Vivanco Gruppe AG (FRA:VG0K)

Vivanco Gruppe AG Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2.59	1.69	3.23	6.06	7.6	8.21
Cash & Short-Term Investments	2.59	1.69	3.23	6.06	7.6	8.21
Cash Growth	-11.11%	-47.67%	-46.65%	-20.20%	-7.41%	304.40%
Accounts Receivable	1.3	7.06	9.28	13.74	15.45	20.91
Other Receivables	3.69	0.86	0.84	0.94	0.82	1.82
Receivables	5	7.92	10.12	14.68	16.27	22.73
Inventory	1.82	4.22	5.57	10.24	12.97	11.85
Other Current Assets	0.31	0.79	2.14	2.1	2.12	2.26
Total Current Assets	9.71	14.62	21.07	33.08	38.97	45.04
Property, Plant & Equipment	2.83	3.33	4.92	5.76	6.28	7.23
Goodwill	1.44	1.44	2.33	2.98	2.98	2.98
Other Intangible Assets	1.1	1.14	1.4	1.78	2.04	2.39
Long-Term Deferred Tax Assets	2.19	2.73	3.12	1.57	1.59	1.66
Long-Term Deferred Charges	0.01	0.01	0.01	0.06	0.15	0.71
Other Long-Term Assets	0.42	0.48	0.54	0.52	0.54	0.67
Total Assets	17.7	23.76	33.4	45.77	52.57	60.69
Accounts Payable	0.71	3.36	3.36	5.44	8.05	10.81
Accrued Expenses	-	4.22	4.84	9.59	9.37	15.07
Current Portion of Long-Term Debt	0.87	1.17	1.93	4.02	6.91	0.89
Current Portion of Leases	0.8	0.85	0.97	0.66	0.93	1.23
Current Income Taxes Payable	-	0.2	0.25	0.15	0.13	0.22
Other Current Liabilities	1.34	2.49	2.95	0.58	0.49	1.2
Total Current Liabilities	3.72	12.29	14.29	20.43	25.88	29.43
Long-Term Debt	17.12	14.23	15.15	16.66	17.43	20.72
Long-Term Leases	2.01	2.39	3.12	4.23	4.37	4.89
Long-Term Deferred Tax Liabilities	0.14	0.14	0.48	0.5	0.45	0.55
Other Long-Term Liabilities	0.03	0.03	0.02	0.19	0.15	0.12
Total Liabilities	23.06	29.11	33.12	42.07	48.34	55.77
Common Stock	5.51	5.51	5.51	5.51	5.51	5.51
Retained Earnings	-38.13	-38.12	-31.14	-27.77	-27.27	-26.59
Comprehensive Income & Other	27.27	27.27	25.86	25.88	25.88	25.88
Total Common Equity	-5.35	-5.35	0.23	3.62	4.12	4.79
Minority Interest	-	-	0.05	0.09	0.11	0.13
Shareholders' Equity	-5.35	-5.35	0.28	3.7	4.23	4.92
Total Liabilities & Equity	17.7	23.76	33.4	45.77	52.57	60.69
Total Debt	20.79	18.63	21.17	25.56	29.64	27.73
Net Cash (Debt)	-18.2	-16.94	-17.94	-19.5	-22.04	-19.52
Net Cash Per Share	-3.30	-3.08	-3.26	-3.54	-4.00	-3.54
Filing Date Shares Outstanding	5.51	5.51	5.51	5.51	5.51	5.51
Total Common Shares Outstanding	5.51	5.51	5.51	5.51	5.51	5.51
Working Capital	6	2.34	6.78	12.65	13.09	15.62
Book Value Per Share	-0.97	-0.97	0.04	0.66	0.75	0.87
Tangible Book Value	-7.89	-7.93	-3.5	-1.14	-0.91	-0.58
Tangible Book Value Per Share	-1.43	-1.44	-0.64	-0.21	-0.16	-0.11
Land	-	0.56	1.15	1.14	1.14	1.13
Machinery	-	4.02	4.58	4.68	4.63	4.55

Updated Dec 23, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.