Crest Nicholson Holdings PLC
LSE:CRST
Balance Sheet
Balance Sheet Decomposition
Crest Nicholson Holdings PLC
Crest Nicholson Holdings PLC
Balance Sheet
Crest Nicholson Holdings PLC
| Oct-2009 | Oct-2010 | Oct-2011 | Oct-2012 | Oct-2013 | Oct-2014 | Oct-2015 | Oct-2016 | Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | Oct-2024 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
102
|
130
|
122
|
150
|
125
|
142
|
187
|
282
|
175
|
184
|
171
|
239
|
351
|
374
|
163
|
74
|
125
|
|
| Cash Equivalents |
102
|
130
|
122
|
150
|
125
|
142
|
187
|
282
|
175
|
184
|
171
|
239
|
351
|
374
|
163
|
74
|
125
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Receivables |
39
|
39
|
46
|
40
|
42
|
45
|
47
|
70
|
99
|
110
|
142
|
99
|
107
|
116
|
130
|
100
|
114
|
|
| Accounts Receivables |
34
|
35
|
41
|
29
|
29
|
37
|
39
|
66
|
86
|
110
|
134
|
95
|
95
|
76
|
91
|
80
|
111
|
|
| Other Receivables |
5
|
4
|
5
|
12
|
13
|
9
|
8
|
5
|
13
|
0
|
8
|
3
|
12
|
39
|
39
|
20
|
2
|
|
| Inventory |
386
|
362
|
394
|
469
|
578
|
814
|
905
|
936
|
1 087
|
1 213
|
1 151
|
1 018
|
1 038
|
990
|
1 165
|
1 137
|
1 056
|
|
| Other Current Assets |
3
|
1
|
1
|
1
|
2
|
3
|
2
|
4
|
4
|
0
|
4
|
0
|
1
|
2
|
2
|
3
|
0
|
|
| Total Current Assets |
529
|
531
|
563
|
661
|
746
|
1 004
|
1 142
|
1 295
|
1 368
|
1 511
|
1 468
|
1 357
|
1 498
|
1 482
|
1 460
|
1 314
|
1 296
|
|
| PP&E Net |
5
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
8
|
5
|
5
|
8
|
14
|
13
|
|
| PP&E Gross |
5
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
4
|
0
|
6
|
0
|
5
|
5
|
8
|
14
|
0
|
|
| Accumulated Depreciation |
4
|
5
|
6
|
7
|
7
|
7
|
8
|
9
|
5
|
0
|
9
|
0
|
4
|
4
|
4
|
8
|
0
|
|
| Goodwill |
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
4
|
0
|
34
|
54
|
53
|
59
|
59
|
56
|
45
|
35
|
6
|
15
|
21
|
|
| Long-Term Investments |
26
|
25
|
29
|
34
|
34
|
29
|
24
|
17
|
13
|
9
|
8
|
8
|
11
|
12
|
13
|
11
|
11
|
|
| Other Long-Term Assets |
0
|
0
|
75
|
75
|
58
|
40
|
21
|
15
|
11
|
9
|
6
|
10
|
22
|
16
|
13
|
59
|
51
|
|
| Other Assets |
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
|
| Total Assets |
589
N/A
|
589
+0%
|
699
+19%
|
801
+15%
|
873
+9%
|
1 104
+26%
|
1 252
+13%
|
1 413
+13%
|
1 478
+5%
|
1 621
+10%
|
1 576
-3%
|
1 467
-7%
|
1 608
+10%
|
1 579
-2%
|
1 530
-3%
|
1 442
-6%
|
1 421
-1%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
23
|
29
|
7
|
2
|
15
|
18
|
18
|
26
|
17
|
352
|
0
|
357
|
0
|
0
|
0
|
0
|
269
|
|
| Accrued Liabilities |
78
|
77
|
76
|
87
|
82
|
89
|
153
|
175
|
187
|
0
|
240
|
0
|
255
|
178
|
127
|
110
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
2
|
4
|
22
|
15
|
7
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
16
|
22
|
102
|
|
| Other Current Liabilities |
98
|
75
|
94
|
113
|
123
|
189
|
116
|
156
|
204
|
81
|
181
|
12
|
209
|
301
|
296
|
270
|
121
|
|
| Total Current Liabilities |
199
|
181
|
179
|
206
|
242
|
311
|
294
|
359
|
409
|
435
|
423
|
371
|
466
|
481
|
439
|
402
|
493
|
|
| Long-Term Debt |
368
|
434
|
163
|
176
|
60
|
147
|
211
|
203
|
140
|
168
|
132
|
102
|
101
|
99
|
88
|
72
|
71
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
4
|
3
|
3
|
5
|
0
|
|
| Other Liabilities |
101
|
74
|
70
|
72
|
101
|
111
|
117
|
132
|
111
|
144
|
167
|
169
|
136
|
113
|
145
|
235
|
139
|
|
| Total Liabilities |
667
N/A
|
688
+3%
|
412
-40%
|
454
+10%
|
403
-11%
|
568
+41%
|
622
+9%
|
694
+12%
|
660
-5%
|
748
+13%
|
722
-3%
|
642
-11%
|
707
+10%
|
696
-2%
|
674
-3%
|
713
+6%
|
703
-1%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
0
|
0
|
10
|
10
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|
| Retained Earnings |
78
|
99
|
37
|
97
|
386
|
452
|
547
|
634
|
731
|
786
|
767
|
738
|
815
|
796
|
769
|
642
|
631
|
|
| Additional Paid In Capital |
0
|
0
|
240
|
240
|
72
|
72
|
72
|
73
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
|
| Total Equity |
78
N/A
|
99
-28%
|
287
N/A
|
347
+21%
|
470
+35%
|
537
+14%
|
631
+18%
|
719
+14%
|
818
+14%
|
873
+7%
|
854
-2%
|
825
-3%
|
902
+9%
|
883
-2%
|
856
-3%
|
729
-15%
|
718
-1%
|
|
| Total Liabilities & Equity |
589
N/A
|
589
+0%
|
699
+19%
|
801
+15%
|
873
+9%
|
1 104
+26%
|
1 252
+13%
|
1 413
+13%
|
1 478
+5%
|
1 621
+10%
|
1 576
-3%
|
1 467
-7%
|
1 608
+10%
|
1 579
-2%
|
1 530
-3%
|
1 442
-6%
|
1 421
-1%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
224
|
224
|
224
|
224
|
251
|
251
|
252
|
254
|
256
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
257
|
|