Heng Sheng Holding Group Ltd
KOSDAQ:900270
Balance Sheet
Balance Sheet Decomposition
Heng Sheng Holding Group Ltd
Heng Sheng Holding Group Ltd
Balance Sheet
Heng Sheng Holding Group Ltd
| 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 |
28
|
63
|
161
|
750
|
836
|
698
|
1 020
|
1 114
|
1 271
|
1 335
|
1 325
|
1 459
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
28
|
62
|
161
|
749
|
836
|
698
|
1 020
|
1 114
|
1 271
|
1 335
|
1 325
|
1 459
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
2
|
|
| Total Receivables |
270
|
432
|
414
|
419
|
431
|
729
|
625
|
465
|
364
|
308
|
351
|
346
|
|
| Accounts Receivables |
270
|
388
|
365
|
417
|
419
|
458
|
497
|
331
|
264
|
207
|
229
|
237
|
|
| Other Receivables |
0
|
45
|
48
|
2
|
12
|
271
|
128
|
134
|
100
|
101
|
121
|
109
|
|
| Inventory |
72
|
64
|
65
|
75
|
26
|
34
|
31
|
26
|
27
|
21
|
17
|
29
|
|
| Other Current Assets |
91
|
23
|
33
|
38
|
29
|
15
|
11
|
8
|
3
|
2
|
2
|
1
|
|
| Total Current Assets |
461
|
582
|
673
|
1 281
|
1 322
|
1 475
|
1 687
|
1 613
|
1 666
|
1 682
|
1 695
|
1 838
|
|
| PP&E Net |
180
|
176
|
161
|
145
|
289
|
233
|
213
|
261
|
230
|
282
|
257
|
230
|
|
| PP&E Gross |
180
|
176
|
161
|
145
|
289
|
233
|
213
|
261
|
230
|
282
|
257
|
230
|
|
| Accumulated Depreciation |
42
|
57
|
74
|
90
|
104
|
117
|
139
|
166
|
197
|
219
|
245
|
287
|
|
| Intangible Assets |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
25
|
25
|
101
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
10
|
11
|
82
|
76
|
72
|
72
|
53
|
97
|
74
|
|
| Other Long-Term Assets |
15
|
15
|
94
|
17
|
55
|
57
|
55
|
64
|
51
|
1
|
1
|
1
|
|
| Total Assets |
656
N/A
|
798
+22%
|
953
+19%
|
1 555
+63%
|
1 703
+10%
|
1 848
+9%
|
2 031
+10%
|
2 010
-1%
|
2 020
+0%
|
2 019
0%
|
2 049
+2%
|
2 142
+5%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
66
|
46
|
81
|
89
|
87
|
72
|
77
|
75
|
67
|
56
|
52
|
53
|
|
| Accrued Liabilities |
13
|
13
|
12
|
12
|
12
|
13
|
14
|
13
|
13
|
12
|
12
|
13
|
|
| Short-Term Debt |
265
|
240
|
224
|
213
|
210
|
227
|
216
|
208
|
218
|
228
|
206
|
232
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
10
|
10
|
|
| Other Current Liabilities |
36
|
30
|
45
|
57
|
48
|
46
|
42
|
15
|
17
|
8
|
11
|
18
|
|
| Total Current Liabilities |
380
|
330
|
361
|
371
|
357
|
358
|
349
|
313
|
315
|
303
|
290
|
326
|
|
| Long-Term Debt |
9
|
16
|
15
|
23
|
13
|
10
|
6
|
1
|
10
|
10
|
3
|
12
|
|
| Deferred Income Tax |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
5
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
394
N/A
|
377
-4%
|
377
+0%
|
395
+5%
|
370
-6%
|
368
0%
|
355
-4%
|
314
-11%
|
325
+3%
|
313
-4%
|
293
-6%
|
338
+15%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
12
|
12
|
416
|
416
|
416
|
416
|
416
|
416
|
422
|
474
|
505
|
|
| Retained Earnings |
253
|
401
|
557
|
727
|
912
|
1 051
|
1 244
|
1 274
|
1 278
|
1 267
|
1 263
|
1 275
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
10
|
9
|
8
|
16
|
4
|
12
|
16
|
5
|
1
|
16
|
19
|
24
|
|
| Total Equity |
263
N/A
|
422
+61%
|
577
+37%
|
1 159
+101%
|
1 333
+15%
|
1 479
+11%
|
1 677
+13%
|
1 696
+1%
|
1 695
0%
|
1 705
+1%
|
1 756
+3%
|
1 804
+3%
|
|
| Total Liabilities & Equity |
656
N/A
|
798
+22%
|
953
+19%
|
1 555
+63%
|
1 703
+10%
|
1 848
+9%
|
2 031
+10%
|
2 010
-1%
|
2 020
+0%
|
2 019
0%
|
2 049
+2%
|
2 142
+5%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
60
|
60
|
60
|
80
|
80
|
80
|
80
|
80
|
80
|
83
|
126
|
152
|
|