
Sanderson Design Group PLC
LSE:SDG

Balance Sheet
Balance Sheet Decomposition
Sanderson Design Group PLC
Current Assets | 59.2m |
Cash & Short-Term Investments | 16.3m |
Receivables | 16.1m |
Other Current Assets | 26.7m |
Non-Current Assets | 51.4m |
PP&E | 17.4m |
Intangibles | 26.7m |
Other Non-Current Assets | 7.3m |
Balance Sheet
Sanderson Design Group PLC
Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
3
|
2
|
1
|
2
|
3
|
16
|
19
|
15
|
16
|
|
Cash |
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
2
|
1
|
2
|
3
|
16
|
19
|
15
|
16
|
|
Total Receivables |
12
|
16
|
17
|
19
|
16
|
18
|
15
|
16
|
16
|
14
|
|
Accounts Receivables |
10
|
10
|
13
|
14
|
13
|
15
|
12
|
14
|
12
|
11
|
|
Other Receivables |
2
|
6
|
4
|
5
|
3
|
3
|
3
|
2
|
4
|
3
|
|
Inventory |
22
|
18
|
30
|
30
|
28
|
29
|
20
|
23
|
28
|
27
|
|
Other Current Assets |
2
|
3
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
|
Total Current Assets |
37
|
40
|
51
|
52
|
49
|
52
|
52
|
59
|
61
|
59
|
|
PP&E Net |
13
|
12
|
16
|
16
|
15
|
23
|
18
|
15
|
17
|
17
|
|
PP&E Gross |
13
|
12
|
16
|
0
|
15
|
23
|
18
|
15
|
17
|
17
|
|
Accumulated Depreciation |
21
|
22
|
24
|
0
|
30
|
30
|
31
|
33
|
29
|
30
|
|
Intangible Assets |
7
|
7
|
16
|
32
|
15
|
14
|
12
|
11
|
10
|
10
|
|
Goodwill |
1
|
1
|
16
|
0
|
16
|
16
|
16
|
16
|
16
|
16
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
7
|
|
Other Long-Term Assets |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
Other Assets |
1
|
1
|
16
|
0
|
16
|
16
|
16
|
16
|
16
|
16
|
|
Total Assets |
59
N/A
|
59
+1%
|
100
+68%
|
100
+0%
|
95
-5%
|
104
+10%
|
100
-5%
|
106
+6%
|
107
+2%
|
111
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
12
|
13
|
18
|
22
|
13
|
14
|
9
|
12
|
10
|
23
|
|
Accrued Liabilities |
7
|
5
|
5
|
0
|
8
|
9
|
8
|
7
|
5
|
5
|
|
Short-Term Debt |
0
|
0
|
7
|
7
|
2
|
2
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
1
|
|
Other Current Liabilities |
1
|
2
|
5
|
0
|
0
|
0
|
4
|
2
|
1
|
3
|
|
Total Current Liabilities |
21
|
19
|
35
|
29
|
24
|
28
|
24
|
22
|
18
|
18
|
|
Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
6
|
3
|
2
|
3
|
4
|
|
Deferred Income Tax |
0
|
0
|
3
|
2
|
1
|
1
|
1
|
2
|
1
|
2
|
|
Other Liabilities |
10
|
4
|
11
|
7
|
10
|
6
|
6
|
0
|
3
|
1
|
|
Total Liabilities |
32
N/A
|
24
-24%
|
48
+103%
|
38
-21%
|
35
-9%
|
40
+14%
|
33
-17%
|
26
-21%
|
26
+0%
|
24
-7%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Retained Earnings |
26
|
35
|
35
|
43
|
42
|
46
|
48
|
61
|
62
|
67
|
|
Additional Paid In Capital |
1
|
1
|
16
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
|
Other Equity |
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
|
Total Equity |
27
N/A
|
35
+31%
|
51
+45%
|
62
+20%
|
61
-1%
|
65
+6%
|
67
+3%
|
80
+19%
|
81
+2%
|
87
+6%
|
|
Total Liabilities & Equity |
59
N/A
|
59
+1%
|
100
+68%
|
100
+0%
|
95
-5%
|
104
+10%
|
100
-5%
|
106
+6%
|
107
+2%
|
111
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
60
|
60
|
70
|
71
|
71
|
71
|
71
|
71
|
71
|
72
|