China National Chemical Engineering Co Ltd
SSE:601117
Balance Sheet
Balance Sheet Decomposition
China National Chemical Engineering Co Ltd
China National Chemical Engineering Co Ltd
Balance Sheet
China National Chemical Engineering Co Ltd
| 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 |
6 637
|
13 758
|
14 852
|
17 756
|
18 869
|
15 574
|
16 062
|
16 359
|
21 351
|
23 270
|
27 299
|
31 173
|
38 868
|
0
|
0
|
43 204
|
42 647
|
|
| Cash |
0
|
0
|
0
|
28
|
14
|
10
|
8
|
10
|
13
|
15
|
7
|
6
|
7
|
0
|
0
|
43 204
|
42 647
|
|
| Cash Equivalents |
6 637
|
13 758
|
14 852
|
17 728
|
18 855
|
15 564
|
16 054
|
16 349
|
21 338
|
23 255
|
27 292
|
31 167
|
38 861
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
550
|
0
|
5
|
61
|
471
|
491
|
1 456
|
2 834
|
4 847
|
3 040
|
|
| Total Receivables |
3 889
|
4 538
|
5 248
|
8 172
|
9 574
|
12 621
|
15 209
|
19 849
|
20 375
|
24 257
|
27 392
|
33 424
|
55 664
|
71 755
|
80 486
|
92 563
|
97 728
|
|
| Accounts Receivables |
2 432
|
2 755
|
2 854
|
4 169
|
4 997
|
6 792
|
8 398
|
11 042
|
14 074
|
16 219
|
17 350
|
22 116
|
41 241
|
52 069
|
60 219
|
72 461
|
82 720
|
|
| Other Receivables |
1 457
|
1 783
|
2 394
|
4 003
|
4 577
|
5 829
|
6 811
|
8 807
|
6 301
|
8 038
|
10 042
|
11 308
|
14 423
|
19 686
|
20 266
|
20 103
|
15 008
|
|
| Inventory |
3 116
|
2 696
|
3 637
|
5 649
|
8 560
|
12 858
|
18 050
|
18 487
|
18 231
|
15 891
|
13 594
|
14 577
|
4 201
|
5 219
|
6 191
|
5 512
|
5 848
|
|
| Other Current Assets |
4 826
|
4 161
|
4 137
|
6 456
|
12 395
|
19 615
|
16 870
|
11 199
|
7 906
|
7 120
|
7 983
|
8 144
|
6 702
|
18 777
|
25 026
|
23 260
|
25 893
|
|
| Total Current Assets |
18 468
|
25 152
|
27 873
|
38 032
|
49 398
|
60 668
|
66 191
|
66 444
|
67 862
|
70 543
|
76 329
|
87 788
|
105 926
|
138 058
|
150 621
|
169 386
|
175 157
|
|
| PP&E Net |
2 999
|
3 201
|
3 913
|
4 931
|
5 280
|
6 525
|
10 486
|
11 331
|
11 462
|
10 905
|
10 791
|
9 601
|
11 873
|
16 152
|
18 572
|
22 803
|
25 131
|
|
| PP&E Gross |
2 999
|
3 201
|
3 913
|
4 931
|
5 280
|
6 525
|
10 486
|
11 331
|
11 462
|
10 905
|
10 791
|
9 601
|
11 873
|
16 152
|
18 572
|
22 803
|
25 131
|
|
| Accumulated Depreciation |
994
|
1 247
|
1 502
|
1 804
|
2 109
|
2 375
|
2 722
|
3 257
|
3 872
|
5 345
|
6 355
|
7 103
|
7 768
|
8 589
|
9 521
|
10 551
|
11 924
|
|
| Intangible Assets |
1 402
|
1 602
|
1 644
|
1 707
|
2 063
|
2 138
|
2 348
|
2 273
|
2 068
|
1 927
|
2 023
|
2 541
|
2 392
|
3 550
|
3 805
|
4 636
|
4 923
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
35
|
43
|
|
| Note Receivable |
915
|
881
|
539
|
561
|
1 036
|
820
|
895
|
85
|
235
|
775
|
3 648
|
11 199
|
10 821
|
13 741
|
14 271
|
14 011
|
19 227
|
|
| Long-Term Investments |
289
|
464
|
814
|
836
|
987
|
986
|
1 114
|
1 203
|
1 649
|
2 686
|
3 507
|
3 793
|
3 858
|
4 970
|
5 718
|
6 169
|
5 883
|
|
| Other Long-Term Assets |
373
|
301
|
244
|
342
|
331
|
317
|
366
|
409
|
608
|
645
|
724
|
944
|
1 138
|
1 404
|
1 559
|
2 075
|
3 058
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
35
|
43
|
|
| Total Assets |
24 447
N/A
|
31 601
+29%
|
35 027
+11%
|
46 409
+32%
|
59 094
+27%
|
71 453
+21%
|
81 400
+14%
|
81 746
+0%
|
83 884
+3%
|
87 481
+4%
|
97 023
+11%
|
115 865
+19%
|
136 008
+17%
|
177 896
+31%
|
194 566
+9%
|
219 115
+13%
|
