France Bed Holdings Co Ltd
TSE:7840
Balance Sheet
Balance Sheet Decomposition
France Bed Holdings Co Ltd
France Bed Holdings Co Ltd
Balance Sheet
France Bed Holdings Co Ltd
| Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
14 263
|
14 092
|
9 123
|
6 181
|
7 983
|
9 280
|
11 942
|
7 558
|
7 084
|
8 125
|
7 213
|
6 579
|
10 849
|
8 954
|
12 688
|
7 737
|
9 702
|
9 778
|
9 355
|
10 702
|
7 223
|
|
| Cash Equivalents |
14 263
|
14 092
|
9 123
|
6 181
|
7 983
|
9 280
|
11 942
|
7 558
|
7 084
|
8 125
|
7 213
|
6 579
|
10 849
|
8 954
|
12 688
|
7 737
|
9 702
|
9 778
|
9 355
|
10 702
|
7 223
|
|
| Short-Term Investments |
2
|
2
|
3 497
|
3 498
|
2 499
|
2 999
|
1 999
|
5 498
|
5 998
|
2 498
|
2 498
|
3 399
|
2 799
|
4 299
|
3 299
|
3 499
|
3 100
|
1 500
|
3 500
|
6 000
|
10 000
|
|
| Total Receivables |
13 691
|
13 592
|
13 141
|
11 727
|
10 050
|
9 097
|
9 335
|
11 028
|
11 070
|
12 340
|
10 922
|
10 509
|
10 507
|
10 765
|
10 007
|
9 605
|
10 025
|
10 127
|
10 469
|
10 966
|
10 799
|
|
| Accounts Receivables |
13 691
|
13 592
|
13 141
|
11 727
|
10 050
|
9 097
|
9 335
|
11 028
|
11 070
|
12 340
|
10 922
|
10 509
|
10 507
|
10 765
|
10 007
|
9 605
|
10 025
|
9 485
|
9 912
|
10 478
|
10 434
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
642
|
557
|
488
|
365
|
|
| Inventory |
10 108
|
9 835
|
10 385
|
10 358
|
9 693
|
8 674
|
7 543
|
7 511
|
7 724
|
7 659
|
8 079
|
7 949
|
7 120
|
7 516
|
7 632
|
8 221
|
7 787
|
8 401
|
8 381
|
8 435
|
9 286
|
|
| Other Current Assets |
2 837
|
2 806
|
2 464
|
2 246
|
2 039
|
2 617
|
2 337
|
1 959
|
2 384
|
2 366
|
2 131
|
2 103
|
1 809
|
1 205
|
1 320
|
2 774
|
1 441
|
1 353
|
1 261
|
1 081
|
1 175
|
|
| Total Current Assets |
40 901
|
40 327
|
38 610
|
34 010
|
32 264
|
32 667
|
33 156
|
33 554
|
34 260
|
32 988
|
30 843
|
30 539
|
33 084
|
32 739
|
34 946
|
31 836
|
32 055
|
31 159
|
32 966
|
37 184
|
38 483
|
|
| PP&E Net |
12 906
|
13 559
|
14 233
|
14 983
|
15 601
|
16 378
|
16 451
|
16 134
|
15 705
|
16 244
|
16 284
|
16 557
|
16 169
|
16 112
|
16 960
|
17 618
|
19 633
|
22 016
|
21 069
|
20 870
|
20 621
|
|
| PP&E Gross |
12 906
|
13 559
|
14 233
|
14 983
|
15 601
|
16 378
|
16 451
|
16 134
|
15 705
|
16 244
|
16 284
|
16 557
|
16 169
|
16 112
|
16 960
|
17 618
|
19 633
|
22 016
|
21 069
|
20 870
|
20 621
|
|
| Accumulated Depreciation |
18 087
|
18 620
|
18 944
|
19 848
|
20 387
|
21 617
|
22 488
|
23 937
|
25 328
|
25 552
|
26 039
|
26 459
|
26 811
|
