SM Wirtschaftsberatungs AG (ETR:SMWN)

ETR:SMWN 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	0.34	0.28	0.31	0.4	0.53	0.11
Short-Term Investments	-	0.01	-	0.14	0.76	0.1
Cash & Short-Term Investments	0.34	0.29	0.31	0.54	1.29	0.21
Cash Growth	8.90%	-6.54%	-43.01%	-57.90%	508.38%	131.27%
Accounts Receivable	-	0	0	0	0.01	0.01
Other Receivables	1.4	0.12	2.2	1.22	0.79	4.39
Receivables	1.4	0.13	2.2	1.22	0.8	4.4
Inventory	0.39	0.38	0.38	0.38	0.69	3.98
Other Current Assets	0.08	0.39	0.83	0.97	0.41	0.69
Total Current Assets	2.21	1.18	3.72	3.11	3.18	9.28
Property, Plant & Equipment	1.62	1.65	2.08	2.14	2.19	2.25
Long-Term Investments	12.65	13.94	13.65	14.69	14.41	17.98
Other Intangible Assets	0	0	-	-	-	0
Other Long-Term Assets	0.02	0.01	0.01	0.01	0.01	0.01
Total Assets	16.5	16.78	19.46	19.95	19.8	29.52
Accounts Payable	-	0	0	0	0.02	0.07
Accrued Expenses	0.01	0.05	0.02	0.02	0.02	0.02
Current Portion of Long-Term Debt	0.08	0.19	0.94	0.45	0.64	10.07
Current Income Taxes Payable	-	0.04	0.02	-	0	0.23
Current Unearned Revenue	-	-	0.12	0.12	0	-
Other Current Liabilities	-	0.05	0.11	0.54	0.1	0.29
Total Current Liabilities	0.09	0.32	1.21	1.14	0.79	10.67
Long-Term Debt	1.53	1.51	1.24	1.28	1.31	1.43
Other Long-Term Liabilities	0.25	0.2	0.62	0.27	0.78	0.91
Total Liabilities	1.87	2.03	3.07	2.68	2.88	13.02
Common Stock	3.98	3.98	3.98	3.98	3.98	3.98
Additional Paid-In Capital	-	3.92	3.92	3.92	3.92	-
Retained Earnings	3.19	3.32	4.96	5.83	5.49	5.07
Comprehensive Income & Other	7.45	3.53	3.53	3.53	3.53	7.45
Shareholders' Equity	14.62	14.75	16.39	17.26	16.92	16.5
Total Liabilities & Equity	16.5	16.78	19.46	19.95	19.8	29.52
Total Debt	1.61	1.7	2.18	1.73	1.94	11.5
Net Cash (Debt)	-1.27	-1.41	-1.87	-1.19	-0.66	-11.29
Net Cash Per Share	-0.32	-0.35	-0.47	-0.30	-0.16	-2.84
Filing Date Shares Outstanding	3.98	3.98	3.98	3.98	3.98	3.98
Total Common Shares Outstanding	3.98	3.98	3.98	3.98	3.98	3.98
Working Capital	2.11	0.86	2.51	1.98	2.4	-1.39
Book Value Per Share	3.67	3.71	4.12	4.34	4.25	4.15
Tangible Book Value	14.62	14.74	16.39	17.26	16.92	16.5
Tangible Book Value Per Share	3.67	3.70	4.12	4.34	4.25	4.15

Updated Oct 8, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.