233 421
+7%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
4 523
|
5 827
|
7 550
|
10 173
|
13 199
|
15 698
|
20 751
|
24 845
|
25 245
|
25 000
|
28 418
|
36 487
|
48 817
|
56 168
|
75 261
|
93 782
|
105 103
|
|
| Accrued Liabilities |
266
|
260
|
340
|
479
|
814
|
490
|
885
|
775
|
703
|
824
|
847
|
1 376
|
1 845
|
2 661
|
3 411
|
3 459
|
3 872
|
|
| Short-Term Debt |
1 468
|
685
|
319
|
394
|
408
|
699
|
919
|
1 583
|
3 479
|
3 784
|
4 481
|
2 738
|
4 615
|
12 712
|
4 264
|
4 092
|
7 095
|
|
| Current Portion of Long-Term Debt |
783
|
598
|
451
|
476
|
415
|
226
|
43
|
19
|
162
|
548
|
290
|
9 677
|
10 703
|
9 832
|
173
|
1 599
|
1 113
|
|
| Other Current Liabilities |
11 459
|
10 640
|
10 943
|
17 515
|
23 466
|
29 815
|
27 927
|
19 618
|
17 813
|
19 519
|
20 995
|
19 777
|
21 795
|
35 183
|
43 911
|
40 615
|
38 402
|
|
| Total Current Liabilities |
18 499
|
18 010
|
19 603
|
29 037
|
38 303
|
46 927
|
50 524
|
46 840
|
47 403
|
49 676
|
55 031
|
70 053
|
87 774
|
116 557
|
127 021
|
143 546
|
155 584
|
|
| Long-Term Debt |
885
|
981
|
850
|
451
|
407
|
824
|
4 152
|
5 258
|
5 715
|
5 437
|
4 844
|
5 989
|
5 382
|
6 997
|
7 543
|
9 894
|
7 378
|
|
| Deferred Income Tax |
4
|
8
|
21
|
36
|
35
|
22
|
22
|
28
|
22
|
21
|
16
|
26
|
26
|
142
|
180
|
150
|
155
|
|
| Minority Interest |
301
|
308
|
400
|
505
|
1 211
|
1 494
|
1 626
|
1 719
|
1 723
|
2 215
|
2 177
|
2 449
|
3 063
|
4 302
|
5 436
|
6 577
|
6 622
|
|
| Other Liabilities |
1 180
|
1 121
|
988
|
1 142
|
1 143
|
1 154
|
1 428
|
1 760
|
1 551
|
1 789
|
2 113
|
2 206
|
2 102
|
1 699
|
1 497
|
1 453
|
1 407
|
|
| Total Liabilities |
20 869
N/A
|
20 428
-2%
|
21 861
+7%
|
31 171
+43%
|
41 100
+32%
|
50 421
+23%
|
57 752
+15%
|
55 606
-4%
|
56 413
+1%
|
59 138
+5%
|
64 181
+9%
|
80 723
+26%
|
98 347
+22%
|
129 697
+32%
|
141 676
+9%
|
161 620
+14%
|
171 146
+6%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
3 700
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
6 109
|
6 109
|
6 109
|
6 109
|
|
| Retained Earnings |
205
|
1 184
|
2 805
|
4 928
|
7 761
|
10 903
|
13 584
|
15 937
|
17 316
|
18 363
|
19 766
|
22 187
|
24 765
|
28 092
|
32 461
|
36 947
|
41 632
|
|
| Additional Paid In Capital |
268
|
5 085
|
5 455
|
5 424
|
5 372
|
5 441
|
5 441
|
5 513
|
5 513
|
5 522
|
5 637
|
5 647
|
5 653
|
14 698
|
15 323
|
15 407
|
15 323
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
86
|
90
|
102
|
126
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
510
|
510
|
334
|
|
| Other Equity |
59
|
30
|
27
|
46
|
72
|
246
|
310
|
244
|
291
|
474
|
2 506
|
2 376
|
2 311
|
614
|
584
|
560
|
579
|
|
| Total Equity |
3 578
N/A
|
11 173
+212%
|
13 166
+18%
|
15 238
+16%
|
17 994
+18%
|
21 031
+17%
|
23 648
+12%
|
26 140
+11%
|
27 471
+5%
|
28 344
+3%
|
32 842
+16%
|
35 142
+7%
|
37 661
+7%
|
48 199
+28%
|
52 890
+10%
|
57 495
+9%
|
62 276
+8%
|
|
| Total Liabilities & Equity |
24 447
N/A
|
31 601
+29%
|
35 027
+11%
|
46 409
+32%
|
59 094
+27%
|
71 453
+21%
|
81 400
+14%
|
81 746
+0%
|
83 884
+3%
|
87 481
+4%
|
97 023
+11%
|
115 865
+19%
|
136 008
+17%
|
177 896
+31%
|
194 566
+9%
|
219 115
+13%
|
233 421
+7%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
3 700
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
4 933
|
6 109
|
6 050
|
6 050
|
6 109
|
|