SHENZHENSPECIALECONOMICZONEREALESTATE
&PROPERTIES(GROUP)CO.,LTD.
INTERIMREPORT2025
2025-023
[28August2025]
PartIImportantNotes,TableofContentsandDefinitionsTheBoardofDirectors(orthe“Board”),theSupervisoryCommitteeaswellasthedirectors,supervisorsandseniormanagementofShenZhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.(hereinafterreferredtoasthe“Company”)herebyguaranteethefactuality,accuracyandcompletenessofthecontentsofthisReportanditssummary,andshallbejointlyandseverallyliableforanymisrepresentations,misleadingstatementsormaterialomissionstherein.TangXiaoping,theCompany’sGeneralManager,WangJianfei,theCompany’sChiefFinancialOfficer,andZhouHongpu,headoftheCompany’sfinancialdepartment(equivalenttofinancialmanager)herebyguaranteethattheFinancialStatementscarriedinthisReportarefactual,accurateandcomplete.AlltheCompany’sdirectorshaveattendedtheBoardmeetingforthereviewofthisReportanditssummary.CertaindescriptionsabouttheCompany’soperatingplansorworkarrangementsforthefuturementionedinthisReportanditssummary,theimplementationofwhichissubjecttovariousfactors,shallNOTbeconsideredaspromisestoinvestors.Therefore,investorsandinterestedpartiesareremindedtobesufficientlyawareoftherisksinvolvedandunderstandthedifferencesbetweenplans,forecastsandpromises.TheCompanyhasnointerimdividendplan,eitherintheformofcashorstock.
TableofContents
PartIImportantNotes,TableofContentsandDefinitions ...... 2
PartIICorporateInformationandKeyFinancialInformation ...... 6
PartIIIManagementDiscussionandAnalysis ...... 9
PartIVCorporateGovernance,EnvironmentandSociety ...... 23
PartVSignificantEvents ...... 24
PartVIShareChangesandShareholderInformation ...... 29
PartVIIBonds ...... 33
PartVIIIFinancialStatements ...... 34
PartIXOtherReportedData ...... 165
DocumentsAvailableforReference
1.ThefinancialstatementswiththepersonalsignaturesandstampsoftheCompany’slegalrepresentative,ChiefFinancialOfficerandheadofthefinancialdepartment;and
2.TheoriginalsofallthedocumentsandannouncementsdisclosedbytheCompanyonSecuritiesTimes,ChinaSecuritiesJournalandTaKungPaoduringtheReportingPeriod.
Definitions
| Term | Definition |
| “ShenzhenSASAC”orthe“MunicipalSASAC” | TheState-ownedAssetsSupervisionandAdministrationCommissionofthePeople’sGovernmentofShenzhenMunicipal |
| SIHC | ShenzhenInvestmentHoldingsCo.,Ltd. |
| The“Company”,the“Group”,“SPG”or“we” | ShenZhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.anditsconsolidatedsubsidiaries,exceptwherethecontextotherwiserequires |
| PetrelHotel | ShenzhenPetrelHotelCo.,Ltd. |
| ZhentongEngineering | ShenzhenZhentongEngineeringCo.,Ltd. |
| HuazhanConstructionSupervision | ShenzhenHuazhanConstructionSupervisionCo.,Ltd. |
| JianbangGroup | GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd. |
| ChuanqiRealEstateDevelopment | ShenzhenSPGChuanqiRealEstateDevelopmentCo.,Ltd. |
| Guangmingli | SPGGuangmingli |
| Linxinyuan | SPGLinxinyuan |
| Cuilinyuan | SPGCuilinyuan |
PartIICorporateInformationandKeyFinancialInformationICorporateInformation
| Stockname | SPG,SPG-B | Stockcode | 000029,200029 |
| Stockexchangeforstocklisting | ShenzhenStockExchange | ||
| CompanynameinChinese | 深圳经济特区房地产(集团)股份有限公司 | ||
| Abbr.(ifany) | 深房集团 | ||
| CompanynameinEnglish(ifany) | ShenZhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd. | ||
| Abbr.(ifany) | SPG | ||
| Legalrepresentative | TangXiaoping | ||
IIContactInformation
| BoardSecretary | SecuritiesRepresentative | |
| Name | LuoYi | HongLu |
| Address | 47/F,SPGPlaza,RenminSouthRoad,LuohuDistrict,Shenzhen,Guangdong,P.R.China | 47/F,SPGPlaza,RenminSouthRoad,LuohuDistrict,Shenzhen,Guangdong,P.R.China |
| Tel. | (86755)25108897 | (86755)25108837 |
| Fax | (86755)82294024 | (86755)82294024 |
| Emailaddress | spg@sfjt.sihc.com.cn | spg@sfjt.sihc.com.cn |
IIIOtherInformation
1.ContactInformationoftheCompanyIndicatebytickmarkwhetheranychangeoccurredtotheregisteredaddress,officeaddressandtheirzipcodes,websiteaddress,emailaddressandothercontactinformationoftheCompanyintheReportingPeriod.
□Applicable?NotapplicableNochangeoccurredtothesaidinformationintheReportingPeriod,whichcanbefoundinthe2024AnnualReport.
2.MediaforInformationDisclosureandPlacewherethisReportisKeptIndicatebytickmarkwhetheranychangeoccurredtotheinformationdisclosuremediaandtheplaceforkeepingtheCompany’speriodicreportsintheReportingPeriod.
□Applicable?NotapplicableThewebsiteofthestockexchange,themediaandotherwebsiteswheretheCompany’speriodicreportsaredisclosed,aswellastheplaceforkeepingsuchreportsdidnotchangeintheReportingPeriod.Thesaidinformationcanbefoundinthe2024AnnualReport.
3.OtherInformation
IndicatebytickmarkwhetheranychangeoccurredtootherinformationintheReportingPeriod.
□Applicable?Notapplicable
IVKeyFinancialInformation
Indicatebytickmarkwhetherthereisanyretrospectivelyrestateddatuminthetablebelow.
□Yes?No
| H12025 | H12024 | Change(%) | |
| Operatingrevenue(RMB) | 637,366,221.35 | 134,225,119.43 | 374.85% |
| Netprofitattributabletothelistedcompany’sshareholders(RMB) | 103,027,646.42 | 5,622,791.39 | 1,732.32% |
| Netprofitattributabletothelistedcompany’sshareholdersbeforeexceptionalgainsandlosses(RMB) | 94,352,487.97 | -5,197,127.55 | 1,915.47% |
| Netcashgeneratedfrom/usedinoperatingactivities(RMB) | -87,422,241.58 | -108,449,532.06 | 19.39% |
| Basicearningspershare(RMB/share) | 0.1018 | 0.0056 | 1,717.86% |
| Dilutedearningspershare(RMB/share) | 0.1018 | 0.0056 | 1,717.86% |
| Weightedaveragereturnonequity(%) | 2.89% | 0.11% | 2.78% |
| June30,2025 | December31,2024 | Change(%) | |
| Totalassets(RMB) | 5,409,969,607.96 | 5,987,780,656.67 | -9.65% |
| Equityattributabletothelistedcompany’sshareholders(RMB) | 3,621,509,037.29 | 3,512,112,493.42 | 3.11% |
VAccountingDataDifferencesunderChineseAccountingStandards(CAS)andInternationalFinancialReportingStandards(IFRS)andForeignAccountingStandards
1.NetProfitandEquityDifferencesunderCASandIFRS
□Applicable?NotapplicableNosuchdifferencesfortheReportingPeriod.
2.NetProfitandEquityDifferencesunderCASandForeignAccountingStandards
□Applicable?NotapplicableNosuchdifferencesfortheReportingPeriod.VIExceptionalGainsandLosses
?Applicable□Notapplicable
Unit:RMB
| Item | Amount | Note |
| Gainorlossonassetsentrustedtootherentitiesforinvestmentormanagement | 8,662,388.50 | Changeinfairvalueofmonetaryfundinvestments |
| Non-operatingincomeandexpenseotherthantheabove | 18,496.60 |
| Less:Incometaxeffects | 4,624.15 |
| Non-controllinginterestseffects(netoftax) | 1,102.50 |
| Total | 8,675,158.45 |
Detailsofothergainsandlossesthatmeetthedefinitionofexceptionalgain/loss:
□Applicable?NotapplicableNosuchcasesfortheReportingPeriod.ExplanationofwhytheCompanyreclassifiesasrecurrentanexceptionalgain/lossitemlistedintheExplanatoryAnnouncementNo.1onInformationDisclosureforCompaniesOfferingTheirSecuritiestothePublic—ExceptionalGain/LossItems:
?Applicable□Notapplicable
| Item | Amountinvolved(RMB) | Reason |
| Returnofhandlingfeeforpersonalincometaxwithheld | 31,652.46 | Thisitemisrecognizedasarecurrentgainorlossbecauseitoccursconsistentlyfromyeartoyearandisnotepisodicinnature |
PartIIIManagementDiscussionandAnalysisIPrincipalActivityoftheCompanyintheReportingPeriod
(I)IndustryreviewfortheReportingPeriodOnJuly15,theNationalBureauofStatisticsreleasedthenationaleconomicperformancedataforthefirsthalfof2025.Thedatashowedthat,despiteacomplexlandscapemarkedbygrowingexternalshocksandoverlappingdomesticdifficultiesandchallenges,thenationaleconomyresistedpressureandforgedahead,achievingoverallstableperformancewithprogressandimprovement.Intermsoftheindustry,divergencepersistedacrosscitiesandprojectsinthenewhousemarket,whilethesecond-handhousemarketcontinueditsstrategyofincreasingtradingvolumebyfavorableprice.Overall,therealestatemarketcontinuedtomovetowardsstabilizingandhaltingthedeclineamidfluctuations.(II)ReviewoftheCompany’soperationsintheReportingPeriodInthefirsthalfoftheyear,theCompanyfocusedonthegoalsof“stabilizingmainbusinessoperations,enhancingmanagementandcontrolcapabilities,anddeepeningreformanddevelopment”,activelytookmeasuresandachievedtangibleresults.Themainworkcarriedoutfellintothefollowingfiveaspects:
i.Anchoringobjectivesforstableandorderlyoperationofmainbusiness.First,comprehensiveeffortsweremadeinprojectmarketing.ThejointpartnershipoftheSPGGuangmingliprogressedinanorderlymanner.ThecumulativesoldareaoftheShantouTianyuewanincreasedby120%year-on-year,andexistinglow-efficiencypropertieshavebeenlistedforsaleonthestockexchange.Second,theoperationofself-ownedpropertieswasdeepened.Theoverallpropertyrentalratereached90.15%.Meanwhile,theCompanycompletedthecommercialentrustmentoperationforSPGGuangmingli,andthetenderforselectingapartnerfortherenovationprojectofthehelicopterpadonthetopfloorofSPGPlaza.ii.Holdingthebottomlineforsteadyprogressinriskmitigation.First,continuouseffortsweremadetomitigateprojectrisks.TheCompanyactivelypromotedtheenforcementoftherelevantcourtjudgmentforJianbangGrouptoensurethesecurityofstate-ownedassets,whileproperlyhandlingtheemployeeco-investmentmattersoftheSPGLinxinyuan.Second,safetyriskswereeffectivelyprevented.TheCompanyconducted36safetyinspections,identifying172potentialhazards,allofwhichwereurgedtoberemedied.Third,operationalriskswerecontrolledonallfrontsbystrengtheningfundandaccountmanagementtoensureliquiditysecurity,whilecontinuouslypromotinglossreductionandturnaroundeffortsinaffiliatedenterprises.Fourth,stabilitymaintenanceriskswereproperlyhandled.NomajorpetitioningorpublicopinionincidentsoccurredduringtheReportingPeriod.iii.Consolidatingthefoundationforcontinuousimprovementincomprehensivecapabilities.First,organizationalcapabilitieswereenhanced.TheCompanycompletedtheimplementationofthenewcompensationsystemforheadquartersemployees,achievingasmoothtransitionfromtheoldtothenewsystem.
