Merlin Group SA
WSE:MRG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Merlin Group SA
WSE:MRG
|
PL |
Balance Sheet
Balance Sheet Decomposition
Merlin Group SA
Merlin Group SA
Balance Sheet
Merlin Group SA
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
1
|
3
|
4
|
0
|
0
|
0
|
|
| Cash |
1
|
3
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
1
|
4
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2
|
6
|
7
|
2
|
1
|
2
|
|
| Accounts Receivables |
1
|
1
|
2
|
0
|
0
|
1
|
|
| Other Receivables |
1
|
5
|
5
|
1
|
1
|
1
|
|
| Inventory |
1
|
4
|
13
|
4
|
2
|
1
|
|
| Other Current Assets |
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
3
|
14
|
24
|
6
|
3
|
3
|
|
| PP&E Net |
0
|
1
|
2
|
1
|
1
|
0
|
|
| Intangible Assets |
1
|
4
|
37
|
2
|
2
|
2
|
|
| Goodwill |
23
|
82
|
41
|
36
|
34
|
33
|
|
| Note Receivable |
0
|
0
|
0
|
1
|
1
|
1
|
|
| Long-Term Investments |
0
|
16
|
16
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
23
|
82
|
41
|
36
|
34
|
33
|
|
| Total Assets |
27
N/A
|
117
+331%
|
121
+4%
|
46
-62%
|
41
-12%
|
39
-5%
|
|
| Liabilities | |||||||
| Accounts Payable |
5
|
39
|
34
|
9
|
4
|
7
|
|
| Accrued Liabilities |
0
|
8
|
8
|
1
|
1
|
1
|
|
| Short-Term Debt |
2
|
2
|
19
|
38
|
4
|
3
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
1
|
0
|
0
|
2
|
|
| Other Current Liabilities |
0
|
5
|
5
|
0
|
1
|
0
|
|
| Total Current Liabilities |
7
|
54
|
68
|
48
|
10
|
13
|
|
| Long-Term Debt |
0
|
26
|
43
|
5
|
5
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
1
|
1
|
0
|
0
|
3
|
|
| Total Liabilities |
7
N/A
|
80
+992%
|
111
+38%
|
53
-52%
|
14
-73%
|
16
+12%
|
|
| Equity | |||||||
| Common Stock |
0
|
9
|
9
|
18
|
16
|
16
|
|
| Retained Earnings |
20
|
28
|
1
|
24
|
10
|
63
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
69
|
|
| Total Equity |
20
N/A
|
37
+85%
|
10
-72%
|
7
N/A
|
26
N/A
|
22
-14%
|
|
| Total Liabilities & Equity |
27
N/A
|
117
+331%
|
121
+4%
|
46
-62%
|
41
-12%
|
39
-5%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
2
|
90
|
110
|
176
|
411
|
411
|
|