Verbio Vereinigte Bioenergie AG
XETRA:VBK
Balance Sheet
Balance Sheet Decomposition
Verbio Vereinigte Bioenergie AG
Current Assets | 601.6m |
Cash & Short-Term Investments | 146m |
Receivables | 135.1m |
Other Current Assets | 320.5m |
Non-Current Assets | 739.3m |
Long-Term Investments | 1.9m |
PP&E | 695.3m |
Intangibles | 1.2m |
Other Non-Current Assets | 40.9m |
Current Liabilities | 269.7m |
Accounts Payable | 135.3m |
Other Current Liabilities | 134.4m |
Non-Current Liabilities | 144.5m |
Long-Term Debt | 139.1m |
Other Non-Current Liabilities | 5.3m |
Balance Sheet
Verbio Vereinigte Bioenergie AG
Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
21
|
0
|
77
|
55
|
29
|
68
|
54
|
105
|
300
|
170
|
|
Cash Equivalents |
21
|
0
|
77
|
55
|
29
|
68
|
54
|
105
|
300
|
170
|
|
Short-Term Investments |
5
|
5
|
6
|
69
|
67
|
17
|
42
|
35
|
21
|
67
|
|
Total Receivables |
40
|
43
|
32
|
40
|
46
|
54
|
69
|
75
|
116
|
109
|
|
Accounts Receivables |
34
|
41
|
32
|
38
|
45
|
49
|
65
|
70
|
112
|
90
|
|
Other Receivables |
6
|
1
|
0
|
1
|
1
|
5
|
4
|
5
|
4
|
20
|
|
Inventory |
30
|
22
|
26
|
34
|
45
|
63
|
79
|
101
|
169
|
260
|
|
Other Current Assets |
17
|
42
|
5
|
7
|
8
|
9
|
12
|
50
|
50
|
20
|
|
Total Current Assets |
113
|
112
|
146
|
205
|
194
|
211
|
255
|
366
|
656
|
627
|
|
PP&E Net |
190
|
180
|
168
|
165
|
168
|
209
|
268
|
307
|
410
|
622
|
|
PP&E Gross |
190
|
180
|
168
|
165
|
168
|
209
|
268
|
307
|
410
|
622
|
|
Accumulated Depreciation |
178
|
190
|
207
|
228
|
248
|
268
|
290
|
313
|
347
|
379
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
|
Other Long-Term Assets |
0
|
4
|
8
|
3
|
3
|
4
|
3
|
2
|
59
|
45
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
303
N/A
|
296
-2%
|
323
+9%
|
373
+15%
|
366
-2%
|
425
+16%
|
529
+25%
|
679
+28%
|
1 129
+66%
|
1 297
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
31
|
31
|
28
|
27
|
31
|
41
|
41
|
45
|
95
|
107
|
|
Accrued Liabilities |
1
|
5
|
1
|
7
|
1
|
1
|
3
|
7
|
14
|
9
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
30
|
7
|
10
|
1
|
0
|
10
|
5
|
5
|
5
|
55
|
|
Other Current Liabilities |
22
|
19
|
16
|
30
|
25
|
26
|
40
|
65
|
138
|
72
|
|
Total Current Liabilities |
84
|
62
|
56
|
66
|
58
|
79
|
89
|
123
|
252
|
242
|
|
Long-Term Debt |
22
|
12
|
2
|
1
|
0
|
0
|
43
|
41
|
44
|
135
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
12
|
6
|
|
Minority Interest |
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
|
Other Liabilities |
13
|
13
|
11
|
10
|
7
|
7
|
6
|
3
|
2
|
1
|
|
Total Liabilities |
120
N/A
|
87
-27%
|
69
-20%
|
78
+12%
|
67
-14%
|
86
+28%
|
140
+63%
|
171
+22%
|
312
+83%
|
388
+24%
|
|
Equity | |||||||||||
Common Stock |
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
64
|
|
Retained Earnings |
366
|
339
|
297
|
255
|
251
|
211
|
161
|
48
|
235
|
339
|
|
Additional Paid In Capital |
488
|
488
|
488
|
488
|
488
|
488
|
488
|
496
|
499
|
502
|
|
Other Equity |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
3
|
19
|
5
|
|
Total Equity |
183
N/A
|
209
+14%
|
254
+21%
|
295
+16%
|
299
+1%
|
339
+13%
|
389
+15%
|
508
+31%
|
816
+61%
|
909
+11%
|
|
Total Liabilities & Equity |
303
N/A
|
296
-2%
|
323
+9%
|
373
+15%
|
366
-2%
|
425
+16%
|
529
+25%
|
679
+28%
|
1 129
+66%
|
1 297
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
64
|