Komercni Banka as
PSE:KOMB
Balance Sheet
Balance Sheet Decomposition
Komercni Banka as
Komercni Banka as
Balance Sheet
Komercni Banka as
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
122 978
|
133 130
|
158 085
|
189 212
|
252 505
|
304 938
|
364 040
|
372 303
|
384 593
|
434 386
|
451 547
|
473 089
|
494 706
|
532 617
|
580 198
|
593 639
|
624 954
|
647 259
|
679 956
|
724 587
|
781 463
|
833 542
|
853 022
|
904 839
|
|
| Investments |
55 233
|
66 667
|
58 462
|
55 277
|
105 762
|
122 832
|
156 926
|
159 765
|
173 121
|
188 157
|
232 793
|
235 469
|
281 899
|
204 126
|
194 278
|
190 340
|
195 905
|
201 366
|
236 135
|
259 107
|
301 124
|
324 622
|
343 513
|
365 552
|
|
| PP&E Net |
11 117
|
11 934
|
9 772
|
7 627
|
7 904
|
8 001
|
7 999
|
7 729
|
7 072
|
6 934
|
7 994
|
7 872
|
7 666
|
6 844
|
6 666
|
7 404
|
7 676
|
10 528
|
9 758
|
8 983
|
0
|
8 034
|
7 972
|
8 193
|
|
| PP&E Gross |
11 117
|
11 934
|
9 772
|
7 627
|
7 904
|
8 001
|
7 999
|
7 729
|
7 072
|
6 934
|
0
|
7 872
|
7 666
|
6 844
|
6 666
|
7 404
|
7 676
|
10 528
|
9 758
|
8 983
|
0
|
8 034
|
7 972
|
0
|
|
| Accumulated Depreciation |
11 686
|
12 189
|
11 359
|
9 402
|
9 986
|
10 314
|
9 816
|
9 754
|
9 689
|
10 002
|
0
|
10 397
|
10 589
|
9 751
|
9 772
|
10 208
|
10 403
|
10 899
|
11 510
|
11 418
|
0
|
11 121
|
11 452
|
0
|
|
| Intangible Assets |
877
|
802
|
2 118
|
2 155
|
2 383
|
2 954
|
3 504
|
3 723
|
3 756
|
3 848
|
3 913
|
3 772
|
3 758
|
3 867
|
3 886
|
4 684
|
5 249
|
6 018
|
6 898
|
7 878
|
0
|
10 192
|
10 796
|
10 899
|
|
| Goodwill |
0
|
0
|
162
|
162
|
3 551
|
3 551
|
3 551
|
3 551
|
3 551
|
3 752
|
3 752
|
3 752
|
3 752
|
3 752
|
3 752
|
3 752
|
3 752
|
3 752
|
3 752
|
3 752
|
0
|
3 752
|
3 752
|
3 752
|
|
| Long-Term Investments |
1 643
|
876
|
598
|
1 023
|
434
|
493
|
550
|
605
|
674
|
766
|
971
|
1 084
|
1 234
|
1 219
|
1 280
|
1 181
|
1 134
|
1 255
|
1 587
|
786
|
0
|
3 047
|
2 675
|
2 639
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
905
|
510
|
462
|
826
|
613
|
1 464
|
429
|
245
|
46
|
158
|
120
|
120
|
156
|
455
|
984
|
573
|
289
|
206
|
225
|
791
|
0
|
1 067
|
340
|
235
|
|
| Other Assets |
243 183
|
234 030
|
236 820
|
251 206
|
217 989
|
211 646
|
155 822
|
139 315
|
119 170
|
108 675
|
24 980
|
23 476
|
29 021
|
26 064
|
26 307
|
24 992
|
27 942
|
27 089
|
32 265
|
41 221
|
48 164
|
38 663
|
31 529
|
9 266
|
|
| Total Assets |
446 092
N/A
|
456 663
+2%
|
473 411
+4%
|
513 856
+9%
|
598 090
+16%
|
661 818
+11%
|
699 043
+6%
|
695 075
-1%
|
698 014
+0%
|
754 810
+8%
|
786 836
+4%
|
863 980
+10%
|
953 261
+10%
|
891 556
-6%
|
922 737
+3%
|
1 001 652
+9%
|
1 059 932
+6%
|
1 077 334
+2%
|
1 167 131
+8%
|
1 244 353
+7%
|
1 304 063
+5%
|
1 516 302
+16%
|
1 536 000
+1%
|
1 599 579
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accrued Liabilities |
12 687
|
14 742
|
8 192
|
10 312
|
12 814
|
12 348
|
12 075
|
9 890
|
8 245
|
12 648
|
10 742
|
11 228
|
221
|
218
|
325
|
320
|
489
|
255
|
242
|
246
|
0
|
290
|
358
|
16 077
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
147 596
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 682
|
0
|
0
|
2 762
|
1 532
|
2 617
|
3 172
|
4 116
|
0
|
65 024
|
66 196
|
0
|
|
| Total Deposits |
366 005
|
373 654
|
393 918
|
421 255
|
495 888
|
552 506
|
565 685
|
570 550
|
567 126
|
598 156
|
617 970
|
698 839
|
763 229
|
712 518
|
753 502
|
846 094
