Beijing Kingee Culture Development Co Ltd
SZSE:002721
Balance Sheet
Balance Sheet Decomposition
Beijing Kingee Culture Development Co Ltd
Beijing Kingee Culture Development Co Ltd
Balance Sheet
Beijing Kingee Culture Development Co Ltd
| 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 |
34
|
99
|
112
|
96
|
527
|
819
|
997
|
1 101
|
441
|
462
|
154
|
58
|
52
|
1 591
|
569
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
58
|
52
|
1 591
|
569
|
|
| Cash Equivalents |
34
|
99
|
112
|
96
|
527
|
818
|
996
|
1 100
|
439
|
462
|
154
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
546
|
|
| Total Receivables |
108
|
167
|
459
|
873
|
1 269
|
2 277
|
4 234
|
7 670
|
6 084
|
4 555
|
3 601
|
2 783
|
738
|
114
|
128
|
|
| Accounts Receivables |
93
|
114
|
388
|
755
|
1 128
|
1 942
|
2 716
|
6 186
|
4 080
|
4 192
|
3 180
|
2 281
|
298
|
14
|
34
|
|
| Other Receivables |
15
|
53
|
71
|
118
|
141
|
335
|
1 518
|
1 484
|
2 004
|
363
|
421
|
502
|
440
|
99
|
94
|
|
| Inventory |
507
|
535
|
795
|
679
|
710
|
2 501
|
2 934
|
4 120
|
3 172
|
4 199
|
4 505
|
3 549
|
3 145
|
387
|
493
|
|
| Other Current Assets |
41
|
76
|
130
|
90
|
151
|
397
|
396
|
513
|
1 336
|
885
|
639
|
582
|
36
|
9
|
363
|
|
| Total Current Assets |
691
|
878
|
1 496
|
1 738
|
2 657
|
5 994
|
8 561
|
13 404
|
11 032
|
10 102
|
8 899
|
6 971
|
4 126
|
2 100
|
2 100
|
|
| PP&E Net |
112
|
124
|
122
|
215
|
314
|
396
|
406
|
503
|
430
|
425
|
398
|
432
|
364
|
46
|
42
|
|
| PP&E Gross |
112
|
124
|
122
|
215
|
314
|
396
|
406
|
503
|
430
|
425
|
398
|
432
|
364
|
46
|
42
|
|
| Accumulated Depreciation |
8
|
16
|
24
|
31
|
40
|
86
|
117
|
163
|
148
|
162
|
163
|
215
|
225
|
46
|
40
|
|
| Intangible Assets |
3
|
2
|
9
|
28
|
27
|
94
|
143
|
209
|
136
|
112
|
102
|
72
|
60
|
9
|
9
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
537
|
1 513
|
2 768
|
1 862
|
1 571
|
227
|
193
|
69
|
9
|
9
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
10
|
2
|
6
|
13
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
18
|
43
|
50
|
92
|
209
|
151
|
147
|
145
|
142
|
5
|
5
|
|
| Other Long-Term Assets |
21
|
30
|
39
|
37
|
37
|
276
|
143
|
258
|
287
|
342
|
534
|
592
|
22
|
25
|
31
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
537
|
1 513
|
2 768
|
1 862
|
1 571
|
227
|
193
|
69
|
9
|
9
|
|
| Total Assets |
827
N/A
|
1 034
+25%
|
1 666
+61%
|
2 018
+21%
|
3 053
+51%
|
7 339
+140%
|
10 817
+47%
|
17 269
+60%
|
13 967
-19%
|
12 705
-9%
|
10 312
-19%
|
8 418
-18%
|
4 782
-43%
|
2 194
-54%
|
2 196
+0%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
248
|
62
|
77
|
18
|
97
|
123
|
316
|
1 112
|
1 419
|
250
|
374
|
322
|
289
|
6
|
2
|
|
| Accrued Liabilities |
2
|
5
|
21
|
15
|
15
|
62
|
89
|
188
|
67
|
89
|
95
|
96
|
412
|
15
|
8
|
|
| Short-Term Debt |
122
|
510
|
994
|
628
|
977
|
1 899
|
3 131
|
4 539
|
4 807
|
4 742
|
5 199
|
4 991
|
5 929
|
8
|
4
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
584
|
832
|
397
|
1 950
|
319
|
0
|
904
|
0
|
1 070
|
753
|
8
|
8
|
|
| Other Current Liabilities |
102
|
34
|
111
|
138
|
216
|
2 148
|
1 038
|
3 217
|
1 533
|
948
|
877
|
765
|
787
|
86
|
65
|
|
| Total Current Liabilities |
475
|
611
|
1 160
|
1 382
|
2 137
|
4 629
|
6 524
|
9 374
|
7 827
|
6 933
|
6 545
|
7 244
|
8 170
|
122
|
87
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
289
|
890
|
1 361
|
405
|
996
|
1 298
|
788
|
8
|
6
|
7
|
|
| Deferred Income Tax |
0
|
0
|
2
|
20
|
5
|
43
|
36
|
68
|
49
|
47
|
39
|
29
|
29
|
13
|
12
|
|
| Minority Interest |
0
|
0
|
1
|
8
|
18
|
310
|
779
|
937
|
315
|
50
|
104
|
224
|
281
|
0
|
0
|
|
| Other Liabilities |
0
|
3
|
3
|
3
|
2
|
6
|
381
|
843
|
816
|
66
|
91
|
87
|
9
|
0
|
0
|
|
| Total Liabilities |
475
N/A
|
614
+29%
|
1 166
+90%
|
1 413
+21%
|
2 163
+53%
|
5 278
+144%
|
8 609
+63%
|
12 582
+46%
|
9 412
-25%
|
8 092
-14%
|
7 868
-3%
|
7 924
+1%
|
7 935
+0%
|
141
-98%
|
106
-25%
|
|
| Equity | ||||||||||||||||
| Common Stock |
142
|
142
|
142
|
142
|
167
|
648
|
648
|
835
|
835
|
835
|
960
|
960
|
960
|
2 670
|
2 670
|
|
| Retained Earnings |
64
|
135
|
214
|
317
|
370
|
501
|
648
|
804
|
673
|
726
|
1 833
|
3 753
|
7 414
|
6 751
|
6 737
|
|
| Additional Paid In Capital |
145
|
143
|
144
|
145
|
353
|
912
|
912
|
3 049
|
3 049
|
3 049
|
3 306
|
3 286
|
3 300
|
6 241
|
6 242
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
107
|
85
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
11
|
13
|
14
|
0
|
0
|
|
| Total Equity |
352
N/A
|
420
+19%
|
500
+19%
|
605
+21%
|
890
+47%
|
2 061
+132%
|
2 208
+7%
|
4 687
+112%
|
4 554
-3%
|
4 613
+1%
|
2 443
-47%
|
493
-80%
|
3 153
N/A
|
2 053
N/A
|
2 089
+2%
|
|
| Total Liabilities & Equity |
827
N/A
|
1 034
+25%
|
1 666
+61%
|
2 018
+21%
|
3 053
+51%
|
7 339
+140%
|
10 817
+47%
|
17 269
+60%
|
13 967
-19%
|
12 705
-9%
|
10 312
-19%
|
8 418
-18%
|
4 782
-43%
|
2 194
-54%
|
2 196
+0%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
426
|
426
|
426
|
426
|
502
|
648
|
648
|
835
|
835
|
835
|
960
|
950
|
950
|
2 659
|
2 670
|
|