Nature and Environment Co Ltd
KOSDAQ:043910
Balance Sheet
Balance Sheet Decomposition
Nature and Environment Co Ltd
Nature and Environment Co Ltd
Balance Sheet
Nature and Environment Co Ltd
| Dec-2000 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
860
|
60
|
1 557
|
1 214
|
2 060
|
1 582
|
322
|
459
|
5 375
|
3 947
|
1 482
|
600
|
1 451
|
399
|
1 713
|
2 024
|
2 155
|
8 883
|
5 030
|
15 106
|
15 979
|
4 228
|
8 278
|
11 808
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
|
| Cash Equivalents |
860
|
60
|
1 557
|
1 214
|
2 060
|
1 582
|
322
|
459
|
5 375
|
3 947
|
1 482
|
600
|
1 451
|
399
|
1 713
|
2 024
|
2 155
|
8 883
|
5 030
|
15 103
|
15 979
|
4 228
|
8 278
|
11 807
|
|
| Short-Term Investments |
2 001
|
1 614
|
1 221
|
1 000
|
1 000
|
3 560
|
133
|
1 215
|
1 851
|
13 155
|
11 957
|
3 533
|
3 503
|
65
|
121
|
344
|
101
|
2 959
|
600
|
1 760
|
1 402
|
2 600
|
2 300
|
2 336
|
|
| Total Receivables |
438
|
1 052
|
1 390
|
3 007
|
3 026
|
2 985
|
2 306
|
16 310
|
13 899
|
16 943
|
16 849
|
20 880
|
28 605
|
23 476
|
7 688
|
7 169
|
8 141
|
9 685
|
14 625
|
14 579
|
13 864
|
23 281
|
23 331
|
20 330
|
|
| Accounts Receivables |
438
|
1 052
|
1 375
|
2 933
|
3 004
|
2 978
|
2 306
|
14 836
|
13 749
|
16 440
|
16 832
|
17 776
|
26 364
|
22 166
|
6 119
|
4 653
|
5 752
|
6 396
|
14 625
|
11 578
|
9 666
|
19 523
|
21 759
|
19 339
|
|
| Other Receivables |
0
|
0
|
15
|
74
|
22
|
7
|
0
|
1 474
|
150
|
503
|
17
|
3 104
|
2 241
|
1 310
|
1 569
|
2 516
|
2 389
|
3 289
|
0
|
3 001
|
4 198
|
3 758
|
1 572
|
991
|
|
| Inventory |
177
|
576
|
673
|
780
|
1 316
|
2 153
|
1 232
|
6 112
|
7 866
|
8 490
|
14 629
|
14 460
|
12 475
|
10 957
|
2 218
|
2 381
|
1 951
|
2 316
|
2 938
|
2 708
|
5 086
|
8 677
|
6 731
|
9 928
|
|
| Other Current Assets |
110
|
66
|
330
|
123
|
254
|
427
|
583
|
6 454
|
1 806
|
4 311
|
10 527
|
2 966
|
2 980
|
1 817
|
18 879
|
2 480
|
985
|
850
|
1 520
|
5 149
|
627
|
2 768
|
5 442
|
4 585
|
|
| Total Current Assets |
3 587
|
3 369
|
5 171
|
6 124
|
7 655
|
10 707
|
4 577
|
30 550
|
30 797
|
46 845
|
55 444
|
42 440
|
49 013
|
36 715
|
30 619
|
14 399
|
13 332
|
24 693
|
24 713
|
39 302
|
36 959
|
41 554
|
46 082
|
48 987
|
|
| PP&E Net |
302
|
599
|
686
|
1 690
|
2 214
|
2 101
|
1 385
|
6 541
|
11 287
|
16 051
|
23 702
|
21 856
|
23 045
|
23 716
|
10 772
|
18 506
|
20 290
|
20 403
|
21 164
|
28 637
|
31 313
|
57 646
|
66 060
|
69 672
|
|
| PP&E Gross |
302
|
599
|
686
|
1 690
|
2 214
|
2 101
|
1 385
|
6 541
|
11 287
|
16 051
|
23 702
|
21 856
|
23 045
|
23 716
|
10 772
|
0
|
0
|
0
|
0
|
28 637
|
31 313
|
57 646
|
66 060
|
69 672
|
|
| Accumulated Depreciation |
48
|
191
|
363
|
610
|
962
|
1 415
|
351
|
620
|
2 391
|
4 357
|
3 796
|
5 632
|
8 059
|
9 286
|
4 860
|
0
|
0
|
0
|
0
|
13 913
|
14 990
|
16 343
|
18 343
