Ilkka Yhtyma Oyj
XBER:ILL
Balance Sheet
Balance Sheet Decomposition
Ilkka Yhtyma Oyj
Ilkka Yhtyma Oyj
Balance Sheet
Ilkka Yhtyma Oyj
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
3
|
0
|
49
|
46
|
7
|
10
|
9
|
17
|
9
|
|
| Cash Equivalents |
3
|
0
|
49
|
46
|
7
|
10
|
9
|
17
|
9
|
|
| Short-Term Investments |
1
|
2
|
15
|
10
|
36
|
37
|
31
|
23
|
14
|
|
| Total Receivables |
3
|
3
|
2
|
3
|
5
|
5
|
7
|
7
|
6
|
|
| Accounts Receivables |
3
|
3
|
2
|
2
|
4
|
5
|
6
|
6
|
5
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Inventory |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
8
|
6
|
68
|
59
|
48
|
52
|
47
|
47
|
28
|
|
| PP&E Net |
8
|
8
|
8
|
7
|
8
|
6
|
5
|
4
|
4
|
|
| PP&E Gross |
8
|
8
|
8
|
7
|
8
|
6
|
5
|
4
|
4
|
|
| Accumulated Depreciation |
52
|
53
|
54
|
56
|
57
|
59
|
55
|
45
|
22
|
|
| Intangible Assets |
1
|
1
|
1
|
2
|
12
|
16
|
17
|
16
|
23
|
|
| Goodwill |
0
|
0
|
1
|
1
|
16
|
20
|
22
|
22
|
34
|
|
| Note Receivable |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Long-Term Investments |
105
|
110
|
2
|
2
|
101
|
111
|
94
|
95
|
108
|
|
| Other Long-Term Assets |
3
|
3
|
53
|
75
|
0
|
0
|
0
|
0
|
1
|
|
| Other Assets |
0
|
0
|
1
|
1
|
16
|
20
|
22
|
22
|
34
|
|
| Total Assets |
126
N/A
|
129
+2%
|
132
+3%
|
147
+11%
|
186
+27%
|
206
+11%
|
187
-9%
|
185
-1%
|
200
+8%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
21
|
1
|
|
| Accrued Liabilities |
2
|
2
|
2
|
3
|
4
|
5
|
6
|
6
|
7
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
4
|
1
|
0
|
1
|
1
|
1
|
0
|
10
|
|
| Other Current Liabilities |
5
|
5
|
4
|
4
|
10
|
11
|
11
|
16
|
7
|
|
| Total Current Liabilities |
13
|
12
|
9
|
9
|
17
|
18
|
20
|
25
|
25
|
|
| Long-Term Debt |
44
|
40
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
7
|
10
|
9
|
1
|
0
|
|
| Total Liabilities |
56
N/A
|
52
-7%
|
11
-79%
|
10
-11%
|
27
+172%
|
31
+14%
|
32
+2%
|
29
-9%
|
30
+5%
|
|
| Equity | ||||||||||
| Common Stock |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Retained Earnings |
15
|
21
|
72
|
66
|
80
|
79
|
72
|
72
|
73
|
|
| Additional Paid In Capital |
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
48
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
6
|
16
|
24
|
41
|
29
|
30
|
43
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
70
N/A
|
76
+10%
|
121
+59%
|
137
+13%
|
159
+16%
|
175
+10%
|
155
-11%
|
156
+1%
|
170
+9%
|
|
| Total Liabilities & Equity |
126
N/A
|
129
+2%
|
132
+3%
|
147
+11%
|
186
+27%
|
206
+11%
|
187
-9%
|
185
-1%
|
200
+8%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
26
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
|