Beijing Enterprises Urban Resources Group Ltd
HKEX:3718
Balance Sheet
Balance Sheet Decomposition
Beijing Enterprises Urban Resources Group Ltd
Beijing Enterprises Urban Resources Group Ltd
Balance Sheet
Beijing Enterprises Urban Resources Group Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
405
|
631
|
734
|
1 052
|
1 725
|
1 689
|
1 409
|
1 081
|
940
|
|
| Cash Equivalents |
405
|
631
|
734
|
1 052
|
1 725
|
1 689
|
1 409
|
1 081
|
940
|
|
| Short-Term Investments |
0
|
16
|
7
|
15
|
15
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
99
|
653
|
1 362
|
1 091
|
1 645
|
1 756
|
2 453
|
3 012
|
3 816
|
|
| Accounts Receivables |
77
|
380
|
656
|
778
|
1 089
|
1 269
|
1 949
|
2 481
|
3 352
|
|
| Other Receivables |
23
|
273
|
707
|
312
|
556
|
488
|
504
|
531
|
464
|
|
| Inventory |
69
|
54
|
87
|
45
|
47
|
61
|
51
|
54
|
75
|
|
| Other Current Assets |
6
|
111
|
161
|
85
|
106
|
158
|
173
|
138
|
207
|
|
| Total Current Assets |
580
|
1 465
|
2 352
|
2 287
|
3 539
|
3 360
|
4 086
|
4 285
|
5 037
|
|
| PP&E Net |
672
|
1 247
|
1 840
|
2 083
|
2 679
|
2 594
|
2 903
|
2 919
|
2 875
|
|
| PP&E Gross |
672
|
1 247
|
1 840
|
2 083
|
2 679
|
2 594
|
2 903
|
2 919
|
2 875
|
|
| Accumulated Depreciation |
13
|
111
|
206
|
320
|
588
|
735
|
1 091
|
1 473
|
1 679
|
|
| Intangible Assets |
0
|
70
|
62
|
116
|
288
|
5
|
179
|
498
|
481
|
|
| Goodwill |
121
|
201
|
393
|
280
|
295
|
248
|
248
|
248
|
17
|
|
| Note Receivable |
0
|
49
|
68
|
67
|
183
|
353
|
121
|
0
|
466
|
|
| Long-Term Investments |
4
|
20
|
34
|
32
|
43
|
38
|
40
|
41
|
49
|
|
| Other Long-Term Assets |
125
|
42
|
154
|
122
|
91
|
100
|
120
|
136
|
122
|
|
| Other Assets |
121
|
201
|
393
|
280
|
295
|
248
|
248
|
248
|
17
|
|
| Total Assets |
1 503
N/A
|
3 095
+106%
|
4 902
+58%
|
4 987
+2%
|
7 118
+43%
|
6 698
-6%
|
7 696
+15%
|
8 127
+6%
|
8 581
+6%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
27
|
76
|
122
|
161
|
233
|
225
|
342
|
447
|
596
|
|
| Accrued Liabilities |
16
|
163
|
220
|
211
|
31
|
20
|
24
|
33
|
41
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
209
|
390
|
418
|
678
|
1 013
|
330
|
823
|
1 313
|
970
|
|
| Other Current Liabilities |
221
|
810
|
694
|
568
|
1 045
|
790
|
884
|
801
|
1 075
|
|
| Total Current Liabilities |
473
|
1 439
|
1 453
|
1 618
|
2 322
|
1 366
|
2 072
|
2 594
|
2 682
|
|
| Long-Term Debt |
0
|
367
|
1 049
|
826
|
876
|
1 569
|
1 768
|
1 342
|
1 735
|
|
| Deferred Income Tax |
13
|
14
|
25
|
17
|
31
|
33
|
32
|
42
|
60
|
|
| Minority Interest |
165
|
338
|
589
|
444
|
656
|
600
|
615
|
690
|
730
|
|
| Other Liabilities |
119
|
172
|
231
|
269
|
221
|
266
|
250
|
296
|
290
|
|
| Total Liabilities |
771
N/A
|
2 331
+202%
|
3 347
+44%
|
3 173
-5%
|
4 107
+29%
|
3 834
-7%
|
4 739
+24%
|
4 965
+5%
|
5 497
+11%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
270
|
360
|
317
|
317
|
317
|
314
|
|
| Retained Earnings |
742
|
714
|
1 591
|
1 597
|
2 023
|
2 112
|
2 351
|
2 635
|
2 661
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
497
|
443
|
317
|
246
|
141
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Equity |
11
|
50
|
36
|
53
|
132
|
9
|
28
|
36
|
32
|
|
| Total Equity |
732
N/A
|
764
+4%
|
1 555
+104%
|
1 814
+17%
|
3 012
+66%
|
2 864
-5%
|
2 958
+3%
|
3 162
+7%
|
3 084
-2%
|
|
| Total Liabilities & Equity |
1 503
N/A
|
3 095
+106%
|
4 902
+58%
|
4 987
+2%
|
7 118
+43%
|
6 698
-6%
|
7 696
+15%
|
8 127
+6%
|
8 581
+6%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
2 700
|
2 700
|
2 700
|
2 700
|
3 600
|
3 600
|
3 600
|
3 596
|
3 557
|
|