Kwg Living Group Holdings Ltd
HKEX:3913
Balance Sheet
Balance Sheet Decomposition
Kwg Living Group Holdings Ltd
Kwg Living Group Holdings Ltd
Balance Sheet
Kwg Living Group Holdings Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
254
|
176
|
417
|
2 960
|
1 234
|
1 848
|
1 443
|
1 146
|
|
| Cash |
254
|
176
|
417
|
2 960
|
1 234
|
1 848
|
1 443
|
1 146
|
|
| Total Receivables |
891
|
975
|
1 240
|
753
|
1 360
|
2 352
|
2 774
|
3 054
|
|
| Accounts Receivables |
215
|
327
|
567
|
607
|
1 062
|
2 052
|
2 441
|
2 784
|
|
| Other Receivables |
676
|
649
|
673
|
146
|
298
|
300
|
333
|
271
|
|
| Other Current Assets |
37
|
39
|
51
|
60
|
107
|
185
|
425
|
487
|
|
| Total Current Assets |
1 182
|
1 191
|
1 707
|
3 772
|
2 700
|
4 384
|
4 642
|
4 687
|
|
| PP&E Net |
6
|
8
|
13
|
15
|
16
|
103
|
79
|
60
|
|
| PP&E Gross |
6
|
8
|
13
|
15
|
16
|
103
|
79
|
60
|
|
| Accumulated Depreciation |
6
|
7
|
9
|
11
|
14
|
31
|
75
|
55
|
|
| Intangible Assets |
0
|
2
|
82
|
158
|
223
|
699
|
570
|
383
|
|
| Goodwill |
0
|
0
|
135
|
260
|
700
|
1 600
|
1 344
|
714
|
|
| Long-Term Investments |
0
|
4
|
6
|
8
|
1 344
|
17
|
20
|
23
|
|
| Other Long-Term Assets |
9
|
12
|
19
|
15
|
19
|
143
|
239
|
317
|
|
| Other Assets |
0
|
0
|
135
|
260
|
700
|
1 600
|
1 344
|
714
|
|
| Total Assets |
1 198
N/A
|
1 216
+2%
|
1 962
+61%
|
4 229
+116%
|
5 002
+18%
|
6 945
+39%
|
6 894
-1%
|
6 185
-10%
|
|
| Liabilities | |||||||||
| Accounts Payable |
99
|
128
|
177
|
154
|
246
|
575
|
535
|
609
|
|
| Accrued Liabilities |
37
|
47
|
126
|
150
|
174
|
283
|
228
|
218
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
39
|
40
|
21
|
|
| Current Portion of Long-Term Debt |
1
|
2
|
3
|
4
|
6
|
144
|
112
|
108
|
|
| Other Current Liabilities |
938
|
837
|
1 232
|
890
|
1 004
|
1 919
|
1 638
|
1 592
|
|
| Total Current Liabilities |
1 075
|
1 014
|
1 538
|
1 198
|
1 431
|
2 960
|
2 553
|
2 549
|
|
| Long-Term Debt |
2
|
2
|
5
|
3
|
1
|
384
|
492
|
401
|
|
| Deferred Income Tax |
1
|
1
|
22
|
34
|
54
|
172
|
140
|
93
|
|
| Minority Interest |
0
|
0
|
13
|
37
|
49
|
287
|
314
|
304
|
|
| Total Liabilities |
1 078
N/A
|
1 017
-6%
|
1 578
+55%
|
1 272
-19%
|
1 536
+21%
|
3 803
+148%
|
3 499
-8%
|
3 346
-4%
|
|
| Equity | |||||||||
| Common Stock |
0
|
0
|
0
|
17
|
17
|
18
|
18
|
18
|
|
| Retained Earnings |
120
|
200
|
385
|
474
|
1 154
|
968
|
1 208
|
638
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
2 539
|
2 415
|
2 189
|
2 189
|
2 189
|
|
| Other Equity |
0
|
0
|
0
|
74
|
120
|
33
|
20
|
6
|
|
| Total Equity |
120
N/A
|
200
+66%
|
385
+92%
|
2 957
+669%
|
3 467
+17%
|
3 142
-9%
|
3 395
+8%
|
2 838
-16%
|
|
| Total Liabilities & Equity |
1 198
N/A
|
1 216
+2%
|
1 962
+61%
|
4 229
+116%
|
5 002
+18%
|
6 945
+39%
|
6 894
-1%
|
6 185
-10%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
1 634
|
1 634
|
1 634
|
2 018
|
2 017
|
2 026
|
2 026
|
2 026
|
|