Remak Energomontaz SA
WSE:RMK
Balance Sheet
Balance Sheet Decomposition
Remak Energomontaz SA
Remak Energomontaz SA
Balance Sheet
Remak Energomontaz SA
| Dec-2000 | Dec-2001 | Dec-2002 | 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-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
1
|
2
|
6
|
7
|
2
|
2
|
10
|
11
|
18
|
7
|
12
|
29
|
0
|
1
|
14
|
6
|
3
|
2
|
23
|
64
|
45
|
27
|
12
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
13
|
0
|
0
|
1
|
1
|
0
|
2
|
23
|
64
|
45
|
27
|
12
|
|
| Cash Equivalents |
0
|
1
|
2
|
6
|
7
|
2
|
2
|
10
|
11
|
12
|
7
|
12
|
16
|
0
|
1
|
12
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
24
|
25
|
30
|
28
|
30
|
31
|
36
|
40
|
47
|
41
|
37
|
97
|
55
|
44
|
0
|
0
|
48
|
44
|
94
|
110
|
136
|
70
|
67
|
77
|
|
| Accounts Receivables |
22
|
23
|
29
|
0
|
27
|
29
|
31
|
37
|
45
|
38
|
37
|
97
|
0
|
42
|
35
|
43
|
45
|
0
|
84
|
102
|
131
|
60
|
65
|
74
|
|
| Other Receivables |
2
|
2
|
2
|
0
|
2
|
3
|
5
|
3
|
2
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
0
|
9
|
8
|
5
|
11
|
2
|
3
|
|
| Inventory |
1
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
5
|
2
|
2
|
2
|
12
|
2
|
|
| Other Current Assets |
0
|
0
|
8
|
4
|
6
|
14
|
21
|
21
|
15
|
22
|
9
|
25
|
18
|
6
|
0
|
0
|
13
|
28
|
44
|
25
|
18
|
20
|
30
|
34
|
|
| Total Current Assets |
26
|
28
|
42
|
38
|
44
|
48
|
59
|
70
|
73
|
82
|
53
|
137
|
102
|
61
|
0
|
0
|
67
|
75
|
145
|
161
|
220
|
137
|
136
|
125
|
|
| PP&E Net |
12
|
15
|
18
|
16
|
18
|
17
|
15
|
15
|
16
|
19
|
19
|
23
|
23
|
21
|
0
|
0
|
16
|
15
|
22
|
21
|
13
|
16
|
34
|
38
|
|
| PP&E Gross |
12
|
15
|
18
|
0
|
18
|
17
|
15
|
15
|
16
|
19
|
19
|
23
|
0
|
21
|
0
|
0
|
16
|
0
|
22
|
21
|
13
|
16
|
34
|
38
|
|
| Accumulated Depreciation |
14
|
16
|
18
|
0
|
22
|
24
|
26
|
28
|
29
|
31
|
32
|
34
|
0
|
36
|
0
|
36
|
36
|
0
|
36
|
36
|
30
|
32
|
34
|
36
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
11
|
8
|
5
|
0
|
0
|
|
| Note Receivable |
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
4
|
5
|
7
|
0
|
0
|
9
|
10
|
11
|
10
|
8
|
8
|
11
|
11
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
11
|
8
|
5
|
0
|
0
|
|
| Total Assets |
41
N/A
|
45
+9%
|
61
+36%
|
55
-10%
|
63
+14%
|
68
+8%
|
77
+13%
|
88
+15%
|
92
+5%
|
104
+13%
|
73
-29%
|
165
+125%
|
130
-21%
|
89
-32%
|
0
N/A
|
0
N/A
|
92
N/A
|
100
+9%
|
192
+92%
|
203
+6%
|
250
+23%
|
165
-34%
|
181
+9%
|
174
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
12
|
16
|
0
|
12
|
0
|
0
|
0
|
9
|
6
|
9
|
39
|
0
|
28
|
10
|
12
|
12
|
0
|
54
|
58
|
102
|
54
|
37
|
44
|
|
| Accrued Liabilities |
3
|
3
|
3
|
5
|
10
|
7
|
4
|
9
|
30
|
37
|
15
|
57
|
23
|
27
|
0
|
0
|
34
|
41
|
43
|
50
|
66
|
19
|
55
|
28
|
|
| Short-Term Debt |
0
|
0
|
5
|
0
|
0
|
0
|
5
|
17
|
0
|
0
|
0
|
4
|
0
|
20
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
9
|
|
| Other Current Liabilities |
1
|
2
|
5
|
18
|
5
|
24
|
19
|
29
|
16
|
15
|
4
|
12
|
72
|
10
|
0
|
0
|
31
|
34
|
24
|
33
|
19
|
19
|
3
|
3
|
|
| Total Current Liabilities |
13
|
16
|
30
|
23
|
26
|
30
|
27
|
55
|
55
|
57
|
28
|
112
|
94
|
85
|
10
|
12
|
77
|
75
|
127
|
141
|
186
|
92
|
95
|
83
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
2
|
2
|
|
| Deferred Income Tax |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
3
|
5
|
9
|
9
|
8
|
7
|
11
|
12
|
|
| Other Liabilities |
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
0
|
0
|
3
|
2
|
26
|
14
|
1
|
0
|
1
|
0
|
|
| Total Liabilities |
14
N/A
|
17
+21%
|
33
+89%
|
25
-23%
|
30
+17%
|
34
+16%
|
45
+31%
|
59
+32%
|
59
-1%
|
61
+4%
|
31
-49%
|
117
+273%
|
99
-15%
|
89
-11%
|
0
N/A
|
0
N/A
|
82
N/A
|
83
+1%
|
164
+98%
|
165
+0%
|
195
+19%
|
101
-48%
|
109
+8%
|
98
-11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
0
|
0
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Retained Earnings |
18
|
19
|
20
|
21
|
25
|
25
|
23
|
20
|
25
|
34
|
34
|
40
|
22
|
9
|
0
|
0
|
1
|
9
|
20
|
30
|
47
|
57
|
64
|
69
|
|
| Unrealized Security Profit/Loss |
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
27
N/A
|
27
+3%
|
28
+3%
|
30
+5%
|
33
+12%
|
33
+1%
|
32
-5%
|
29
-9%
|
34
+17%
|
43
+28%
|
42
-2%
|
49
+16%
|
31
-37%
|
0
-99%
|
0
N/A
|
0
N/A
|
10
N/A
|
17
+81%
|
28
+61%
|
38
+37%
|
55
+43%
|
64
+17%
|
72
+12%
|
76
+6%
|
|
| Total Liabilities & Equity |
41
N/A
|
45
+9%
|
61
+36%
|
55
-10%
|
63
+14%
|
68
+8%
|
77
+13%
|
88
+15%
|
92
+5%
|
104
+13%
|
73
-29%
|
165
+125%
|
130
-21%
|
89
-32%
|
0
N/A
|
0
N/A
|
92
N/A
|
100
+9%
|
192
+92%
|
203
+6%
|
250
+23%
|
165
-34%
|
181
+9%
|
174
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|