Beijing Enterprises Holdings Ltd
DUS:BJEB
Balance Sheet
Balance Sheet Decomposition
Beijing Enterprises Holdings Ltd
Beijing Enterprises Holdings Ltd
Balance Sheet
Beijing Enterprises Holdings Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4 032
|
3 600
|
3 708
|
4 141
|
3 508
|
2 708
|
8 072
|
4 859
|
5 793
|
12 132
|
6 299
|
5 414
|
7 726
|
10 258
|
9 443
|
11 307
|
9 028
|
10 088
|
10 583
|
18 717
|
21 950
|
22 918
|
15 077
|
19 822
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 768
|
5 714
|
12 130
|
6 299
|
5 414
|
7 726
|
10 258
|
9 443
|
11 307
|
9 028
|
10 088
|
10 583
|
18 717
|
21 950
|
22 918
|
15 077
|
19 822
|
|
| Cash Equivalents |
4 032
|
3 600
|
3 708
|
4 141
|
3 508
|
2 708
|
8 072
|
91
|
79
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
45
|
47
|
49
|
50
|
46
|
10
|
39
|
1 874
|
3 811
|
2 314
|
6 280
|
6 823
|
3 070
|
950
|
4 251
|
4 665
|
8 814
|
7 847
|
11 576
|
10 643
|
10 541
|
7 569
|
13 781
|
11 138
|
|
| Total Receivables |
1 014
|
1 262
|
1 462
|
1 652
|
2 046
|
2 130
|
2 694
|
1 712
|
1 897
|
2 554
|
3 225
|
5 093
|
5 343
|
7 733
|
5 057
|
4 467
|
4 849
|
6 031
|
6 606
|
7 511
|
6 983
|
5 496
|
5 392
|
5 739
|
|
| Accounts Receivables |
493
|
572
|
744
|
790
|
929
|
458
|
1 120
|
1 056
|
1 098
|
1 347
|
1 586
|
3 866
|
4 393
|
5 321
|
3 544
|
3 677
|
4 013
|
5 217
|
6 029
|
6 771
|
6 219
|
4 894
|
4 400
|
5 135
|
|
| Other Receivables |
521
|
690
|
718
|
862
|
1 117
|
1 672
|
1 574
|
656
|
799
|
1 207
|
1 639
|
1 227
|
950
|
2 412
|
1 512
|
789
|
836
|
814
|
576
|
741
|
764
|
602
|
991
|
604
|
|
| Inventory |
943
|
972
|
1 006
|
1 240
|
1 575
|
1 649
|
2 342
|
3 067
|
2 995
|
3 727
|
5 286
|
5 914
|
5 661
|
5 393
|
4 644
|
4 953
|
5 294
|
5 139
|
5 189
|
5 144
|
5 807
|
4 999
|
5 150
|
6 816
|
|
| Other Current Assets |
626
|
648
|
586
|
116
|
410
|
67
|
151
|
1 444
|
1 680
|
1 053
|
2 407
|
4 048
|
4 407
|
8 689
|
10 243
|
8 445
|
5 418
|
3 690
|
3 675
|
4 781
|
5 485
|
7 209
|
6 761
|
6 212
|
|
| Total Current Assets |
6 659
|
6 529
|
6 810
|
7 200
|
7 584
|
6 564
|
13 299
|
12 956
|
16 177
|
21 780
|
23 498
|
27 292
|
26 207
|
33 023
|
33 638
|
33 836
|
33 403
|
32 796
|
37 629
|
46 797
|
49 313
|
45 441
|
46 161
|
49 727
|
|
| PP&E Net |
6 982
|
7 001
|
7 221
|
6 681
|
8 484
|
7 955
|
17 395
|
18 187
|
19 250
|
22 244
|
26 317
|
32 805
|
38 997
|
39 321
|
37 736
|
43 428
|
51 729
|
51 718
|
54 739
|
58 048
|
58 927
|
58 157
|
62 252
|
63 154
|
|
| PP&E Gross |
6 982
|
7 001
|
7 221
|
6 681
|
8 484
|
7 955
|
17 395
|
18 187
|
19 250
|
22 244
|
26 317
|
32 805
|
38 997
|
39 321
|
37 736
|
43 428
|
51 729
|
51 718
|
54 739
|
58 048
|
58 927
|
58 157
|
62 252
|
63 154
|
|
| Accumulated Depreciation |
2 098
|
2 597
|
3 068
|
3 388
|
3 875
|
3 805
|
5 194
|
6 218
|
7 479
|
9 084
|
10 964
|
12 441
|
15 109
|
17 158
|
18 692
|
27 738
|
32 622
|
34 296
|
36 631
|
42 920
|
43 613
|
40 773
|
44 880
|
47 110
|
|
