China Union Holdings Ltd
SZSE:000036
Balance Sheet
Balance Sheet Decomposition
China Union Holdings Ltd
China Union Holdings Ltd
Balance Sheet
China Union Holdings Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | 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 |
573
|
847
|
894
|
811
|
1 906
|
2 017
|
1 813
|
896
|
1 341
|
1 702
|
1 078
|
1 233
|
1 243
|
340
|
1 202
|
2 849
|
1 328
|
4 615
|
5 444
|
4 060
|
2 111
|
3 898
|
1 962
|
1 591
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 111
|
3 897
|
1 961
|
1 588
|
|
| Cash Equivalents |
573
|
847
|
894
|
811
|
1 906
|
2 017
|
1 813
|
896
|
1 341
|
1 702
|
1 078
|
1 233
|
1 243
|
340
|
1 202
|
2 849
|
1 328
|
4 615
|
5 444
|
4 060
|
0
|
2
|
1
|
3
|
|
| Short-Term Investments |
1
|
7
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
434
|
524
|
819
|
960
|
1 500
|
970
|
1 341
|
545
|
|
| Total Receivables |
527
|
626
|
547
|
416
|
302
|
624
|
1 487
|
117
|
92
|
50
|
24
|
29
|
16
|
21
|
20
|
39
|
79
|
110
|
122
|
27
|
11
|
53
|
134
|
65
|
|
| Accounts Receivables |
328
|
388
|
332
|
65
|
44
|
142
|
528
|
2
|
1
|
2
|
4
|
6
|
5
|
3
|
3
|
2
|
27
|
27
|
27
|
17
|
1
|
44
|
7
|
13
|
|
| Other Receivables |
199
|
238
|
215
|
351
|
258
|
482
|
959
|
115
|
91
|
48
|
20
|
23
|
11
|
18
|
17
|
37
|
52
|
83
|
95
|
10
|
10
|
9
|
127
|
53
|
|
| Inventory |
1 681
|
1 052
|
1 248
|
570
|
1 106
|
1 392
|
2 319
|
1 477
|
915
|
1 710
|
1 582
|
1 755
|
1 693
|
3 156
|
4 013
|
4 419
|
4 626
|
3 337
|
3 274
|
3 195
|
3 090
|
2 116
|
2 987
|
2 601
|
|
| Other Current Assets |
46
|
128
|
136
|
779
|
639
|
922
|
458
|
16
|
48
|
18
|
290
|
374
|
344
|
30
|
93
|
83
|
61
|
76
|
103
|
87
|
274
|
8
|
7
|
5
|
|
| Total Current Assets |
2 828
|
2 661
|
2 828
|
2 578
|
3 952
|
4 953
|
6 077
|
2 506
|
2 396
|
3 481
|
2 974
|
3 392
|
3 296
|
3 547
|
5 328
|
7 589
|
6 528
|
8 662
|
9 762
|
8 330
|
6 987
|
7 046
|
6 431
|
4 804
|
|
| PP&E Net |
920
|
1 006
|
1 011
|
1 805
|
4 454
|
6 129
|
6 194
|
10
|
17
|
19
|
125
|
107
|
107
|
296
|
284
|
963
|
928
|
835
|
816
|
796
|
782
|
758
|
737
|
731
|
|
| PP&E Gross |
920
|
1 006
|
1 011
|
1 805
|
4 454
|
6 129
|
6 194
|
10
|
17
|
19
|
125
|
107
|
107
|
296
|
284
|
963
|
928
|
835
|
816
|
796
|
782
|
758
|
737
|
731
|
|
| Accumulated Depreciation |
348
|
435
|
497
|
273
|
203
|
221
|
451
|
32
|
31
|
35
|
50
|
27
|
31
|
38
|
47
|
60
|
82
|
71
|
93
|
115
|
138
|
161
|
184
|
201
|
|
| Intangible Assets |
97
|
95
|
229
|
136
|
107
|
330
|
357
|
11
|
10
|
8
|
9
|
7
|
6
|
7
|
6
|
9
|
8
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
15
|
15
|
11
|
11
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
19
|
31
|
34
|
34
|
0
|
|
| Long-Term Investments |
249
|
237
|
487
|
441
|
299
|
588
|
777
|
514
|
674
|
609
|
658
|
680
|
708
|
650
|
747
|
881
|
853
|
840
|
808
|
814
|
905
|
1 004
|
802
|
1 704
|
|
| Other Long-Term Assets |
2
|
3
|
2
|
55
|
4
|
8
|
2
|
17
|
10
|
47
|
86
|
71
|
68
|
69
|
99
|
283
|
403
|
549
|
739
|
882
|
878
|
391
|
392
|
376
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
15
|
15
|
11
|
11
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Assets |
4 096
N/A
|
4 001
-2%
|
4 557
+14%
|
5 015
+10%
|
8 816
+76%
|
12 024
+36%
|
13 423
+12%
|
3 069
-77%
|
3 118
+2%
|
4 175
+34%
|
3 862
-7%
|
4 267
+10%
|
4 196
-2%
|
4 569
+9%
|
6 464
+41%
|
9 725
+50%
|
8 719
-10%
|
10 893
+25%
|
12 142
+11%
|
10 844
-11%
|
9 586
-12%
|
9 236
-4%
|
8 398
-9%
|
7 619
-9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
689
|
426
|
431
|
160
|
1 019
|
1 967
|
3 297
|
47
|
