Hanoi Haiduong Beer JSC
VN:HAD
Balance Sheet
Balance Sheet Decomposition
Hanoi Haiduong Beer JSC
Hanoi Haiduong Beer JSC
Balance Sheet
Hanoi Haiduong Beer 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
10 187
|
20 602
|
42 756
|
63 627
|
79 518
|
78 528
|
83 573
|
51 859
|
13 761
|
9 398
|
24 731
|
7 890
|
5 362
|
3 249
|
1 578
|
3 131
|
874
|
1 379
|
|
| Cash |
10 187
|
15 602
|
5 756
|
1 627
|
3 042
|
13 322
|
25 104
|
4 221
|
3 761
|
9 398
|
6 731
|
1 390
|
362
|
3 249
|
1 578
|
3 131
|
874
|
1 379
|
|
| Cash Equivalents |
0
|
5 000
|
37 000
|
62 000
|
76 476
|
65 206
|
58 469
|
47 638
|
10 000
|
0
|
18 000
|
6 500
|
5 000
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35 400
|
71 800
|
90 000
|
40 659
|
30 000
|
38 000
|
37 000
|
48 000
|
45 000
|
52 000
|
43 000
|
|
| Total Receivables |
14 574
|
5 724
|
3 129
|
6 673
|
5 292
|
6 346
|
6 262
|
12 250
|
8 361
|
6 314
|
9 566
|
2 007
|
419
|
374
|
1 078
|
1 586
|
1 483
|
1 606
|
|
| Accounts Receivables |
13 852
|
5 628
|
2 820
|
6 553
|
4 162
|
6 346
|
4 727
|
10 976
|
7 202
|
5 039
|
8 643
|
722
|
85
|
0
|
0
|
34
|
50
|
51
|
|
| Other Receivables |
722
|
96
|
309
|
120
|
1 130
|
0
|
1 535
|
1 273
|
1 159
|
1 275
|
923
|
1 285
|
335
|
374
|
1 078
|
1 551
|
1 434
|
1 555
|
|
| Inventory |
16 017
|
16 938
|
23 722
|
28 229
|
17 829
|
29 197
|
28 064
|
24 561
|
24 322
|
27 844
|
27 468
|
22 302
|
16 328
|
22 021
|
18 919
|
20 334
|
21 276
|
25 409
|
|
| Other Current Assets |
10 068
|
133
|
9 108
|
11 581
|
6 981
|
2 188
|
2 736
|
3 809
|
225
|
1 252
|
613
|
639
|
50
|
0
|
83
|
90
|
110
|
193
|
|
| Total Current Assets |
50 845
|
43 397
|
78 714
|
110 111
|
109 620
|
116 258
|
120 634
|
127 878
|
118 469
|
134 808
|
103 038
|
62 839
|
60 159
|
62 644
|
69 658
|
70 141
|
75 744
|
71 586
|
|
| PP&E Net |
91 640
|
75 897
|
43 193
|
24 266
|
33 120
|
34 173
|
38 514
|
31 099
|
43 873
|
34 183
|
32 108
|
33 258
|
27 778
|
21 520
|
18 028
|
16 624
|
13 755
|
15 197
|
|
| PP&E Gross |
91 640
|
75 897
|
43 193
|
24 266
|
33 120
|
34 173
|
38 514
|
31 099
|
43 873
|
34 183
|
32 108
|
33 258
|
27 778
|
21 520
|
18 028
|
16 624
|
13 755
|
15 197
|
|
| Accumulated Depreciation |
86 069
|
119 044
|
157 207
|
185 178
|
200 320
|
208 523
|
216 484
|
226 548
|
237 804
|
246 611
|
250 314
|
259 095
|
267 110
|
274 512
|
278 397
|
283 533
|
288 795
|
292 336
|
|
| Intangible Assets |
430
|
430
|
430
|
1 888
|
1 721
|
1 663
|
1 605
|
1 547
|
1 489
|
1 431
|
1 395
|
1 381
|
1 366
|
1 352
|
1 338
|
1 172
|
1 172
|
1 172
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
587
|
3 237
|
5 685