| Intangible Assets |
1 272
|
1 755
|
1 649
|
1 991
|
1 895
|
1 753
|
2 283
|
2 965
|
2 854
|
2 504
|
2 524
|
439
|
670
|
2 496
|
2 533
|
6 022
|
6 756
|
6 253
|
7 158
|
7 643
|
7 920
|
7 562
|
7 450
|
7 608
|
|
| Goodwill |
80
|
140
|
293
|
330
|
276
|
44
|
7 044
|
8 538
|
8 649
|
7 246
|
7 454
|
7 549
|
7 660
|
8 900
|
8 928
|
15 772
|
16 910
|
16 553
|
16 332
|
16 762
|
15 177
|
14 304
|
14 841
|
14 668
|
|
| Note Receivable |
7
|
0
|
49
|
69
|
33
|
0
|
0
|
2 821
|
4 753
|
1 923
|
2 154
|
1 275
|
947
|
1 337
|
2 044
|
2 540
|
2 960
|
2 654
|
3 119
|
3 669
|
3 662
|
3 336
|
3 513
|
3 223
|
|
| Long-Term Investments |
1 493
|
1 801
|
1 764
|
1 433
|
942
|
875
|
4 474
|
5 621
|
6 587
|
10 433
|
14 383
|
16 805
|
31 438
|
35 294
|
33 999
|
37 422
|
55 944
|
60 091
|
64 253
|
68 198
|
68 470
|
60 030
|
62 156
|
63 350
|
|
| Other Long-Term Assets |
161
|
138
|
319
|
1 685
|
416
|
133
|
183
|
609
|
835
|
899
|
1 025
|
3 342
|
3 703
|
3 803
|
5 888
|
5 688
|
3 847
|
4 431
|
2 577
|
3 688
|
4 600
|
5 714
|
8 081
|
8 022
|
|
| Other Assets |
80
|
140
|
293
|
330
|
276
|
44
|
7 044
|
8 538
|
8 649
|
7 246
|
7 454
|
7 549
|
7 660
|
8 900
|
8 928
|
15 772
|
16 910
|
16 553
|
16 332
|
16 762
|
15 177
|
14 304
|
14 841
|
14 668
|
|
| Total Assets |
16 654
N/A
|
17 364
+4%
|
18 106
+4%
|
19 390
+7%
|
19 630
+1%
|
17 324
-12%
|
44 679
+158%
|
51 697
+16%
|
59 105
+14%
|
67 029
+13%
|
77 355
+15%
|
89 508
+16%
|
109 622
+22%
|
124 174
+13%
|
124 766
+0%
|
144 709
+16%
|
171 549
+19%
|
174 496
+2%
|
185 806
+6%
|
204 804
+10%
|
208 068
+2%
|
194 543
-7%
|
204 455
+5%
|
209 752
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 439
|
1 640
|
2 107
|
2 310
|
3 005
|
1 560
|
5 919
|
1 190
|
1 408
|
4 554
|
1 905
|
2 616
|
2 383
|
2 238
|
3 641
|
3 929
|
4 122
|
4 505
|
4 508
|
4 700
|
4 040
|
4 883
|
4 775
|
3 906
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
210
|
111
|
0
|
0
|
0
|
0
|
132
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
365
|
395
|
379
|
389
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2 856
|
1 780
|
1 786
|
2 100
|
2 505
|
1 334
|
2 641
|
3 173
|
3 038
|
2 320
|
5 705
|
6 277
|
7 290
|
17 776
|
7 048
|
18 419
|
6 392
|
1 539
|
11 899
|
20 126
|
24 950
|
21 979
|
34 584
|
36 241
|
|
| Other Current Liabilities |
195
|
241
|
355
|
420
|
444
|
551
|
879
|
5 617
|
6 439
|
7 917
|
8 677
|
11 301
|
16 231
|
15 103
|
15 619
|
16 912
|
21 436
|
23 141
|
22 641
|
25 701
|
26 491
|
23 568
|
22 487
|
21 280
|
|
| Total Current Liabilities |
4 491
|
3 661
|
4 248
|
4 830
|
5 954
|
3 655
|
9 550
|
9 979
|
10 885
|
14 791
|
16 287
|
20 327
|
25 904
|
35 118
|
26 307
|
39 260
|
31 950
|
29 185
|
39 048
|
50 528
|
55 845
|
50 825
|
62 224
|
61 816
|
|
| Long-Term Debt |
1 837
|
3 128
|
2 564
|
2 293
|
922
|
567
|
3 282
|
4 411
|
7 986
|
9 878
|
14 481
|
20 338
|
18 479
|
19 439
|
27 708
|
32 211
|
54 095
|
57 983
|
52 718
|
49 240
|
43 183
|
46 870
