Semi-Annual Balance Sheet

CEL Corporation - Filing #7606240

Concept As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2022-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2021-02-28
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
As at
2020-02-29
Semi-annual balance sheet
Balance sheet
Assets
Current assets
Cash and deposits
19,485,606,000 JPY
19,332,338,000 JPY
7,090,168,000 JPY
6,617,058,000 JPY
Securities
16,972,000 JPY
16,972,000 JPY
42,953,000 JPY
42,953,000 JPY
Other
89,764,000 JPY
20,897,000 JPY
112,487,000 JPY
14,623,000 JPY
Allowance for doubtful accounts
-386,000 JPY
-386,000 JPY
-66,000 JPY
-66,000 JPY
Current assets
24,523,914,000 JPY
24,371,996,000 JPY
8,543,426,000 JPY
8,019,862,000 JPY
Prepaid expenses
52,238,000 JPY
43,262,000 JPY
Non-current assets
Property, plant and equipment
Buildings
Buildings, net
647,224,000 JPY
652,606,000 JPY
Property, plant and equipment
1,800,678,000 JPY
1,800,678,000 JPY
2,869,994,000 JPY
1,853,134,000 JPY
Structures
Structures, net
68,243,000 JPY
76,535,000 JPY
Machinery and equipment
Machinery and equipment, net
488,591,000 JPY
539,044,000 JPY
Vehicles
Vehicles, net
3,019,000 JPY
4,527,000 JPY
Tools, furniture and fixtures
Tools, furniture and fixtures, net
22,094,000 JPY
29,528,000 JPY
Land
571,465,000 JPY
571,465,000 JPY
550,893,000 JPY
550,893,000 JPY
Leased assets
Leased assets, net
JPY
203,630,000 JPY
Construction in progress
40,000 JPY
40,000 JPY
JPY
JPY
Other
Other, net
22,094,000 JPY
33,812,000 JPY
Accumulated depreciation
-490,472,000 JPY
-1,928,758,000 JPY
Intangible assets
Intangible assets
99,270,000 JPY
99,270,000 JPY
426,087,000 JPY
120,631,000 JPY
Software
96,910,000 JPY
120,631,000 JPY
Leased assets
JPY
305,456,000 JPY
Other
99,270,000 JPY
120,631,000 JPY
Investments and other assets
Investment securities
124,109,000 JPY
124,109,000 JPY
133,903,000 JPY
133,903,000 JPY
Shares of subsidiaries and associates
10,000,000 JPY
10,000,000 JPY
Investments and other assets
1,002,367,000 JPY
981,635,000 JPY
967,379,000 JPY
1,137,430,000 JPY
Investments in capital of subsidiaries and associates
JPY
373,111,000 JPY
Distressed receivables
6,662,000 JPY
4,350,000 JPY
Deferred tax assets
375,340,000 JPY
344,608,000 JPY
175,886,000 JPY
147,454,000 JPY
Other
520,227,000 JPY
502,916,000 JPY
670,688,000 JPY
472,961,000 JPY
Allowance for doubtful accounts
-17,310,000 JPY
-6,662,000 JPY
-13,100,000 JPY
-4,350,000 JPY
Non-current assets
2,902,316,000 JPY
2,881,584,000 JPY
4,263,460,000 JPY
3,111,196,000 JPY
Assets
2,234,639,000 JPY
269,185,000 JPY
27,426,230,000 JPY
20,291,159,000 JPY
JPY
4,631,245,000 JPY
27,253,581,000 JPY
7,135,070,000 JPY
5,565,992,000 JPY
2,246,133,000 JPY
12,806,887,000 JPY
11,131,058,000 JPY
259,843,000 JPY
2,143,534,000 JPY
909,529,000 JPY
5,559,040,000 JPY
6,952,000 JPY
7,240,894,000 JPY
Liabilities
Current liabilities
Accounts payable - trade
689,462,000 JPY
410,847,000 JPY
Short-term borrowings
1,180,000,000 JPY
1,180,000,000 JPY
1,290,000,000 JPY
1,290,000,000 JPY
Lease liabilities
JPY
143,222,000 JPY
Income taxes payable
