Anhui Yingjia Distillery Co Ltd
SSE:603198
Balance Sheet
Balance Sheet Decomposition
Anhui Yingjia Distillery Co Ltd
Anhui Yingjia Distillery Co Ltd
Balance Sheet
Anhui Yingjia Distillery Co Ltd
| 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 |
972
|
781
|
833
|
1 028
|
977
|
690
|
657
|
784
|
1 102
|
725
|
1 074
|
2 167
|
1 240
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
725
|
1 074
|
2 167
|
1 240
|
|
| Cash Equivalents |
972
|
781
|
833
|
1 028
|
977
|
690
|
657
|
784
|
1 102
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
347
|
0
|
250
|
150
|
1 288
|
1 016
|
2 123
|
2 449
|
2 213
|
3 139
|
|
| Total Receivables |
138
|
129
|
338
|
236
|
170
|
219
|
173
|
107
|
146
|
141
|
164
|
218
|
343
|
|
| Accounts Receivables |
69
|
74
|
72
|
61
|
71
|
69
|
55
|
48
|
57
|
51
|
45
|
54
|
195
|
|
| Other Receivables |
70
|
55
|
266
|
175
|
99
|
150
|
118
|
59
|
90
|
90
|
119
|
164
|
148
|
|
| Inventory |
1 005
|
1 068
|
1 182
|
1 647
|
1 957
|
2 098
|
2 391
|
2 698
|
3 020
|
3 520
|
4 010
|
4 472
|
5 043
|
|
| Other Current Assets |
128
|
45
|
21
|
458
|
1 012
|
963
|
1 131
|
61
|
66
|
54
|
73
|
94
|
98
|
|
| Total Current Assets |
2 242
|
2 023
|
2 374
|
3 716
|
4 115
|
4 221
|
4 502
|
4 938
|
5 349
|
6 563
|
7 771
|
9 166
|
9 862
|
|
| PP&E Net |
1 066
|
1 257
|
1 387
|
1 332
|
1 359
|
1 481
|
1 717
|
1 811
|
1 777
|
1 806
|
1 930
|
2 223
|
3 034
|
|
| PP&E Gross |
0
|
1 257
|
1 387
|
1 332
|
1 359
|
1 481
|
1 717
|
1 811
|
1 777
|
1 806
|
1 930
|
2 223
|
3 034
|
|
| Accumulated Depreciation |
0
|
361
|
435
|
547
|
649
|
780
|
880
|
987
|
1 110
|
1 307
|
1 425
|
1 593
|
1 685
|
|
| Intangible Assets |
75
|
79
|
80
|
90
|
114
|
120
|
127
|
120
|
116
|
124
|
174
|
252
|
249
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
82
|
87
|
104
|
89
|
|
| Other Long-Term Assets |
17
|
29
|
44
|
111
|
63
|
68
|
76
|
101
|
133
|
160
|
100
|
136
|
155
|
|
| Total Assets |
3 400
N/A
|
3 387
0%
|
3 885
+15%
|
5 249
+35%
|
5 651
+8%
|
5 890
+4%
|
6 421
+9%
|
6 969
+9%
|
7 381
+6%
|
8 735
+18%
|
10 060
+15%
|
11 881
+18%
|
13 389
+13%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
340
|
303
|
322
|
414
|
385
|
411
|
508
|
499
|
561
|
564
|
644
|
565
|
900
|
|
| Accrued Liabilities |
26
|
70
|
78
|
83
|
216
|
274
|
383
|
408
|
523
|
645
|
748
|
744
|
478
|
|
| Short-Term Debt |
20
|
37
|
39
|
188
|
158
|
141
|
179
|
176
|
186
|
161
|
257
|
262
|
640
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Current Liabilities |
1 007
|
709
|
840
|
865
|
898
|
884
|
932
|
1 034
|
807
|
1 148
|
1 315
|
1 601
|
1 184
|
|
| Total Current Liabilities |
1 393
|
1 118
|
1 278
|
1 550
|
1 656
|
1 710
|
2 002
|
2 117
|
2 078
|
2 517
|
2 964
|
3 172
|
3 202
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
131
|
|
| Deferred Income Tax |
2
|
1
|
1
|
3
|
1
|
1
|
19
|
37
|
72
|
80
|
75
|
66
|
52
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
5
|
7
|
8
|
17
|
20
|
48
|
37
|
41
|
28
|
|
| Other Liabilities |
27
|
46
|
50
|
44
|
56
|
53
|
56
|
51
|
70
|
62
|
54
|
73
|
132
|
|
| Total Liabilities |
1 421
N/A
|
1 166
-18%
|
1 329
+14%
|
1 596
+20%
|
1 718
+8%
|
1 771
+3%
|
2 084
+18%
|
2 221
+7%
|
2 239
+1%
|
2 707
+21%
|
3 132
+16%
|
3 378
+8%
|
3 545
+5%
|
|
| Equity | ||||||||||||||
| Common Stock |
720
|
720
|
720
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
|
| Retained Earnings |
798
|
1 041
|
1 376
|
1 586
|
1 869
|
2 056
|
2 275
|
2 645
|
3 039
|
3 887
|
4 867
|
6 262
|
7 811
|
|
| Additional Paid In Capital |
460
|
460
|
460
|
1 263
|
1 263
|
1 263
|
1 263
|
1 303
|
1 304
|
1 342
|
1 261
|
1 441
|
1 233
|
|
| Other Equity |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 979
N/A
|
2 221
+12%
|
2 556
+15%
|
3 653
+43%
|
3 932
+8%
|
4 119
+5%
|
4 338
+5%
|
4 748
+9%
|
5 142
+8%
|
6 029
+17%
|
6 929
+15%
|
8 503
+23%
|
9 844
+16%
|
|
| Total Liabilities & Equity |
3 400
N/A
|
3 387
0%
|
3 885
+15%
|
5 249
+35%
|
5 651
+8%
|
5 890
+4%
|
6 421
+9%
|
6 969
+9%
|
7 381
+6%
|
8 735
+18%
|
10 060
+15%
|
11 881
+18%
|
13 389
+13%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
720
|
720
|
720
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
|