27 044
|
27 394
|
27 423
|
28 911
|
31 601
|
33 123
|
34 230
|
34 836
|
|
| Intangible Assets |
517
|
567
|
573
|
416
|
471
|
901
|
1 391
|
1 129
|
990
|
1 055
|
885
|
775
|
1 869
|
1 848
|
1 729
|
1 696
|
1 473
|
1 256
|
1 296
|
1 045
|
844
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
353
|
1 167
|
929
|
691
|
457
|
|
| Note Receivable |
42
|
36
|
33
|
48
|
47
|
21
|
18
|
14
|
9
|
6
|
3
|
0
|
1
|
0
|
55
|
27
|
60
|
47
|
72
|
62
|
52
|
|
| Long-Term Investments |
2 133
|
2 139
|
1 791
|
1 658
|
1 346
|
1 479
|
1 291
|
1 292
|
1 333
|
1 397
|
2 181
|
1 303
|
1 154
|
1 168
|
1 270
|
1 015
|
829
|
911
|
714
|
762
|
553
|
|
| Other Long-Term Assets |
9 733
|
9 739
|
10 255
|
10 872
|
10 249
|
8 148
|
8 425
|
7 528
|
8 724
|
7 753
|
9 213
|
10 490
|
10 177
|
13 273
|
8 296
|
7 606
|
7 814
|
7 742
|
7 633
|
7 961
|
9 878
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
353
|
1 167
|
929
|
691
|
457
|
|
| Total Assets |
66 232
N/A
|
66 367
+0%
|
65 495
-1%
|
61 987
-5%
|
59 978
-3%
|
59 594
-1%
|
60 732
+2%
|
59 651
-2%
|
61 021
+2%
|
59 443
-3%
|
59 409
0%
|
59 666
+0%
|
62 454
+5%
|
65 140
+4%
|
63 256
-3%
|
59 798
-5%
|
62 217
+4%
|
64 298
+3%
|
64 679
+1%
|
68 575
+6%
|
70 888
+3%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
7 624
|
7 393
|
8 052
|
6 709
|
4 996
|
5 202
|
4 007
|
4 435
|
3 806
|
4 237
|
3 469
|
3 638
|
3 538
|
5 180
|
5 182
|
4 968
|
5 332
|
4 848
|
4 526
|
4 846
|
4 684
|
|
| Accrued Liabilities |
1 571
|
1 634
|
1 601
|
1 367
|
1 229
|
1 095
|
1 102
|
1 322
|
1 356
|
1 439
|
1 678
|
1 598
|
1 479
|
1 369
|
1 306
|
1 425
|
1 842
|
1 555
|
1 981
|
1 819
|
1 980
|
|
| Short-Term Debt |
4 510
|
4 905
|
5 108
|
5 277
|
5 283
|
5 275
|
2 125
|
2 125
|
1 650
|
1 550
|
1 550
|
2 250
|
2 050
|
2 050
|
2 050
|
2 700
|
3 300
|
3 975
|
2 550
|
2 070
|
1 540
|
|
| Current Portion of Long-Term Debt |
481
|
205
|
180
|
48
|
526
|
2 050
|
2 427
|
1 422
|
4 465
|
3 225
|
1 607
|
1 311
|
3 527
|
4 758
|
2 513
|
2 964
|
3 576
|
5 460
|
3 578
|
2 830
|
2 612
|
|
| Other Current Liabilities |
7 345
|
7 021
|
5 079
|
4 457
|
4 488
|
3 546
|
4 654
|
4 591
|
6 291
|
6 088
|
5 220
|
5 772
|
4 848
|
3 989
|
5 864
|
2 308
|
3 648
|
3 336
|
4 086
|
3 579
|
4 730
|
|
| Total Current Liabilities |
21 531
|
21 158
|
20 020
|
17 858
|
16 522
|
17 168
|
14 315
|
13 895
|
17 568
|
16 539
|
13 524
|
14 569
|
15 442
|
17 346
|
16 915
|
14 365
|
17 698
|
19 174
|
16 721
|
15 144
|
15 546
|
|