Second,professionalcapabilitieswereimproved.TheCompanycontinuedthedevelopmentofthe“GoodHouse”informationdatabaseandthedatabaseofhousetypesoftypicalrealestateinthemarket,organizedrelevantthematictraining,andenhancedemployees’overallqualityandprofessionalproficiency.Third,theoperationalcapabilitiesofaffiliatedenterpriseswereboosted.Inthefirsthalfoftheyear,PetrelHotelachieved55%ofitsannualprofittarget;ZhentongEngineeringandHuazhanConstructionSupervisionactivelycarriedoutprojectinvestmentandexpansion;andtheZhongshanEasternMarketofShantouBranchachieveda100%rentcollectionrate.iv.Raisingstanceforcontinuousexplorationofnewbusiness.TheCompanymaintainedahighlevelofattentiontolistingregulatoryrequirementsandcapitalmarketpolicydynamics,activelystrengthenedcommunicationwiththecontrollingshareholder,capitalplatformswithinthesystem,andprofessionalintermediaries,tooktheinitiativetoseekpremiumprojectresourceswithfeasibilityandhighpotentialinthemarket,andstrivedtoseizeopportunitiesinthecomplexandever-changingmarketenvironmenttopromotethehigh-qualitydevelopmentoftheenterprise.v.StrengtheningguidanceforconstantdeepeningofPartybuildingintegration.First,Partybuildingwasintegratedintothegovernancemechanism.TheCompanydynamicallyoptimizedthelistofdecision-makingitemsfor“majorissues,majorappointmentsanddismissals,majorprojectinvestment,anduseoflargeamountoffunds”andstrictlyimplementedthedecision-makingprocedureof“intra-Partydiscussionbeforesubmission”.Second,educationandworkstyledevelopmentwereadvancedsynergistically.TheCompanyconducted25warningeducationsessions,significantlyenhancingthedisciplineandruleawarenessofPartymembersandcadres.Third,theeffortstoexercisestrictgovernanceoverthePartyinallrespectsweredeepened.TheCompanyconductedremindertalkswith32person-timesandsupervised4person-timesinpersonnelselectionandappointment,continuouslyfosteringacleananduprightpoliticalecosystem.
TheCompanyissubjecttotheinformationdisclosurerequirementsfortherealestateindustryintheDisciplinaryandRegulatoryGuidelineNo.3oftheShenzhenStockExchangeforListedCompanies—Industry-specificInformationDisclosure.Newadditionstothelandbank:
| Nameoflandlotorproject | Location | Planneduseofland | Sitearea(m2) | Floorareawithplotratio(m2) | Howthelandisobtained | TheCompany’sinterest | Totallandprice(RMB’0,000) | ConsiderationoftheCompany’sinterest(RMB’0,000) |
Cumulativelandbank:
| Nameofproject/area | Sitearea(0,000m2) | Floorarea(0,000m2) | Floorareaavailablefordevelopment(0,000m2) |
| XinfengBuildinginShantou | 0.59 | 2.66 | 2.66 |
| LinxinyuanPhaseII | 2.57 | 7.72 | 7.72 |
| LinxinyuanPhaseIII | 4.31 | 9.57 | 9.57 |
| LinxinyuanPhaseIV | 3.23 | 6.45 | 6.45 |
| Total | 10.7 | 26.4 | 26.4 |
Developmentstatusofmajorprojects:
| City/region | Nameofproject | Location | Status | TheCompany’s | Timeforcommenceme | %developed | %constructed | Sitearea(m2) | Plannedfloorareawithplot | Floorareacompletedin | Cumulativelycompleted | Expectedtotalinvestment | Cumulativeinvestment |
| interest | ntofconstruction | ratio(m2) | thecurrentperiod(m2) | floorarea(m2) | (RMB’0,000) | (RMB’0,000) | |||||||
| Huizhou | LinxinyuanPhaseI | Huiyang | Frameworkinconstruction | 51.00% | June11,2021 | Underconstruction | 96.00% | 64,278 | 159,761 | 0 | 0 | 115,750 | 111,905 |
Salesstatusofmajorprojects:
| City/region | Nameofproject | Location | Status | TheCompany’sinterest | Floorareawithplotratio(m2) | Floorareaavailableforsale(m2) | Cumulativelypre-sold/soldfloorarea(m2) | Floorareapre-sold/soldinthecurrentperiod(m2) | Pre-sale/salesrevenuegenerateinthecurrentperiod(RMB’0,000) | Cumulativelysettledfloorarea(m2) | Floorareasettledinthecurrentperiod(m2) | Pre-sale/salesrevenuesettledinthecurrentperiod(RMB’0,000) |
| Shenzhen | Cuilinyuan | LonggangDistrict | Readyforsale | 100.00% | 60,111 | 56,137 | 54,393.38 | 54,393.38 | ||||
| Shantou | TianyuewanPhaseI | ChaoyangDistrict | Readyforsale | 100.00% | 153,470 | 160,372 | 121,302.54 | 624 | 332 | 120,608.69 | 461.22 | 242.47 |
| Shantou | TianyuewanPhaseII | ChaoyangDistrict | Readyforsale | 100.00% | 127,770 | 137,059 | 46,469.84 | 4,465.42 | 2,405.9 | 46,314.51 | 4,454.64 | 2,216.31 |
| Huizhou | LinxinyuanPhaseI | Huiyang | Onpre-sale | 51.00% | 159,761 | 159,761 | ||||||
| Shenzhen | Guangmingli | GuangmingDistrict | Readyforsale | 100.00% | 53,605 | 51,975 | 35,949.44 | 291.95 | 845 | 17,977.66 | 13,374.48 | 53,988.02 |
Rentalstatusofmajorprojects:
| Nameofproject | Location | Status | TheCompany’sinterest | Rentablearea(m2) | Cumulativerentedarea(m2) | Averageoccupancyrate |
| RealEstateMansion | Shenzhen | Commercial | 100.00% | 3,413.88 | 2,436.6 | 71.37% |
| NorthTowerofGuoshangMansion | Shenzhen | Commercial | 100.00% | 4,819.71 | 4,819.71 | 100.00% |
| PetrelBuilding | Shenzhen | Commercial | 100.00% | 22,475.47 | 22,475.47 | 100.00% |
| SPGPlaza | Shenzhen | Officebuilding | 100.00% | 58,462.68 | 27,627.65 | 47.26% |
| PodiumofSPGPlaza | Shenzhen | Commercial | 100.00% | 19,886.3 | 10,760.22 | 54.11% |
| WenjinGarden | Shenzhen | Commercial | 100.00% | 3,531.6 | 3,531.6 | 100.00% |
Primarylanddevelopment:
□Applicable?NotapplicableFinancingchannels:
| Financingchannels | Endingbalanceoffinancings(RMB’0,000) | Financingcostrange/averagefinancingcost(RMB’0,000) | Maturitystructure | |||
| Within1year | 1-2years | 2-3years | Over3years | |||
| Bankloans | 6,338.63 | 3.15% | 117.52 | 12.52 | 6,208.59 | |
| Total | 6,338.63 | 117.52 | 12.52 | 6,208.59 | ||
Developmentstrategyandoperatingplanforthecomingyear:
Inthesecondhalfoftheyear,theCompanywillfocusonkeytasks,rigorouslyadvanceworkprogress,andstrengthenaccountabilitytoensurenewbreakthroughsinallareasofwork.i.Strengthenstableoperationofthemainbusiness.First,theCompanywillfocusonprojectmarketingtostriveforthecompletionoftheannualsalestarget.Second,theCompanywillemphasizeassetoperationtocomprehensivelyimprovepropertyrentalandrentcollectionrates,whileworkingtodevelopSPGPlazaintoadual-industrybuildingintegrating“BigHealth”and“Low-altitudeEconomy”.Third,theCompanywill
intensifythemanagementofaffiliatedenterprisesbyoptimizingoperationalcontrolsandstrivingtoachieveannualtargets.ii.Focusonriskpreventionandmitigation.First,theCompanywillmitigateprojectrisksbyacceleratingtheprogressionoftheseriesoflawsuitsregardingtheLinxinyuanproject,whilecontinuingtotakeeffectivemeasurestomaintainsafetyatprojectsites.Second,theCompanywillpreventsafetyrisksbyincreasingtheappraisalofsafetyproductiontargetsandon-siteinspectionstoensurenosafetyproductionliabilityaccidentsthroughouttheyear.Third,theCompanywillcontroloperationalrisksbystrengtheningthemanagementofaccountsreceivable,investments,andotheroperationalrisks,andproperlyhandlingexistingrisks.Fourth,theCompanywillmanagestabilitymaintenancerisksbyenhancingpetitioningstabilitymaintenanceandpublicopinioncontroltopreventideologicalissuesandmajorinstabilityincidents.iii.Strivetobuildanewdevelopmentpattern.First,theCompanywillstrengthenstrategicguidancebymaintainingclosecommunicationwiththecontrollingshareholderandadvancingthehigh-qualityformulationofthe“15thFive-Year”strategicplantoprovideprogrammaticguidancefordeepeningreformandinnovativedevelopment.Second,basedonSIHC’sstrategy,theCompanywillidentifythefootholdsandfocalpointsfordevelopment,andacceleratethefulfillmentofSIHC’scommitmenttoavoidhorizontalcompetition.Third,theCompanywillactivelyexplorenewfuturedevelopmentpaths,deeplyexcavatepremiuminvestmentopportunities,andexpandnewspaceforcorporatedevelopment.iv.Consolidatemanagementforbetterqualityandempowerment.First,theCompanywillsolidifybasicmanagementbycontinuouslyimprovingthecorporategovernancesystem,anddeepeningESGgovernanceandsustainabledevelopmentpractices.Wewillstrengthentheconstructionofthecompliancemanagementsystemanddeepeninternalauditandinternalcontrolwork.The“establishment,revision,andabolition”ofsystemswillbepromotedtoensurethepolicysystemhighlyalignswithsuperiorpoliciesandindustryregulatoryrequirements.Second,theCompanyenhancemanagementefficiencybypromotingtheoptimizationoforganizationalstructure,definingpostsandstaffing,andpersonneloptimizationadjustmentstobuildanorganizationalsystemthatis“rationallylayered,clearinauthorityandresponsibility,andleanandefficient”.v.DeepenandadvancePartybuilding.First,theCompanywillensurethatstudyandeducationarethoroughlyunderstoodanddeeplyimplemented.Second,theCompanywillcontinuetoadvancetheimplementationofannualkeyplansincludingtheresponsibilitysystemforideologicalwork,theconstructionofcorporateleadership,thestandardizationandnormalizationofgrassrootsPartyorganizationsandthedevelopmentofPartymembers,andthecreationofthe“OneBrandforOneEnterprise”Partybuildingbrandinitiative.Third,theCompanywillstrengthendisciplineinspectionandsupervisionwork,enhancepoliticalregulation,andconsolidatethepoliticalresponsibilityforexercisingfullandrigorousPartyself-governance.Basedonthemainresponsibilityofsupervisionanddisciplineenforcement,weutilizethe“fourforms”toachieveearlyinterventionandpreventionofminorissues.
