Curro Holdings Ltd
JSE:COH
Balance Sheet
Balance Sheet Decomposition
Curro Holdings Ltd
Curro Holdings Ltd
Balance Sheet
Curro Holdings Ltd
| Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
11
|
4
|
10
|
28
|
79
|
195
|
231
|
706
|
571
|
170
|
114
|
99
|
90
|
63
|
64
|
42
|
|
| Cash |
0
|
0
|
10
|
28
|
79
|
195
|
231
|
706
|
571
|
170
|
114
|
99
|
90
|
63
|
64
|
42
|
|
| Cash Equivalents |
11
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
4
|
125
|
21
|
34
|
27
|
29
|
30
|
12
|
46
|
|
| Total Receivables |
2
|
2
|
13
|
25
|
25
|
37
|
29
|
53
|
87
|
129
|
251
|
266
|
255
|
269
|
317
|
346
|
|
| Accounts Receivables |
2
|
2
|
13
|
19
|
12
|
18
|
20
|
29
|
66
|
89
|
180
|
232
|
235
|
249
|
299
|
318
|
|
| Other Receivables |
0
|
0
|
0
|
6
|
14
|
19
|
9
|
24
|
22
|
40
|
71
|
34
|
20
|
20
|
18
|
28
|
|
| Inventory |
0
|
0
|
0
|
0
|
7
|
18
|
8
|
10
|
3
|
5
|
14
|
17
|
17
|
14
|
17
|
18
|
|
| Other Current Assets |
0
|
0
|
0
|
4
|
6
|
10
|
14
|
39
|
23
|
122
|
116
|
405
|
187
|
159
|
143
|
121
|
|
| Total Current Assets |
12
|
6
|
23
|
58
|
118
|
260
|
331
|
812
|
810
|
447
|
529
|
814
|
578
|
535
|
553
|
573
|
|
| PP&E Net |
95
|
225
|
530
|
1 210
|
2 132
|
3 338
|
4 243
|
5 875
|
6 658
|
7 937
|
9 070
|
9 439
|
10 105
|
10 776
|
10 854
|
10 913
|
|
| PP&E Gross |
95
|
225
|
0
|
1 210
|
2 132
|
3 338
|
4 243
|
5 875
|
6 658
|
7 937
|
9 070
|
9 439
|
10 105
|
10 776
|
10 854
|
10 913
|
|
| Accumulated Depreciation |
3
|
7
|
0
|
27
|
69
|
123
|
200
|
290
|
395
|
525
|
736
|
1 167
|
1 376
|
1 729
|
2 186
|
2 589
|
|
| Intangible Assets |
1
|
2
|
5
|
68
|
98
|
121
|
134
|
167
|
169
|
239
|
265
|
271
|
288
|
300
|
261
|
247
|
|
| Goodwill |
7
|
8
|
39
|
149
|
272
|
338
|
332
|
428
|
397
|
520
|
565
|
561
|
561
|
602
|
536
|
462
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
2
|
7
|
29
|
28
|
38
|
14
|
5
|
7
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
13
|
9
|
10
|
11
|
12
|
0
|
0
|
0
|
9
|
11
|
30
|
67
|
|
| Other Long-Term Assets |
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
51
|
22
|
11
|
40
|
76
|
59
|
|
| Other Assets |
7
|
8
|
39
|
149
|
272
|
338
|
332
|
428
|
397
|
520
|
565
|
561
|
561
|
602
|
536
|
462
|
|
| Total Assets |
116
N/A
|
243
+110%
|
597
+146%
|
1 484
+148%
|
2 634
+78%
|
4 073
+55%
|
5 080
+25%
|
7 321
+44%
|
8 085
+10%
|
9 165
+13%
|
10 485
+14%
|
11 114
+6%
|
11 552
+4%
|
12 264
+6%
|
12 310
+0%
|
12 321
+0%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
0
|
6
|
22
|
2
|
25
|
70
|
164
|
43
|
46
|
45
|
90
|
76
|
148
|
115
|
99
|
134
|
|
| Accrued Liabilities |
1
|
4
|
0
|
18
|
21
|
46
|
56
|
81
|
121
|
98
|
96
|
121
|
101
|
119
|
95
|
78
|
|
| Short-Term Debt |
0
|
58
|
39
|
80
|
0
|
0
|
0
|
0
|
0
|
78
|
99
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
11
|
12
|
125
|
70
|
26
|
28
|
27
|
40
|
49
|
104
|
92
|
388
|
74
|
87
|
530
|
|
| Other Current Liabilities |
6
|
8
|
22
|
78
|
79
|
160
|
1
|
264
|
164
|
223
|
234
|
278
|
310
|
370
|
481
|
436
|
|
| Total Current Liabilities |
10
|
86
|
95
|
301
|
196
|
302
|
249
|
415
|
371
|
493
|
623
|
567
|
947
|
678
|
762
|
1 178
|
|
| Long-Term Debt |
0
|
0
|
0
|
236
|
755
|
1 395
|
1 561
|
1 624
|
2 342
|
2 853
|
3 875
|
3 217
|
2 817
|
3 553
|
3 654
|
3 200
|
|
| Deferred Income Tax |
0
|
0
|
0
|
84
|
119
|
166
|
189
|
318
|
375
|
533
|
557
|
551
|
664
|
749
|
726
|
696
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
3
|
1
|
7
|
12
|
23
|
34
|
11
|
2
|
10
|
14
|
23
|
168
|
|
| Other Liabilities |
53
|
100
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
13
|
24
|
28
|
40
|
38
|
|
| Total Liabilities |
64
N/A
|
186
+192%
|
228
+23%
|
623
+174%
|
1 074
+72%
|
1 861
+73%
|
1 991
+7%
|
2 345
+18%
|
3 066
+31%
|
3 927
+28%
|
5 080
+29%
|
4 346
-14%
|
4 442
+2%
|
4 994
+12%
|
5 159
+3%
|
5 280
+2%
|
|
| Equity | |||||||||||||||||
| Common Stock |
50
|
51
|
0
|
844
|
1 501
|
2 092
|
2 834
|
4 556
|
4 733
|
4 733
|
4 733
|
6 205
|
6 205
|
6 108
|
5 988
|
5 856
|
|
| Retained Earnings |
3
|
7
|
0
|
18
|
60
|
123
|
233
|
419
|
299
|
512
|
692
|
650
|
940
|
1 160
|
1 161
|
1 189
|
|
| Other Equity |
0
|
0
|
370
|
0
|
0
|
3
|
21
|
1
|
12
|
7
|
20
|
87
|
35
|
2
|
2
|
4
|
|
| Total Equity |
53
N/A
|
58
+10%
|
370
+541%
|
861
+133%
|
1 560
+81%
|
2 212
+42%
|
3 088
+40%
|
4 976
+61%
|
5 019
+1%
|
5 238
+4%
|
5 405
+3%
|
6 768
+25%
|
7 110
+5%
|
7 270
+2%
|
7 151
-2%
|
7 041
-2%
|
|
| Total Liabilities & Equity |
116
N/A
|
243
+110%
|
597
+146%
|
1 484
+148%
|
2 634
+78%
|
4 073
+55%
|
5 080
+25%
|
7 321
+44%
|
8 085
+10%
|
9 165
+13%
|
10 485
+14%
|
11 114
+6%
|
11 552
+4%
|
12 264
+6%
|
12 310
+0%
|
12 321
+0%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
182
|
182
|
217
|
277
|
318
|
341
|
363
|
414
|
419
|
419
|
419
|
598
|
598
|
588
|
575
|
564
|
|