|
20 259
|
|
| Intangible Assets |
43
|
223
|
299
|
444
|
529
|
756
|
0
|
827
|
521
|
420
|
801
|
880
|
2 708
|
3 305
|
692
|
587
|
342
|
24
|
263
|
21
|
137
|
125
|
137
|
126
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 131
|
0
|
0
|
0
|
0
|
397
|
0
|
0
|
0
|
0
|
0
|
0
|
246
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
34
|
82
|
48
|
452
|
764
|
762
|
0
|
695
|
343
|
508
|
406
|
340
|
330
|
300
|
0
|
179
|
135
|
1 999
|
2 099
|
2 166
|
0
|
0
|
2 500
|
0
|
|
| Long-Term Investments |
48
|
57
|
256
|
654
|
923
|
1 073
|
76
|
6 531
|
2 365
|
2 781
|
2 731
|
2 212
|
2 481
|
1 095
|
1 517
|
2 318
|
1 520
|
1 076
|
1 329
|
1 941
|
2 025
|
2 653
|
2 702
|
2 953
|
|
| Other Long-Term Assets |
614
|
1 066
|
1 178
|
1 222
|
1 372
|
1 761
|
27
|
2 516
|
2 256
|
1 413
|
911
|
786
|
350
|
282
|
76
|
0
|
0
|
0
|
0
|
0
|
2 170
|
3 024
|
3 034
|
5 703
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 131
|
0
|
0
|
0
|
0
|
397
|
0
|
0
|
0
|
0
|
0
|
0
|
246
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4 627
N/A
|
5 395
+17%
|
7 638
+42%
|
10 585
+39%
|
13 458
+27%
|
17 160
+28%
|
6 064
-65%
|
63 792
+952%
|
47 570
-25%
|
68 019
+43%
|
83 995
+23%
|
68 513
-18%
|
78 323
+14%
|
65 413
-16%
|
43 676
-33%
|
35 989
-18%
|
35 620
-1%
|
48 196
+35%
|
49 569
+3%
|
72 313
+46%
|
72 604
+0%
|
105 002
+45%
|
120 515
+15%
|
127 440
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
57
|
248
|
442
|
815
|
963
|
714
|
399
|
4 956
|
3 560
|
2 036
|
2 582
|
8 659
|
14 200
|
6 026
|
1 375
|
1 644
|
2 578
|
3 581
|
4 326
|
5 210
|
5 727
|
20 728
|
14 490
|
13 035
|
|
| Accrued Liabilities |
64
|
126
|
465
|
359
|
394
|
355
|
93
|
199
|
263
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
777
|
578
|
708
|
1 060
|
1 245
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 623
|
1 096
|
808
|
0
|
8 696
|
0
|
0
|
0
|
0
|
12 010
|
9 647
|
9 647
|
9 388
|
10 294
|
|
| Current Portion of Long-Term Debt |
0
|
200
|
0
|
0
|
804
|
267
|
1 790
|
7 498
|
6 287
|
10 920
|
9 523
|
14 217
|
13 432
|
11 709
|
666
|
6 516
|
6 337
|
9 717
|
9 600
|
138
|
5 812
|
413
|
3 046
|
8 722
|
|
| Other Current Liabilities |
127
|
191
|
351
|
620
|
786
|
470
|
145
|
1 773
|
2 469
|
2 845
|
5 567
|
4 141
|
3 915
|
8 848
|
20 101
|
1 445
|
1 232
|
2 362
|
2 660
|
7 760
|
6 822
|
4 003
|
4 162
|
3 529
|
|
| Total Current Liabilities |
247
|
764
|
1 258
|
1 794
|
2 947
|
1 805
|
2 427
|
14 426
|
12 580
|
15 855
|
23 294
|
28 113
|
32 356
|
26 583
|
30 839
|
9 604
|
10 148
|
15 660
|
16 586
|
25 895
|
28 585
|
35 499
|
32 146
|
36 824
|
|
| Long-Term Debt |
0
|
0
|
800
|
800
|
675
|
825
|
1 000
|
4 888
|
12 686
|
6 510
|
8 097
|
6 730
|
5 278
|
3 317
|
38
|
5 638
|
5 638
|
600
|
402
|
807
|
3 680
|
8 989
|
9 206
|
7 376
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
