Chunil Express Co Ltd
KRX:000650
Balance Sheet
Balance Sheet Decomposition
Chunil Express Co Ltd
Chunil Express Co Ltd
Balance Sheet
Chunil Express Co 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 |
653
|
2 730
|
704
|
1 009
|
603
|
1 289
|
1 037
|
1 089
|
426
|
1 352
|
1 017
|
2 071
|
2 675
|
1 980
|
3 497
|
2 287
|
2 535
|
1 273
|
1 046
|
4 848
|
13 293
|
7 608
|
2 971
|
1 532
|
|
| Cash Equivalents |
653
|
2 730
|
704
|
1 009
|
603
|
1 289
|
1 037
|
1 089
|
426
|
1 352
|
1 017
|
2 071
|
2 675
|
1 980
|
3 497
|
2 287
|
2 535
|
1 273
|
1 046
|
4 848
|
13 293
|
7 608
|
2 971
|
1 532
|
|
| Short-Term Investments |
10 973
|
9 600
|
9 009
|
3 578
|
3 797
|
7 371
|
9 429
|
14 086
|
16 186
|
13 998
|
15 370
|
16 375
|
10 387
|
17 575
|
15 570
|
8 000
|
16 200
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
|
| Total Receivables |
790
|
758
|
1 448
|
1 259
|
1 240
|
940
|
1 137
|
1 240
|
1 360
|
1 403
|
1 585
|
1 743
|
1 903
|
2 181
|
2 405
|
2 271
|
9 885
|
10 974
|
10 471
|
1 289
|
996
|
1 260
|
1 522
|
1 530
|
|
| Accounts Receivables |
724
|
686
|
1 365
|
1 182
|
1 145
|
859
|
1 137
|
1 240
|
371
|
1 225
|
1 436
|
1 490
|
1 680
|
1 942
|
1 775
|
1 890
|
9 469
|
10 101
|
10 160
|
1 089
|
643
|
973
|
1 397
|
1 358
|
|
| Other Receivables |
66
|
72
|
83
|
77
|
95
|
81
|
0
|
0
|
989
|
178
|
149
|
253
|
223
|
239
|
630
|
381
|
416
|
873
|
311
|
200
|
353
|
287
|
125
|
172
|
|
| Inventory |
300
|
313
|
341
|
418
|
295
|
345
|
311
|
367
|
343
|
415
|
416
|
323
|
363
|
334
|
384
|
313
|
276
|
334
|
336
|
304
|
279
|
405
|
299
|
259
|
|
| Other Current Assets |
577
|
550
|
360
|
353
|
233
|
186
|
153
|
124
|
46
|
86
|
130
|
648
|
287
|
315
|
280
|
292
|
247
|
230
|
296
|
9 055
|
222
|
202
|
224
|
287
|
|
| Total Current Assets |
13 293
|
13 952
|
11 863
|
6 616
|
6 168
|
10 131
|
12 067
|
16 906
|
18 361
|
17 255
|
18 519
|
21 161
|
15 615
|
22 385
|
22 136
|
13 164
|
29 143
|
12 811
|
12 149
|
15 502
|
14 796
|
9 481
|
5 022
|
3 615
|
|
| PP&E Net |
20 837
|
24 186
|
22 047
|
22 449
|
22 208
|
22 581
|
22 828
|
20 332
|
21 806
|
11 208
|
11 005
|
10 408
|
11 190
|
14 268
|
15 205
|
13 709
|
15 739
|
16 752
|
19 184
|
17 961
|
14 407
|
12 617
|
13 977
|
12 374
|
|
| PP&E Gross |
20 837
|
24 186
|
22 047
|
22 449
|
22 208
|
22 581
|
22 828
|
20 332
|
21 806
|
11 208
|
11 005
|
10 408
|
11 190
|
14 268
|
15 205
|
13 709
|
15 739
|
16 752
|
19 184
|
17 961
|
14 407
|
12 617
|
13 977
|
12 374
|
|
| Accumulated Depreciation |
21 707
|
19 200
|
20 735
|
