 197
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
127
|
140
|
274
|
322
|
373
|
436
|
432
|
336
|
588
|
900
|
815
|
|
| Other Long-Term Assets |
0
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
7
|
14
|
22
|
36
|
91
|
103
|
100
|
|
| Other Assets |
148
|
111
|
111
|
92
|
108
|
123
|
138
|
36
|
65
|
241
|
57
|
54
|
49
|
44
|
24
|
43
|
57
|
58
|
|
| Total Assets |
180
N/A
|
139
-23%
|
145
+4%
|
119
-18%
|
141
+19%
|
147
+5%
|
161
+10%
|
217
+34%
|
255
+18%
|
566
+121%
|
528
-7%
|
644
+22%
|
818
+27%
|
927
+13%
|
827
-11%
|
1 603
+94%
|
2 534
+58%
|
2 215
-13%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
4
|
4
|
4
|
5
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
5
|
4
|
42
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
5
|
3
|
3
|
4
|
5
|
5
|
7
|
10
|
15
|
0
|
|
| Short-Term Debt |
7
|
7
|
8
|
6
|
6
|
5
|
6
|
6
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1
|
0
|
0
|
0
|
2
|
2
|
3
|
1
|
1
|
5
|
7
|
4
|
3
|
2
|
4
|
6
|
10
|
3
|
|
| Total Current Liabilities |
12
|
11
|
12
|
12
|
10
|
10
|
13
|
12
|
15
|
9
|
12
|
9
|
10
|
10
|
13
|
21
|
30
|
45
|
|
| Long-Term Debt |
60
|
49
|
53
|
41
|
43
|
42
|
48
|
98
|
126
|
275
|
313
|
432
|
602
|
718
|
641
|
1 340
|
2 226
|
1 958
|
|
| Deferred Income Tax |
15
|
11
|
13
|
13
|
18
|
23
|
25
|
24
|
20
|
27
|
27
|
21
|
20
|
23
|
20
|
27
|
27
|
23
|
|
| Minority Interest |
11
|
0
|
0
|
0
|
0
|
9
|
9
|
10
|
11
|
13
|
13
|
13
|
14
|
13
|
12
|
15
|
17
|
13
|
|
| Other Liabilities |
14
|
11
|
14
|
11
|
25
|
14
|
15
|
14
|
14
|
98
|
18
|
20
|
23
|
20
|
12
|
26
|
23
|
2
|
|
| Total Liabilities |
113
N/A
|
83
-26%
|
93
+12%
|
77
-18%
|
96
+26%
|
98
+1%
|
110
+13%
|
158
+44%
|
187
+18%
|
422
+126%
|
383
-9%
|
496
+29%
|
668
+35%
|
783
+17%
|
698
-11%
|
1 429
+105%
|
2 323
+62%
|
2 041
-12%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
66
|
76
|
76
|
74
|
42
|
44
|
44
|
45
|
49
|
102
|
105
|
105
|
104
|
104
|
104
|
110
|
126
|
133
|
|
| Retained Earnings |
1
|
14
|
0
|
30
|
5
|
4
|
6
|
8
|
10
|
16
|
17
|
27
|
22
|
20
|
7
|
29
|
46
|
8
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
2
|
0
|
2
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
24
|
18
|
14
|
|
| Other Equity |
3
|
6
|
25
|
3
|
2
|
1
|
2
|
1
|
6
|
21
|
18
|
11
|
18
|
14
|
12
|
11
|
21
|
19
|
|
| Total Equity |
68
N/A
|
56
-17%
|
52
-8%
|
42
-18%
|
44
+5%
|
50
+12%
|
51
+3%
|
58
+13%
|
69
+18%
|
143
+109%
|
145
+1%
|
148
+2%
|
150
+1%
|
144
-4%
|
129
-10%
|
173
+34%
|
212
+22%
|
174
-18%
|
|
| Total Liabilities & Equity |
180
N/A
|
139
-23%
|
145
+4%
|
119
-18%
|
141
+19%
|
147
+5%
|
161
+10%
|
217
+34%
|
255
+18%
|
566
+121%
|
528
-7%
|
644
+22%
|
818
+27%
|
927
+13%
|
827
-11%
|
1 603
+94%
|
2 534
+58%
|
2 215
-13%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
9
|
8
|
9
|
10
|
10
|
10
|
10
|
16
|
17
|
17
|
16
|
16
|
16
|
17
|
18
|
18
|
|