Danang Books and School Equipment JSC
VN:BED
Balance Sheet
Balance Sheet Decomposition
Danang Books and School Equipment JSC
Danang Books and School Equipment JSC
Balance Sheet
Danang Books and School Equipment JSC
| 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
1 840
|
2 518
|
5 193
|
4 376
|
3 808
|
7 130
|
14 593
|
16 969
|
12 322
|
9 812
|
33 152
|
5 400
|
4 478
|
5 209
|
2 605
|
5 269
|
3 899
|
|
| Cash |
1 840
|
2 518
|
1 073
|
427
|
1 100
|
357
|
993
|
969
|
922
|
2 912
|
3 252
|
2 900
|
2 978
|
5 209
|
2 605
|
5 269
|
3 899
|
|
| Cash Equivalents |
0
|
0
|
4 120
|
3 949
|
2 708
|
6 773
|
13 600
|
16 000
|
11 400
|
6 900
|
29 900
|
2 500
|
1 500
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
2 500
|
0
|
0
|
4 000
|
3 000
|
0
|
0
|
2 000
|
0
|
0
|
6 400
|
10 000
|
5 500
|
5 837
|
10 800
|
11 500
|
|
| Total Receivables |
1 655
|
4 840
|
1 284
|
1 950
|
2 841
|
1 784
|
1 101
|
1 339
|
1 202
|
1 717
|
1 805
|
1 078
|
1 316
|
1 995
|
2 751
|
2 259
|
4 046
|
|
| Accounts Receivables |
1 564
|
1 638
|
1 009
|
1 266
|
2 691
|
1 602
|
954
|
1 252
|
1 135
|
1 664
|
1 298
|
961
|
1 177
|
1 907
|
1 911
|
2 095
|
3 904
|
|
| Other Receivables |
91
|
3 202
|
275
|
684
|
150
|
182
|
147
|
87
|
67
|
53
|
507
|
117
|
139
|
88
|
840
|
164
|
142
|
|
| Inventory |
15 348
|
18 498
|
13 447
|
12 793
|
11 699
|
10 973
|
8 136
|
8 607
|
9 274
|
10 986
|
9 843
|
10 875
|
11 291
|
14 502
|
14 305
|
13 901
|
14 566
|
|
| Other Current Assets |
616
|
593
|
353
|
436
|
124
|
3 162
|
89
|
92
|
55
|
6
|
1
|
164
|
0
|
20
|
1 483
|
75
|
277
|
|
| Total Current Assets |
19 459
|
28 949
|
20 277
|
19 555
|
22 473
|
26 049
|
23 920
|
27 006
|
24 853
|
22 520
|
44 802
|
23 917
|
27 086
|
27 225
|
26 981
|
32 304
|
34 289
|
|
| PP&E Net |
24 460
|
27 383
|
26 888
|
23 795
|
21 106
|
18 548
|
15 540
|
13 402
|
3 912
|
4 609
|
4 115
|
4 440
|
3 722
|
2 618
|
2 109
|
1 731
|
1 439
|
|
| PP&E Gross |
24 460
|
27 383
|
26 888
|
23 795
|
21 106
|
18 548
|
15 540
|
13 402
|
3 912
|
4 609
|
4 115
|
4 440
|
3 722
|
2 618
|
2 109
|
1 731
|
1 439
|
|
| Accumulated Depreciation |
11 417
|
11 781
|
14 941
|
17 009
|
19 541
|
21 032
|
19 510
|
21 648
|
10 117
|
10 547
|
10 731
|
11 163
|
11 881
|
11 158
|
11 667
|
12 106
|
11 572
|
|
| Intangible Assets |
10 752
|
12 579
|
12 579
|
12 579
|
12 912
|
12 912
|
12 107
|
12 107
|
16 222
|
16 222
|
15 149
|
15 149
|
15 149
|
13 613
|
13 613
|
15 149
|
15 149
|
|
| Long-Term Investments |
1
|
1
|
0
|
0
|
0
|
490
|
490
|
490
|
8 678
|
7 888
|
6 644
|
6 045
|
5 446
|
6 383
|
5 784
|
3 649
|
3 151
|
|
| Other Long-Term Assets |
843
|
740
|
799
|
300
|
206
|
486
|
320
|
