Taokaenoi Food & Marketing PCL
SET:TKN
Balance Sheet
Balance Sheet Decomposition
Taokaenoi Food & Marketing PCL
Current Assets | 4.4B |
Cash & Short-Term Investments | 3.2B |
Receivables | 1.2B |
Other Current Assets | 16.6m |
Non-Current Assets | 1.5B |
Long-Term Investments | 105m |
PP&E | 382.8m |
Intangibles | 367k |
Other Non-Current Assets | 1B |
Balance Sheet
Taokaenoi Food & Marketing PCL
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
252
|
104
|
193
|
438
|
771
|
1 713
|
682
|
1 326
|
1 314
|
1 776
|
|
Cash |
252
|
104
|
193
|
438
|
771
|
1 713
|
682
|
726
|
824
|
1 466
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
600
|
490
|
310
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
250
|
500
|
1 900
|
630
|
865
|
1 420
|
|
Total Receivables |
3 908
|
3 756
|
4 334
|
4 901
|
4 287
|
2 925
|
2 108
|
2 075
|
1 820
|
1 167
|
|
Accounts Receivables |
58
|
67
|
76
|
88
|
55
|
26
|
12
|
6
|
7
|
52
|
|
Other Receivables |
3 850
|
3 689
|
4 258
|
4 813
|
4 232
|
2 899
|
2 095
|
2 068
|
1 813
|
1 114
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
5
|
2
|
4
|
0
|
0
|
|
Other Current Assets |
196
|
225
|
268
|
241
|
202
|
66
|
49
|
77
|
126
|
17
|
|
Total Current Assets |
4 356
|
4 085
|
4 794
|
5 580
|
5 511
|
5 209
|
4 740
|
4 111
|
4 125
|
4 379
|
|
PP&E Net |
229
|
195
|
173
|
168
|
169
|
265
|
221
|
220
|
285
|
383
|
|
PP&E Gross |
229
|
195
|
173
|
168
|
169
|
265
|
221
|
220
|
285
|
383
|
|
Accumulated Depreciation |
344
|
394
|
445
|
490
|
523
|
605
|
673
|
740
|
715
|
646
|
|
Intangible Assets |
10
|
10
|
8
|
6
|
9
|
6
|
4
|
2
|
1
|
0
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
3 471
|
4 098
|
4 839
|
4 618
|
3 254
|
1 718
|
1 914
|
2 121
|
1 875
|
902
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
|
Other Long-Term Assets |
219
|
224
|
205
|
206
|
220
|
159
|
101
|
104
|
119
|
109
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
8 284
N/A
|
8 611
+4%
|
10 018
+16%
|
10 578
+6%
|
9 163
-13%
|
7 357
-20%
|
6 979
-5%
|
6 558
-6%
|
6 405
-2%
|
5 878
-8%
|
|
Liabilities | |||||||||||
Accounts Payable |
139
|
96
|
130
|
165
|
70
|
37
|
42
|
14
|
75
|
170
|
|
Accrued Liabilities |
140
|
125
|
136
|
157
|
143
|
135
|
82
|
71
|
0
|
0
|
|
Short-Term Debt |
65
|
329
|
708
|
98
|
163
|
155
|
88
|
64
|
74
|
57
|
|
Current Portion of Long-Term Debt |
2 131
|
1 135
|
228
|
2 288
|
2 039
|
904
|
684
|
250
|
256
|
141
|
|
Other Current Liabilities |
121
|
138
|
175
|
192
|
243
|
239
|
233
|
247
|
202
|
8
|
|
Total Current Liabilities |
2 595
|
1 824
|
1 377
|
2 900
|
2 658
|
1 469
|
1 130
|
647
|
607
|
376
|
|
Long-Term Debt |
1 328
|
2 204
|
3 812
|
2 569
|
1 145
|
499
|
177
|
144
|
162
|
29
|
|
Minority Interest |
7
|
8
|
13
|
11
|
16
|
15
|
17
|
20
|
11
|
8
|
|
Other Liabilities |
39
|
34
|
43
|
32
|
37
|
32
|
15
|
10
|
46
|
45
|
|
Total Liabilities |
3 969
N/A
|
4 069
+3%
|
5 246
+29%
|
5 512
+5%
|
3 856
-30%
|
2 015
-48%
|
1 339
-34%
|
820
-39%
|
827
+1%
|
458
-45%
|
|
Equity | |||||||||||
Common Stock |
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
|
Retained Earnings |
2 840
|
3 070
|
3 300
|
3 596
|
3 876
|
3 941
|
4 203
|
4 320
|
4 169
|
4 024
|
|
Additional Paid In Capital |
973
|
973
|
973
|
973
|
973
|
973
|
973
|
973
|
973
|
973
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
2
|
2
|
6
|
6
|
6
|
6
|
7
|
|
Other Equity |
2
|
0
|
1
|
5
|
44
|
79
|
43
|
61
|
70
|
84
|
|
Total Equity |
4 314
N/A
|
4 542
+5%
|
4 772
+5%
|
5 067
+6%
|
5 307
+5%
|
5 341
+1%
|
5 640
+6%
|
5 738
+2%
|
5 578
-3%
|
5 420
-3%
|
|
Total Liabilities & Equity |
8 284
N/A
|
8 611
+4%
|
10 018
+16%
|
10 578
+6%
|
9 163
-13%
|
7 357
-20%
|
6 979
-5%
|
6 558
-6%
|
6 405
-2%
|
5 878
-8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|