5,314,092,000 JPY
5,289,666,000 JPY
211,349,000 JPY
170,441,000 JPY
Asset retirement obligations
JPY
JPY
74,326,000 JPY
74,326,000 JPY
Other
620,179,000 JPY
924,937,000 JPY
Advances received
548,915,000 JPY
548,915,000 JPY
850,303,000 JPY
672,369,000 JPY
Current liabilities
9,197,279,000 JPY
9,120,795,000 JPY
4,573,710,000 JPY
3,866,779,000 JPY
Unearned revenue
7,875,000 JPY
7,311,000 JPY
Accounts payable - other
116,298,000 JPY
230,549,000 JPY
Non-current liabilities
Non-current liabilities
458,168,000 JPY
458,168,000 JPY
717,729,000 JPY
492,354,000 JPY
Lease liabilities
JPY
36,616,000 JPY
Asset retirement obligations
JPY
26,315,000 JPY
Other
458,168,000 JPY
492,354,000 JPY
Liabilities
9,655,447,000 JPY
9,578,963,000 JPY
5,291,439,000 JPY
4,359,134,000 JPY
Other liabilities
Provision for bonuses
134,589,000 JPY
134,589,000 JPY
141,096,000 JPY
141,096,000 JPY
Deferred tax liabilities
JPY
33,608,000 JPY
Other liabilities
Net assets
Share capital
419,300,000 JPY
419,300,000 JPY
419,300,000 JPY
419,300,000 JPY
Shareholders' equity
Capital surplus
Legal capital surplus
192,500,000 JPY
192,500,000 JPY
Other capital surplus
3,318,000 JPY
3,318,000 JPY
Capital surplus
195,818,000 JPY
195,818,000 JPY
195,818,000 JPY
195,818,000 JPY
Retained earnings
Other retained earnings
Retained earnings brought forward
17,330,963,000 JPY
6,358,476,000 JPY
Other retained earnings
Retained earnings
17,427,129,000 JPY
17,330,963,000 JPY
7,008,436,000 JPY
6,358,476,000 JPY
Treasury shares
-293,494,000 JPY
-293,494,000 JPY
-219,013,000 JPY
-219,013,000 JPY
Shareholders' equity
17,748,753,000 JPY
17,652,588,000 JPY
7,404,541,000 JPY
6,754,581,000 JPY
Valuation and translation adjustments
Valuation difference on available-for-sale securities
22,029,000 JPY
22,029,000 JPY
17,342,000 JPY
17,342,000 JPY
Valuation and translation adjustments
22,029,000 JPY
22,029,000 JPY
110,905,000 JPY
17,342,000 JPY
Net assets
17,748,753,000 JPY
22,029,000 JPY
22,029,000 JPY
22,029,000 JPY
17,770,783,000 JPY
17,330,963,000 JPY
-293,494,000 JPY
195,818,000 JPY
192,500,000 JPY
17,674,617,000 JPY
195,818,000 JPY
17,652,588,000 JPY
17,427,129,000 JPY
JPY
419,300,000 JPY
-293,494,000 JPY
419,300,000 JPY
17,330,963,000 JPY
3,318,000 JPY
22,029,000 JPY
419,300,000 JPY
6,358,476,000 JPY
3,318,000 JPY
6,754,581,000 JPY
192,500,000 JPY
7,404,541,000 JPY
17,342,000 JPY
195,818,000 JPY
195,818,000 JPY
-219,013,000 JPY
-219,013,000 JPY
6,358,476,000 JPY
7,515,447,000 JPY
6,771,923,000 JPY
17,342,000 JPY
7,008,436,000 JPY
17,342,000 JPY
419,300,000 JPY
110,905,000 JPY
93,563,000 JPY
-200,209,000 JPY
94,386,000 JPY
11,640,000 JPY
419,300,000 JPY
6,339,495,000 JPY
5,912,946,000 JPY
5,912,946,000 JPY
-200,209,000 JPY
11,640,000 JPY
419,300,000 JPY
7,235,006,000 JPY
7,140,619,000 JPY
11,640,000 JPY
192,500,000 JPY
195,818,000 JPY
195,818,000 JPY
6,725,710,000 JPY
6,327,855,000 JPY
82,746,000 JPY
3,318,000 JPY
Liabilities and net assets
27,426,230,000 JPY
27,253,581,000 JPY
12,806,887,000 JPY
11,131,058,000 JPY

Talk to a Data Expert

Have a question? We'll get back to you promptly.