Vilniaus Baldai AB (VSE:VBL1L)

Vilniaus Baldai AB Balance Sheet

Financials in millions EUR. Fiscal year is September - August.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb 28, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Cash & Equivalents	0.03	3.87	3.48	1.05	0.14	4.99
Cash & Short-Term Investments	0.03	3.87	3.48	1.05	0.14	4.99
Cash Growth	-98.69%	11.09%	232.16%	676.30%	-97.30%	209.74%
Accounts Receivable	11.5	10.47	7.26	3.14	3.53	1.88
Other Receivables	1.11	1.05	1.11	1.57	1.16	1.52
Receivables	12.61	11.52	8.37	4.72	4.69	3.4
Inventory	9.8	9.86	6.35	11.6	12.01	6.8
Prepaid Expenses	0.03	0.01	0.02	0.06	0.01	-
Other Current Assets	0.15	0	0	0.01	-	0.16
Total Current Assets	22.62	25.25	18.22	17.43	16.84	15.35
Property, Plant & Equipment	58.1	58.45	62.24	64.62	66.61	66.53
Other Intangible Assets	0.21	0.17	0.11	0.19	0.13	0.02
Long-Term Deferred Tax Assets	0.75	1.02	0.88	1.07	1.44	1.34
Other Long-Term Assets	-	-	-	1.52	1.71	-
Total Assets	81.68	84.89	81.45	84.83	86.72	83.24
Accounts Payable	9.06	7.51	8.8	12.42	13.56	9.99
Accrued Expenses	2.25	1.74	1.94	2.25	2.89	3.05
Short-Term Debt	-	-	-	-	2.93	-
Current Portion of Long-Term Debt	5.65	7.14	6.07	5.17	5.45	1.13
Current Portion of Leases	0.12	0.45	0.4	0.28	0.33	0.21
Other Current Liabilities	1.98	2.68	1.24	1.77	1.29	3.6
Total Current Liabilities	19.6	19.51	18.45	21.89	26.45	17.99
Long-Term Debt	21.99	26.13	33.66	35.26	34.2	39.23
Long-Term Leases	0.51	0.46	0.62	0.59	0.43	0.58
Long-Term Unearned Revenue	-	-	-	-	-	0.05
Total Liabilities	42.73	46.73	53.33	58.32	61.74	58.55
Common Stock	4.51	4.51	4.51	4.51	4.51	4.51
Retained Earnings	34.44	33.65	23.61	22	20.47	20.18
Shareholders' Equity	38.95	38.16	28.12	26.51	24.98	24.69
Total Liabilities & Equity	81.68	84.89	81.45	84.83	86.72	83.24
Total Debt	28.26	34.17	40.75	41.29	43.34	41.16
Net Cash (Debt)	-28.24	-30.3	-37.27	-40.25	-43.2	-36.16
Net Cash Per Share	-7.27	-7.80	-9.59	-10.36	-11.12	-9.31
Filing Date Shares Outstanding	3.89	3.89	3.89	3.89	3.89	3.89
Total Common Shares Outstanding	3.89	3.89	3.89	3.89	3.89	3.89
Working Capital	3.02	5.75	-0.22	-4.46	-9.61	-2.64
Book Value Per Share	10.02	9.82	7.24	6.82	6.43	6.35
Tangible Book Value	38.74	38	28.01	26.32	24.85	24.67
Tangible Book Value Per Share	9.97	9.78	7.21	6.77	6.39	6.35
Land	31.86	31.82	31.76	31.72	34.09	34.12
Machinery	51.64	51.37	50.91	51.37	54.44	55.21

Source: S&P Global Market Intelligence. Standard template. Financial Sources.