Provisionofguaranteesforhomebuyersonbankmortgages:
?Applicable□Notapplicable
| Guaranteedunit | Financialinstitutionsforloans | Guaranteedborrowingamount(RMB’0,000) | Expirydateofguarantee | Remark | Companyname |
| Homebuyer | ChinaConstructionBank | 40.95 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | Shanglinyuan | ShenzhenSPGLonggangDevelopmentCo.,Ltd. |
| Homebuyer | ChinaConstructionBank | 153.69 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | Cuilinyuan | ShenzhenSPGLonggangDevelopmentCo.,Ltd. |
| Homebuyer | ChinaConstructionBank | 638.09 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | ChuanqiDonghuMingyuan | ShenZhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd. |
| Homebuyer | ChinaConstructionBank,BankofCommunications,IndustrialandCommercialBankofChina,BankofChina,ChinaEverbrightBank,PostalSavingsBank | 1,967.00 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | Tianyuewan | ShantouHuafengRealEstateDevelopmentCo.,Ltd. |
| Homebuyer | IndustrialandCommercialBankofChina,HuaxiaBank,RuralCommercialBank,AgriculturalBankofChina,PostalSavingsBankofChina,ChinaMerchantsBank,BankofChina | 29,446.41 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | Guangmingli | ShenzhenSPGChuanqiRealEstateDevelopmentCo.,Ltd. |
| Total: | 32,246.14 | ||||
Jointinvestmentsbydirectors,supervisorsandseniormanagementandthelistedcompany(applicableforsuchinvestmentswherethedirectors,supervisorsandseniormanagementarethemajorsourceofinvestment):
?Applicable□Notapplicable
| Project | Typeofinvestor | Investmentamount(RMB) | As%oftotalinvestment | As%ofthepeakofprojectfunds | Cumulativereturns(RMB) | Disinvestment | Compatibilityofactualinvestmentandreturns |
| Linxinyuan | Director,supervisororseniormanagementof | 6,300,000.00 | 27.63% | 0.63% | 0.00 | Exitedtheco-investmentinthisprojectinJune2025. | N/A |
IICoreCompetitivenessAnalysis
AstheearliestrealestatedeveloperfoundedintheShenzhenSpecialEconomicZone,theCompanyhelpedbuildtheearlycity,andhascreatedanumberof“firstplaces”inthehistoryofrealestatedevelopmentinChina.Forexample,thefirsttousethepaidstate-ownedland,thefirsttointroducetheforeigninvestmentforthecooperativelanddevelopment,thefirsttoraisedevelopmentfundsbymeansofpre-saleofbuildings,thefirsttocarryoutpublicbiddingforconstructionprojectsinaccordancewithinternationalpractices,thefirsttosetupapropertymanagementcompanytothebuildingsandresidencesdevelopedinanall-roundedmanner,aswellaswinningthebidinthenewChina’sfirstauctionoflanduserightsheldintheShenzhenSpecialEconomicZone.Aftermorethan40yearsofdevelopment,theCompanyhasgrownintoabusinessgroupwithrealestatedevelopmentandoperationasitsmainbusiness,integratingengineeringandconstruction,projectsupervision,assetmanagementandotherdiversifiedoperations.IthaspaidgreateffortstotheestablishmentofamodernenterpriseHRmanagementsystemandworkshardinbuildingaprofessionalandhigh-qualitydevelopmentteam.Italsokeepsimprovingthemanagementmechanismandprocessesforprojectdevelopment.Asaresult,itsplanning,construction,costcontrol,marketingabilityandbrandimagehavebeeneffectivelyimproved.Moreimportantly,itsmainbusinessoperationabilityandcorecompetitivenesshavebeengreatlyenhanced.DuringtheReportingPeriod,theCompanyreceivedan“A”ESGratingfromSino-SecuritiesIndexInformationService(Shanghai)Co.,Ltd.andwasincludedinthe“2025TOP20ESGPerformersintheRealEstateIndustryamongA-ShareListedCompanies”listpublishedbySino-SecuritiesIndexESGRatings.IIICoreBusinessAnalysisOverview:
Seecontentsundertheheading“IPrincipalActivityoftheCompanyintheReportingPeriod”above.Year-on-yearchangesinkeyfinancialdata:
Unit:RMB
theCompanyH12025
| H12025 | H12024 | Change(%) | Mainreasonforchange | |
| Operatingrevenue | 637,366,221.35 | 134,225,119.43 | 374.85% | Increasedrevenuefrompropertysales |
| Costofsales | 463,717,990.62 | 107,432,457.51 | 331.64% | Increasedrevenuefrompropertysalesandcorrespondingincreasedcarry-forwardcosts |
| Sellingexpense | 9,708,711.93 | 5,445,739.08 | 78.28% | Increasedrevenuefrompropertysalesandcorrespondingincreasedsellingexpense |
| Administrativeexpense | 32,175,388.99 | 27,071,704.47 | 18.85% | Completionofprojectdevelopmentandcessationofcapitalizationofstaff |
| remuneration. | ||||
| Financecosts | 1,213,306.62 | -5,155,017.94 | -123.54% | Decreasedbankbalancesanddepositinterestincome |
| Incometaxexpense | 21,496,138.68 | 218,507.36 | 9,737.72% | Increasedgrossprofit |
| Netcashgeneratedfrom/usedinoperatingactivities | -87,422,241.58 | -108,449,532.06 | -19.39% | Decreasedpaymentsforprojectprogressandtaxes |
| Netcashgeneratedfrom/usedininvestingactivities | -109,975,806.04 | -39,264,136.06 | 180.09% | Purchaseofmonetaryfunds |
| Netcashgeneratedfrom/usedinfinancingactivities | -34,949,336.04 | -103,884,505.69 | -66.36% | Decreasedreturnofbankloans |
| Netincreaseincashandcashequivalents | -232,411,276.38 | -251,595,688.62 | -7.63% | Decreasedpaymentsforprojectprogress,taxes,andreturnofbankloans |
MajorchangesintheprofitstructureorsourcesoftheCompanyintheReportingPeriod:
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.Breakdownofoperatingrevenue:
Unit:RMB
| H12025 | H12024 | Change(%) | |||||
| Amount | As%oftotaloperatingrevenue(%) | Amount | As%oftotaloperatingrevenue(%) | ||||
| Total | 637,366,221.35 | 100% | 134,225,119.43 | 100% | 374.85% | ||
| Byoperatingdivision | |||||||
| Propertysales | 567,722,393.42 | 89.07% | 15,866,847.06 | 11.82% | 3,478.04% | ||
| Engineeringandconstruction | 35,772,588.06 | 5.61% | 75,207,523.59 | 56.03% | -52.43% | ||
| Propertymanagement | 1,631,793.56 | 0.26% | 1,667,962.60 | 1.24% | -2.17% | ||
| Rentalserviceandother | 32,239,446.31 | 5.06% | 41,482,786.18 | 30.91% | -22.28% | ||
| Byproductcategory | |||||||
| Residentialunits | 567,560,925.52 | 89.05% | 11,145,294.67 | 8.30% | 4,992.38% | ||
| Shopsandparkinglots | 161,467.90 | 0.03% | 4,721,552.39 | 3.52% | -96.58% | ||
| Other | 69,643,827.93 | 10.93% | 118,358,272.37 | 88.18% | -41.16% | ||
| Byoperatingsegment | |||||||
| GuangdongProvince | 637,015,282.81 | 99.94% | 133,878,137.74 | 99.74% | 375.82% | ||
| Overseas | 350,938.54 | 0.06% | 346,981.69 | 0.26% | 1.14% | ||
Operatingdivision,productcategoryoroperatingsegmentcontributingover10%ofoperatingrevenueoroperatingprofit:
?Applicable□Notapplicable
Unit:RMB
| Operatingrevenue | Costofsales | Grossprofit | YoYchangeinoperatingrevenue | YoYchangeincostofsales(%) | YoYchangeingrossprofitmargin |
| margin | (%) | (%) | ||||
| Byoperatingdivision | ||||||
| Propertysales | 567,722,393.42 | 405,096,533.27 | 28.65% | 3,478.04% | 4,189.27% | -29.22% |
| Engineeringandconstruction | 35,772,588.06 | 35,250,621.59 | 1.46% | -52.43% | -51.97% | -39.42% |
| Propertymanagement | 1,631,793.56 | 1,135,860.34 | 30.39% | -2.17% | -9.54% | 22.94% |
| Rentalserviceandother | 32,239,446.31 | 22,234,975.42 | 31.03% | -22.28% | -4.73% | -29.06% |
| Byproductcategory | ||||||
| Residentialunits | 567,560,925.52 | 404,951,239.87 | 28.65% | 4,992.38% | 4,713.59% | 16.84% |
| Shopsandparkinglots | 161,467.90 | 145,293.40 | 10.02% | -96.58% | -85.92% | -87.18% |
| Other | 69,643,827.93 | 58,621,457.35 | 15.83% | -41.16% | -40.17% | -8.02% |
| Byoperatingsegment | ||||||
| GuangdongProvince | 637,015,282.81 | 463,717,990.62 | 27.20% | 375.82% | 331.64% | 37.72% |
MainbusinessdataofthemostrecentperiodrestatedaccordingtochangedstatisticalcaliberfortheReportingPeriod
□Applicable?NotapplicableIVNon-CoreBusinessAnalysis
□Applicable?Notapplicable
VAnalysisofAssetsandLiabilities
1.SignificantChangesinAssetComposition
Unit:RMB
| June30,2025 | December31,2024 | Changeinpercentage(%) | Reasonforanysignificantchange | |||
| Amount | Asa%oftotalassets | Amount | Asa%oftotalassets | |||
| Monetaryassets | 294,583,173.61 | 5.45% | 529,242,725.36 | 8.84% | -3.39% | Purchaseofmonetaryfunds,returnofbankloans,andpaymentoftaxes |
| Accountsreceivable | 43,172,939.42 | 0.80% | 56,672,795.52 | 0.95% | -0.15% | |
| Contractassets | 31,301,000.64 | 0.58% | 30,888,723.09 | 0.52% | 0.06% | |
| Inventories | 3,182,698,105.65 | 58.83% | 3,636,840,229.34 | 60.74% | -1.91% | Carry-forwardpropertyrevenue |
| Investmentproperty | 536,064,017.54 | 9.91% | 515,925,116.54 | 8.62% | 1.29% | |
| Long-termequityinvestments | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Fixedassets | 15,997,574.09 | 0.30% | 17,489,207.57 | 0.29% | 0.01% | |
| Constructionin | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| progress | ||||||
| Right-of-useassets | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Short-termborrowings | 1,050,000.00 | 0.02% | 1,563,000.00 | 0.03% | -0.01% | |
| Contractliabilities | 750,558,125.14 | 13.87% | 1,298,146,232.35 | 21.68% | -7.81% | Revenuefromthetransferofadvancedsalesproceedsfrompropertysales |
| Long-termborrowings | 62,211,091.22 | 1.15% | 62,273,677.82 | 1.04% | 0.11% | |
| Leaseliabilities | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Held-for-tradingfinancialassets | 1,106,464,327.01 | 20.45% | 987,801,938.51 | 16.50% | 3.95% | Purchaseofmonetaryfunds |
| Accountspayable | 430,845,144.50 | 7.96% | 464,488,982.30 | 7.76% | 0.20% | |
| Taxespayable | 28,032,097.06 | 0.52% | 27,554,810.01 | 0.46% | 0.06% | |
| Otherpayables | 538,415,584.91 | 9.95% | 561,016,653.17 | 9.37% | 0.58% |
2.MajorAssetsOverseas
□Applicable?Notapplicable
3.AssetsandLiabilitiesatFairValue
?Applicable□Notapplicable
Unit:RMB
| Item | Beginningamount | Gain/lossonfair-valuechangesintheReportingPeriod | Cumulativefair-valuechangeschargedtoequity | ImpairmentallowancefortheReportingPeriod | PurchasedintheReportingPeriod | SoldintheReportingPeriod | Otherchanges | Endingamount |
| Financialassets | ||||||||
| 1.Held-for-tradingfinancialassets(excludingderivativefinancialassets) | 987,801,938.51 | 8,662,388.50 | 110,000,000.00 | 1,106,464,327.01 | ||||
| 4.Investmentsinotherequityinstruments | 14,697,341.18 | 241,517.87 | 14,938,859.05 | |||||
| Totaloftheabove | 1,002,499,279.69 | 8,662,388.50 | 241,517.87 | 110,000,000.00 | 1,121,403,186.06 | |||
| Financialliabilities | 0.00 | 0.00 |
OtherchangeSignificantchangestothemeasurementattributesofthemajorassetsintheReportingPeriod:
□Yes?No
4.RestrictedAssetRightsasatthePeriod-End
| Item | Endingcarryingvalue(RMB) | Reasons |
| Monetaryassets | 5,817,217.78 | ProjectofpublicfacilitiesinsideandsurroundingtheurbanrenewalprojectofLonggangDistrict,Shenzhen-constructionfunds;landreclamationexpensesofSPGGuangmingliProject |
| Monetaryassets | 58,428.69 | Frozeninalawsuitcase |
| Monetaryassets | 50,000.00 | Constructiondeposit |
| Monetaryassets | 158,549.08 | Stoppayments,suspendaccounts |
| Accountsreceivable | 1,824,322.26 | Putinpledgeforshort-termborrowings |
| Investmentproperty | 37,130,504.23 | Mortgagedforborrowings |
| Inventories | 161,509,611.70 | Supplierlitigationpreservation |
| Total | 206,548,633.74 |
VIInvestmentAnalysis
1.TotalInvestmentsMade
□Applicable?Notapplicable
2.SignificantEquityInvestmentsMadeintheReportingPeriod
□Applicable?Notapplicable
3.SignificantNon-equityInvestmentsOngoingintheReportingPeriod
□Applicable?Notapplicable
4.FinancialInvestments
(1)SecuritiesInvestments
□Applicable?NotapplicableNosuchcasesinthisReportingPeriod
(2)InvestmentinDerivativeFinancialInstruments
□Applicable?NotapplicableNosuchcasesinthisReportingPeriod
5.UseofFundsRaised
□Applicable?NotapplicableNosuchcasesinthisReportingPeriod
VIISaleofMajorAssetsandEquityInterests
1.SaleofMajorAssets
□Applicable?NotapplicableNosuchcasesinthisReportingPeriod
2.SaleofMajorEquityInterests
□Applicable?NotapplicableVIIIPrincipalSubsidiariesandJointStockCompanies
?Applicable□NotapplicablePrincipalsubsidiariesandjointstockcompanieswithanover10%effectontheCompany’snetprofit:
Unit:RMB
| Companyname | RelationshipwiththeCompany | Mainbusinessscope | Registeredcapital | Totalassets | Netassets | Operatingrevenue | Operatingprofit | Netprofit |
| GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd. | Subsidiary | Developmentofrealestate | 2,800,000 | 1,553,097,096.50 | 55,692,273.13 | 0.00 | -359,947.04 | -356,947.04 |
| ShenzhenSPGChuanqiRealEstateDevelopmentCo.,Ltd. | Subsidiary | Developmentofrealestate | 30,000,000 | 2,032,065,022.71 | 1,101,712,108.39 | 539,880,189.91 | 138,378,296.90 | 103,783,722.67 |
| ShenzhenSPGLonggangDevelopmentCo.,Ltd. | Subsidiary | Developmentofrealestate | 30,000,000 | 99,410,994.32 | 63,172,714.36 | 512,584.77 | -553,636.35 | -548,636.35 |
| ShantouSEZ,WellamFTY,BuildingDevelopment,Co.,Ltd. | Subsidiary | Developmentofrealestate | 91,226,120.44 | 105,040,362.20 | 52,929,278.84 | 184,296.22 | 28,388.87 | 12,860,556.60 |
| ShantouHuafengRealEstateDevelopmentCo.,Ltd. | Subsidiary | Developmentofrealestate | 80,000,000 | 708,243,581.21 | -49,106,259.91 | 24,917,250.74 | -2,052,102.62 | -1,547,710.90 |
| GreatWallEstateCo.,Inc.(U.S.) | Subsidiary | Developmentofrealestate | 2,051,146 | 20,454,456.42 | -93,418,956.14 | 350,938.54 | -201,536.70 | -201,536.70 |
| Shenzhen | Subsidiary | Installation | 10,000,000 | 92,775,771.80 | 11,779,272.04 | 38,650,899.27 | -1,469,136.13 | -1,469,136.13 |
| ZhentongEngineeringCo.,Ltd. | andmaintenance | |||||||
| ShenzhenPetrelHotelCo.,Ltd. | Subsidiary | Hotelservice | 30,000,000 | 60,736,561.40 | 41,987,126.25 | 8,934,027.27 | 800,198.39 | 601,745.65 |
| ShenzhenHuazhanConstructionSupervisionCo.,Ltd. | Subsidiary | Constructionsupervision | 8,000,000 | 11,011,089.72 | 10,673,610.09 | 1,437,061.33 | 46,245.79 | 36,138.42 |
| XinFengEnterpriseCo.,Ltd. | Subsidiary | Investmentandmanagement | 502,335 | 336,638,272.91 | -235,061,186.61 | 0.00 | -859,991.90 | -859,991.90 |
SubsidiariesobtainedordisposedintheReportingPeriod:
□Applicable?NotapplicableInformationaboutmajormajority-andminority-ownedsubsidiaries:
1.InMay2021,throughthepaymentofconsiderationofRMB450million,theGroupacquired51%equityinterestinGuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd.TheprojectcompanywilldeveloptheLinxinyuanProjectwithagrosssiteareaof200,000squaremetersandatotalcapacitybuildingareaof0.4millionsquaremeters,whichwillbedevelopedinfourphases.TheGrouphascontrolovertheprojectcompany,whichwillbeincludedinthescopeofconsolidationinMay2021.AsofJune30,2025,eightresidentialbuildingsofPhaseIhavebeencapped,thebasementofPhaseIIhasbeencompleted,thedevelopmentofPhaseIIIandPhaseIVaretobeinitiated,andconstructionpermithasnotbeengrantedfortheschool.Therewerenosalesinthefirsthalfof2025.
