Groep Brussel Lambert NV
XBRU:GBLB
Balance Sheet
Balance Sheet Decomposition
Groep Brussel Lambert NV
Groep Brussel Lambert NV
Balance Sheet
Groep Brussel Lambert NV
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
871
|
909
|
515
|
316
|
83
|
2 648
|
1 803
|
518
|
605
|
563
|
738
|
594
|
1 076
|
1 421
|
898
|
1 086
|
492
|
1 014
|
1 221
|
1 274
|
1 332
|
1 768
|
1 198
|
1 467
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
154
|
88
|
279
|
267
|
495
|
652
|
939
|
755
|
845
|
379
|
654
|
890
|
1 061
|
1 070
|
1 249
|
507
|
626
|
|
| Cash Equivalents |
871
|
909
|
515
|
316
|
83
|
2 648
|
1 792
|
364
|
517
|
284
|
471
|
99
|
424
|
481
|
144
|
241
|
113
|
360
|
332
|
213
|
262
|
519
|
691
|
841
|
|
| Short-Term Investments |
35
|
27
|
31
|
57
|
35
|
43
|
45
|
609
|
15
|
171
|
33
|
527
|
575
|
829
|
658
|
1 024
|
524
|
341
|
1 417
|
474
|
2 094
|
887
|
1 411
|
2 137
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
2
|
2
|
585
|
567
|
799
|
902
|
816
|
875
|
964
|
975
|
1 201
|
1 123
|
1 310
|
1 421
|
826
|
864
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
585
|
567
|
564
|
593
|
644
|
685
|
728
|
740
|
959
|
912
|
1 020
|
1 109
|
601
|
637
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235
|
309
|
172
|
190
|
236
|
236
|
242
|
211
|
291
|
312
|
225
|
226
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
697
|
695
|
620
|
698
|
776
|
749
|
853
|
902
|
846
|
704
|
1 104
|
1 211
|
1 173
|
1 106
|
|
| Other Current Assets |
14
|
29
|
48
|
38
|
6
|
46
|
10
|
9
|
11
|
84
|
308
|
550
|
158
|
128
|
133
|
194
|
127
|
129
|
199
|
695
|
286
|
1 636
|
360
|
223
|
|
| Total Current Assets |
920
|
965
|
594
|
411
|
124
|
2 737
|
1 863
|
1 141
|
632
|
819
|
2 361
|
2 934
|
3 227
|
3 977
|
3 282
|
3 928
|
2 960
|
3 361
|
4 884
|
4 270
|
6 126
|
6 923
|
4 968
|
5 796
|
|
| PP&E Net |
26
|
21
|
17
|
15
|
17
|
17
|
24
|
19
|
18
|
24
|
1 920
|
1 928
|
1 865
|
2 008
|
2 192
|
2 393
|
2 622
|
2 337
|
2 788
|
2 516
|
2 750
|
3 289
|
2 977
|
3 302
|
|
| PP&E Gross |
26
|
21
|
17
|
15
|
17
|
17
|
24
|
19
|
0
|
0
|
1 920
|
1 928
|
1 865
|
2 008
|
2 192
|
2 393
|
2 622
|
2 337
|
2 788
|
2 516
|
2 750
|
3 289
|
2 977
|
3 302
|
|
| Accumulated Depreciation |
4
|
4
|
4
|
5
|
6
|
7
|
7
|
3
|
0
|
0
|
2 921
|
2 782
|
2 701
|
3 009
|
3 440
|
3 473
|
3 806
|
3 865
|
4 008
|
4 148
|
4 430
|
4 676
|
4 801
|
4 455
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
110
|
147
|
169
|
203
|
339
|
288
|
483
|
557
|
1 222
|
1 001
|
1 610
|
2 836
|
2 074
|
2 235
|
|
| Goodwill |
616
|
616
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
1 120
|
1 066
|
1 122
|
1 182
|
1 743
|
1 929
|
2 399
|
2 693
|
4 167
|
3 975
|
4 654
|
6 259
|
4 361
|
4 717
|
|
| Long-Term Investments |
9 062
|
6 614
|
6 754
|
7 525
|
10 515
|
13 472
|
17 478
|
12 856
|
14 671
|
14 593
|
12 416
|
11 163
|
12 435
|
12 179
|
12 646
|
13 138
|
15 390
|
14 718
|
17 962
|
18 315
|
18 880
|
13 782
|
13 377
|
11 082
|
|
| Other Long-Term Assets |
17
|
11
|
7
|
3
|
2
|
7
|
18
|
21
|
22
|
58
|
223
|
194
|
141
|
136
|
204
|
198
|
205
|
225
|
263
|
281
|
277
|
313
|
805
|
338
|
|
| Other Assets |
616
|
616
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
1 120
|
1 066
|
1 122
|
1 182
|
1 743
|
1 929
|
2 399
|
2 693
|
4 167
|
3 975
|
4 654
|
6 259
|
4 361
|
4 717
|
|
| Total Assets |
9 410
N/A
|
6 995
-26%
|
7 372
+5%
|
7 955
+8%
|
10 657
+34%
|
16 233
+52%
|
19 383
+19%
|
14 037
-28%
|
15 343
+9%
|
15 566
+1%
|
18 150
+17%
|
17 432
-4%
|
18 958
+9%
|
19 685
+4%
|
20 406
+4%
|
21 873
+7%
|
24 059
+10%
|
23 890
-1%
|
31 286
+31%
|
30 358
-3%
|
34 298
+13%
|
33 400
-3%
|
28 560
-14%
|
27 470
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
12
|
387
|
409
