NSL Foods PCL
SET:NSL
Balance Sheet
Balance Sheet Decomposition
NSL Foods PCL
NSL Foods PCL
Balance Sheet
NSL Foods PCL
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1
|
18
|
18
|
10
|
459
|
115
|
134
|
228
|
|
| Cash |
1
|
18
|
18
|
10
|
459
|
115
|
134
|
228
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
301
|
214
|
269
|
|
| Total Receivables |
413
|
432
|
435
|
410
|
489
|
580
|
719
|
901
|
|
| Accounts Receivables |
412
|
431
|
435
|
408
|
488
|
577
|
717
|
888
|
|
| Other Receivables |
2
|
1
|
0
|
2
|
1
|
3
|
2
|
13
|
|
| Inventory |
22
|
64
|
112
|
142
|
189
|
267
|
274
|
320
|
|
| Other Current Assets |
4
|
3
|
7
|
5
|
10
|
18
|
19
|
35
|
|
| Total Current Assets |
441
|
517
|
572
|
567
|
1 147
|
1 281
|
1 361
|
1 753
|
|
| PP&E Net |
1 126
|
1 089
|
1 041
|
983
|
926
|
988
|
1 067
|
1 199
|
|
| PP&E Gross |
1 126
|
1 089
|
1 041
|
983
|
926
|
988
|
1 067
|
1 199
|
|
| Accumulated Depreciation |
309
|
455
|
558
|
653
|
708
|
794
|
885
|
982
|
|
| Intangible Assets |
0
|
1
|
7
|
7
|
7
|
6
|
44
|
42
|
|
| Goodwill |
0
|
0
|
1
|
0
|
0
|
0
|
2
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
|
| Other Long-Term Assets |
10
|
13
|
15
|
18
|
31
|
14
|
18
|
81
|
|
| Other Assets |
0
|
0
|
1
|
0
|
0
|
0
|
2
|
3
|
|
| Total Assets |
1 576
N/A
|
1 620
+3%
|
1 636
+1%
|
1 575
-4%
|
2 111
+34%
|
2 290
+8%
|
2 500
+9%
|
3 077
+23%
|
|
| Liabilities | |||||||||
| Accounts Payable |
399
|
455
|
365
|
339
|
375
|
466
|
535
|
697
|
|
| Accrued Liabilities |
18
|
23
|
45
|
45
|
34
|
46
|
66
|
90
|
|
| Short-Term Debt |
497
|
121
|
168
|
224
|
39
|
59
|
60
|
72
|
|
| Current Portion of Long-Term Debt |
311
|
545
|
98
|
109
|
107
|
109
|
81
|
17
|
|
| Other Current Liabilities |
44
|
119
|
64
|
76
|
73
|
94
|
117
|
156
|
|
| Total Current Liabilities |
1 270
|
1 263
|
740
|
792
|
628
|
774
|
859
|
1 032
|
|
| Long-Term Debt |
1
|
1
|
389
|
286
|
181
|
80
|
14
|
68
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
17
|
31
|
|
| Other Liabilities |
32
|
37
|
33
|
42
|
50
|
30
|
49
|
57
|
|
| Total Liabilities |
1 302
N/A
|
1 301
0%
|
1 162
-11%
|
1 120
-4%
|
859
-23%
|
884
+3%
|
940
+6%
|
1 188
+26%
|
|
| Equity | |||||||||
| Common Stock |
130
|
170
|
170
|
225
|
300
|
300
|
300
|
300
|
|
| Retained Earnings |
144
|
148
|
303
|
230
|
155
|
309
|
462
|
792
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
797
|
797
|
797
|
797
|
|
| Total Equity |
274
N/A
|
318
+16%
|
473
+49%
|
455
-4%
|
1 252
+175%
|
1 406
+12%
|
1 560
+11%
|
1 889
+21%
|
|
| Total Liabilities & Equity |
1 576
N/A
|
1 620
+3%
|
1 636
+1%
|
1 575
-4%
|
2 111
+34%
|
2 290
+8%
|
2 500
+9%
|
3 077
+23%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
|