|
904 722
|
915 089
|
992 789
|
1 040 301
|
1 035 868
|
1 232 921
|
1 118 504
|
1 324 545
|
|
| Other Current Liabilities |
2 840
|
1 443
|
368
|
5
|
1
|
226
|
186
|
104
|
94
|
46
|
622
|
744
|
109
|
83
|
360
|
263
|
160
|
363
|
50
|
395
|
0
|
225
|
189
|
312
|
|
| Total Current Liabilities |
15 527
|
16 185
|
8 560
|
10 317
|
12 815
|
12 574
|
12 261
|
9 994
|
8 339
|
12 694
|
11 364
|
11 972
|
12 012
|
301
|
685
|
3 345
|
2 181
|
3 235
|
3 464
|
4 757
|
0
|
65 539
|
214 339
|
16 389
|
|
| Long-Term Debt |
21 663
|
21 024
|
9 255
|
22 672
|
28 921
|
6 004
|
6 003
|
6 001
|
6 001
|
6 002
|
19 624
|
22 417
|
10 902
|
21 403
|
13 423
|
4 630
|
3 586
|
6 566
|
3 262
|
14 556
|
50 850
|
14 388
|
14 814
|
93 400
|
|
| Deferred Income Tax |
1 168
|
679
|
1 071
|
480
|
472
|
4
|
575
|
756
|
1 086
|
3 097
|
5 473
|
3 496
|
5 308
|
4 584
|
3 830
|
749
|
765
|
840
|
708
|
1 175
|
0
|
782
|
611
|
675
|
|
| Minority Interest |
232
|
246
|
73
|
24
|
580
|
1 060
|
1 132
|
1 219
|
1 299
|
2 633
|
2 769
|
2 879
|
3 131
|
3 816
|
3 831
|
3 712
|
3 398
|
3 095
|
3 242
|
3 273
|
3 200
|
3 226
|
3 379
|
1 693
|
|
| Other Liabilities |
6 131
|
3 474
|
15 793
|
7 805
|
9 737
|
40 077
|
51 546
|
38 982
|
39 384
|
53 011
|
31 867
|
30 718
|
52 316
|
46 521
|
45 896
|
48 672
|
45 349
|
42 969
|
49 850
|
56 782
|
93 910
|
74 388
|
57 695
|
35 648
|
|
| Total Liabilities |
410 726
N/A
|
415 262
+1%
|
428 670
+3%
|
462 553
+8%
|
548 413
+19%
|
612 225
+12%
|
637 202
+4%
|
627 502
-2%
|
623 235
-1%
|
675 593
+8%
|
689 067
+2%
|
770 321
+12%
|
846 898
+10%
|
789 143
-7%
|
821 167
+4%
|
907 202
+10%
|
960 001
+6%
|
971 794
+1%
|
1 053 315
+8%
|
1 120 844
+6%
|
1 183 828
+6%
|
1 391 244
+18%
|
1 409 342
+1%
|
1 472 350
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
19 005
|
0
|
19 005
|
19 005
|
19 005
|
|
| Retained Earnings |
16 361
|
22 396
|
25 736
|
32 298
|
30 672
|
30 589
|
42 837
|
48 568
|
55 774
|
60 212
|
78 764
|
60 693
|
65 326
|
66 558
|
68 618
|
75 349
|
81 390
|
86 866
|
95 093
|
102 847
|
0
|
106 774
|
108 434
|
108 224
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 211
|
6 660
|
4 960
|
3 424
|
864
|
488
|
700
|
773
|
1 371
|
0
|
14
|
11
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
427
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
726
|
0
|
726
|
726
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 177
|
15 964
|
12 616
|
11 249
|
42
|
226
|
305
|
329
|
1 012
|
120 235
|
9
|
44
|
0
|
|
| Total Equity |
35 366
N/A
|
41 401
+17%
|
44 741
+8%
|
51 303
+15%
|
49 677
-3%
|
49 594
0%
|
61 842
+25%
|
67 573
+9%
|
74 779
+11%
|
79 217
+6%
|
97 769
+23%
|
93 659
-4%
|
106 363
+14%
|
102 413
-4%
|
101 570
-1%
|
94 450
-7%
|
99 931
+6%
|
105 540
+6%
|
113 816
+8%
|
123 509
+9%
|
120 235
-3%
|
125 058
+4%
|
126 658
+1%
|
127 229
+0%
|
|
| Total Liabilities & Equity |
446 092
N/A
|
456 663
+2%
|
473 411
+4%
|
513 856
+9%
|
598 090
+16%
|
661 819
+11%
|
699 044
+6%
|
695 075
-1%
|
698 014
+0%
|
754 810
+8%
|
786 836
+4%
|
863 980
+10%
|
953 261
+10%
|
891 556
-6%
|
922 737
+3%
|
1 001 652
+9%
|
1 059 932
+6%
|
1 077 334
+2%
|
1 167 131
+8%
|
1 244 353
+7%
|
1 304 063
+5%
|
1 516 302
+16%
|
1 536 000
+1%
|
1 599 579
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
190
|
190
|
190
|
190
|
190
|
190
|
190
|
190
|
190
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
189
|
|