DEFAMA Deutsche Fachmarkt AG (DEF.DE) Balance Sheet Annual - Discounting Cash Flows
DEF.DE
DEFAMA Deutsche Fachmarkt AG
DEF.DE (XETRA)
Period Ending: 2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
Report Filing: 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31
Total Current Assets 6.16 9.3 13.79 6.01 7.38 9.29 4.34 2.98 1.69 3.79 4.16
Cash and Short Term Investments 1.32 2.84 4.15 1.52 4.28 6.98 2.8 2.49 1.46 3.71 4.15
Cash & Equivalents 1.32 2.45 3.67 1.52 4.28 6.98 2.8 2.49 1.46 3.71 4.15
Short Term Investments 0 0.391 0.486 0 0 0 0 0 0 0 0
Receivables 3.06 4.52 7.64 0.961 1.93 0.437 0.941 0.411 0.23 0.035 0
Inventory 0.163 0 1.44 1.42 1.13 0.959 0.433 -0.223 -0.23 -0.075 0
Other Current Assets 1.61 1.94 0.556 2.11 0.048 0.918 0.17 0.305 0.23 0.114 0.016
Total Assets 239.5 218.1 199.3 156.3 136.7 104.3 85.79 55.41 33.25 18.1 4.35
Total Non-Current Assets 233.4 216.2 185.5 150.2 129.3 94.98 81.52 52.43 31.56 14.32 0.183
Property, Plant and Equipment 233.3 208.8 185.5 150.2 129.3 94.95 81.52 52.23 31.49 14.28 0.183
Goodwill and Intangible Assets 0.096 0.073 0.015 0.016 0.024 0.032 0.005 0.007 0.009 0 0
Goodwill 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 0.096 0.073 0.015 0.016 0.024 0.032 0.005 0.007 0.009 0 0
Long Term Investments 0 0 -0.486 0 0 -108.9 -87.59 -55.41 -33.25 0 0
Deferred Tax Assets 0 0 0.486 -0 -0 104.3 85.79 55.41 33.25 0 0
Other Long Term Assets 0 7.31 0 0 0 4.62 1.8 0.188 0.054 0.04 0
Total Current Liabilities 16.02 9.03 1.39 2.2 0.608 2.62 0.827 2.95 2.7 0.064 0.1
Accounts Payable 1.51 1.48 0.638 0.956 0.29 0.505 0.297 0.188 0.075 0.018 0.1
Notes Payable/Short Term Debt 13.72 14.62 0.012 8.06 5.61 0 0 2.57 1.13 0 0
Tax Payables 0 0.921 0.734 1.06 0.095 0.577 0.307 0.151 0.08 0.046 0
Deferred Revenue 0 0 -0.012 -8.06 -5.61 -4.18 -63.53 0.154 0.08 0 0
Other Current Liabilities 0.785 -7.99 0.015 0.179 0.222 5.72 63.75 -0.114 1.33 0 -0
Total Liabilities 194.8 175.2 158 128.1 111.5 79.59 69.41 44.03 22.61 13.39 0.218
Total Non-Current Liabilities 178.8 166.2 156.6 125.9 111.5 76.97 68.58 41.08 19.92 13.33 0.117
Total Long Term Debt 176.2 164.3 154.5 124.6 110.3 76.52 67.79 40.5 19.7 12.24 0
Deferred Tax Liabilities Non-Current 1.47 1.33 1.75 1.08 0 0.245 0.586 0.402 0.122 0.056 0.116
Deferred Revenue Non-Current 0 0.012 158 128.1 0 -76.25 -68.08 0.178 0.098 0.025 0
Capital Lease Obligations 0 0 0 0 0 0 0 0 0 0 0
Other Long Term Liabilities 1.13 0.59 -157.7 -127.9 1.26 76.47 68.29 -0 -0 1.01 0.002
Total Equity 44.74 42.91 41.33 28.12 25.2 24.68 16.38 11.38 30 4.71 4.13
Non-Controlling Interest 0.431 0.424 0.408 0.399 0.398 0.394 0.382 0.097 19.37 0 0
Total Stockholders' Equity 44.31 42.48 40.92 27.72 24.81 24.29 15.99 11.29 10.64 4.71 4.13
Retained Earnings 12.32 10.49 8.93 5.99 3.07 2.56 2.06 1.59 0.94 0.273 0
Accumulated Other Earnings 0 27.19 27.19 17.31 0 -6.59 -4.08 -2.14 -0.922 3.22 0
Common Stock 4.8 4.8 4.8 4.42 4.42 4.42 3.9 3.55 3.55 2.23 4.13
Preferred Stock 0 0 8.93 5.99 0 2.56 2.06 1.59 0.94 0 0
Additional Paid in Capital 27.19 27.19 27.19 17.31 17.31 17.31 10.03 6.15 6.15 3.22 0
Total Liabilities & Total Equity 239.5 218.1 199.3 156.3 136.7 104.3 85.79 55.41 33.25 18.1 4.35
Total Liabilities & Shareholders' Equity 239.5 218.1 199.3 156.3 136.7 104.3 85.79 55.41 33.25 18.1 4.35
Total Investments 0 0.391 0 0 0 -108.9 -87.59 -55.41 -33.25 0.001 0
Total Debt 189.9 164.3 154.5 124.6 110.3 76.52 67.79 43.07 20.83 12.24 0
Net Debt 188.6 161.8 150.9 123.1 106 69.54 64.99 40.58 19.37 8.53 -4.15
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program