737
|
737
|
737
|
667
|
186
|
184
|
1 082
|
1 167
|
1 167
|
1 422
|
1 422
|
4 922
|
4 568
|
4 546
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
37
|
596
|
589
|
439
|
518
|
1 750
|
1 342
|
1 063
|
797
|
570
|
6 167
|
5 945
|
5 585
|
|
| Other Liabilities |
45
|
118
|
278
|
876
|
828
|
1 076
|
34
|
902
|
432
|
366
|
512
|
531
|
487
|
461
|
231
|
315
|
291
|
245
|
279
|
190
|
293
|
388
|
457
|
543
|
|
| Total Liabilities |
292
N/A
|
882
+202%
|
2 336
+165%
|
3 470
+49%
|
4 451
+28%
|
3 706
-17%
|
3 461
-7%
|
20 216
+484%
|
25 698
+27%
|
22 731
-12%
|
32 678
+44%
|
36 148
+11%
|
39 454
+9%
|
31 617
-20%
|
31 732
+0%
|
16 258
-49%
|
18 908
+16%
|
19 015
+1%
|
19 497
+3%
|
29 112
+49%
|
34 550
+19%
|
55 965
+62%
|
52 322
-7%
|
54 875
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 000
|
2 000
|
2 000
|
2 000
|
2 000
|
2 596
|
1 250
|
9 442
|
14 391
|
28 991
|
29 551
|
32 035
|
43 936
|
45 737
|
5 938
|
9 938
|
10 975
|
16 975
|
16 975
|
26 575
|
26 575
|
30 897
|
40 690
|
40 696
|
|
| Retained Earnings |
234
|
56
|
733
|
2 588
|
4 497
|
5 234
|
1 105
|
3 183
|
30 864
|
29 532
|
24 142
|
45 563
|
7 020
|
13 748
|
38 402
|
35
|
9 175
|
15 362
|
14 472
|
16 829
|
22 965
|
34 257
|
33 192
|
28 842
|
|
| Additional Paid In Capital |
2 569
|
2 569
|
2 569
|
2 569
|
2 569
|
5 688
|
247
|
37 602
|
49 171
|
56 435
|
56 886
|
57 101
|
13 107
|
13 610
|
56 257
|
20 933
|
24 900
|
37 426
|
37 426
|
43 622
|
43 622
|
54 999
|
63 682
|
63 689
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
42
|
59
|
63
|
2
|
612
|
399
|
620
|
238
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 450
|
1 450
|
8 026
|
7 640
|
7 650
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 039
|
8 426
|
8 426
|
8 426
|
8 426
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 799
|
2 799
|
2 790
|
2 781
|
11 154
|
11 803
|
11 848
|
11 175
|
9 988
|
9 858
|
9 858
|
11 614
|
10 625
|
10 625
|
10 625
|
10 625
|
|
| Total Equity |
4 335
N/A
|
4 513
+4%
|
5 302
+17%
|
7 115
+34%
|
9 007
+27%
|
13 454
+49%
|
2 603
-81%
|
43 576
+1 574%
|
21 872
-50%
|
45 288
+107%
|
51 317
+13%
|
32 366
-37%
|
38 869
+20%
|
33 796
-13%
|
11 944
-65%
|
19 730
+65%
|
16 712
-15%
|
29 181
+75%
|
30 071
+3%
|
43 201
+44%
|
38 053
-12%
|
49 037
+29%
|
68 192
+39%
|
72 565
+6%
|
|
| Total Liabilities & Equity |
4 627
N/A
|
5 395
+17%
|
7 638
+42%
|
10 585
+39%
|
13 458
+27%
|
17 160
+28%
|
6 064
-65%
|
63 792
+952%
|
47 570
-25%
|
68 019
+43%
|
83 995
+23%
|
68 513
-18%
|
78 323
+14%
|
65 413
-16%
|
43 676
-33%
|
35 989
-18%
|
35 620
-1%
|
48 196
+35%
|
49 569
+3%
|
72 313
+46%
|
72 604
+0%
|
105 002
+45%
|
120 515
+15%
|
127 440
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
5
|
9
|
9
|
10
|
14
|
15
|
19
|
27
|
30
|
41
|
41
|
53
|
53
|
68
|
81
|
89
|
|