Billington Holdings PLC
LSE:BILN
Balance Sheet
Balance Sheet Decomposition
Billington Holdings PLC
Billington Holdings PLC
Balance Sheet
Billington Holdings PLC
| 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 |
3
|
5
|
4
|
6
|
8
|
3
|
6
|
4
|
8
|
5
|
2
|
1
|
3
|
4
|
3
|
6
|
8
|
9
|
18
|
15
|
10
|
12
|
22
|
15
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
10
|
0
|
|
| Cash Equivalents |
3
|
5
|
4
|
6
|
8
|
3
|
6
|
4
|
8
|
5
|
2
|
1
|
3
|
4
|
3
|
6
|
8
|
9
|
18
|
15
|
10
|
5
|
12
|
15
|
|
| Total Receivables |
15
|
14
|
15
|
19
|
15
|
21
|
5
|
12
|
3
|
3
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
7
|
6
|
12
|
12
|
9
|
22
|
15
|
|
| Accounts Receivables |
11
|
11
|
9
|
11
|
14
|
12
|
4
|
11
|
3
|
3
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
7
|
6
|
12
|
10
|
8
|
21
|
14
|
|
| Other Receivables |
5
|
3
|
5
|
8
|
1
|
9
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
|
| Inventory |
7
|
9
|
11
|
11
|
11
|
22
|
8
|
14
|
6
|
7
|
8
|
6
|
8
|
8
|
11
|
10
|
11
|
12
|
8
|
5
|
12
|
17
|
8
|
9
|
|
| Other Current Assets |
1
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Total Current Assets |
27
|
29
|
32
|
38
|
36
|
47
|
19
|
30
|
17
|
15
|
16
|
11
|
15
|
17
|
18
|
21
|
25
|
29
|
34
|
33
|
35
|
39
|
54
|
48
|
|
| PP&E Net |
14
|
14
|
16
|
15
|
15
|
19
|
11
|
10
|
8
|
9
|
9
|
8
|
8
|
8
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
19
|
25
|
28
|
|
| PP&E Gross |
14
|
14
|
16
|
15
|
15
|
19
|
11
|
10
|
8
|
9
|
9
|
8
|
8
|
8
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
19
|
25
|
28
|
|
| Accumulated Depreciation |
25
|
24
|
22
|
22
|
22
|
21
|
9
|
10
|
7
|
8
|
9
|
9
|
10
|
10
|
11
|
12
|
13
|
14
|
12
|
14
|
14
|
15
|
15
|
15
|
|
| Long-Term Investments |
2
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
59
|
2
|
10
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
|
| Total Assets |
42
N/A
|
44
+4%
|
50
+13%
|
54
+8%
|
53
-2%
|
67
+26%
|
89
+33%
|
42
-53%
|
35
-17%
|
24
-31%
|
26
+6%
|
20
-20%
|
24
+16%
|
27
+12%
|
33
+22%
|
36
+10%
|
41
+13%
|
45
+10%
|
50
+12%
|
50
-1%
|
53
+7%
|
61
+15%
|
82
+34%
|
78
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
9
|
11
|
14
|
14
|
17
|
13
|
15
|
10
|
8
|
10
|
6
|
9
|
10
|
11
|
10
|
13
|
15
|
15
|
12
|
17
|
13
|
15
|
30
|
|
| Accrued Liabilities |
7
|
8
|
8
|
9
|
8
|
9
|
3
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
7
|
4
|
4
|
6
|
5
|
|
| 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
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
4
|
5
|
4
|
2
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
3
|
3
|
7
|
7
|
4
|
7
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
0
|
0
|
6
|
8
|
4
|
|
| Total Current Liabilities |
23
|
24
|
31
|
34
|
29
|
38
|
20
|
19
|
13
|
10
|
12
|
8
|
11
|
12
|
14
|
15
|
17
|
20
|
22
|
19
|
22
|
23
|
29
|
20
|
|
| Long-Term Debt |
2
|
3
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
2
|
2
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
|
| Other Liabilities |
0
|
13
|
10
|
12
|
13
|
9
|
54
|
7
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
25
N/A
|
39
+57%
|
42
+8%
|
47
+11%
|
43
-9%
|
50
+16%
|
74
+49%
|
27
-64%
|
20
-24%
|
10
-53%
|
13
+34%
|
8
-36%
|
11
+34%
|
12
+14%
|
16
+31%
|
17
+4%
|
19
+9%
|
21
+14%
|
22
+4%
|
20
-7%
|
24
+16%
|
26
+12%
|
34
+28%
|
25
-26%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
14
|
2
|
4
|
3
|
7
|
14
|
12
|
12
|
12
|
11
|
10
|
9
|
10
|
11
|
13
|
16
|
19
|
20
|
25
|
26
|
26
|
31
|
41
|
46
|
|
| Additional Paid In Capital |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
17
N/A
|
5
-73%
|
7
+52%
|
7
-10%
|
10
+53%
|
17
+70%
|
15
-13%
|
16
+5%
|
15
-5%
|
15
-1%
|
13
-12%
|
12
-4%
|
13
+5%
|
14
+11%
|
16
+14%
|
19
+15%
|
22
+17%
|
23
+7%
|
28
+20%
|
29
+4%
|
29
+1%
|
34
+17%
|
48
+39%
|
53
+11%
|
|
| Total Liabilities & Equity |
42
N/A
|
44
+4%
|
50
+13%
|
54
+8%
|
53
-2%
|
67
+26%
|
89
+33%
|
42
-53%
|
35
-17%
|
24
-31%
|
26
+6%
|
20
-20%
|
24
+16%
|
27
+12%
|
33
+22%
|
36
+10%
|
41
+13%
|
45
+10%
|
50
+12%
|
50
-1%
|
53
+7%
|
61
+15%
|
82
+34%
|
78
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|