Social Chain AG
XETRA:PU11
Balance Sheet
Balance Sheet Decomposition
Social Chain AG
Current Assets | 150.9m |
Cash & Short-Term Investments | 20.3m |
Receivables | 52.1m |
Other Current Assets | 78.6m |
Non-Current Assets | 100.2m |
Long-Term Investments | 18.2m |
PP&E | 47m |
Intangibles | 28.4m |
Other Non-Current Assets | 6.6m |
Current Liabilities | 248m |
Accounts Payable | 35.2m |
Short-Term Debt | 21.8m |
Other Current Liabilities | 191m |
Non-Current Liabilities | 75.9m |
Long-Term Debt | 69.2m |
Other Non-Current Liabilities | 6.8m |
Balance Sheet
Social Chain AG
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
7
|
9
|
16
|
9
|
|
Cash |
0
|
0
|
0
|
0
|
7
|
9
|
16
|
9
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
2
|
1
|
6
|
7
|
|
Total Receivables |
0
|
0
|
0
|
0
|
16
|
12
|
77
|
51
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
15
|
9
|
73
|
45
|
|
Other Receivables |
0
|
0
|
0
|
0
|
1
|
3
|
4
|
6
|
|
Inventory |
0
|
0
|
0
|
0
|
6
|
23
|
108
|
79
|
|
Other Current Assets |
0
|
0
|
3
|
7
|
5
|
7
|
57
|
42
|
|
Total Current Assets |
0
|
0
|
3
|
7
|
36
|
51
|
264
|
188
|
|
PP&E Net |
0
|
0
|
0
|
0
|
6
|
10
|
75
|
61
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
6
|
10
|
75
|
61
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
4
|
9
|
10
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
22
|
21
|
61
|
41
|
|
Goodwill |
0
|
0
|
0
|
0
|
100
|
103
|
201
|
89
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
7
|
7
|
9
|
17
|
27
|
33
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
3
|
5
|
8
|
|
Other Assets |
0
|
0
|
0
|
0
|
100
|
103
|
201
|
89
|
|
Total Assets |
0
N/A
|
0
-4%
|
9
+2 316%
|
14
+47%
|
173
+1 169%
|
205
+19%
|
633
+208%
|
420
-34%
|
|
Liabilities | |||||||||
Accounts Payable |
0
|
0
|
0
|
0
|
28
|
18
|
69
|
35
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
19
|
26
|
164
|
37
|
|
Other Current Liabilities |
0
|
0
|
2
|
4
|
12
|
27
|
67
|
49
|
|
Total Current Liabilities |
0
|
0
|
2
|
4
|
60
|
70
|
301
|
122
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
16
|
27
|
114
|
218
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
8
|
9
|
21
|
13
|
|
Minority Interest |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
Total Liabilities |
0
N/A
|
0
-91%
|
2
+40 924%
|
5
+118%
|
85
+1 776%
|
109
+29%
|
439
+303%
|
354
-19%
|
|
Equity | |||||||||
Common Stock |
0
|
0
|
3
|
3
|
10
|
11
|
16
|
16
|
|
Retained Earnings |
0
|
0
|
1
|
3
|
57
|
82
|
158
|
286
|
|
Additional Paid In Capital |
0
|
0
|
6
|
9
|
135
|
167
|
335
|
336
|
|
Other Equity |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
Total Equity |
0
N/A
|
0
+10%
|
7
+1 802%
|
9
+27%
|
88
+869%
|
96
+9%
|
195
+102%
|
66
-66%
|
|
Total Liabilities & Equity |
0
N/A
|
0
-4%
|
9
+2 316%
|
14
+47%
|
173
+1 169%
|
205
+19%
|
633
+208%
|
420
-34%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
0
|
0
|
3
|
3
|
10
|
11
|
16
|
16
|