| Long-Term Debt |
434
|
228
|
48
|
0
|
2 849
|
2 136
|
6 507
|
6 368
|
3 474
|
4 508
|
6 112
|
6 272
|
5 809
|
4 197
|
6 623
|
6 464
|
5 592
|
5 959
|
8 208
|
13 423
|
13 056
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
12
|
387
|
1 018
|
1 760
|
1 360
|
26
|
22
|
30
|
25
|
18
|
22
|
20
|
|
| Other Liabilities |
4 132
|
3 971
|
3 759
|
3 251
|
2 864
|
2 838
|
2 953
|
3 380
|
3 771
|
2 862
|
2 099
|
1 376
|
1 366
|
1 353
|
1 485
|
1 466
|
1 485
|
1 600
|
1 608
|
1 775
|
1 659
|
|
| Total Liabilities |
26 097
N/A
|
25 357
-3%
|
23 827
-6%
|
21 111
-11%
|
22 235
+5%
|
22 142
0%
|
23 775
+7%
|
23 643
-1%
|
24 813
+5%
|
23 921
-4%
|
22 122
-8%
|
23 235
+5%
|
24 377
+5%
|
24 256
0%
|
25 049
+3%
|
22 317
-11%
|
24 805
+11%
|
26 758
+8%
|
26 555
-1%
|
30 364
+14%
|
30 281
0%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
3 000
|
|
| Retained Earnings |
34 617
|
35 461
|
36 293
|
35 585
|
32 823
|
32 516
|
32 182
|
32 088
|
32 451
|
32 853
|
32 087
|
32 481
|
33 391
|
33 669
|
34 307
|
34 676
|
35 881
|
37 236
|
38 706
|
37 755
|
35 418
|
|
| Additional Paid In Capital |
5 117
|
5 117
|
5 117
|
5 117
|
5 116
|
5 116
|
5 116
|
5 116
|
1 867
|
1 867
|
0
|
1 867
|
1 867
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
348
|
381
|
198
|
95
|
112
|
3
|
166
|
10
|
143
|
104
|
305
|
0
|
59
|
72
|
9
|
49
|
15
|
34
|
22
|
20
|
33
|
|
| Treasury Stock |
2 946
|
2 949
|
2 950
|
2 952
|
3 150
|
3 151
|
3 152
|
4 165
|
1 229
|
2 083
|
2 083
|
0
|
4 533
|
2 041
|
2 045
|
2 507
|
3 626
|
4 560
|
4 941
|
4 170
|
205
|
|
| Other Equity |
0
|
0
|
10
|
30
|
63
|
26
|
22
|
43
|
24
|
219
|
2 111
|
2 881
|
4 293
|
6 184
|
2 954
|
2 361
|
2 172
|
1 897
|
1 380
|
1 646
|
2 427
|
|
| Total Equity |
40 136
N/A
|
41 010
+2%
|
41 668
+2%
|
40 875
-2%
|
37 740
-8%
|
37 452
-1%
|
36 958
-1%
|
36 006
-3%
|
36 208
+1%
|
35 522
-2%
|
37 287
+5%
|
36 431
-2%
|
38 077
+5%
|
40 884
+7%
|
38 207
-7%
|
37 481
-2%
|
37 412
0%
|
37 540
+0%
|
38 124
+2%
|
38 211
+0%
|
40 607
+6%
|
|
| Total Liabilities & Equity |
66 233
N/A
|
66 367
+0%
|
65 495
-1%
|
61 986
-5%
|
59 975
-3%
|
59 594
-1%
|
60 733
+2%
|
59 649
-2%
|
61 021
+2%
|
59 443
-3%
|
59 409
0%
|
59 666
+0%
|
62 454
+5%
|
65 140
+4%
|
63 256
-3%
|
59 798
-5%
|
62 217
+4%
|
64 298
+3%
|
64 679
+1%
|
68 575
+6%
|
70 888
+3%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
46
|
46
|
46
|
46
|
46
|
46
|
46
|
44
|
44
|
43
|
43
|
41
|
40
|
39
|
39
|
39
|
37
|
36
|
36
|
35
|
35
|
|