2.InOctober2021,theCompanywonthebidforalandplotinGuangmingDistrictandestablishedtheprojectcompanyShenzhenSPGChuanqiRealEstateDevelopmentCo.,Ltd.toberesponsibleforthedevelopmentandconstructionoftheland.InNovember2024,theCompanycompletedtheacceptanceoftheconstructionproject,withacumulativesalesrateof99%forresidentialbuildings.Inthefirsthalfof2025,thecarryoverrevenuereachedRMB539,880,200,accountingfor95.1%revenuefromtheGroup’srealestatesectorand84.7%oftheGroup’soperatingincome.
3.Thesubordinatesubsidiariesengagedinrealestatedevelopmentalsoinclude:ShenzhenSPGLonggangDevelopmentCo.,Ltd.,ShantouSEZ,WellamFTY,BuildingDevelopment,Co.,Ltd.,ShantouHuafengRealEstateDevelopmentCo.,Ltd.TheCuilinyuanprojectdevelopedbyShenzhenSPGLonggangDevelopmentCo.,Ltd.recordednosalesinthefirsthalfof2025.JinyedaoandYuejingDongfangdevelopedbyShantouSEZ,WellamFTY,BuildingDevelopment,Co.,Ltd.leftafewamountofremainingbuildingsforsale.AndShantouHuafengRealEstateDevelopmentCo.,Ltd.wasresponsibleforthedevelopmentofTianyuewanproject(dividedintoPhaseIandPhaseII).TianyuewanPhaseIwasopenforsaleinOctober2016andcompletedinDecember2019.ThePhaseIIstartedconstructioninNovember2018andwascompletedattheendofJune2021.Theoverallsalesprogressisrelativelyslowwithanaccumulatedsalesrateofabout75.63%forPhaseIand33.9%forPhaseII.
4.ShenzhenZhentongEngineeringCo.,Ltd.wasengagedinthebusinessofbuildinginstallationandmaintenancewiththeH12025operatingrevenuesofRMB38.65millionandof6.1%totheoperatingrevenuesoftheCompany.
5.TheH12025netprofitofXinFengEnterpriseCo.,Ltd.wasofRMB-0.86millionwhichmainlyduetothedepreciationandamortizationofinvestmentproperty.
IXStructuredBodiesControlledbytheCompany
□Applicable?Notapplicable
XRisksFacingtheCompanyandCountermeasures
i.MacroeconomicrisksandcountermeasuresSincethebeginningofthisyear,China’seconomyhasbeenoperatingsteadilywithprogress,achievingnewresultsinhigh-qualitydevelopment.Majoreconomicindicatorshaveperformedwell,newqualityproductiveforceshavebeenactivelydeveloped,reformandopeninguphavecontinuedtodeepen,andrisksinkeyareashavebeeneffectivelypreventedandmitigated.However,therearestillmanyrisksandchallengesinthecurrentoperationofthenationaleconomy.Therealestateindustryhasagreatercorrelationwiththemacroeconomyandismoreinfluencedbythemacroeconomiccycle.TheCompanywillcontinuepayingcloseattentiontotheinternationalanddomesticmacroeconomicsituationsandproactivelyadjustitsoperationstrategies.ii.IndustrydevelopmentrisksandcountermeasuresAtthisstage,asexistingpoliciescontinuetoshoweffects,newpoliciesareeffectivelyimplemented,andthecombinedimpactofpoliciesiscontinuouslyreleased,therealestatemarketcontinuestomovetowardstabilizingandhaltingthedeclineamidfluctuations.Nevertheless,forsometimetocome,therealestateindustrywillstillfacemanyrisksandpotentialhiddendangers,andthemarketcompetitionpatternwillpresentanewsituation.TheCompanywillcloselymonitorindustrypolicies,follownationalstrategicdirection,continuouslyoptimizethebusinessdevelopmentpath,andactivelyexploreinnovativeoperatingmodelstobetteradapttochangesintheexternalenvironment.iii.BusinessoperatingrisksandcountermeasuresAgainstthebackdropofincreasinglyfiercecompetitionintherealestatemarket,theCompanyisfacingchallengessuchasinsufficientreservesofdevelopmentlandresources,difficultiesinsellinginventoryprojects,andalackofsubstantialresultsinnewbusinessexpansion,allofwhichareputtingpressureoncorporateoperationanddevelopment.TheCompanywillcloselymonitormarketdynamicsandindustrypolicytrends,intensifyeffortstoimprovethequalityandefficiencyofexistingassets,consolidatethefoundationofthecorebusiness,andactivelyseekinnovativemodelsandpathsthatalignwithitsactualdevelopmentneedstoflexiblyrespondtomarketchallengesandexplorebroaderdevelopmentspace.
XITheFormulationandImplementationoftheMarketValueManagementSystemandValuationImprovementPlan
HastheCompanyestablishedamarketvaluemanagementsystem?
□Yes?NoHastheCompanydisclosedavaluationimprovementplan?
□Yes?No
XIIImplementationoftheActionPlanfor“DualEnhancementofQualityandProfitability”
HastheCompanydiscloseditsActionPlanfor“DualEnhancementofQualityandProfitability”
□Yes?No
PartIVCorporateGovernance,EnvironmentandSocietyIChangeofDirectors,SupervisorsandSeniorManagement
□Applicable?NotapplicableNochangesoccurredtodirectors,supervisorsandseniormanagementintheReportingPeriod.Seethe2024AnnualReportformoredetails.
IIInterimDividendPlan
□Applicable?NotapplicableTheCompanyhasnointerimdividendplan,eitherintheformofcashorstock.
IIIEquityIncentivePlans,EmployeeStockOwnershipPlansorOtherIncentiveMeasuresforEmployees
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
IVEnvironmentalInformationDisclosureWhetherthelistedcompanyanditsprincipalsubsidiariesareincludedinthelistofenterpriseslegallyrequiredtodiscloseenvironmentalinformation
□Yes?No
VSocialResponsibility
Whilepursuingeconomicbenefitsandprotectingtheinterestsofshareholders,theCompanyproactivelyfulfilleditssocialresponsibilitiesdemonstratingtheCompany’ssocialvalueandresponsibilities.DuringtheReportingPeriod,theCompanyintensivelycarriedoutconsumerassistanceinitiativestosupportShenzhen’sconsumerassistanceandruralrevitalizationwork,continueditsassistanceprojectinLongduTown,ChenghaiDistrict,ShantouCity,andorganizedcomprehensivefireemergencydrillsforcommercialtenantsinthepropertiesunderitsmanagementtoenhancepublicawarenessoffiresafetyprevention.
PartVSignificantEventsICommitmentsoftheCompany’sDeFactoController,Shareholders,RelatedPartiesandAcquirers,aswellastheCompanyItselfandOtherEntitiesFulfilledintheReportingPeriodorOngoingatthePeriod-End
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
IIOccupationoftheCompany’sCapitalbytheControllingShareholderoranyofItsRelatedPartiesforNon-OperatingPurposes
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.IIIIrregularitiesintheProvisionofGuarantees
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
IVEngagementandDisengagementofIndependentAuditor
Aretheinterimfinancialstatementsaudited?
□Yes?NoTheinterimfinancialstatementshavenotbeenaudited.
