Liqun Commercial Group Co Ltd
SSE:601366
Balance Sheet
Balance Sheet Decomposition
Liqun Commercial Group Co Ltd
Liqun Commercial Group Co Ltd
Balance Sheet
Liqun Commercial Group Co Ltd
| 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 |
395
|
540
|
674
|
367
|
2 222
|
178
|
739
|
558
|
523
|
503
|
924
|
|
| Cash |
0
|
7
|
8
|
8
|
20
|
13
|
13
|
558
|
523
|
503
|
924
|
|
| Cash Equivalents |
395
|
533
|
666
|
359
|
2 202
|
165
|
726
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
157
|
156
|
345
|
273
|
640
|
885
|
900
|
1 365
|
1 141
|
780
|
840
|
|
| Accounts Receivables |
95
|
108
|
131
|
129
|
151
|
162
|
206
|
269
|
434
|
231
|
226
|
|
| Other Receivables |
62
|
48
|
214
|
144
|
489
|
723
|
694
|
1 096
|
707
|
549
|
614
|
|
| Inventory |
1 498
|
1 499
|
1 388
|
1 275
|
2 061
|
2 106
|
1 679
|
1 889
|
2 511
|
2 562
|
2 584
|
|
| Other Current Assets |
243
|
280
|
273
|
935
|
409
|
899
|
684
|
764
|
815
|
921
|
993
|
|
| Total Current Assets |
2 293
|
2 475
|
2 679
|
2 851
|
5 332
|
4 068
|
4 002
|
4 577
|
4 990
|
4 766
|
5 100
|
|
| PP&E Net |
2 865
|
3 431
|
3 258
|
3 869
|
5 575
|
5 877
|
6 741
|
9 948
|
10 105
|
9 477
|
8 411
|
|
| PP&E Gross |
0
|
3 431
|
3 258
|
3 869
|
5 575
|
5 877
|
6 741
|
9 948
|
10 105
|
9 477
|
8 411
|
|
| Accumulated Depreciation |
0
|
866
|
998
|
1 142
|
1 680
|
1 914
|
2 157
|
3 805
|
4 306
|
4 728
|
5 076
|
|
| Intangible Assets |
688
|
668
|
586
|
575
|
1 112
|
1 206
|
1 219
|
1 210
|
1 189
|
1 052
|
1 013
|
|
| Long-Term Investments |
98
|
95
|
382
|
368
|
358
|
346
|
516
|
519
|
518
|
513
|
491
|
|
| Other Long-Term Assets |
734
|
89
|
153
|
158
|
495
|
538
|
621
|
697
|
909
|
790
|
1 206
|
|
| Total Assets |
6 680
N/A
|
6 758
+1%
|
7 059
+4%
|
7 821
+11%
|
12 871
+65%
|
12 035
-6%
|
13 099
+9%
|
16 950
+29%
|
17 711
+4%
|
16 598
-6%
|
16 220
-2%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
806
|
791
|
963
|
1 024
|
1 573
|
1 400
|
1 193
|
1 181
|
1 572
|
1 377
|
1 390
|
|
| Accrued Liabilities |
50
|
128
|
147
|
173
|
231
|
173
|
214
|
212
|
261
|
237
|
221
|
|
| Short-Term Debt |
2 479
|
2 485
|
2 260
|
1 168
|
1 792
|
2 816
|
2 651
|
3 676
|
3 774
|
3 686
|
4 269
|
|
| Current Portion of Long-Term Debt |
109
|
39
|
39
|
35
|
163
|
128
|
128
|
403
|
425
|
295
|
285
|
|
| Other Current Liabilities |
724
|
607
|
724
|
739
|
3 663
|
2 206
|
2 062
|
2 615
|
2 810
|
2 424
|
2 153
|
|
| Total Current Liabilities |
4 168
|
4 050
|
4 134
|
3 140
|
7 422
|
6 723
|
6 248
|
8 087
|
8 842
|
8 018
|
8 317
|
|
| Long-Term Debt |
260
|
221
|
182
|
130
|
607
|
385
|
1 859
|
4 120
|
4 135
|
3 914
|
3 148
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
230
|
228
|
209
|
199
|
431
|
395
|
372
|
|
| Minority Interest |
0
|
0
|
0
|
2
|
2
|
7
|
7
|
39
|
35
|
33
|
27
|
|
| Other Liabilities |
20
|
19
|
16
|
13
|
12
|
17
|
17
|
25
|
53
|
38
|
40
|
|
| Total Liabilities |
4 448
N/A
|
4 290
-4%
|
4 332
+1%
|
3 285
-24%
|
8 273
+152%
|
7 359
-11%
|
8 340
+13%
|
12 469
+50%
|
13 496
+8%
|
12 399
-8%
|
11 905
-4%
|
|
| Equity | ||||||||||||
| Common Stock |
685
|
685
|
685
|
861
|
861
|
861
|
861
|
861
|
850
|
850
|
914
|
|
| Retained Earnings |
1 109
|
1 345
|
1 604
|
1 912
|
1 942
|
2 049
|
2 066
|
1 786
|
1 486
|
1 431
|
1 433
|
|
| Additional Paid In Capital |
438
|
438
|
438
|
1 763
|
1 796
|
1 766
|
1 763
|
1 706
|
1 709
|
1 716
|
2 012
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
5
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
160
|
103
|
61
|
30
|
211
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
230
|
229
|
228
|
228
|
164
|
|
| Total Equity |
2 232
N/A
|
2 467
+11%
|
2 727
+11%
|
4 535
+66%
|
4 598
+1%
|
4 676
+2%
|
4 759
+2%
|
4 481
-6%
|
4 216
-6%
|
4 199
0%
|
4 316
+3%
|
|
| Total Liabilities & Equity |
6 680
N/A
|
6 758
+1%
|
7 059
+4%
|
7 821
+11%
|
12 871
+65%
|
12 035
-6%
|
13 099
+9%
|
16 950
+29%
|
17 711
+4%
|
16 598
-6%
|
16 220
-2%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
685
|
685
|
685
|
861
|
861
|
861
|
834
|
834
|
834
|
842
|
875
|
|