CFS Investment and Import Export Trading JSC
VN:KLF
Balance Sheet
Balance Sheet Decomposition
CFS Investment and Import Export Trading JSC
CFS Investment and Import Export Trading JSC
Balance Sheet
CFS Investment and Import Export Trading JSC
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
3 531
|
10 268
|
12 939
|
14 525
|
5 592
|
3 150
|
1 981
|
5 169
|
2 281
|
2 857
|
2 378
|
|
| Cash |
1 681
|
10 268
|
12 939
|
14 525
|
5 592
|
3 150
|
1 981
|
5 169
|
2 281
|
2 857
|
2 378
|
|
| Cash Equivalents |
1 850
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
203 630
|
66 050
|
0
|
0
|
0
|
0
|
0
|
195 000
|
243 500
|
243 500
|
243 500
|
|
| Total Receivables |
187 325
|
117 819
|
380 362
|
598 576
|
605 740
|
425 710
|
622 892
|
932 589
|
1 012 545
|
633 243
|
1 677 791
|
|
| Accounts Receivables |
177 005
|
95 759
|
254 142
|
457 750
|
164 808
|
139 546
|
180 561
|
361 107
|
558 019
|
533 938
|
375 708
|
|
| Other Receivables |
10 320
|
22 060
|
126 220
|
140 826
|
440 932
|
286 164
|
442 330
|
571 483
|
454 526
|
99 305
|
1 302 083
|
|
| Inventory |
1 357
|
58 451
|
1 350
|
62 558
|
7 923
|
6 853
|
4 759
|
3 199
|
11 805
|
39 298
|
28 087
|
|
| Other Current Assets |
2 369
|
9 484
|
45 665
|
11 302
|
21 717
|
225 209
|
67 816
|
37 069
|
205 825
|
11 954
|
73 743
|
|
| Total Current Assets |
398 211
|
262 073
|
440 316
|
686 962
|
640 972
|
660 922
|
697 447
|
1 173 027
|
1 475 955
|
930 853
|
2 025 500
|
|
| PP&E Net |
14 429
|
13 452
|
15 482
|
26 005
|
18 604
|
3 721
|
3 050
|
1 140
|
1 054
|
854
|
665
|
|
| PP&E Gross |
14 429
|
13 452
|
15 482
|
26 005
|
18 604
|
3 721
|
3 050
|
1 140
|
1 054
|
854
|
665
|
|
| Accumulated Depreciation |
2 292
|
3 773
|
5 299
|
4 060
|
4 930
|
2 303
|
2 974
|
1 089
|
1 285
|
1 469
|
1 657
|
|
| Goodwill |
27 672
|
28 683
|
83 751
|
21 688
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
894 500
|
1 071 563
|
603 686
|
734 081
|
767 313
|
487 855
|
529 132
|
1 173 372
|
0
|
|
| Long-Term Investments |
7 154
|
183 220
|
637 616
|
376 893
|
579 483
|
399 331
|
396 609
|
385 389
|
281 365
|
278 644
|
275 922
|
|
| Other Long-Term Assets |
1 089
|
1 519
|
4 394
|
7 733
|
3 446
|
392
|
247
|
204
|
199
|
195
|
252
|
|
| Other Assets |
27 672
|
28 683
|
83 751
|
21 688
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
448 556
N/A
|
488 947
+9%
|
2 076 059
+325%
|
2 190 845
+6%
|
1 846 191
-16%
|
1 798 448
-3%
|
1 864 667
+4%
|
2 047 614
+10%
|
2 287 707
+12%
|
2 383 917
+4%
|
2 302 339
-3%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
173 447
|
138 953
|
253 369
|
356 909
|
61 379
|
33 166
|
101 044
|
193 596
|
92 762
|
90 736
|
40 037
|
|
| Accrued Liabilities |
631
|
1 286
|
4 095
|
12 761
|
7 935
|
3 410
|
5 306
|
2 331
|
3 563
|
2 697
|
30 254
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5 482
|
82 031
|
444 999
|
529 283
|
475 393
|
|
| Current Portion of Long-Term Debt |
0
|
4 038
|
0
|
13 553
|
55 581
|
39 785
|
1 015
|
195
|
49
|
0
|
0
|
|
| Other Current Liabilities |
7 624
|
43 615
|
116 015
|
50 426
|
10 850
|
6 092
|
25 123
|
41 749
|
16 065
|
24 371
|
109 685
|
|
| Total Current Liabilities |
181 702
|
187 893
|
373 479
|
433 649
|
135 745
|
82 453
|
137 970
|
319 902
|
557 438
|
647 086
|
655 369
|
|
| Long-Term Debt |
0
|
0
|
0
|
7 923
|
4 515
|
1 015
|
0
|
49
|
0
|
0
|
0
|
|
| Minority Interest |
775
|
868
|
45 071
|
44 676
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
20
|
20
|
0
|
0
|
618
|
618
|
995
|
557
|
552
|
435
|
460
|
|
| Total Liabilities |
182 498
N/A
|
188 781
+3%
|
418 550
+122%
|
486 248
+16%
|
140 878
-71%
|
84 086
-40%
|
138 964
+65%
|
320 508
+131%
|
557 990
+74%
|
647 520
+16%
|
655 830
+1%
|
|
| Equity | ||||||||||||
| Common Stock |
260 000
|
260 000
|
1 517 000
|
1 653 526
|
1 653 526
|
1 653 526
|
1 653 526
|
1 653 526
|
1 653 526
|
1 653 526
|
1 653 526
|
|
| Retained Earnings |
6 058
|
38 081
|
76 468
|
48 987
|
49 704
|
58 752
|
70 093
|
71 496
|
74 107
|
80 787
|
9 100
|
|
| Additional Paid In Capital |
0
|
0
|
61 957
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
2 084
|
2 084
|
2 084
|
2 084
|
2 084
|
2 084
|
2 084
|
2 084
|
2 084
|
2 084
|
|
| Total Equity |
266 058
N/A
|
300 165
+13%
|
1 657 508
+452%
|
1 704 597
+3%
|
1 705 313
+0%
|
1 714 361
+1%
|
1 725 702
+1%
|
1 727 106
+0%
|
1 729 717
+0%
|
1 736 397
+0%
|
1 646 510
-5%
|
|
| Total Liabilities & Equity |
448 556
N/A
|
488 947
+9%
|
2 076 059
+325%
|
2 190 845
+6%
|
1 846 191
-16%
|
1 798 448
-3%
|
1 864 667
+4%
|
2 047 614
+10%
|
2 287 707
+12%
|
2 383 917
+4%
|
2 302 339
-3%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
37
|
37
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
|