VExplanationsGivenbytheBoardofDirectorsandtheSupervisoryCommitteeRegardingtheIndependentAuditor’s“ModifiedOpinion”ontheFinancialStatementsoftheReportingPeriod
□Applicable?Notapplicable
VIExplanationsGivenbytheBoardofDirectorsRegardingtheIndependentAuditor’s“ModifiedOpinion”ontheFinancialStatementsofLastYear
□Applicable?Notapplicable
VIIInsolvencyandReorganization
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.VIIILegalMattersSignificantlawsuitsandarbitrations:
?Applicable□Notapplicable
| Generalinformation | Involvedamount(RMB’0,000) | Provision | Progress | Decisionsandeffects | Executionofdecisions | Disclosuredate | Indextodisclosedinformation |
| Lawsuitofbilldispute | 17,715.14 | No | Inexecution | AsJianbangGroupisincapableofpayingthecommercialbillsdueinJanuary2022,whichtotalRMB177,151,400,HuizhouMingxiangEconomicInformationConsultingCo.,Ltd.,HuizhouHuiyangHongfaIndustry&TradeCo.,Ltd.andHuizhouJinlongshengIndustrialCo.,Ltd.broughtalawsuitonthebilldisputetothePeople’sCourtofHuiyangDistrict.TheHuiyangDistrictCourtruledatfirstinstanceinMarch2023thatJianbangshouldpaytheacceptancebillamountandinterest. | HuizhouMingxiangEconomicInformationConsultingCo.,Ltd.,HuizhouHuiyangHongfaIndustryandTradeCo.,Ltd.,andHuizhouJinlongshengIndustrialCo.,Ltd.haveappliedtoHuizhouIntermediatePeople’sCourtforexecution. | March22,2025 | AnnualReport2024(No.:2025-005)onwww.cninfo.com.cn |
| Contractualdisputesoverloans | 39,568.85 | No | Inexecution | InJanuary2024,theCompanyreceivedaciviljudgmentofthefirstinstanceissuedbytheShenzhenLuohuDistrictPeople’sCourt.TheCompanywonthecaseandhasappliedtotheLuohuDistrictPeople’sCourtofShenzhenforcompulsoryexecution. | Pursuanttotheeffectiveciviljudgment,theCompanyhasappliedforcompulsoryexecution,whichhasbeenacceptedandregisteredbytheLuohuiDistrictPeople’sCourtofShenzhenCity,GuangdongProvince,withthecasenumbered(2025)Y.0303ZH.No.9500. | May13,2025 | AnnouncementontheProgressofLitigationMatters(No.:2025-013)onwww.cninfo.com.cn |
| Jointventureandcooperativerealestatedevelopmentcontractdisputes | 74,357.5 | No | Inthesecondinstance | OnJanuary8,2025,theCompanyreceivedthefirst-instanceciviljudgmentinthiscase.ThejudgmentmadebytheHuizhouIntermediatePeople’sCourtsupportedsomeoftheCompany’slitigationrequests.OnJanuary22,2025,theCompanyappealedagainsttheclaimsnotsupported.Thesecond-instancehearingofthecasewasheldonMay22,2025,andthecaseiscurrentlyinthesecondinstance. | Inthesecondinstance. | December8,2023 | AnnouncementonLitigationMatters(No.:2023-048)onwww.cninfo.com.cn |
| Contractualdisputesoverloans | 41,952.29 | No | Inexecution | Thesecond-instancerulingforthiscasewasreceivedinOctober2024,andbecausethedefendantdidnotpaytheappealfee,itwastreatedasawithdrawaloftheappeal.TheCompanywonthis | Pursuanttotheeffectiveciviljudgment,theCompanyhasappliedforcompulsory | June12,2025 | AnnouncementontheProgressofLitigationMatters(No.:2025-016)on |
| caseandhasappliedforcompulsoryexecution. | execution.ThecasehasbeenacceptedbytheHuizhouIntermediatePeople’sCourtofGuangdongProvince,whichhasinitiatedapre-enforcementreconciliationandurgingprocedure,withthecasenumbered(2025)Y.13ZH.Q.D.No.339. | www.cninfo.com.cn |
Otherlegalmatters:
□Applicable?NotapplicableIXPunishmentsandRectifications
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
XCreditQualityoftheCompanyaswellasitsControllingShareholderandDeFactoController
□Applicable?Notapplicable
XIMajorRelated-PartyTransactions
1.ContinuingRelated-PartyTransactions
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
2.Related-PartyTransactionsRegardingPurchaseorSalesofAssetsorEquityInterests
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
3.RelatedTransactionsRegardingJointInvestmentsinThirdParties
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
4.AmountsDuetoandfromRelatedParties
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
5.TransactionswithRelatedFinanceCompanies
□Applicable?NotapplicableTheCompanydidnotmakedepositsin,receiveloansorcreditfromandwasnotinvolvedinanyotherfinancebusinesswithanyrelatedfinancecompanyoranyotherrelatedparties.
6.TransactionswithRelatedPartiesbyFinanceCompaniesControlledbytheCompany
□Applicable?NotapplicableThefinancecompanycontrolledbytheCompanydidnotmakedeposits,receiveloansorcreditfromandwasnotinvolvedinanyotherfinancebusinesswithanyrelatedparties.
7.OtherMajorRelated-PartyTransactions
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
XIIMajorContractsandExecutionthereof
1.Entrustment,ContractingandLeases
(1)Entrustment
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
(2)Contracting
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
(3)Leases
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
2.MajorGuarantees
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
3.CashEntrustedforWealthManagement?Applicable□Notapplicable
Unit:RMB’0,000
| Type | Fundingsource | Amount | Undueamount | Unrecoveredoverdueamount | Unrecoveredoverdueamount |
| withprovisionforimpairment | |||||
| Other | Self-funded | 110,646.43 | 110,646.43 | 0 | 0 |
| Total | 110,646.43 | 110,646.43 | 0 | 0 | |
High-riskentrustedwealthmanagementwithsignificantsingleamountorlowsecurityandpoorliquidity:
□Applicable?NotapplicableWhetherthereisthecasewheretheprincipalcannotberecoveredatmaturityorothercasewhichmaycauseimpairmentforentrustedwealthmanagement
□Applicable?Notapplicable
4.OtherSignificantContracts
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
XIIIOtherSignificantEvents
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
XIVSignificantEventsofSubsidiaries
□Applicable?Notapplicable
PartVIShareChangesandShareholderInformationIShareChanges
1.ShareChanges
Unit:share
| Before | Increase/decrease(+/-)inthecurrentperiod | After | |||||||
| Shares | Percentage(%) | Newissues | Sharesasdividendconvertedfromprofit | Sharesasdividendconvertedfromcapitalreserves | Other | Subtotal | Shares | Percentage(%) | |
| 1.Restrictedshares | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| 1.1Sharesheldbythestate | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| 1.2Sharesheldbystate-ownedlegalpersons | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| 1.3Sharesheldbyotherdomesticinvestors | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| Amongwhich:sharesheldbydomesticlegalpersons | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| Sharesheldbydomesticnaturalpersons | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| 1.4Overseashareholdings | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| Amongwhich:sharesheldbyoverseaslegalpersons | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| Sharesheldbyoverseasnaturalpersons | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| 2.Unrestrictedshares | 1,011,660,000.00 | 100.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,011,660,000.00 | 100.00% |
| 2.1RMBordinaryshares | 891,660,000.00 | 88.14% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 891,660,000.00 | 88.14% |
| 2.2Domesticallylistedforeignshares | 120,000,000.00 | 11.86% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 120,000,000.00 | 11.86% |
| 2.3Overseaslistedforeignshares | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| 2.4Other | 0.00 | 0.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00% |
| 3.Totalshares | 1,011,660,000.00 | 100.00% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,011,660,000.00 | 100.00% |
Reasonsforsharechanges:
□Applicable?NotapplicableApprovalofsharechanges:
□Applicable?NotapplicableTransferofshareownership:
□Applicable?NotapplicableProgressonanysharerepurchase:
□Applicable?NotapplicableProgressonreducingtherepurchasedsharesbymeansofcentralizedbidding:
□Applicable?NotapplicableEffectsofsharechangesonthebasicanddilutedearningspershare,equitypershareattributabletotheCompany’sordinaryshareholdersandotherfinancialindicatorsoftheprioryearandtheprioraccountingperiod,respectively:
□Applicable?NotapplicableOtherinformationthattheCompanyconsidersnecessaryorisrequiredbythesecuritiesregulatortobedisclosed:
□Applicable?Notapplicable
2.ChangesinRestrictedShares
□Applicable?NotapplicableIIIssuanceandListingofSecurities
□Applicable?NotapplicableIIITotalNumberofShareholdersandTheirShareholdings
Unit:share
| Totalnumberofordinaryshareholdersattheperiod-end | 36,349 | Totalnumberofpreferenceshareholderswithresumedvotingrightsattheperiod-end(ifany) | 0 | ||||||||
| Shareholdingofshareholdersholdingmorethan5%sharesorthetop10ofshareholders(exclusiveofshareslentinrefinancing) | |||||||||||
| Nameofshareholder | Natureofshareholder | Shareholdingpercentage | Totalsharesheldattheperiod-end | Increase/decreaseintheReportingPeriod | Restrictedsharesheld | Non-restrictedsharesheld | Sharesinpledge,markedorfrozen | ||||
| Status | Shares | ||||||||||
| ShenzhenInvestmentHoldingsCo.,Ltd. | State-ownedcorporation | 55.78% | 564,353,838 | 0 | 0 | 564,353,838 | N/A | 0 | |||
| ShenzhenState-OwnedEquityOperationandManagementCo.,Ltd. | Domesticnon-state-ownedlegalperson | 6.35% | 64,288,426 | 0 | 0 | 64,288,426 | N/A | 0 | |||
| YangJianmin | Domesticnaturalperson | 1.32% | 13,361,817 | -136,200 | 0 | 13,361,817 | Inpledge | 2,840,000 | |||
| WangYulan | Domesticnatural | 0.62% | 6,228,591 | 0 | 0 | 6,228,591 | N/A | 0 | |||
| person | ||||||||||
| HongKongSecuritiesClearingCompanyLtd. | Foreignlegalperson | 0.50% | 5,037,694 | 836,391 | 0 | 5,037,694 | N/A | 0 | ||
| ZhangXiujuan | Domesticnaturalperson | 0.48% | 4,829,700 | 0 | 0 | 4,829,700 | N/A | 0 | ||
| HeQiao | Domesticnaturalperson | 0.39% | 3,968,100 | 176,200 | 0 | 3,968,100 | N/A | 0 | ||
| IndustrialandCommercialBankofChinaCo.,Ltd.-ChinaSouthernCSIAll-IndexRealEstateTradedOpen-EndIndexSecuritiesInvestmentFund | Other | 0.34% | 3,409,704 | 1,300,100 | 0 | 3,409,704 | N/A | 0 | ||
| WangJinghua | Domesticnaturalperson | 0.33% | 3,310,000 | 1,960,000 | 0 | 3,310,000 | N/A | 0 | ||
| WangZhengying | Domesticnaturalperson | 0.29% | 2,961,900 | 0 | 0 | 2,961,900 | N/A | 0 | ||
| Strategicinvestororgenerallegalpersonbecomingatop-10shareholderduetorightsissue(ifany)(seeNote3) | N/A | |||||||||
| Relatedoracting-in-concertpartiesamongtheshareholdersabove | Amongthetop10shareholdersoftheCompany,ShenzhenState-ownedEquityManagementCo.,Ltd.isawholly-ownedsubsidiaryofShenzhenInvestmentHoldingsCo.,Ltd.TheCompanydoesnotknowwhetherthereexistsassociatedrelationshipamongtheothershareholders,orwhethertheyarepersonsactinginconcertasprescribedintheAdministrativeMeasuresfortheAcquisitionofListedCompanies. | |||||||||
| Explainifanyoftheshareholdersabovewasinvolvedinentrusting/beingentrustedwithvotingrightsorwaivingvotingrights | N/A | |||||||||
| Specialaccountforsharerepurchasesamongthetop10shareholders(ifany)(seeNote11) | N/A | |||||||||
| Top10unrestrictedshareholders(exclusiveofshareslentinrefinancingandexecutivelock-inshares) | ||||||||||
| Nameofshareholder | Unrestrictedsharesheldattheperiod-end | Sharesbytype | ||||||||
| Sharesbytype | Shares | |||||||||
| ShenzhenInvestmentHoldingsCo.,Ltd. | 564,353,838 | RMBordinaryshares | 564,353,838 | |||||||
| ShenzhenState-OwnedEquityOperationandManagementCo.,Ltd. | 64,288,426 | RMBordinaryshares | 64,288,426 | |||||||
| YangJianmin | 13,361,817 | RMBordinaryshares | 13,361,817 | |||||||
| WangYulan | 6,228,591 | RMBordinaryshares | 6,228,591 | |||||||
| HongKongSecuritiesClearingCompanyLtd. | 5,037,694 | RMBordinaryshares | 5,037,694 | |||||||
| ZhangXiujuan | 4,829,700 | RMBordinaryshares | 4,829,700 | |||||||
| HeQiao | 3,968,100 | RMBordinaryshares | 3,805,700 |
| HeQiao | 3,968,100 | Domesticallylistedforeignshares | 162,400 |
| IndustrialandCommercialBankofChinaCo.,Ltd.-ChinaSouthernCSIAll-IndexRealEstateTradedOpen-EndIndexSecuritiesInvestmentFund | 3,409,704 | RMBordinaryshares | 3,409,704 |
| WangJinghua | 3,310,000 | RMBordinaryshares | 3,310,000 |
| WangZhengying | 2,961,900 | RMBordinaryshares | 2,961,900 |
| Relatedoracting-in-concertpartiesamongtop10unrestrictedshareholders,aswellasbetweentop10unrestrictedshareholdersandtop10shareholders | Amongthetop10unrestrictedordinaryshareholdersoftheCompany,ShenzhenState-ownedEquityManagementCo.,Ltd.isawholly-ownedsubsidiaryofShenzhenInvestmentHoldingsCo.,Ltd.TheCompanydoesnotknowwhetherthereexistsassociatedrelationshipamongtheothershareholders,orwhethertheyarepersonsactinginconcertasprescribedintheAdministrativeMeasuresfortheAcquisitionofListedCompanies. | ||
| Top10ordinaryshareholdersinvolvedinsecuritiesmargintrading(ifany)(seeNote4) | Amongthetop10shareholdersoftheCompany,thethird,sixth,seventhandtenthshareholdersheld9,804,200shares,4,760,400shares,3,545,750shares,and2,961,900sharesintheirrespectivecreditsecuritiesaccounts. | ||
5%orgreatershareholders,top10shareholdersandTop10unrestrictedshareholdersinvolvedinrefinancingshareslending
□Applicable?NotapplicableChangesintop10shareholdersandtop10unrestrictedshareholdersduetorefinancingshareslending/returncomparedwiththepriorperiod
□Applicable?NotapplicableIndicatebytickmarkwhetheranyofthetop10ordinaryshareholdersorthetop10unrestrictedordinaryshareholdersoftheCompanyconductedanypromissoryrepoduringtheReportingPeriod.