|
12 895
|
11 937
|
9 364
|
8 259
|
4 355
|
3 615
|
4 322
|
5 479
|
5 641
|
4 438
|
10 412
|
|
| Total Assets |
142 916
N/A
|
119 725
-16%
|
122 338
+2%
|
136 265
+11%
|
145 048
+6%
|
155 332
+7%
|
166 438
+7%
|
173 420
+4%
|
175 768
+1%
|
179 786
+2%
|
144 800
-19%
|
101 832
-30%
|
92 918
-9%
|
89 838
-3%
|
94 503
+5%
|
93 578
-1%
|
95 109
+2%
|
98 368
+3%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
9 805
|
1 718
|
3 785
|
2 348
|
2 532
|
2 510
|
4 413
|
4 042
|
1 334
|
6 334
|
3 495
|
17
|
1 725
|
31
|
1 257
|
2 012
|
1 544
|
1 073
|
|
| Accrued Liabilities |
3 787
|
5 965
|
7 612
|
8 506
|
6 031
|
1 532
|
3 682
|
4 152
|
3 927
|
4 081
|
3 376
|
2 560
|
3 917
|
5 686
|
6 336
|
4 896
|
4 952
|
5 808
|
|
| Short-Term Debt |
4 084
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
20 405
|
13 798
|
10 263
|
20 013
|
13 481
|
15 510
|
9 812
|
13 326
|
97 126
|
95 859
|
62 757
|
23 958
|
10 264
|
12 136
|
10 543
|
12 477
|
14 712
|
17 333
|
|
| Total Current Liabilities |
38 081
|
21 481
|
21 660
|
30 866
|
22 045
|
19 552
|
17 908
|
21 520
|
102 387
|
106 275
|
69 628
|
26 535
|
15 906
|
17 853
|
18 137
|
19 385
|
21 208
|
24 215
|
|
| Long-Term Debt |
40 000
|
11 451
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
55
|
55
|
38
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
78 136
N/A
|
32 988
-58%
|
21 699
-34%
|
30 901
+42%
|
22 045
-29%
|
19 552
-11%
|
17 908
-8%
|
21 520
+20%
|
102 387
+376%
|
106 275
+4%
|
69 628
-34%
|
26 535
-62%
|
15 906
-40%
|
17 853
+12%
|
18 137
+2%
|
19 385
+7%
|
21 208
+9%
|
24 215
+14%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
40 000
|
|
| Retained Earnings |
9 677
|
25 247
|
28 625
|
19 919
|
28 027
|
25 356
|
23 073
|
17 331
|
12 981
|
9 067
|
10 331
|
9 918
|
11 278
|
6 151
|
10 531
|
8 359
|
8 066
|
8 318
|
|
| Other Equity |
15 103
|
21 491
|
32 014
|
45 445
|
54 976
|
70 424
|
85 457
|
94 570
|
20 401
|
24 445
|
24 841
|
25 379
|
25 734
|
25 835
|
25 835
|
25 835
|
25 835
|
25 835
|
|
| Total Equity |
64 780
N/A
|
86 737
+34%
|
100 639
+16%
|
105 364
+5%
|
123 003
+17%
|
135 780
+10%
|
148 531
+9%
|
151 900
+2%
|
73 382
-52%
|
73 512
+0%
|
75 172
+2%
|
75 297
+0%
|
77 012
+2%
|
71 985
-7%
|
76 366
+6%
|
74 193
-3%
|
73 901
0%
|
74 153
+0%
|
|
| Total Liabilities & Equity |
142 916
N/A
|
119 725
-16%
|
122 338
+2%
|
136 265
+11%
|
145 048
+6%
|
155 332
+7%
|
166 438
+7%
|
173 420
+4%
|
175 768
+1%
|
179 786
+2%
|
144 800
-19%
|
101 832
-30%
|
92 918
-9%
|
89 838
-3%
|
94 503
+5%
|
93 578
-1%
|
95 109
+2%
|
98 368
+3%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|