19 389
|
19 486
|
19 348
|
19 728
|
21 897
|
21 772
|
12 591
|
13 150
|
14 858
|
13 569
|
13 735
|
15 000
|
16 342
|
16 260
|
16 355
|
16 992
|
17 259
|
18 220
|
19 682
|
19 590
|
18 595
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
582
|
582
|
582
|
582
|
718
|
718
|
718
|
718
|
718
|
928
|
928
|
928
|
928
|
928
|
928
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109
|
107
|
76
|
56
|
|
| Long-Term Investments |
3 348
|
4 216
|
2 750
|
2 715
|
2 714
|
2 817
|
2 741
|
2 978
|
2 916
|
24 235
|
23 986
|
23 623
|
31 460
|
23 110
|
23 139
|
22 956
|
20 419
|
48 675
|
46 586
|
31 771
|
31 628
|
30 896
|
33 791
|
35 560
|
|
| Other Long-Term Assets |
1 242
|
1 195
|
576
|
434
|
2 464
|
580
|
574
|
618
|
607
|
537
|
587
|
1 454
|
1 491
|
1 793
|
1 871
|
1 996
|
1 824
|
1 454
|
1 197
|
859
|
838
|
818
|
949
|
971
|
|
| Total Assets |
38 721
N/A
|
43 549
+12%
|
37 235
-14%
|
32 214
-13%
|
33 554
+4%
|
36 109
+8%
|
38 209
+6%
|
40 834
+7%
|
43 689
+7%
|
53 816
+23%
|
54 679
+2%
|
57 228
+5%
|
60 339
+5%
|
62 273
+3%
|
63 068
+1%
|
52 542
-17%
|
67 842
+29%
|
80 409
+19%
|
80 045
0%
|
67 020
-16%
|
62 706
-6%
|
54 846
-13%
|
54 743
0%
|
53 503
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 695
|
1 455
|
1 810
|
1 873
|
1 849
|
1 845
|
2 128
|
1 984
|
2 322
|
2 403
|
1 816
|
1 873
|
1 706
|
1 623
|
1 374
|
1 472
|
1 443
|
1 376
|
1 533
|
797
|
931
|
1 360
|
1 210
|
1 279
|
|
| Accrued Liabilities |
1 960
|
1 873
|
1 925
|
1 652
|
1 712
|
2 068
|
1 951
|
2 121
|
1 934
|
1 302
|
1 323
|
2 951
|
3 386
|
3 274
|
2 967
|
3 214
|
3 257
|
3 981
|
4 605
|
3 228
|
3 229
|
3 293
|
3 499
|
3 476
|
|
| Short-Term Debt |
8 536
|
8 209
|
0
|
0
|
1 207
|
0
|
387
|
0
|
1 213
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 575
|
8 353
|
0
|
0
|
0
|
0
|
1 959
|
|
| Current Portion of Long-Term Debt |
613
|
0
|
5 000
|
1 000
|
0
|
0
|
900
|
0
|
900
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
611
|
556
|
546
|
11 552
|
623
|
11 626
|
|
| Other Current Liabilities |
5 470
|
4 136
|
3 762
|
3 162
|
3 462
|
4 626
|
4 084
|
3 876
|
3 424
|
5 610
|
5 765
|
5 055
|
5 432
|
5 464
|
6 633
|
3 797
|
10 673
|
2 962
|
2 744
|
4 189
|
1 458
|
1 802
|
3 359
|
1 806
|
|
| Total Current Liabilities |
18 274
|
15 673
|
12 496
|
7 687
|
8 230
|
8 540
|
9 450
|
7 981
|
9 794
|
9 315
|
8 905
|
9 878
|
10 525
|
10 362
|
10 975
|
8 483
|
15 373
|
9 894
|
17 846
|
8 771
|
6 163
|
18 007
|
8 691
|
20 146
|
|
| Long-Term Debt |
0
|
5 000
|
1 900
|
900
|
900
|
900
|
0
