Zug Estates Holding AG (SWX:ZUGN)

Zug Estates Holding AG Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Property, Plant & Equipment	1,808	1,776	1,760	1,630	1,582
Total Real Estate Assets	1,808	1,779	1,762	1,633	1,585
Cash & Equivalents	17	20.12	17.32	18.69	17.2
Accounts Receivable	1.11	0.49	2.39	0.83	0.78
Other Receivables	0.24	0.28	0.1	0.29	8.57
Investment In Debt and Equity Securities	0.14	0.17	0.19	0.21	0.52
Other Intangible Assets	0.78	0.91	1.05	0.77	0.49
Other Current Assets	5.87	6.13	8.91	4.58	13.84
Deferred Long-Term Tax Assets	0.06	0.09	0.1	0.14	0.14
Total Assets	1,833	1,807	1,792	1,658	1,626
Current Portion of Long-Term Debt	152.95	119.78	164.8	125.79	55.8
Long-Term Debt	505.26	554.46	495.67	435.31	535.97
Accounts Payable	0.47	0.48	0.62	0.58	1.68
Accrued Expenses	4.86	3.76	4.89	3.89	9.55
Current Income Taxes Payable	2.23	1.96	3.23	2.73	-
Current Unearned Revenue	8.91	7.61	10.54	5.31	4.97
Other Current Liabilities	2.23	4.45	2.61	6.31	0.52
Long-Term Deferred Tax Liabilities	127.27	121.46	120.12	109.28	101.8
Other Long-Term Liabilities	0.3	0.33	0.35	0.5	0.5
Total Liabilities	804.48	814.28	802.82	689.71	710.79
Common Stock	12.75	12.75	12.75	12.75	12.75
Retained Earnings	506.57	470.3	467.01	446.34	393.22
Comprehensive Income & Other	509.49	509.49	509.49	509.49	509.49
Shareholders' Equity	1,029	992.54	989.25	968.58	915.46
Total Liabilities & Equity	1,833	1,807	1,792	1,658	1,626
Total Debt	658.22	674.24	660.47	561.1	591.77
Net Cash / Debt	-641.22	-654.12	-643.15	-542.41	-574.57
Net Cash Per Share	-1257.29	-1282.59	-1261.08	-1063.54	-1126.61
Filing Date Shares Outstanding	0.51	0.51	0.51	0.51	0.51
Total Common Shares Outstanding	0.51	0.51	0.51	0.51	0.51
Book Value Per Share	2017.28	1946.15	1939.71	1899.17	1795.01
Tangible Book Value	1,028	991.63	988.2	967.81	914.97
Tangible Book Value Per Share	2015.75	1944.37	1937.65	1897.66	1794.06
Construction In Progress	21.01	18.24	11.76	11.27	9.79

Source: S&P Capital IQ. Real Estate template. Financial Sources.