MiniLuxe Holding Corp
XTSX:MNLX
Balance Sheet
Balance Sheet Decomposition
MiniLuxe Holding Corp
MiniLuxe Holding Corp
Balance Sheet
MiniLuxe Holding Corp
| Dec-2020 | Dec-2021 | Jan-2023 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
3
|
19
|
8
|
3
|
4
|
|
| Cash Equivalents |
3
|
19
|
8
|
3
|
4
|
|
| Inventory |
1
|
2
|
2
|
1
|
1
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
1
|
|
| Total Current Assets |
5
|
21
|
11
|
5
|
5
|
|
| PP&E Net |
15
|
11
|
11
|
10
|
9
|
|
| PP&E Gross |
15
|
11
|
11
|
10
|
9
|
|
| Accumulated Depreciation |
9
|
10
|
12
|
14
|
15
|
|
| Intangible Assets |
0
|
0
|
2
|
1
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
20
N/A
|
33
+68%
|
24
-29%
|
17
-29%
|
15
-11%
|
|
| Liabilities | ||||||
| Accounts Payable |
1
|
1
|
1
|
1
|
1
|
|
| Accrued Liabilities |
2
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
3
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
2
|
1
|
1
|
|
| Other Current Liabilities |
3
|
4
|
4
|
4
|
4
|
|
| Total Current Liabilities |
8
|
6
|
7
|
10
|
7
|
|
| Long-Term Debt |
21
|
8
|
8
|
7
|
14
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
31
|
0
|
1
|
0
|
0
|
|
| Total Liabilities |
60
N/A
|
14
-76%
|
15
+5%
|
18
+17%
|
21
+19%
|
|
| Equity | ||||||
| Common Stock |
4
|
117
|
118
|
118
|
121
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
0
|
|
| Additional Paid In Capital |
0
|
1
|
1
|
1
|
2
|
|
| Other Equity |
44
|
98
|
110
|
119
|
128
|
|
| Total Equity |
40
N/A
|
19
N/A
|
9
-54%
|
1
N/A
|
6
-866%
|
|
| Total Liabilities & Equity |
20
N/A
|
33
+68%
|
24
-29%
|
17
-29%
|
15
-11%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
56
|
55
|
0
|
56
|
62
|
|