|
411
|
450
|
496
|
483
|
540
|
598
|
667
|
604
|
866
|
857
|
572
|
630
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
13
|
10
|
166
|
168
|
153
|
191
|
220
|
217
|
253
|
235
|
294
|
415
|
526
|
514
|
266
|
299
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
97
|
39
|
403
|
65
|
629
|
156
|
897
|
256
|
150
|
438
|
24
|
56
|
|
| Current Portion of Long-Term Debt |
5
|
448
|
333
|
1
|
1
|
4
|
37
|
169
|
25
|
7
|
651
|
201
|
47
|
169
|
74
|
1 205
|
524
|
50
|
419
|
138
|
888
|
1 217
|
1 150
|
1 275
|
|
| Other Current Liabilities |
89
|
31
|
47
|
18
|
58
|
112
|
45
|
15
|
31
|
54
|
229
|
256
|
292
|
316
|
290
|
302
|
403
|
389
|
541
|
957
|
691
|
1 454
|
733
|
715
|
|
| Total Current Liabilities |
94
|
479
|
381
|
20
|
60
|
117
|
92
|
193
|
70
|
107
|
1 432
|
1 033
|
1 000
|
1 164
|
1 483
|
2 272
|
2 348
|
1 428
|
2 817
|
2 369
|
3 120
|
4 480
|
2 744
|
2 975
|
|
| Long-Term Debt |
778
|
350
|
19
|
17
|
429
|
428
|
417
|
421
|
425
|
681
|
2 434
|
2 259
|
3 427
|
3 372
|
3 489
|
2 384
|
2 835
|
3 624
|
5 372
|
5 625
|
6 616
|
8 715
|
7 177
|
6 736
|
|
| Deferred Income Tax |
5
|
4
|
3
|
3
|
7
|
6
|
5
|
4
|
3
|
1
|
110
|
114
|
76
|
77
|
119
|
130
|
181
|
198
|
346
|
272
|
458
|
659
|
517
|
571
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
978
|
1 006
|
1 026
|
1 112
|
1 298
|
1 507
|
1 431
|
1 711
|
1 581
|
1 493
|
1 857
|
2 100
|
1 978
|
2 001
|
|
| Other Liabilities |
7
|
6
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
530
|
619
|
764
|
788
|
772
|
713
|
758
|
1 010
|
1 411
|
1 624
|
2 315
|
2 727
|
1 112
|
1 064
|
|
| Total Liabilities |
883
N/A
|
839
-5%
|
405
-52%
|
43
-89%
|
498
+1 058%
|
551
+11%
|
514
-7%
|
619
+20%
|
498
-20%
|
801
+61%
|
5 484
+585%
|
5 032
-8%
|
6 293
+25%
|
6 512
+3%
|
7 160
+10%
|
7 006
-2%
|
7 554
+8%
|
7 972
+6%
|
11 528
+45%
|
11 383
-1%
|
14 366
+26%
|
18 681
+30%
|
13 528
-28%
|
13 346
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
560
|
560
|
560
|
560
|
560
|
596
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
653
|
|
| Retained Earnings |
5 907
|
3 573
|
4 383
|
5 329
|
7 577
|
12 396
|
14 400
|
8 950
|
10 376
|
10 296
|
8 198
|
7 932
|
6 306
|
6 670
|
7 366
|
6 478
|
6 690
|
7 309
|
7 903
|
8 245
|
8 309
|
7 326
|
8 307
|
8 509
|
|
| Additional Paid In Capital |
2 023
|
2 023
|
2 023
|
2 023
|
2 023
|
2 691
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
3 816
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 756
|
2 566
|
1 729
|
4 190
|
5 744
|
4 472
|
7 914
|
7 170
|
8 047
|
4 126
|
3 749
|
2 130
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
258
|
249
|
245
|
236
|
225
|
138
|
353
|
614
|
635
|
998
|
1 304
|
958
|
|
| Other Equity |
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
608
|
283
|
73
|
34
|
174
|
193
|
176
|
295
|
258
|
203
|
188
|
26
|
|
| Total Equity |
8 526
N/A
|
6 156
-28%
|
6 966
+13%
|
7 912
+14%
|
10 160
+28%
|
15 682
+54%
|
18 869
+20%
|
13 418
-29%
|
14 845
+11%
|
14 765
-1%
|
12 666
-14%
|
12 401
-2%
|
12 665
+2%
|
13 173
+4%
|
13 246
+1%
|
14 867
+12%
|
16 505
+11%
|
15 919
-4%
|
19 758
+24%
|
18 976
-4%
|
19 931
+5%
|
14 720
-26%
|
15 032
+2%
|
14 124
-6%
|
|
| Total Liabilities & Equity |
9 410
N/A
|
6 995
-26%
|
7 372
+5%
|
7 955
+8%
|
10 657
+34%
|
16 233
+52%
|
19 383
+19%
|
14 037
-28%
|
15 343
+9%
|
15 566
+1%
|
18 150
+17%
|
17 432
-4%
|
18 958
+9%
|
19 685
+4%
|
20 406
+4%
|
21 873
+7%
|
24 059
+10%
|
23 890
-1%
|
31 286
+31%
|
30 358
-3%
|
34 298
+13%
|
33 400
-3%
|
28 560
-14%
|
27 470
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
140
|
134
|
133
|
133
|
134
|
143
|
156
|
156
|
155
|
155
|
155
|
155
|
155
|
155
|
155
|
155
|
156
|
159
|
156
|
153
|
148
|
141
|
130
|
126
|
|