|
900
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 329
|
12 424
|
11 985
|
1 272
|
12 212
|
712
|
|
| Deferred Income Tax |
37
|
49
|
94
|
0
|
0
|
0
|
0
|
0
|
0
|
2 011
|
1 875
|
1 309
|
1 355
|
1 111
|
1 659
|
1 268
|
1 372
|
8 050
|
7 513
|
3 881
|
4 756
|
4 900
|
3 587
|
3 346
|
|
| Other Liabilities |
4 187
|
4 501
|
4 219
|
4 849
|
4 839
|
4 737
|
4 091
|
4 667
|
3 718
|
3 082
|
2 796
|
4 864
|
3 882
|
4 542
|
1 252
|
3 936
|
3 959
|
581
|
2 352
|
4 006
|
3 875
|
4 052
|
11 194
|
15 212
|
|
| Total Liabilities |
22 498
N/A
|
25 224
+12%
|
18 710
-26%
|
13 436
-28%
|
13 969
+4%
|
14 177
+1%
|
13 541
-4%
|
13 547
+0%
|
13 512
0%
|
14 408
+7%
|
13 575
-6%
|
16 051
+18%
|
15 762
-2%
|
16 014
+2%
|
13 886
-13%
|
13 687
-1%
|
20 704
+51%
|
18 525
-11%
|
29 041
+57%
|
29 081
+0%
|
26 778
-8%
|
28 230
+5%
|
35 684
+26%
|
39 416
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 615
|
6 000
|
6 360
|
6 360
|
6 360
|
6 360
|
6 742
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
7 146
|
|
| Retained Earnings |
10 132
|
12 239
|
12 080
|
12 334
|
13 135
|
15 481
|
17 843
|
20 089
|
22 978
|
32 357
|
34 056
|
34 129
|
37 528
|
39 208
|
42 132
|
31 806
|
40 090
|
32 681
|
23 323
|
14 940
|
12 966
|
4 191
|
5 689
|
12 085
|
|
| Additional Paid In Capital |
149
|
149
|
149
|
149
|
149
|
149
|
149
|
149
|
149
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
27
|
27
|
27
|
27
|
22
|
21
|
18
|
25
|
22
|
22
|
25
|
26
|
24
|
22
|
23
|
24
|
23
|
0
|
0
|
0
|
15 889
|
15 352
|
17 676
|
19 099
|
|
| Treasury Stock |
31
|
35
|
37
|
37
|
37
|
37
|
47
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
|
| Other Equity |
385
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22 130
|
20 608
|
15 926
|
0
|
0
|
0
|
0
|
|
| Total Equity |
16 223
N/A
|
18 325
+13%
|
18 525
+1%
|
18 779
+1%
|
19 585
+4%
|
21 932
+12%
|
24 669
+12%
|
27 286
+11%
|
30 177
+11%
|
39 408
+31%
|
41 104
+4%
|
41 176
+0%
|
44 576
+8%
|
46 259
+4%
|
49 182
+6%
|
38 855
-21%
|
47 139
+21%
|
61 884
+31%
|
51 004
-18%
|
37 939
-26%
|
35 928
-5%
|
26 616
-26%
|
19 059
-28%
|
14 086
-26%
|
|
| Total Liabilities & Equity |
38 721
N/A
|
43 549
+12%
|
37 235
-14%
|
32 214
-13%
|
33 554
+4%
|
36 109
+8%
|
38 209
+6%
|
40 834
+7%
|
43 689
+7%
|
53 816
+23%
|
54 679
+2%
|
57 228
+5%
|
60 339
+5%
|
62 273
+3%
|
63 068
+1%
|
52 542
-17%
|
67 842
+29%
|
80 409
+19%
|
80 045
0%
|
67 020
-16%
|
62 706
-6%
|
54 846
-13%
|
54 743
0%
|
53 503
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|