City Development Environment Co Ltd
SZSE:000885
Balance Sheet
Balance Sheet Decomposition
City Development Environment Co Ltd
City Development Environment Co Ltd
Balance Sheet
City Development Environment Co 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 |
1
|
7
|
13
|
25
|
19
|
71
|
44
|
359
|
374
|
261
|
346
|
218
|
162
|
90
|
701
|
411
|
367
|
700
|
762
|
1 864
|
1 234
|
1 333
|
1 246
|
911
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 234
|
1 333
|
1 246
|
911
|
|
| Cash Equivalents |
1
|
7
|
13
|
25
|
19
|
71
|
44
|
359
|
374
|
261
|
346
|
218
|
162
|
90
|
701
|
411
|
367
|
700
|
762
|
1 864
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
272
|
266
|
105
|
111
|
60
|
9
|
7
|
168
|
228
|
238
|
319
|
234
|
346
|
279
|
148
|
875
|
101
|
358
|
426
|
342
|
1 807
|
2 857
|
4 150
|
5 711
|
|
| Accounts Receivables |
63
|
55
|
32
|
24
|
19
|
6
|
6
|
107
|
135
|
154
|
73
|
75
|
85
|
80
|
85
|
131
|
45
|
56
|
155
|
229
|
984
|
1 876
|
2 934
|
4 465
|
|
| Other Receivables |
209
|
211
|
73
|
87
|
41
|
3
|
1
|
61
|
93
|
84
|
246
|
159
|
261
|
199
|
63
|
744
|
56
|
302
|
271
|
113
|
823
|
981
|
1 216
|
1 246
|
|
| Inventory |
23
|
21
|
37
|
29
|
24
|
49
|
37
|
267
|
273
|
284
|
395
|
434
|
398
|
379
|
330
|
311
|
17
|
18
|
8
|
12
|
36
|
64
|
77
|
103
|
|
| Other Current Assets |
1
|
6
|
4
|
1
|
2
|
26
|
32
|
38
|
186
|
204
|
76
|
104
|
129
|
134
|
116
|
273
|
43
|
6
|
17
|
468
|
1 036
|
136
|
156
|
184
|
|
| Total Current Assets |
296
|
300
|
204
|
166
|
106
|
155
|
121
|
832
|
1 060
|
988
|
1 135
|
990
|
1 035
|
882
|
1 295
|
1 871
|
528
|
1 089
|
1 212
|
2 688
|
4 114
|
4 391
|
5 630
|
6 909
|
|
| PP&E Net |
162
|
152
|
128
|
113
|
87
|
681
|
684
|
2 570
|
2 478
|
3 037
|
3 298
|
3 614
|
3 506
|
3 393
|
3 417
|
9 275
|
6 230
|
6 150
|
6 186
|
5 925
|
5 901
|
5 864
|
6 028
|
6 201
|
|
| PP&E Gross |
162
|
152
|
128
|
113
|
87
|
681
|
684
|
2 570
|
2 478
|
3 037
|
3 298
|
3 614
|
3 506
|
3 393
|
3 417
|
9 275
|
6 230
|
6 150
|
6 186
|
0
|
5 901
|
5 864
|
6 028
|
6 201
|
|
| Accumulated Depreciation |
245
|
258
|
215
|
211
|
224
|
45
|
88
|
592
|
782
|
972
|
1 211
|
1 533
|
1 849
|
2 149
|
2 454
|
5 301
|
2 777
|
3 019
|
3 258
|
0
|
3 953
|
4 302
|
4 676
|
5 148
|
|
| Intangible Assets |
0
|
0
|
16
|
16
|
48
|
11
|
46
|
243
|
305
|
297
|
290
|
349
|
398
|
384
|
402
|
395
|
10
|
105
|
416
|
1 500
|
11 075
|
14 153
|
16 428
|
16 601
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
97
|
67
|
67
|
67
|
67
|
0
|
0
|
0
|
0
|
5
|
7
|
7
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
666
|
457
|
1 379
|
1 210
|
691
|
423
|
292
|
342
|
359
|
193
|
130
|
|
| Long-Term Investments |
0
|
0
|
32
|
17
|
16
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
20
|
29
|
31
|
31
|
41
|
40
|
139
|
566
|
595
|
609
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
5
|
47
|
55
|
60
|
66
|
91
|
167
|
189
|
220
|
277
|
314
|
93
|
289
|
776
|
3 045
|
178
|
167
|
247
|
251
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
97
|
67
|
67
|
67
|
67
|
0
|
0
|
0
|
0
|
5
|
7
|
7
|
7
|
|
| Total Assets |
458
N/A
|
453
-1%
|
380
-16%
|
312
-18%
|
257
-18%
|
852
+232%
|
919
+8%
|
3 702
+303%
|
3 906
+6%
|
4 390
+12%
|
4 817
+10%
|
5 218
+8%
|
5 196
0%
|
5 663
+9%
|
5 935
+5%
|
13 330
+125%
|
8 102
-39%
|
8 355
+3%
|
9 054
+8%
|
13 491
+49%
|
21 755
+61%
|
25 507
+17%
|
29 128
+14%
|
30 708
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
41
|
48
|
40
|
