Kekrops S.A. (ATH:KEKR)

Kekrops Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	0.22	0.02	0.09	0.73	0.6	0.19
Cash & Short-Term Investments	0.22	0.02	0.09	0.73	0.6	0.19
Cash Growth	82.62%	-80.17%	-87.87%	22.09%	213.90%	-86.66%
Accounts Receivable	0	0	0	0	-	0
Other Receivables	0.03	0.02	0.11	0.29	0.82	0.41
Receivables	0.03	0.02	0.11	0.3	0.82	0.41
Inventory	7.5	0.49	-	-	-	-
Other Current Assets	0.26	0.2	0.2	0.22	0.25	0.2
Total Current Assets	8.02	0.73	0.4	1.24	1.67	0.8
Property, Plant & Equipment	0.65	0.66	0.66	0.66	0.67	0.67
Long-Term Investments	5.85	5.85	5.53	5.51	5.49	5.8
Other Long-Term Assets	6.89	14.89	14.45	0.69	0.69	0.69
Total Assets	21.41	22.13	21.03	8.11	8.52	7.96
Accounts Payable	0.02	0.04	0.04	0.04	0	0
Accrued Expenses	0.09	0.11	0.05	0.04	0.04	0.02
Current Portion of Long-Term Debt	3.5	3.15	0.09	1.77	0.08	0.08
Current Income Taxes Payable	0	0.02	0	0.02	0.01	0.01
Current Unearned Revenue	0.26	0.09	0.07	0.05	0.03	0.3
Other Current Liabilities	-	-	0	-	-	0.2
Total Current Liabilities	3.87	3.41	0.26	1.92	0.17	0.62
Long-Term Debt	2.1	2.35	4.87	3.15	4.52	3.45
Long-Term Deferred Tax Liabilities	2.81	2.91	2.75	0.32	0.35	0.35
Other Long-Term Liabilities	0.01	0.01	0.01	0.01	0.01	0.01
Total Liabilities	8.81	8.69	7.9	5.41	5.05	4.44
Common Stock	2.97	2.97	2.97	5.94	5.94	5.94
Additional Paid-In Capital	4.27	4.27	4.27	4.27	4.27	4.27
Retained Earnings	7.05	8.27	8.19	-5.2	-4.39	-4.4
Comprehensive Income & Other	-1.68	-2.08	-2.3	-2.32	-2.36	-2.29
Shareholders' Equity	12.6	13.43	13.13	2.7	3.47	3.52
Total Liabilities & Equity	21.41	22.13	21.03	8.11	8.52	7.96
Total Debt	5.61	5.5	4.96	4.92	4.59	3.53
Net Cash (Debt)	-5.39	-5.48	-4.87	-4.19	-3.99	-3.34
Net Cash Per Share	-0.27	-0.28	-0.25	-0.21	-0.20	-0.17
Filing Date Shares Outstanding	19.8	19.8	19.8	19.8	19.8	19.8
Total Common Shares Outstanding	19.8	19.8	19.8	19.8	19.8	19.8
Working Capital	4.15	-2.68	0.14	-0.67	1.5	0.19
Book Value Per Share	0.64	0.68	0.66	0.14	0.18	0.18
Tangible Book Value	12.6	13.43	13.13	2.7	3.47	3.52
Tangible Book Value Per Share	0.64	0.68	0.66	0.14	0.18	0.18
Land	0.6	0.6	0.6	0.6	0.6	0.6
Buildings	0.45	0.45	0.44	0.41	0.41	0.41
Construction In Progress	-	-	-	0.03	0.03	0.03

Source: S&P Capital IQ. Standard template. Financial Sources.