□Yes?NoNosuchcasesintheReportingPeriod.
IVChangeinShareholdingsofDirectors,SupervisorsandSeniorManagement
□Applicable?NotapplicableNochangesoccurredtotheshareholdingsofthedirectors,supervisorsandseniormanagementintheReportingPeriod.Seethe2024AnnualReportformoredetails.VChangeoftheControllingShareholderortheDeFactoController
ChangeofthecontrollingshareholderintheReportingPeriod
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.ChangeofthedefactocontrollerintheReportingPeriod
□Applicable?NotapplicableNosuchcasesintheReportingPeriod.
VIPreferenceShares
□Applicable?NotapplicableNopreferencesharesintheReportingPeriod.
PartVIIBonds
□Applicable?Notapplicable
PartVIIIFinancialStatements
1、Auditreport
Hasthesemiannualreportbeenaudited
□Yes?NoThecompany'ssemiannualfinancialreporthasnotbeenaudited.
、Financialstatements
Theunitofthefinancialstatementsinthefinancialnotesis:yuan
1.ConsolidatedbalancesheetPreparedby:ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd
June30th,2025
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Currentassets | ||
| Cashandbankbalances | 294,583,173.61 | 529,242,725.36 |
| Settlementprovisions | 0.00 | 0.00 |
| Lendingfunds | 0.00 | 0.00 |
| Held-for-tradingfinancialassets | 1,106,464,327.01 | 987,801,938.51 |
| Derivativefinancialassets | 0.00 | 0.00 |
| Notesreceivable | 0.00 | 100,000.00 |
| accountsreceivable | 43,172,939.42 | 56,672,795.52 |
| Accountsreceivablefinancing | 0.00 | 0.00 |
| Prepayments | 1,005,107.33 | 1,201,106.21 |
| premiumreceivable | 0.00 | 0.00 |
| accountsreceivablereinsurance | 0.00 | 0.00 |
| Reserveforreceivablereinsurancecontracts | 0.00 | 0.00 |
| Otherreceivables | 16,017,762.62 | 7,438,040.83 |
| Amongthem:accruedinterest | 0.00 | 0.00 |
| Dividendsreceivable | 0.00 | 0.00 |
| Buyingbackthesaleoffinancialassets | 0.00 | 0.00 |
| inventory | 3,182,698,105.65 | 3,636,840,229.34 |
| Amongthem:dataresources | 0.00 | 0.00 |
| contractasset | 31,301,000.64 | 30,888,723.09 |
| Holdingassetsforsale | 0.00 | 0.00 |
| Noncurrentassetsduewithinoneyear | 0.00 | 0.00 |
| Othercurrentassets | 132,505,654.67 | 154,192,023.86 |
| Totalcurrentassets | 4,807,748,070.95 | 5,404,377,582.72 |
| Noncurrentassets: | ||
| Grantingloansandadvances | 0.00 | 0.00 |
| debtinvestment | 0.00 | 0.00 |
| Otherdebtinvestments | 0.00 | 0.00 |
| long-termreceivables | 0.00 | 0.00 |
| long-termequityinvestment | 0.00 | 0.00 |
| Otherequityinstrumentinvestments | 14,938,859.05 | 14,697,341.18 |
| Othernoncurrentfinancialassets | 0.00 | 0.00 |
| Investmentrealestate | 536,064,017.54 | 515,925,116.54 |
| fixedassets | 15,997,574.09 | 17,489,207.57 |
| constructioninprogress | 0.00 | 0.00 |
| Productivebiologicalassets | 0.00 | 0.00 |
| oilandgasassets | 0.00 | 0.00 |
| right-of-useasset | 0.00 | 0.00 |
| intangibleassets | 0.00 | 0.00 |
| Amongthem:dataresources | 0.00 | 0.00 |
| developmentexpenditure | 0.00 | 0.00 |
| Amongthem:dataresources | 0.00 | 0.00 |
| goodwill | 0.00 | 0.00 |
| Long-termDeferredExpense | 1,333,041.68 | 1,719,911.72 |
| deferredtaxassets | 33,874,007.57 | 33,571,496.94 |
| Othernon-currentassets | 14,037.08 | 0.00 |
| Totalnon-currentassets | 602,221,537.01 | 583,403,073.95 |
| TotalAssets | 5,409,969,607.96 | 5,987,780,656.67 |
| Currentliabilities | ||
| short-termborrowing | 1,050,000.00 | 1,563,000.00 |
| BorrowingfromtheCentralBank | 0.00 | 0.00 |
| Borrowingfunds | 0.00 | 0.00 |
| Tradingfinancialliabilities | 0.00 | 0.00 |
| Derivativefinancialliabilities | 0.00 | 0.00 |
| NotesPayable | 0.00 | 0.00 |
| accountspayable | 430,845,144.50 | 464,488,982.30 |
| Advancereceipts | 3,637,312.24 | 1,398,988.78 |
| Contractliability | 750,558,125.14 | 1,298,146,232.35 |
| FinancialAssetsSoldforRepurchase | 0.00 | 0.00 |
| Deposittakingandinterbankdeposits | 0.00 | 0.00 |
| Actingtradingsecurities | 0.00 | 0.00 |
| Actingunderwritingsecurities | 0.00 | 0.00 |
| Employeebenefitspayable | 21,981,201.85 | 22,499,368.29 |
| Taxespayable | 28,032,097.06 | 27,554,810.01 |
| Otherpayables | 538,415,584.91 | 561,016,653.17 |
| Amongthem:accruedinterest | 16,784,873.34 | 16,535,277.94 |
| Dividendspayable | 0.00 | 0.00 |
| Payablehandlingfeesandcommissions | 0.00 | 0.00 |
| Accountspayablereinsurance | 0.00 | 0.00 |
| Heldforsaleliabilities | 0.00 | 0.00 |
| Noncurrentliabilitiesduewithinoneyear | 125,173.20 | 33,888,347.83 |
| Othercurrentliabilities | 67,457,629.96 | 118,304,068.47 |
| TotalCurrentLiabilities | 1,842,102,268.86 | 2,528,860,451.20 |
| Noncurrentliabilities: | ||
| Insurancecontractreserves | 0.00 | 0.00 |
| long-termloans | 62,211,091.22 | 62,273,677.82 |
| bondspayable | 0.00 | 0.00 |
| Amongthem:PreferredStock | 0.00 | 0.00 |
| perpetualbond | 0.00 | 0.00 |
| leaseliability | 0.00 | 0.00 |
| long-termpayables | 0.00 | 0.00 |
| Longtermpayableemployeecompensation | 0.00 | 0.00 |
| provisions | 0.00 | 0.00 |
| Deferredrevenue | 0.00 | 0.00 |
| DeferredTaxLiability | 1,259,459.98 | 1,259,459.98 |
| OtherNon-CurrentLiabilities | 0.00 | 0.00 |
| TotalNon-currentLiabilities | 63,470,551.20 | 63,533,137.80 |
| TotalLiabilities | 1,905,572,820.06 | 2,592,393,589.00 |
| Owner'sequity: | ||
| sharecapital | 1,011,660,000.00 | 1,011,660,000.00 |
| Otherequityinstruments | 0.00 | 0.00 |
| Amongthem:PreferredStock | 0.00 | 0.00 |
| perpetualbond | 0.00 | 0.00 |
| Capitalreserve | 978,244,910.11 | 978,244,910.11 |
| Less:Treasurystocks | 0.00 | 0.00 |
| Othercomprehensiveincome | 29,429,313.76 | 23,060,416.31 |
| SpecialReserve | 0.00 | 0.00 |
| Surplusreserve | 275,253,729.26 | 275,253,729.26 |
| Generalriskprovisions | 0.00 | 0.00 |
| Retainedearnings | 1,326,921,084.16 | 1,223,893,437.74 |
| Totalequityattributabletotheownersoftheparentcompany | 3,621,509,037.29 | 3,512,112,493.42 |
| Minorityinterest | -117,112,249.39 | -116,725,425.75 |
| Totalowner'sequity | 3,504,396,787.90 | 3,395,387,067.67 |
| Totalliabilitiesandowner'sequity | 5,409,969,607.96 | 5,987,780,656.67 |
Legalrepresentative:TangXiaopinginchargeofaccountingwork:WangJianfeiinchargeofaccountingagency:ZhouHongpu
2.Parentcompanybalancesheet
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Currentassets | ||
| Cashandbankbalances | 69,512,270.01 | 83,656,432.61 |
| Held-for-tradingfinancialassets | 1,106,464,327.01 | 987,801,938.51 |
| Derivativefinancialassets | 0.00 | 0.00 |
| Notesreceivable | 0.00 | 0.00 |
| accountsreceivable | 5,691,924.00 | 7,200,138.91 |
| Accountsreceivablefinancing | 0.00 | 0.00 |
| Prepayments | 93,540.18 | 0.00 |
| Otherreceivables | 1,738,688,636.31 | 1,751,551,390.53 |
| Amongthem:accruedinterest | 0.00 | 0.00 |
| Dividendsreceivable | 24,222,722.88 | 29,222,722.88 |
| inventory | 312,474.69 | 315,900.69 |
| Amongthem:dataresources | 0.00 | 0.00 |
| contractasset | 0.00 | 0.00 |
| Holdingassetsforsale | 0.00 | 0.00 |
| Noncurrentassetsduewithinoneyear | 0.00 | 0.00 |
| Othercurrentassets | 1,159,539.06 | 1,037,878.95 |
| Totalcurrentassets | 2,921,922,711.26 | 2,831,563,680.20 |
| Noncurrentassets: | ||
| debtinvestment | 0.00 | 0.00 |
| Otherdebtinvestments | 0.00 | 0.00 |
| long-termreceivables | 0.00 | 0.00 |
| long-termequityinvestment | 1,160,766,664.14 | 1,160,766,664.14 |
| Otherequityinstrumentinvestments | 14,697,341.18 | 14,697,341.18 |
| Othernoncurrentfinancialassets | 0.00 | 0.00 |
| Investmentrealestate | 398,592,498.79 | 409,742,121.37 |
| fixedassets | 9,663,935.58 | 10,736,433.64 |
| constructioninprogress | 0.00 | 0.00 |
| Productivebiologicalassets | 0.00 | 0.00 |
| oilandgasassets | 0.00 | 0.00 |
| right-of-useasset | 0.00 | 0.00 |
| intangibleassets | 0.00 | 0.00 |
| Amongthem:dataresources | 0.00 | 0.00 |
| developmentexpenditure | 0.00 | 0.00 |
| Amongthem:dataresources | 0.00 | 0.00 |
| goodwill | 0.00 | 0.00 |
| Long-termDeferredExpense | 570,115.90 | 770,175.82 |
| deferredtaxassets | 469,690.21 | 469,690.21 |
| Othernon-currentassets | 14,037.08 | 0.00 |
| Totalnon-currentassets | 1,584,774,282.88 | 1,597,182,426.36 |
| TotalAssets | 4,506,696,994.14 | 4,428,746,106.56 |
| Currentliabilities | ||
| short-termborrowing | 0.00 | 0.00 |
| Tradingfinancialliabilities | 0.00 | 0.00 |
| Derivativefinancialliabilities | 0.00 | 0.00 |
| NotesPayable | 0.00 | 0.00 |
| accountspayable | 13,202,758.97 | 13,684,223.19 |
| Advancereceipts | 0.00 | 0.00 |
| Contractliability | 2,203,736.18 | 95,842.85 |
| Employeebenefitspayable | 15,942,157.33 | 15,935,363.87 |
| Taxespayable | 15,140,523.87 | 12,314,051.54 |
| Otherpayables | 941,493,955.43 | 854,613,311.67 |
| Amongthem:accruedinterest | 16,784,873.34 | 16,535,277.94 |
| Dividendspayable | 0.00 | 0.00 |
| Heldforsaleliabilities | 0.00 | 0.00 |
| Noncurrentliabilitiesduewithinoneyear | 125,173.20 | 374,768.60 |
| Othercurrentliabilities | 110,186.82 | 4,792.15 |
| TotalCurrentLiabilities | 988,218,491.80 | 897,022,353.87 |
| Noncurrentliabilities: | ||
| long-termloans | 62,211,091.22 | 62,273,677.82 |
| bondspayable | 0.00 | 0.00 |
| Amongthem:PreferredStock | 0.00 | 0.00 |
| perpetualbond | 0.00 | 0.00 |
| leaseliability | 0.00 | 0.00 |
| long-termpayables | 0.00 | 0.00 |
| Longtermpayableemployeecompensation | 0.00 | 0.00 |
