CVS Group PLC
XBER:4C9
Balance Sheet
Balance Sheet Decomposition
CVS Group PLC
CVS Group PLC
Balance Sheet
CVS Group PLC
| Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
3
|
3
|
3
|
0
|
3
|
0
|
3
|
5
|
6
|
2
|
3
|
7
|
7
|
15
|
13
|
22
|
34
|
49
|
22
|
17
|
|
| Cash |
3
|
3
|
3
|
0
|
3
|
0
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
22
|
17
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
2
|
3
|
7
|
7
|
15
|
13
|
22
|
34
|
9
|
0
|
0
|
|
| Total Receivables |
1
|
1
|
2
|
3
|
4
|
4
|
5
|
6
|
12
|
8
|
10
|
19
|
22
|
28
|
42
|
35
|
40
|
42
|
49
|
68
|
|
| Accounts Receivables |
1
|
1
|
1
|
3
|
3
|
3
|
4
|
5
|
12
|
6
|
8
|
16
|
18
|
24
|
35
|
29
|
35
|
37
|
40
|
43
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
3
|
3
|
4
|
5
|
7
|
6
|
5
|
5
|
9
|
26
|
|
| Inventory |
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
6
|
10
|
13
|
14
|
17
|
19
|
20
|
26
|
28
|
32
|
|
| Other Current Assets |
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
0
|
6
|
7
|
5
|
9
|
10
|
9
|
8
|
9
|
11
|
13
|
12
|
|
| Total Current Assets |
4
|
5
|
7
|
7
|
10
|
9
|
14
|
17
|
22
|
21
|
26
|
40
|
50
|
67
|
81
|
84
|
101
|
128
|
112
|
129
|
|
| PP&E Net |
1
|
2
|
4
|
7
|
8
|
9
|
9
|
10
|
11
|
15
|
20
|
33
|
43
|
48
|
51
|
150
|
155
|
171
|
204
|
226
|
|
| PP&E Gross |
1
|
2
|
4
|
7
|
8
|
9
|
9
|
10
|
11
|
15
|
20
|
33
|
43
|
48
|
51
|
150
|
155
|
171
|
204
|
226
|
|
| Accumulated Depreciation |
1
|
1
|
2
|
3
|
4
|
6
|
8
|
10
|
12
|
15
|
18
|
23
|
29
|
37
|
46
|
71
|
94
|
117
|
143
|
166
|
|
| Intangible Assets |
2
|
8
|
22
|
29
|
33
|
40
|
37
|
36
|
36
|
41
|
57
|
100
|
120
|
135
|
149
|
130
|
115
|
96
|
94
|
113
|
|
| Goodwill |
4
|
4
|
5
|
5
|
9
|
17
|
17
|
17
|
17
|
18
|
22
|
31
|
47
|
68
|
95
|
100
|
114
|
121
|
163
|
222
|
|
| Long-Term Investments |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
0
|
2
|
0
|
1
|
|
| Other Assets |
4
|
4
|
5
|
5
|
9
|
17
|
17
|
17
|
17
|
18
|
22
|
31
|
47
|
68
|
95
|
100
|
114
|
121
|
163
|
222
|
|
| Total Assets |
12
N/A
|
20
+68%
|
38
+92%
|
49
+28%
|
60
+22%
|
76
+27%
|
78
+2%
|
80
+3%
|
87
+9%
|
95
+9%
|
127
+34%
|
206
+63%
|
263
+27%
|
319
+21%
|
377
+18%
|
464
+23%
|
485
+4%
|
518
+7%
|
572
+10%
|
690
+21%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
1
|
2
|
3
|
4
|
5
|
7
|
10
|
12
|
13
|
15
|
18
|
20
|
25
|
31
|
42
|
39
|
40
|
40
|
42
|
50
|
|
| Accrued Liabilities |
1
|
2
|
4
|
4
|
4
|
6
|
6
|
5
|
8
|
9
|
11
|
18
|
21
|
20
|
29
|
40
|
20
|
40
|
44
|
46
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
1
|
11
|
0
|
2
|
5
|
4
|
0
|
2
|
4
|
14
|
0
|
3
|
1
|
0
|
9
|
9
|
9
|
13
|
14
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
7
|
6
|
6
|
7
|
14
|
30
|
11
|
7
|
8
|
|
| Total Current Liabilities |
5
|
5
|
19
|
8
|
12
|
18
|
21
|
19
|
25
|
30
|
46
|
46
|
54
|
58
|
79
|
102
|
99
|
101
|
105
|
118
|
|
| Long-Term Debt |
9
|
16
|
20
|
40
|
42
|
37
|
33
|
36
|
34
|
30
|
35
|
100
|
104
|
84
|
114
|
173
|
174
|
179
|
186
|
274
|
|
| Deferred Income Tax |
0
|
1
|
1
|
2
|
5
|
7
|
6
|
5
|
4
|
4
|
7
|
15
|
17
|
20
|
21
|
22
|
20
|
20
|
25
|
38
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
14
N/A
|
22
+56%
|
40
+82%
|
51
+28%
|
60
+17%
|
64
+7%
|
61
-5%
|
60
-2%
|
63
+5%
|
64
+2%
|
88
+38%
|
160
+82%
|
175
+9%
|
161
-8%
|
214
+33%
|
298
+39%
|
293
-1%
|
301
+3%
|
316
+5%
|
430
+36%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
3
|
3
|
2
|
2
|
0
|
3
|
8
|
12
|
16
|
22
|
29
|
37
|
50
|
58
|
63
|
66
|
88
|
110
|
148
|
150
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
38
|
99
|
100
|
102
|
103
|
105
|
107
|
109
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
|
| Total Equity |
2
N/A
|
2
+5%
|
2
+21%
|
2
-7%
|
1
N/A
|
12
+2 300%
|
17
+38%
|
20
+23%
|
25
+21%
|
31
+26%
|
39
+25%
|
47
+19%
|
88
+89%
|
158
+79%
|
163
+3%
|
167
+2%
|
191
+15%
|
217
+14%
|
257
+18%
|
260
+1%
|
|
| Total Liabilities & Equity |
12
N/A
|
20
+68%
|
38
+92%
|
49
+28%
|
60
+22%
|
76
+27%
|
78
+2%
|
80
+3%
|
87
+9%
|
95
+9%
|
127
+34%
|
206
+63%
|
263
+27%
|
319
+21%
|
377
+18%
|
464
+23%
|
485
+4%
|
518
+7%
|
572
+10%
|
690
+21%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
52
|
52
|
52
|
52
|
52
|
56
|
57
|
57
|
57
|
58
|
59
|
60
|
64
|
70
|
71
|
71
|
71
|
71
|
71
|
72
|
|