Soho Development SA
WSE:SHD
Balance Sheet
Balance Sheet Decomposition
Soho Development SA
Soho Development SA
Balance Sheet
Soho Development SA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
11
|
6
|
7
|
21
|
31
|
2
|
11
|
9
|
14
|
78
|
9
|
26
|
65
|
35
|
47
|
68
|
39
|
4
|
4
|
0
|
12
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
28
|
9
|
24
|
54
|
35
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
|
| Cash Equivalents |
11
|
6
|
7
|
21
|
31
|
2
|
11
|
9
|
1
|
50
|
0
|
2
|
11
|
0
|
47
|
68
|
39
|
4
|
0
|
0
|
12
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
56
|
264
|
0
|
158
|
158
|
142
|
23
|
0
|
1
|
2
|
0
|
1
|
0
|
2
|
1
|
|
| Total Receivables |
1
|
1
|
3
|
3
|
1
|
0
|
9
|
19
|
22
|
9
|
14
|
14
|
15
|
0
|
7
|
5
|
4
|
4
|
2
|
1
|
3
|
|
| Accounts Receivables |
1
|
1
|
3
|
1
|
0
|
0
|
9
|
19
|
19
|
6
|
9
|
11
|
7
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
3
|
2
|
6
|
4
|
7
|
0
|
5
|
4
|
2
|
2
|
2
|
0
|
3
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
8
|
2
|
3
|
13
|
68
|
0
|
109
|
160
|
86
|
6
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
5
|
3
|
2
|
3
|
9
|
0
|
7
|
7
|
32
|
24
|
24
|
22
|
0
|
|
| Total Current Assets |
12
|
8
|
10
|
24
|
31
|
3
|
79
|
294
|
49
|
249
|
187
|
198
|
179
|
0
|
172
|
243
|
162
|
38
|
31
|
25
|
16
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
15
|
96
|
109
|
44
|
49
|
44
|
17
|
0
|
26
|
9
|
10
|
0
|
0
|
0
|
0
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
44
|
49
|
44
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
18
|
16
|
16
|
7
|
5
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
3
|
6
|
15
|
0
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
1
|
1
|
1
|
1
|
49
|
57
|
55
|
31
|
31
|
42
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
5
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
145
|
142
|
158
|
203
|
51
|
107
|
122
|
181
|
406
|
318
|
402
|
433
|
321
|
0
|
311
|
268
|
11
|
0
|
0
|
2
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
65
|
1
|
3
|
7
|
3
|
6
|
10
|
12
|
0
|
10
|
13
|
4
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
1
|
1
|
1
|
1
|
49
|
57
|
55
|
31
|
31
|
42
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
157
N/A
|
150
-4%
|
170
+13%
|
228
+34%
|
83
-64%
|
176
+111%
|
267
+52%
|
633
+137%
|
639
+1%
|
652
+2%
|
682
+4%
|
738
+8%
|
568
-23%
|
0
N/A
|
523
N/A
|
535
+2%
|
187
-65%
|
39
-79%
|
32
-19%
|
27
-15%
|
16
-41%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
22
|
10
|
13
|
15
|
8
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
14
|
17
|
2
|
29
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84
|
85
|
9
|
23
|
10
|
2
|
0
|
15
|
36
|
50
|
0
|
1
|
1
|
0
|
|
| Other Current Liabilities |
2
|
1
|
4
|
3
|
1
|
8
|
8
|
290
|
15
|
17
|
70
|
95
|
50
|
0
|
22
|
90
|
71
|
4
|
3
|
2
|
2
|
|
| Total Current Liabilities |
2
|
1
|
5
|
3
|
1
|
8
|
9
|
378
|
137
|
53
|
108
|
148
|
76
|
0
|
38
|
128
|
123
|
6
|
4
|
2
|
2
|
|
| Long-Term Debt |
0
|
4
|
0
|
0
|
0
|
59
|
2
|
38
|
87
|
140
|
104
|
170
|
82
|
0
|
33
|
19
|
15
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
59
|
46
|
15
|
30
|
24
|
20
|
0
|
24
|
19
|
3
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
8
|
33
|
17
|
12
|
2
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
0
|
0
|
0
|
5
|
22
|
7
|
0
|
0
|
3
|
2
|
0
|
96
|
79
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
4
N/A
|
6
+69%
|
5
-13%
|
4
-34%
|
1
-69%
|
67
+5 991%
|
18
-74%
|
505
+2 766%
|
310
-39%
|
224
-28%
|
254
+13%
|
347
+37%
|
222
-36%
|
0
N/A
|
190
N/A
|
246
+29%
|
141
-43%
|
6
-96%
|
4
-34%
|
3
-30%
|
2
-33%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
3
|
3
|
3
|
2
|
1
|
5
|
5
|
8
|
12
|
12
|
12
|
12
|
12
|
0
|
11
|
9
|
4
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
71
|
72
|
53
|
29
|
50
|
83
|
219
|
222
|
37
|
107
|
80
|
3
|
44
|
0
|
50
|
272
|
48
|
71
|
46
|
20
|
29
|
|
| Additional Paid In Capital |
245
|
238
|
239
|
193
|
99
|
147
|
0
|
232
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
24
|
25
|
25
|
0
|
69
|
126
|
126
|
264
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
24
|
20
|
0
|
0
|
20
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
152
|
374
|
280
|
309
|
336
|
382
|
378
|
0
|
373
|
8
|
18
|
21
|
21
|
2
|
2
|
|
| Total Equity |
153
N/A
|
144
-6%
|
165
+14%
|
224
+36%
|
82
-63%
|
109
+32%
|
250
+130%
|
128
-49%
|
329
+157%
|
428
+30%
|
428
0%
|
391
-9%
|
346
-11%
|
0
N/A
|
333
N/A
|
289
-13%
|
46
-84%
|
33
-28%
|
28
-17%
|
24
-12%
|
14
-41%
|
|
| Total Liabilities & Equity |
157
N/A
|
150
-4%
|
170
+13%
|
228
+34%
|
83
-64%
|
176
+111%
|
267
+52%
|
633
+137%
|
639
+1%
|
652
+2%
|
682
+4%
|
738
+8%
|
568
-23%
|
0
N/A
|
523
N/A
|
535
+2%
|
187
-65%
|
39
-79%
|
32
-19%
|
27
-15%
|
16
-41%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
24
|
24
|
24
|
24
|
5
|
38
|
38
|
40
|
85
|
99
|
99
|
111
|
111
|
0
|
111
|
91
|
34
|
28
|
80
|
80
|
63
|
|