|
42 291
|
43 268
|
|
| Deferred Income Tax |
19
|
22
|
164
|
164
|
169
|
21
|
49
|
280
|
413
|
364
|
371
|
376
|
233
|
384
|
480
|
2 081
|
2 594
|
2 250
|
2 576
|
2 654
|
2 332
|
2 092
|
2 144
|
2 108
|
|
| Minority Interest |
3 174
|
3 148
|
3 545
|
3 720
|
4 064
|
4 189
|
4 689
|
6 679
|
7 712
|
6 668
|
7 587
|
8 030
|
10 047
|
10 920
|
10 465
|
10 718
|
11 605
|
11 343
|
11 733
|
12 529
|
12 223
|
11 544
|
12 052
|
12 734
|
|
| Other Liabilities |
28
|
63
|
38
|
502
|
79
|
22
|
360
|
716
|
805
|
1 060
|
1 020
|
827
|
937
|
1 137
|
1 618
|
3 118
|
3 736
|
4 062
|
4 450
|
4 956
|
4 863
|
4 082
|
4 746
|
4 945
|
|
| Total Liabilities |
9 549
N/A
|
10 021
+5%
|
10 560
+5%
|
11 508
+9%
|
11 187
-3%
|
8 453
-24%
|
17 932
+112%
|
22 065
+23%
|
27 800
+26%
|
32 761
+18%
|
39 746
+21%
|
49 898
+26%
|
55 601
+11%
|
66 997
+20%
|
66 579
-1%
|
87 388
+31%
|
103 981
+19%
|
104 824
+1%
|
110 525
+5%
|
119 907
+8%
|
118 445
-1%
|
115 413
-3%
|
123 457
+7%
|
124 871
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
62
|
62
|
62
|
62
|
62
|
62
|
114
|
114
|
114
|
114
|
114
|
114
|
127
|
30 402
|
30 402
|
30 402
|
30 402
|
30 402
|
30 402
|
30 402
|
28 389
|
28 340
|
28 340
|
28 340
|
|
| Retained Earnings |
2 166
|
2 402
|
2 606
|
2 947
|
3 365
|
3 523
|
4 609
|
6 299
|
7 963
|
9 834
|
11 713
|
14 013
|
17 299
|
21 282
|
25 673
|
29 909
|
35 738
|
42 365
|
49 074
|
53 316
|
57 671
|
57 251
|
61 180
|
64 756
|
|
| Additional Paid In Capital |
4 839
|
4 839
|
4 839
|
4 839
|
4 839
|
4 861
|
20 726
|
20 727
|
20 733
|
20 733
|
20 738
|
20 738
|
29 607
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
2
|
5
|
4
|
0
|
12
|
8
|
12
|
30
|
30
|
36
|
80
|
64
|
421
|
239
|
155
|
81
|
630
|
8
|
279
|
157
|
253
|
621
|
621
|
350
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
35
|
35
|
35
|
32
|
164
|
417
|
1 287
|
2 462
|
2 465
|
3 550
|
5 124
|
4 808
|
6 567
|
5 253
|
2 005
|
3 071
|
798
|
3 102
|
4 473
|
1 022
|
3 815
|
5 840
|
7 902
|
7 864
|
|
| Total Equity |
7 105
N/A
|
7 343
+3%
|
7 546
+3%
|
7 881
+4%
|
8 443
+7%
|
8 871
+5%
|
26 747
+202%
|
29 632
+11%
|
31 305
+6%
|
34 268
+9%
|
37 610
+10%
|
39 609
+5%
|
54 021
+36%
|
57 176
+6%
|
58 187
+2%
|
57 321
-1%
|
67 568
+18%
|
69 673
+3%
|
75 282
+8%
|
84 897
+13%
|
89 623
+6%
|
79 130
-12%
|
80 998
+2%
|
84 881
+5%
|
|
| Total Liabilities & Equity |
16 654
N/A
|
17 364
+4%
|
18 106
+4%
|
19 390
+7%
|
19 630
+1%
|
17 324
-12%
|
44 679
+158%
|
51 697
+16%
|
59 105
+14%
|
67 029
+13%
|
77 355
+15%
|
89 508
+16%
|
109 622
+22%
|
124 174
+13%
|
124 766
+0%
|
144 709
+16%
|
171 549
+19%
|
174 496
+2%
|
185 806
+6%
|
204 804
+10%
|
208 068
+2%
|
194 543
-7%
|
204 455
+5%
|
209 752
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
623
|
623
|
623
|
623
|
623
|
623
|
1 139
|
1 137
|
1 137
|
1 137
|
1 138
|
1 138
|
1 270
|
1 284
|
1 283
|
1 262
|
1 262
|
1 262
|
1 262
|
1 262
|
1 262
|
1 260
|
1 260
|
1 258
|
|