Monnari Trade SA
WSE:MON
Balance Sheet
Balance Sheet Decomposition
Monnari Trade SA
Monnari Trade SA
Balance Sheet
Monnari Trade SA
| Dec-2003 | Dec-2004 | Dec-2005 | 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
1
|
3
|
6
|
5
|
17
|
19
|
24
|
27
|
28
|
38
|
49
|
61
|
69
|
40
|
14
|
26
|
75
|
63
|
41
|
66
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
19
|
21
|
25
|
27
|
0
|
48
|
59
|
66
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
1
|
3
|
6
|
5
|
1
|
1
|
2
|
2
|
0
|
38
|
1
|
2
|
3
|
40
|
14
|
26
|
75
|
63
|
41
|
66
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
17
|
0
|
0
|
1
|
1
|
3
|
0
|
0
|
36
|
75
|
12
|
|
| Total Receivables |
8
|
6
|
4
|
3
|
14
|
19
|
7
|
12
|
4
|
8
|
11
|
13
|
12
|
15
|
17
|
19
|
25
|
29
|
17
|
12
|
14
|
15
|
|
| Accounts Receivables |
8
|
5
|
3
|
2
|
5
|
5
|
1
|
0
|
1
|
2
|
3
|
0
|
9
|
8
|
6
|
6
|
8
|
7
|
10
|
5
|
6
|
6
|
|
| Other Receivables |
0
|
1
|
1
|
0
|
10
|
15
|
6
|
0
|
4
|
6
|
8
|
13
|
3
|
7
|
11
|
13
|
18
|
22
|
7
|
7
|
7
|
9
|
|
| Inventory |
7
|
10
|
14
|
20
|
47
|
54
|
26
|
29
|
22
|
21
|
18
|
29
|
51
|
58
|
44
|
70
|
83
|
56
|
63
|
87
|
80
|
124
|
|
| Other Current Assets |
0
|
0
|
0
|
3
|
2
|
1
|
34
|
43
|
26
|
27
|
27
|
0
|
7
|
5
|
4
|
7
|
5
|
5
|
29
|
8
|
75
|
13
|
|
| Total Current Assets |
15
|
16
|
18
|
28
|
69
|
80
|
84
|
103
|
76
|
88
|
84
|
96
|
118
|
140
|
136
|
136
|
129
|
117
|
184
|
205
|
210
|
218
|
|
| PP&E Net |
1
|
3
|
11
|
25
|
59
|
105
|
25
|
21
|
18
|
13
|
14
|
37
|
38
|
39
|
37
|
38
|
83
|
71
|
63
|
64
|
63
|
59
|
|
| PP&E Gross |
0
|
0
|
11
|
25
|
59
|
105
|
25
|
21
|
18
|
13
|
14
|
37
|
38
|
39
|
37
|
38
|
83
|
71
|
63
|
64
|
63
|
59
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
2
|
6
|
25
|
48
|
52
|
16
|
16
|
16
|
19
|
23
|
26
|
28
|
28
|
30
|
35
|
39
|
40
|
41
|
43
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
12
|
12
|
7
|
7
|
6
|
8
|
3
|
4
|
15
|
32
|
51
|
79
|
82
|
112
|
78
|
75
|
72
|
94
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
23
|
20
|
18
|
3
|
8
|
9
|
10
|
10
|
7
|
9
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
17
N/A
|
20
+21%
|
30
+50%
|
55
+84%
|
142
+159%
|
200
+40%
|
117
-41%
|
132
+13%
|
102
-23%
|
110
+8%
|
102
-7%
|
139
+37%
|
195
+40%
|
232
+19%
|
242
+4%
|
263
+9%
|
308
+17%
|
310
+1%
|
336
+9%
|
355
+6%
|
353
-1%
|
380
+8%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
6
|
5
|
4
|
0
|
15
|
23
|
45
|
10
|
4
|
5
|
8
|
6
|
11
|
20
|
18
|
24
|
19
|
38
|
91
|
62
|
44
|
47
|
|
| Accrued Liabilities |
0
|
1
|
1
|
0
|
5
|
10
|
10
|
7
|
5
|
5
|
3
|
0
|
0
|
17
|
14
|
13
|
15
|
6
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
5
|
15
|
3
|
34
|
99
|
24
|
3
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
18
|
4
|
2
|
1
|
2
|
|
| Other Current Liabilities |
0
|
0
|
0
|
13
|
9
|
17
|
7
|
4
|
3
|
3
|
2
|
14
|
18
|
6
|
5
|
7
|
8
|
8
|
11
|
3
|
4
|
5
|
|
| Total Current Liabilities |
7
|
6
|
10
|
28
|
32
|
84
|
167
|
45
|
14
|
38
|
14
|
20
|
29
|
43
|
37
|
44
|
56
|
70
|
106
|
68
|
49
|
54
|
|
| Long-Term Debt |
4
|
4
|
4
|
0
|
13
|
50
|
0
|
28
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
43
|
11
|
12
|
10
|
11
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
3
|
8
|
8
|
8
|
8
|
8
|
10
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Total Liabilities |
11
N/A
|
11
+1%
|
14
+31%
|
28
+101%
|
50
+79%
|
136
+172%
|
168
+23%
|
74
-56%
|
38
-48%
|
39
+1%
|
14
-65%
|
20
+47%
|
29
+47%
|
43
+47%
|
39
-10%
|
45
+16%
|
83
+84%
|
119
+44%
|
127
+7%
|
88
-30%
|
68
-23%
|
77
+13%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
5
|
8
|
11
|
22
|
39
|
10
|
105
|
31
|
27
|
35
|
51
|
83
|
129
|
159
|
181
|
198
|
210
|
180
|
198
|
256
|
274
|
296
|
|
| Additional Paid In Capital |
0
|
0
|
4
|
4
|
52
|
52
|
52
|
25
|
34
|
34
|
35
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
14
|
17
|
22
|
25
|
25
|
26
|
26
|
29
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
6
N/A
|
9
+55%
|
16
+70%
|
27
+70%
|
92
+243%
|
63
-31%
|
51
N/A
|
58
N/A
|
63
+8%
|
72
+13%
|
89
+24%
|
119
+35%
|
166
+39%
|
189
+14%
|
203
+8%
|
218
+7%
|
225
+3%
|
191
-15%
|
209
+10%
|
267
+27%
|
284
+7%
|
303
+7%
|
|
| Total Liabilities & Equity |
17
N/A
|
20
+21%
|
30
+50%
|
55
+84%
|
142
+159%
|
200
+40%
|
117
-41%
|
132
+13%
|
102
-23%
|
110
+8%
|
102
-7%
|
139
+37%
|
195
+40%
|
232
+19%
|
242
+4%
|
263
+9%
|
308
+17%
|
310
+1%
|
336
+9%
|
355
+6%
|
353
-1%
|
380
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
13
|
13
|
13
|
19
|
31
|
31
|
31
|
31
|
31
|
30
|
29
|
28
|
28
|
26
|
26
|
26
|
26
|
25
|
|