Ascendis Health Ltd
JSE:ASC
Balance Sheet
Balance Sheet Decomposition
Ascendis Health Ltd
Ascendis Health Ltd
Balance Sheet
Ascendis Health Ltd
| 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
28
|
89
|
95
|
125
|
199
|
635
|
768
|
423
|
346
|
366
|
213
|
102
|
43
|
3
|
|
| Cash |
28
|
89
|
0
|
0
|
0
|
0
|
0
|
423
|
346
|
366
|
213
|
102
|
43
|
3
|
|
| Cash Equivalents |
0
|
0
|
95
|
125
|
199
|
635
|
768
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
50
|
0
|
0
|
0
|
33
|
1
|
48
|
52
|
0
|
51
|
2
|
3
|
0
|
|
| Total Receivables |
81
|
220
|
550
|
0
|
925
|
1 856
|
1 935
|
1 970
|
2 371
|
433
|
360
|
274
|
326
|
31
|
|
| Accounts Receivables |
73
|
132
|
408
|
0
|
776
|
1 656
|
1 685
|
1 890
|
2 322
|
407
|
339
|
269
|
322
|
5
|
|
| Other Receivables |
8
|
88
|
142
|
0
|
150
|
199
|
250
|
79
|
50
|
26
|
21
|
5
|
5
|
26
|
|
| Inventory |
104
|
169
|
414
|
0
|
939
|
1 598
|
1 574
|
1 533
|
1 583
|
454
|
372
|
366
|
397
|
0
|
|
| Other Current Assets |
3
|
7
|
31
|
55
|
189
|
119
|
431
|
699
|
705
|
8 578
|
163
|
3
|
0
|
0
|
|
| Total Current Assets |
216
|
535
|
1 090
|
55
|
2 252
|
4 240
|
4 709
|
4 672
|
5 057
|
9 831
|
1 159
|
748
|
769
|
34
|
|
| PP&E Net |
38
|
43
|
87
|
0
|
348
|
1 060
|
1 170
|
1 105
|
1 359
|
358
|
347
|
137
|
240
|
1
|
|
| PP&E Gross |
38
|
43
|
87
|
0
|
348
|
1 060
|
1 170
|
1 105
|
1 359
|
358
|
347
|
137
|
240
|
1
|
|
| Accumulated Depreciation |
3
|
8
|
15
|
33
|
52
|
122
|
268
|
453
|
786
|
552
|
288
|
90
|
206
|
0
|
|
| Intangible Assets |
38
|
87
|
362
|
0
|
1 025
|
4 152
|
4 622
|
2 827
|
3 005
|
194
|
116
|
38
|
9
|
0
|
|
| Goodwill |
179
|
233
|
1 010
|
0
|
2 017
|
5 020
|
5 212
|
2 508
|
2 670
|
170
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
42
|
0
|
18
|
73
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
36
|
|
| Long-Term Investments |
0
|
0
|
48
|
0
|
0
|
29
|
57
|
52
|
16
|
14
|
8
|
4
|
1
|
703
|
|
| Other Long-Term Assets |
4
|
3
|
15
|
0
|
11
|
43
|
92
|
125
|
102
|
68
|
48
|
44
|
44
|
3
|
|
| Other Assets |
179
|
233
|
1 010
|
0
|
2 017
|
5 020
|
5 212
|
2 508
|
2 670
|
170
|
0
|
0
|
0
|
0
|
|
| Total Assets |
475
N/A
|
944
+99%
|
2 612
+177%
|
0
N/A
|
5 726
N/A
|
14 544
+154%
|
15 861
+9%
|
11 289
-29%
|
12 243
+8%
|
10 635
-13%
|
1 678
-84%
|
971
-42%
|
1 063
+9%
|
777
-27%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
85
|
103
|
305
|
359
|
458
|
824
|
880
|
942
|
1 136
|
317
|
255
|
189
|
267
|
11
|
|
| Accrued Liabilities |
17
|
16
|
91
|
76
|
145
|
311
|
312
|
296
|
265
|
179
|
136
|
83
|
88
|
23
|
|
| Short-Term Debt |
21
|
50
|
127
|
0
|
221
|
108
|
1 021
|
67
|
49
|
0
|
0
|
0
|
0
|
36
|
|
| Current Portion of Long-Term Debt |
32
|
242
|
231
|
0
|
380
|
1 037
|
15
|
5 558
|
595
|
6 812
|
532
|
31
|
16
|
69
|
|
| Other Current Liabilities |
22
|
44
|
100
|
0
|
525
|
853
|
890
|
1 502
|
870
|
2 563
|
166
|
77
|
38
|
7
|
|
| Total Current Liabilities |
176
|
456
|
854
|
435
|
1 729
|
3 132
|
3 118
|
8 365
|
2 914
|
9 871
|
1 089
|
380
|
409
|
146
|
|
| Long-Term Debt |
248
|
85
|
415
|
0
|
1 052
|
4 023
|
4 582
|
227
|
6 579
|
174
|
162
|
19
|
33
|
2
|
|
| Deferred Income Tax |
5
|
15
|
88
|
0
|
237
|
459
|
492
|
521
|
216
|
77
|
25
|
8
|
1
|
0
|
|
| Minority Interest |
7
|
0
|
7
|
0
|
179
|
155
|
162
|
169
|
127
|
167
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
22
|
0
|
44
|
0
|
253
|
1 633
|
895
|
167
|
1 112
|
0
|
0
|
0
|
1
|
0
|
|
| Total Liabilities |
459
N/A
|
556
+21%
|
1 408
+153%
|
0
N/A
|
3 451
N/A
|
9 402
+172%
|
9 249
-2%
|
9 449
+2%
|
10 949
+16%
|
10 288
-6%
|
1 276
-88%
|
408
-68%
|
445
+9%
|
148
-67%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
1 108
|
0
|
2 139
|
5 448
|
6 513
|
5 976
|
5 976
|
6 018
|
6 036
|
6 157
|
6 157
|
6 157
|
|
| Retained Earnings |
7
|
16
|
165
|
0
|
252
|
102
|
169
|
4 147
|
4 931
|
6 089
|
5 653
|
5 596
|
5 541
|
5 529
|
|
| Additional Paid In Capital |
9
|
379
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
1
|
1
|
15
|
16
|
12
|
17
|
31
|
28
|
19
|
0
|
0
|
0
|
|
| Other Equity |
1
|
8
|
70
|
1
|
130
|
220
|
81
|
6
|
218
|
390
|
1
|
2
|
2
|
2
|
|
| Total Equity |
16
N/A
|
388
+2 325%
|
1 204
+210%
|
0
N/A
|
2 276
N/A
|
5 141
+126%
|
6 613
+29%
|
1 840
-72%
|
1 294
-30%
|
347
-73%
|
402
+16%
|
563
+40%
|
618
+10%
|
630
+2%
|
|
| Total Liabilities & Equity |
475
N/A
|
944
+99%
|
2 612
+177%
|
0
N/A
|
5 726
N/A
|
14 544
+154%
|
15 861
+9%
|
11 289
-29%
|
12 243
+8%
|
10 635
-13%
|
1 678
-84%
|
971
-42%
|
1 063
+9%
|
777
-27%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
93
|
169
|
242
|
0
|
306
|
437
|
492
|
483
|
483
|
487
|
487
|
626
|
626
|
626
|
|