70
|
216
|
196
|
194
|
149
|
78
|
118
|
686
|
625
|
343
|
167
|
405
|
565
|
442
|
274
|
202
|
|
| Accrued Liabilities |
424
|
323
|
305
|
189
|
130
|
168
|
663
|
123
|
211
|
706
|
687
|
4
|
8
|
13
|
70
|
18
|
76
|
63
|
45
|
60
|
35
|
205
|
49
|
46
|
|
| Short-Term Debt |
884
|
718
|
924
|
636
|
2 765
|
2 898
|
2 804
|
360
|
200
|
60
|
0
|
100
|
100
|
100
|
100
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
29
|
22
|
20
|
120
|
100
|
941
|
802
|
198
|
0
|
9
|
0
|
0
|
400
|
150
|
180
|
821
|
0
|
370
|
32
|
37
|
41
|
48
|
94
|
62
|
|
| Other Current Liabilities |
457
|
495
|
385
|
47
|
273
|
209
|
902
|
475
|
394
|
540
|
164
|
759
|
631
|
533
|
1 199
|
3 615
|
2 176
|
3 462
|
4 305
|
2 504
|
1 547
|
1 654
|
1 199
|
829
|
|
| Total Current Liabilities |
2 483
|
1 985
|
2 066
|
1 152
|
4 287
|
6 183
|
8 469
|
1 202
|
876
|
1 531
|
1 046
|
1 058
|
1 288
|
873
|
1 668
|
5 189
|
2 877
|
4 238
|
4 548
|
3 006
|
2 188
|
2 349
|
1 616
|
1 139
|
|
| Long-Term Debt |
83
|
267
|
125
|
1 667
|
1 866
|
2 880
|
2 236
|
392
|
440
|
240
|
290
|
550
|
190
|
1 032
|
1 951
|
350
|
597
|
1 175
|
1 907
|
1 973
|
1 346
|
587
|
537
|
489
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
187
|
185
|
186
|
140
|
129
|
122
|
121
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
419
|
517
|
575
|
431
|
918
|
985
|
1 011
|
266
|
278
|
499
|
561
|
628
|
663
|
617
|
642
|
646
|
675
|
625
|
698
|
920
|
1 041
|
954
|
868
|
872
|
|
| Other Liabilities |
127
|
118
|
114
|
49
|
49
|
49
|
52
|
53
|
42
|
43
|
42
|
42
|
41
|
41
|
41
|
41
|
40
|
41
|
40
|
40
|
40
|
40
|
40
|
40
|
|
| Total Liabilities |
3 112
N/A
|
2 887
-7%
|
2 880
0%
|
3 299
+15%
|
7 119
+116%
|
10 097
+42%
|
11 769
+17%
|
1 913
-84%
|
1 653
-14%
|
2 499
+51%
|
2 124
-15%
|
2 464
+16%
|
2 322
-6%
|
2 692
+16%
|
4 422
+64%
|
6 346
+44%
|
4 311
-32%
|
6 078
+41%
|
7 194
+18%
|
5 939
-17%
|
4 616
-22%
|
3 931
-15%
|
3 062
-22%
|
2 540
-17%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
360
|
360
|
450
|
450
|
450
|
1 124
|
1 124
|
1 124
|
1 124
|
1 124
|
1 124
|
1 124
|
1 124
|
1 124
|
1 140
|
1 142
|
1 141
|
1 141
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
|
| Retained Earnings |
270
|
398
|
430
|
442
|
440
|
658
|
276
|
130
|
152
|
383
|
452
|
511
|
591
|
625
|
695
|
2 043
|
3 044
|
3 442
|
3 232
|
3 190
|
3 255
|
3 589
|
3 621
|
3 661
|
|
| Additional Paid In Capital |
356
|
356
|
797
|
802
|
808
|
145
|
254
|
162
|
189
|
169
|
162
|
168
|
127
|
128
|
251
|
232
|
239
|
232
|
232
|
232
|
232
|
232
|
232
|
232
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
37
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
297
|
|
| Other Equity |
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
985
N/A
|
1 113
+13%
|
1 677
+51%
|
1 716
+2%
|
1 697
-1%
|
1 927
+14%
|
1 654
-14%
|
1 156
-30%
|
1 465
+27%
|
1 676
+14%
|
1 738
+4%
|
1 803
+4%
|
1 874
+4%
|
1 877
+0%
|
2 041
+9%
|
3 379
+66%
|
4 408
+30%
|
4 815
+9%
|
4 948
+3%
|
4 905
-1%
|
4 970
+1%
|
5 305
+7%
|
5 336
+1%
|
5 080
-5%
|
|
| Total Liabilities & Equity |
4 096
N/A
|
4 001
-2%
|
4 557
+14%
|
5 015
+10%
|
8 816
+76%
|
12 024
+36%
|
13 423
+12%
|
3 069
-77%
|
3 118
+2%
|
4 175
+34%
|
3 862
-7%
|
4 267
+10%
|
4 196
-2%
|
4 569
+9%
|
6 464
+41%
|
9 725
+50%
|
8 719
-10%
|
10 893
+25%
|
12 142
+11%
|
10 844
-11%
|
9 586
-12%
|
9 236
-4%
|
8 398
-9%
|
7 619
-9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 169
|
1 169
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 461
|
1 483
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
|