33
|
38
|
68
|
88
|
300
|
267
|
468
|
678
|
602
|
554
|
596
|
761
|
1 086
|
772
|
845
|
1 192
|
1 934
|
2 272
|
2 855
|
3 188
|
3 357
|
|
| Accrued Liabilities |
38
|
102
|
61
|
152
|
160
|
21
|
38
|
125
|
115
|
137
|
30
|
18
|
27
|
53
|
54
|
98
|
57
|
58
|
75
|
96
|
191
|
227
|
248
|
272
|
|
| Short-Term Debt |
186
|
187
|
84
|
2
|
13
|
114
|
129
|
844
|
603
|
315
|
454
|
346
|
651
|
805
|
127
|
333
|
784
|
355
|
331
|
160
|
1 317
|
1 640
|
1 802
|
1 751
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
216
|
518
|
477
|
170
|
740
|
150
|
100
|
515
|
5
|
313
|
610
|
461
|
512
|
319
|
352
|
667
|
679
|
925
|
|
| Other Current Liabilities |
12
|
13
|
15
|
9
|
8
|
63
|
11
|
149
|
95
|
92
|
275
|
566
|
440
|
483
|
679
|
723
|
522
|
573
|
454
|
1 043
|
933
|
503
|
632
|
542
|
|
| Total Current Liabilities |
277
|
349
|
200
|
195
|
219
|
266
|
481
|
1 936
|
1 557
|
1 182
|
2 178
|
1 681
|
1 771
|
2 452
|
1 625
|
2 553
|
2 745
|
2 292
|
2 565
|
3 551
|
5 066
|
5 893
|
6 550
|
6 847
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
371
|
156
|
522
|
882
|
1 556
|
649
|
1 260
|
1 044
|
257
|
1 298
|
4 403
|
3 160
|
2 989
|
3 002
|
4 090
|
10 166
|
11 999
|
13 653
|
13 933
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
19
|
18
|
0
|
2
|
1
|
2
|
18
|
32
|
41
|
15
|
|
| Minority Interest |
0
|
1
|
1
|
1
|
1
|
65
|
83
|
241
|
353
|
408
|
474
|
521
|
539
|
586
|
633
|
668
|
145
|
152
|
363
|
564
|
746
|
890
|
982
|
1 081
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
31
|
29
|
26
|
48
|
83
|
98
|
117
|
172
|
317
|
185
|
288
|
101
|
546
|
151
|
166
|
400
|
356
|
|
| Total Liabilities |
277
N/A
|
351
+27%
|
201
-43%
|
197
-2%
|
220
+12%
|
702
+219%
|
726
+3%
|
2 730
+276%
|
2 821
+3%
|
3 171
+12%
|
3 349
+6%
|
3 566
+6%
|
3 474
-3%
|
3 432
-1%
|
3 745
+9%
|
7 959
+113%
|
6 236
-22%
|
5 723
-8%
|
6 033
+5%
|
8 753
+45%
|
16 147
+84%
|
18 979
+18%
|
21 626
+14%
|
22 232
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
160
|
160
|
160
|
160
|
160
|
160
|
160
|
160
|
253
|
253
|
253
|
328
|
427
|
475
|
475
|
475
|
496
|
496
|
496
|
642
|
642
|
642
|
642
|
642
|
|
| Retained Earnings |
369
|
448
|
423
|
487
|
566
|
558
|
516
|
407
|
290
|
160
|
89
|
271
|
340
|
508
|
525
|
2 244
|
1 314
|
1 932
|
2 441
|
2 999
|
3 905
|
4 865
|
5 838
|
6 812
|
|
| Additional Paid In Capital |
390
|
390
|
442
|
442
|
443
|
549
|
549
|
1 220
|
1 122
|
1 126
|
1 126
|
1 052
|
955
|
1 249
|
1 190
|
2 652
|
55
|
204
|
84
|
1 097
|
1 060
|
1 022
|
1 022
|
1 024
|
|
| 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
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
181
N/A
|
102
-44%
|
179
+75%
|
115
-36%
|
37
-68%
|
151
+308%
|
193
+28%
|
973
+404%
|
1 085
+12%
|
1 218
+12%
|
1 468
+21%
|
1 652
+13%
|
1 722
+4%
|
2 231
+30%
|
2 190
-2%
|
5 371
+145%
|
1 866
-65%
|
2 632
+41%
|
3 021
+15%
|
4 738
+57%
|
5 608
+18%
|
6 528
+16%
|
7 502
+15%
|
8 476
+13%
|
|
| Total Liabilities & Equity |
458
N/A
|
453
-1%
|
380
-16%
|
312
-18%
|
257
-18%
|
852
+232%
|
919
+8%
|
3 702
+303%
|
3 906
+6%
|
4 390
+12%
|
4 817
+10%
|
5 218
+8%
|
5 196
0%
|
5 663
+9%
|
5 935
+5%
|
13 330
+125%
|
8 102
-39%
|
8 355
+3%
|
9 054
+8%
|
13 491
+49%
|
21 755
+61%
|
25 507
+17%
|
29 128
+14%
|
30 708
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
296
|
296
|
296
|
296
|
296
|
296
|
296
|
296
|
467
|
467
|
467
|
467
|
467
|
519
|
519
|
519
|
543
|
543
|
543
|
642
|
642
|
642
|
642
|
642
|
|