Satis Group SA
WSE:STS
Balance Sheet
Balance Sheet Decomposition
Satis Group SA
Satis Group SA
Balance Sheet
Satis Group SA
| 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 |
7
|
6
|
5
|
7
|
6
|
4
|
16
|
14
|
81
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash |
7
|
1
|
1
|
2
|
4
|
1
|
0
|
10
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
5
|
4
|
6
|
2
|
3
|
16
|
4
|
81
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
1
|
3
|
6
|
4
|
4
|
0
|
11
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Total Receivables |
1
|
6
|
10
|
16
|
30
|
39
|
60
|
107
|
57
|
6
|
8
|
7
|
1
|
2
|
1
|
0
|
1
|
2
|
|
| Accounts Receivables |
1
|
6
|
9
|
13
|
27
|
35
|
49
|
66
|
38
|
3
|
4
|
4
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
1
|
3
|
3
|
4
|
11
|
41
|
20
|
2
|
4
|
3
|
1
|
1
|
0
|
0
|
0
|
2
|
|
| Inventory |
0
|
0
|
0
|
1
|
2
|
2
|
3
|
1
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
2
|
9
|
10
|
0
|
0
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
8
|
11
|
15
|
27
|
45
|
57
|
92
|
122
|
151
|
76
|
9
|
9
|
1
|
2
|
2
|
1
|
2
|
2
|
|
| PP&E Net |
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Gross |
0
|
0
|
1
|
1
|
2
|
2
|
0
|
3
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
2
|
0
|
3
|
0
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
1
|
1
|
2
|
2
|
12
|
6
|
6
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
1
|
3
|
5
|
8
|
7
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
3
|
5
|
4
|
1
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
2
|
9
|
4
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
1
|
3
|
5
|
8
|
7
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
8
N/A
|
12
+54%
|
17
+38%
|
31
+81%
|
55
+79%
|
73
+32%
|
127
+75%
|
150
+18%
|
165
+10%
|
81
-51%
|
11
-87%
|
13
+18%
|
1
-91%
|
2
+91%
|
2
-14%
|
1
-34%
|
2
+99%
|
2
-15%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
0
|
2
|
4
|
8
|
12
|
20
|
48
|
29
|
9
|
5
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
1
|
0
|
3
|
5
|
6
|
8
|
0
|
0
|
209
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
1
|
2
|
3
|
6
|
9
|
19
|
17
|
22
|
7
|
25
|
10
|
271
|
271
|
0
|
0
|
9
|
272
|
|
| Total Current Liabilities |
1
|
4
|
8
|
12
|
23
|
36
|
73
|
56
|
31
|
12
|
237
|
26
|
271
|
272
|
0
|
0
|
9
|
273
|
|
| Long-Term Debt |
0
|
0
|
0
|
5
|
10
|
1
|
0
|
1
|
0
|
0
|
3
|
0
|
1
|
1
|
0
|
2
|
2
|
2
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
1
|
1
|
4
|
7
|
5
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
6
|
4
|
19
|
34
|
38
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Total Liabilities |
1
N/A
|
5
+571%
|
9
+94%
|
21
+126%
|
40
+92%
|
48
+21%
|
79
+65%
|
77
-3%
|
65
-15%
|
50
-23%
|
240
+381%
|
30
-88%
|
273
+812%
|
273
+0%
|
2
-99%
|
2
+6%
|
11
+448%
|
275
+2 398%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
1
|
0
|
1
|
2
|
4
|
7
|
14
|
35
|
84
|
33
|
197
|
15
|
239
|
239
|
32
|
31
|
22
|
242
|
|
| Additional Paid In Capital |
6
|
6
|
6
|
6
|
6
|
6
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
1
|
1
|
2
|
5
|
11
|
21
|
25
|
2
|
25
|
46
|
46
|
45
|
45
|
45
|
45
|
45
|
45
|
|
| Total Equity |
7
N/A
|
8
+4%
|
8
+4%
|
10
+29%
|
15
+51%
|
25
+60%
|
48
+96%
|
73
+52%
|
99
+36%
|
31
-69%
|
230
N/A
|
17
+92%
|
272
-1 460%
|
271
+0%
|
0
+100%
|
1
-717%
|
9
-944%
|
273
-3 097%
|
|
| Total Liabilities & Equity |
8
N/A
|
12
+54%
|
17
+38%
|
31
+81%
|
55
+79%
|
73
+32%
|
127
+75%
|
150
+18%
|
165
+10%
|
81
-51%
|
11
-87%
|
13
+18%
|
1
-91%
|
2
+91%
|
2
-14%
|
1
-34%
|
2
+99%
|
2
-15%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
11
|
11
|
12
|
10
|
12
|
12
|
12
|
12
|
12
|
12
|
14
|
14
|
|