| provisions | 0.00 | 0.00 |
| Deferredrevenue | 0.00 | 0.00 |
| DeferredTaxLiability | 1,259,459.98 | 1,259,459.98 |
| OtherNon-CurrentLiabilities | 0.00 | 0.00 |
| TotalNon-currentLiabilities | 63,470,551.20 | 63,533,137.80 |
| TotalLiabilities | 1,051,689,043.00 | 960,555,491.67 |
| Owner'sequity: | ||
| sharecapital | 1,011,660,000.00 | 1,011,660,000.00 |
| Otherequityinstruments | 0.00 | 0.00 |
| Amongthem:PreferredStock | 0.00 | 0.00 |
| perpetualbond | 0.00 | 0.00 |
| Capitalreserve | 964,711,931.13 | 964,711,931.13 |
| Less:Treasurystocks | 0.00 | 0.00 |
| Othercomprehensiveincome | 2,023,005.89 | 2,023,005.89 |
| SpecialReserve | 0.00 | 0.00 |
| Surplusreserve | 252,124,115.85 | 252,124,115.85 |
| Retainedearnings | 1,224,488,898.27 | 1,237,671,562.02 |
| Totalowner'sequity | 3,455,007,951.14 | 3,468,190,614.89 |
| Totalliabilitiesandowner'sequity | 4,506,696,994.14 | 4,428,746,106.56 |
3.Consolidatedincomestatement
Unit:Yuan
| project | Halfyear2025 | Halfyear2024 |
| 1、Totaloperatingrevenue | 637,366,221.35 | 134,225,119.43 |
| Amongthem:operatingincome | 637,366,221.35 | 134,225,119.43 |
| interestincome | ||
| Earnedpremium | 0.00 | 0.00 |
| Feeandcommissionincome | 0.00 | 0.00 |
| 2、Totaloperatingcost | 522,377,406.04 | 141,726,383.25 |
| Amongthem:operatingcosts | 463,717,990.62 | 107,432,457.51 |
| interestexpense | 0.00 | 0.00 |
| Handlingfeesandcommissionexpenses | 0.00 | 0.00 |
| Refunddeposit | 0.00 | 0.00 |
| Netcompensationexpenses | 0.00 | 0.00 |
| Netamountofinsuranceliabilityreserveextracted | 0.00 | 0.00 |
| Expendituresdividendpolicy | 0.00 | 0.00 |
| Reinsurancefees | 0.00 | 0.00 |
| TaxesandSurcharges | 15,562,007.88 | 6,931,500.13 |
| salesexpenses | 9,708,711.93 | 5,445,739.08 |
| administrativeexpenses | 32,175,388.99 | 27,071,704.47 |
| R&Dexpenses | 0.00 | 0.00 |
| financialexpenses | 1,213,306.62 | -5,155,017.94 |
| Amongthem:interestexpenses | 2,788,711.79 | 888,171.77 |
| interestincome | 2,154,378.05 | 4,839,207.82 |
| Add:Otherincome | 31,652.46 | 83,011.12 |
| Investmentincome(lossindicatedby"-") | 99,669.36 | 777,600.00 |
| Amongthem:Investmentincomefromjointventuresandjointventures | 0.00 | 0.00 |
| Financialassetsmeasuredatamortizedcostarederecognizedforincome | 0.00 | 0.00 |
| Exchangegain(lossindicatedby"-") | 0.00 | 0.00 |
| Netexposurehedgingincome(lossindicatedby"-") | 0.00 | 0.00 |
| Gainsfromchangesinfairvalue(lossesindicatedby"-") | 8,662,388.50 | 9,721,583.19 |
| Creditimpairmentloss(lossindicatedby"-") | -77,782.93 | -28,831.96 |
| Assetimpairmentloss(loss | -15,230.21 | 652,630.46 |
| indicatedby"-") | ||
| Assetdisposalincome(lossindicatedby"-") | 0.00 | 223,872.34 |
| 3、Operatingprofit(lossindicatedby"-") | 123,689,512.49 | 3,928,601.33 |
| Add:Nonoperatingincome | 20,130.74 | 1,188,528.59 |
| Less:Nonoperatingexpenses | 1,634.14 | 30,183.63 |
| 4、Totalprofit(totallossindicatedbya"-"sign) | 123,708,009.09 | 5,086,946.29 |
| Less:Incometaxexpenses | 21,496,138.68 | 218,507.36 |
| 5、Netprofit(netlossindicatedby"-") | 102,211,870.41 | 4,868,438.93 |
| (1)Classifiedbybusinesscontinuity | ||
| 1.Netprofitfromongoingoperations(netlossindicatedbya"-"sign) | 102,211,870.41 | 4,868,438.93 |
| 2.Netprofitfromdiscontinuedoperations(netlossindicatedbya"-"sign) | 0.00 | 0.00 |
| (2)Classifiedbyownership | ||
| 1.Netprofitattributabletoshareholdersoftheparentcompany(netlossindicatedbya"-"sign) | 103,027,646.42 | 5,622,791.39 |
| 2.Minorityshareholderprofitandloss(netlossindicatedby"-") | -815,776.01 | -754,352.46 |
| 6、Netamountaftertaxofothercomprehensiveincome | 6,797,849.82 | -2,108,837.38 |
| Netamountaftertaxofothercomprehensiveincomeattributabletotheownersoftheparentcompany | 6,368,897.45 | -2,007,269.38 |
| (1)Othercomprehensiveincomethatcannotbereclassifiedintoprofitorloss | 241,517.87 | 735,928.78 |
| 1.Remeasuretheamountofchangesinthedefinedbenefitplan | 0.00 | 0.00 |
| 2.Othercomprehensiveincomethatcannotbeconvertedtoprofitorlossundertheequitymethod | 0.00 | 0.00 |
| 3.Changesinfairvalueofotherequityinstrumentinvestments | 241,517.87 | 735,928.78 |
| 4.Changesinfairvalueofcorporatecreditrisk | 0.00 | 0.00 |
| 5.Other | 0.00 | 0.00 |
| (2)Reclassifyothercomprehensiveincomeintoprofitorloss | 6,127,379.58 | -2,743,198.16 |
| 1.Othercomprehensiveincomeconvertibleintoprofitorlossundertheequitymethod | 0.00 | 0.00 |
| 2.Changesinfairvalueofotherdebtinvestments | 0.00 | 0.00 |
| 3.Reclassifiedamountoffinancialassetsincludedinothercomprehensiveincome | 0.00 | 0.00 |
| 4.Provisionforcreditimpairmentofotherdebtinvestments | 0.00 | 0.00 |
| 5.Cashflowhedgingreserve | 0.00 | 0.00 |
| 6.Translationdifferencesinforeigncurrencyfinancialstatements | 6,127,379.58 | -2,743,198.16 |
| 7.Other | 0.00 | 0.00 |
| Netamountaftertaxofothercomprehensiveincomeattributabletominorityshareholders | 428,952.37 | -101,568.00 |
| 7、Totalcomprehensiveincome | 109,009,720.23 | 2,759,601.55 |
| Totalcomprehensiveincomeattributabletotheownersoftheparentcompany | 109,396,543.87 | 3,615,522.01 |
| Totalcomprehensiveincomeattributabletominorityshareholders | -386,823.64 | -855,920.46 |
| 8、Earningspershare: | ||
| (1)Basicearningspershare | 0.1018 | 0.0056 |
| (2)Diluteearningspershare | 0.1018 | 0.0056 |
Inthecurrentperiod,ifthereisamergerofenterprisesunderthesamecontrol,thenetprofitrealizedbythemergedpartybeforethemergeris:yuan,andthenetprofitrealizedbythemergedpartyinthepreviousperiodis:yuan.Legalrepresentative:TangXiaopinginchargeofaccountingwork:WangJianfeiinchargeofaccountingagency:ZhouHongpu
4.IncomeStatementoftheParentCompany
Unit:Yuan
| project | Halfyear2025 | Halfyear2024 |
| I.operatingincome | 23,097,217.24 | 32,477,256.72 |
| Reduce:Operatingcosts | 15,530,601.07 | 14,063,038.19 |
| TaxesandSurcharges | 7,010,315.64 | 5,603,750.17 |
| salesexpenses | 1,752,440.34 | 956,228.79 |
| administrativeexpenses | 18,361,484.35 | 19,465,929.66 |
| R&Dexpenses | 0.00 | 0.00 |
| financialexpenses | 2,423,621.13 | -1,057,897.78 |
| Amongthem:interestexpenses | 2,414,263.08 | 887,841.14 |
| interestincome | 507,352.13 | 670,547.22 |
| Add:Otherincome | 28,158.18 | 79,381.82 |
| Investmentincome(lossindicatedby"-") | 99,669.36 | 777,600.00 |
| Amongthem:Investmentincomefromjointventuresandjointventures | 0.00 | 0.00 |
| Financialassetsmeasuredatamortizedcostarederecognizedforincome(lossesareindicatedbya"-"sign) | 0.00 | 0.00 |
| Netexposurehedgingincome(lossindicatedby"-") | 0.00 | 0.00 |
| Gainsfromchangesinfairvalue(lossesindicatedby"-") | 8,662,388.50 | 9,721,583.19 |
| Creditimpairmentloss(lossindicatedby"-") | 0.00 | 0.00 |
| Assetimpairmentloss(loss | 0.00 | 0.00 |
| indicatedby"-") | ||
| Assetdisposalincome(lossindicatedby"-") | 0.00 | 223,872.34 |
| 2、Operatingprofit(lossindicatedby"-") | -13,191,029.25 | 4,248,645.04 |
| Add:Nonoperatingincome | 8,398.00 | 0.09 |
| Less:Nonoperatingexpenses | 32.50 | 30,000.00 |
| 3、Totalprofit(totallossindicatedbya"-"sign) | -13,182,663.75 | 4,218,645.13 |
| Less:Incometaxexpenses | 0.00 | 66,094.64 |
| 4、Netprofit(netlossindicatedby"-") | -13,182,663.75 | 4,152,550.49 |
| (1)Continuingoperatingnetprofit(netlossindicatedby"-") | -13,182,663.75 | 4,152,550.49 |
| (2)Terminationofoperatingnetprofit(netlossindicatedby"-") | ||
| 5、Netamountaftertaxofothercomprehensiveincome | 0.00 | 0.00 |
| (1)Othercomprehensiveincomethatcannotbereclassifiedintoprofitorloss | 0.00 | 0.00 |
| 1.Remeasuretheamountofchangesinthedefinedbenefitplan | 0.00 | 0.00 |
| 2.Othercomprehensiveincomethatcannotbeconvertedtoprofitorlossundertheequitymethod | 0.00 | 0.00 |
| 3.Changesinfairvalueofotherequityinstrumentinvestments | 0.00 | 0.00 |
| 4.Changesinfairvalueofcorporatecreditrisk | 0.00 | 0.00 |
| 5.Other | 0.00 | 0.00 |
| (2)Reclassifyothercomprehensiveincomeintoprofitorloss | ||
| 1.Othercomprehensiveincomeconvertibleintoprofitorlossundertheequitymethod | 0.00 | 0.00 |
| 2.Changesinfairvalueofotherdebtinvestments | 0.00 | 0.00 |
| 3.Reclassifiedamountoffinancialassetsincludedinothercomprehensiveincome | 0.00 | 0.00 |
| 4.Provisionforcreditimpairmentofotherdebtinvestments | 0.00 | 0.00 |
| 5.Cashflowhedgingreserve | 0.00 | 0.00 |
| 6.Translationdifferencesinforeigncurrencyfinancialstatements | 0.00 | 0.00 |
| 7.Other | 0.00 | 0.00 |
| 6、Totalcomprehensiveincome | -13,182,663.75 | 4,152,550.49 |
| 7、Earningspershare: | ||
| (1)Basicearningspershare | ||
| (2)Diluteearningspershare |
5.Consolidatedcashflowstatement
Unit:Yuan
| project | Halfyear2025 | Halfyear2024 |
| 1、Cashflowsgeneratedfromoperatingactivities: | ||
| Cashreceivedfromsellinggoodsandprovidingservices | 107,961,865.12 | 241,759,518.54 |
| Netincreaseincustomerdepositsandinterbankdeposits | 0.00 | 0.00 |
| Netincreaseinborrowingfromthecentralbank | 0.00 | 0.00 |
| Netincreaseinfundsborrowedfromotherfinancialinstitutions | 0.00 | 0.00 |
| Cashreceivedfromthepremiumoftheoriginalinsurancecontract | 0.00 | 0.00 |
| Netcashreceivedfromreinsurancebusiness | 0.00 | 0.00 |
| Netincreaseinpolicyholdersavingsandinvestmentfunds | 0.00 | 0.00 |
| Cashcollectedforinterest,handlingfees,andcommissions | 0.00 | 0.00 |