156
|
207
|
195
|
1 278
|
1 051
|
1 067
|
1 082
|
768
|
869
|
232
|
|
| Total Assets |
55 515
N/A
|
69 651
+25%
|
60 543
-13%
|
56 228
-7%
|
56 697
+1%
|
58 484
+3%
|
52 376
-10%
|
53 161
+1%
|
53 872
+1%
|
51 434
-5%
|
71 988
+40%
|
50 602
-30%
|
52 470
+4%
|
50 922
-3%
|
49 255
-3%
|
53 703
+9%
|
54 260
+1%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
11 038
|
14 467
|
11 538
|
8 828
|
8 605
|
7 358
|
6 262
|
6 672
|
5 940
|
8 380
|
5 712
|
4 823
|
6 029
|
6 429
|
6 504
|
7 339
|
6 721
|
|
| Accrued Liabilities |
2 225
|
1 796
|
1 278
|
1 588
|
1 302
|
792
|
293
|
207
|
179
|
890
|
354
|
1 117
|
1 192
|
975
|
502
|
802
|
1 338
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 500
|
0
|
0
|
0
|
0
|
3 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
4 571
|
6 881
|
2 045
|
5 518
|
2 235
|
3 549
|
1 676
|
1 529
|
1 393
|
2 137
|
3 242
|
2 946
|
2 485
|
2 513
|
2 474
|
1 771
|
1 803
|
|
| Total Current Liabilities |
19 333
|
23 145
|
14 861
|
15 934
|
12 142
|
14 700
|
8 230
|
8 408
|
7 512
|
11 407
|
9 308
|
8 886
|
9 706
|
9 917
|
9 480
|
9 912
|
9 862
|
|
| Long-Term Debt |
7 779
|
6 397
|
5 295
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 151
|
1 007
|
1 533
|
1 566
|
2 506
|
1 413
|
1 354
|
1 317
|
1 282
|
504
|
736
|
702
|
580
|
533
|
728
|
743
|
862
|
|
| Total Liabilities |
28 263
N/A
|
30 549
+8%
|
21 689
-29%
|
17 500
-19%
|
14 647
-16%
|
16 113
+10%
|
9 585
-41%
|
9 725
+1%
|
8 794
-10%
|
11 910
+35%
|
10 044
-16%
|
9 588
-5%
|
10 286
+7%
|
10 450
+2%
|
10 208
-2%
|
10 655
+4%
|
10 725
+1%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
20 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
30 000
|
|
| Retained Earnings |
1 196
|
2 303
|
1 773
|
1 475
|
4 409
|
4 156
|
4 156
|
4 680
|
6 085
|
6 227
|
28 335
|
7 221
|
8 030
|
6 017
|
4 316
|
8 107
|
8 189
|
|
| Additional Paid In Capital |
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
2 707
|
|
| Other Equity |
3 349
|
4 091
|
4 373
|
4 546
|
4 933
|
5 508
|
5 928
|
6 048
|
6 286
|
590
|
901
|
1 086
|
1 447
|
1 747
|
2 023
|
2 233
|
2 638
|
|
| Total Equity |
27 252
N/A
|
39 101
+43%
|
38 854
-1%
|
38 728
0%
|
42 050
+9%
|
42 371
+1%
|
42 791
+1%
|
43 435
+2%
|
45 078
+4%
|
39 524
-12%
|
61 943
+57%
|
41 015
-34%
|
42 184
+3%
|
40 472
-4%
|
39 046
-4%
|
43 047
+10%
|
43 535
+1%
|
|
| Total Liabilities & Equity |
55 515
N/A
|
69 651
+25%
|
60 543
-13%
|
56 228
-7%
|
56 697
+1%
|
58 484
+3%
|
52 376
-10%
|
53 161
+1%
|
53 872
+1%
|
51 434
-5%
|
71 988
+40%
|
50 602
-30%
|
52 470
+4%
|
50 922
-3%
|
49 255
-3%
|
53 703
+9%
|
54 260
+1%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|