| Netincreaseinborrowedfunds | 0.00 | 0.00 |
| Netincreaseinrepurchasebusinessfunds | 0.00 | 0.00 |
| Netcashreceivedfromproxysecuritiestrading | 0.00 | 0.00 |
| Refundsoftaxes | 14,257,792.80 | 2,101,600.10 |
| Receivedothercashrelatedtooperatingactivities | 120,662,833.73 | 49,455,585.99 |
| Subtotalofcashinflowsfromoperatingactivities | 242,882,491.65 | 293,316,704.63 |
| Cashpaidforpurchasinggoodsandreceivinglaborservices | 79,091,286.46 | 209,737,359.76 |
| Netincreaseincustomerloansandadvances | 0.00 | 0.00 |
| Netincreaseindepositswiththecentralbankandinterbankfunds | 0.00 | 0.00 |
| Cashpaymentfororiginalinsurancecontractcompensation | 0.00 | 0.00 |
| Netincreaseinborrowedfunds | 0.00 | 0.00 |
| Cashpaymentforinterest,handlingfees,andcommissions | 0.00 | 0.00 |
| Cashpaymentforpolicydividends | 0.00 | 0.00 |
| Cashpaidtoandforemployees | 31,933,948.07 | 36,582,617.63 |
| Taxespaid | 65,156,436.59 | 86,650,542.16 |
| Payothercashrelatedtooperatingactivities | 154,123,062.11 | 68,795,717.14 |
| Subtotalofcashoutflowsfromoperatingactivities | 330,304,733.23 | 401,766,236.69 |
| Netcashflowsfromoperatingactivities | -87,422,241.58 | -108,449,532.06 |
| 2、Cashflowsgeneratedfrominvestmentactivities: | ||
| Cashreceivedfrominvestmentrecovery | 0.00 | 0.00 |
| Cashreceivedfromobtaining | 99,669.36 | 777,600.00 |
| investmentreturns | ||
| Netcashreceivedfromdisposaloffixedassets,intangibleassets,andotherlong-termassets | 0.00 | 0.00 |
| Netcashreceivedfromdisposalofsubsidiariesandotheroperatingunits | 0.00 | 0.00 |
| Receivedcashrelatedtootherinvestmentactivities | 0.00 | 0.00 |
| Subtotalofcashinflowsfrominvestingactivities | 99,669.36 | 777,600.00 |
| Cashpaidforthepurchaseandconstructionoffixedassets,intangibleassets,andotherlong-termassets | 75,475.40 | 41,736.06 |
| Cashpaidforinvestment | 0.00 | 0.00 |
| Netincreaseinpledgedloans | 0.00 | 0.00 |
| Netcashreceivedfromsubsidiariesandotheroperatingunits | 0.00 | 0.00 |
| Payothercashrelatedtoinvestmentactivities | 110,000,000.00 | 40,000,000.00 |
| Subtotalofcashoutflowsfrominvestingactivities | 110,075,475.40 | 40,041,736.06 |
| Netcashflowsgeneratedfrominvestmentactivities | -109,975,806.04 | -39,264,136.06 |
| 3、Cashflowsgeneratedfromfinancingactivities: | ||
| Cashreceivedfromabsorbinginvestments | 0.00 | 0.00 |
| Amongthem:Cashreceivedbysubsidiariesfromabsorbinginvestmentsfromminorityshareholders | 0.00 | 0.00 |
| Cashreceivedfromobtainingloans | 0.00 | 0.00 |
| Receivedothercashrelatedtofinancingactivities | 0.00 | 0.00 |
| Subtotalofcashinflowsfromfinancingactivities | 0.00 | 0.00 |
| Cashrepaymentsofamountsborrowed | 33,500,586.60 | 100,376,586.60 |
| Cashpaidfordistributingdividends,profits,orpayinginterest | 1,448,749.44 | 3,507,919.09 |
| Amongthem:dividendsandprofitspaidbysubsidiariestominorityshareholders | 0.00 | 0.00 |
| Payothercashrelatedtofinancingactivities | 0.00 | 0.00 |
| Subtotalofcashoutflowsfromfinancingactivities | 34,949,336.04 | 103,884,505.69 |
| Netcashflowsgeneratedfromfinancingactivities | -34,949,336.04 | -103,884,505.69 |
| 4、Theimpactofexchangeratefluctuationsoncashandcashequivalents | -63,892.72 | 2,485.19 |
| 5、Netincreaseincashandcashequivalents | -232,411,276.38 | -251,595,688.62 |
| Add:Openingcashandcashequivalentsbalance | 520,910,254.44 | 859,146,413.35 |
| 6、Closingbalanceofcashandcashequivalents | 288,498,978.06 | 607,550,724.73 |
6.Parentcompanycashflowstatement
Unit:Yuan
| project | Halfyear2025 | Halfyear2024 |
| 1、Cashflowsgeneratedfromoperatingactivities: | ||
| Cashreceivedfromsellinggoodsandprovidingservices | 27,636,940.85 | 38,235,476.73 |
| Refundsoftaxes | 31,866.46 | 83,084.73 |
| Receivedothercashrelatedtooperatingactivities | 122,029,488.61 | 44,933,222.51 |
| Subtotalofcashinflowsfromoperatingactivities | 149,698,295.92 | 83,251,783.97 |
| Cashpaidforpurchasinggoodsandreceivinglaborservices | 193,118.60 | 203,030.04 |
| Cashpaidtoandforemployees | 17,111,206.32 | 20,556,317.11 |
| Taxespaid | 6,276,383.28 | 14,183,984.15 |
| Payothercashrelatedtooperatingactivities | 34,259,333.81 | 17,246,632.45 |
| Subtotalofcashoutflowsfromoperatingactivities | 57,840,042.01 | 52,189,963.75 |
| Netcashflowsfromoperatingactivities | 91,858,253.91 | 31,061,820.22 |
| 2、Cashflowsgeneratedfrominvestmentactivities: | ||
| Cashreceivedfrominvestmentrecovery | 5,000,000.00 | 0.00 |
| Cashreceivedfromobtaininginvestmentreturns | 99,669.36 | 777,600.00 |
| Netcashreceivedfromdisposaloffixedassets,intangibleassets,andotherlong-termassets | 0.00 | 0.00 |
| Netcashreceivedfromdisposalofsubsidiariesandotheroperatingunits | 0.00 | 0.00 |
| Receivedcashrelatedtootherinvestmentactivities | 0.00 | 0.00 |
| Subtotalofcashinflowsfrominvestingactivities | 5,099,669.36 | 777,600.00 |
| Cashpaidforthepurchaseandconstructionoffixedassets,intangibleassets,andotherlong-termassets | 6,884.96 | 4,699.00 |
| Cashpaidforinvestment | 0.00 | 0.00 |
| Netcashreceivedfromsubsidiariesandotheroperatingunits | 0.00 | 0.00 |
| Payothercashrelatedtoinvestmentactivities | 110,000,000.00 | 40,210,000.00 |
| Subtotalofcashoutflowsfrominvestingactivities | 110,006,884.96 | 40,214,699.00 |
| Netcashflowsgeneratedfrominvestmentactivities | -104,907,215.60 | -39,437,099.00 |
| 3、Cashflowsgeneratedfromfinancingactivities: | ||
| Cashreceivedfromabsorbinginvestments | 0.00 | 0.00 |
| Cashreceivedfromobtainingloans | 0.00 | 0.00 |
| Receivedothercashrelatedtofinancingactivities | 0.00 | 0.00 |
| Subtotalofcashinflowsfromfinancing | 0.00 | 0.00 |
| activities | ||
| Cashrepaymentsofamountsborrowed | 62,586.60 | 62,586.60 |
| Cashpaidfordistributingdividends,profits,orpayinginterest | 1,032,614.31 | 1,137,937.24 |
| Payothercashrelatedtofinancingactivities | 0.00 | 0.00 |
| Subtotalofcashoutflowsfromfinancingactivities | 1,095,200.91 | 1,200,523.84 |
| Netcashflowsgeneratedfromfinancingactivities | -1,095,200.91 | -1,200,523.84 |
| 4、Theimpactofexchangeratefluctuationsoncashandcashequivalents | 0.00 | 0.00 |
| 5、Netincreaseincashandcashequivalents | -14,144,162.60 | -9,575,802.62 |
| Add:Openingcashandcashequivalentsbalance | 81,754,926.52 | 115,075,974.85 |
| 6、Closingbalanceofcashandcashequivalents | 67,610,763.92 | 105,500,172.23 |
7.ConsolidatedStatementofChangesinOwner'sEquity
CurrentAmount
Unit:Yuan
| project | Halfyear2025 | ||||||||||||||
| Belongingtotheequityoftheparentcompany'sowners | Minorityinterest | Totalowner'sequity | |||||||||||||
| sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasurystocks | Othercomprehensiveincome | SpecialReserve | Surplusreserve | Generalriskprovisions | Retainedearnings | other | subtotal | |||||
| preferredshares | perpetualbond | other | |||||||||||||
| 1、Lastyear'syear-endbalance | 1,011,660,000.00 | 978,244,910.11 | 23,060,416.31 | 275,253,729.26 | 1,223,893,437.74 | 0.00 | 3,512,112,493.42 | -116,725,425.75 | 3,395,387,067.67 | ||||||
| Add:Changesinaccountingpolicies | |||||||||||||||
| earlyerrorcorrection | |||||||||||||||
| other | |||||||||||||||
| 2、Openingbalanceofthisyear | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 978,244,910.11 | 0.00 | 23,060,416.31 | 0.00 | 275,253,729.26 | 0.00 | 1,223,893,437.74 | 3,512,112,493.42 | -116,725,425.75 | 3,395,387,067.67 | |
| 3、Theamountofincreaseordecreaseinthisperiod(decreaseindicatedbya"-"sign) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,368,897.45 | 0.00 | 0.00 | 0.00 | 103,027,646.42 | 109,396,543.87 | -386,823.64 | 109,009,720.23 | |
| (1)Totalcomprehensiveincome | 6,368,897.45 | 103,027,646.42 | 109,396,543.87 | -386,823.64 | 109,009,720.23 | ||||||||||
| (2)Owner'sinvestmentandreductionofcapital | 0.00 | 0.00 | |||||||||||||
| 1.Ordinarysharesinvestedbytheowner | 0.00 | 0.00 | |||||||||||||
| 2.Otherequityinstrumentholdersinvestcapital | 0.00 | 0.00 | |||||||||||||
| 3.Amountofsharebasedpaymentsrecognizedinowner'sequity | 0.00 | 0.00 | |||||||||||||
| 4.Other | 0.00 | 0.00 | |||||||||||||
| (3)Profitdistribution | 0.00 | 0.00 | |||||||||||||
| 1.Withdrawalofsurplusreserve | 0.00 | 0.00 | |||||||||||||
| 2.Extractgeneralriskreserves | 0.00 | 0.00 | |||||||||||||
| 3.Distributiontoowners(orshareholders) | 0.00 | 0.00 | |||||||||||||
| 4.Other | 0.00 | 0.00 | |||||||||||||
| (4)Internaltransferofowner'sequity | 0.00 | 0.00 |
| 1.Capitalreserveconvertedintocapital(orsharecapital) | 0.00 | 0.00 | |||||||||||||
| 2.Surplusreservesconvertedintocapital(orsharecapital) | 0.00 | 0.00 | |||||||||||||
| 3.Surplusreservetooffsetlosses | 0.00 | 0.00 | |||||||||||||
| 4.Settheamountofchangesinthebenefitplantobecarriedforwardtoretainedearnings | 0.00 | 0.00 | |||||||||||||
| 5.Transferofothercomprehensiveincometoretainedearnings | 0.00 | 0.00 | |||||||||||||
| 6.Other | 0.00 | 0.00 | |||||||||||||
| (5)SpecialReserve | 0.00 | 0.00 | |||||||||||||
| 1.Extractioninthisperiod | 0.00 | 0.00 | |||||||||||||
| 2.Useinthisperiod | 0.00 | 0.00 | |||||||||||||
| (6)Other | 0.00 | 0.00 | |||||||||||||
| 4、Closingbalanceofthisperiod | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 978,244,910.11 | 0.00 | 29,429,313.76 | 0.00 | 275,253,729.26 | 0.00 | 1,326,921,084.16 | 3,621,509,037.29 | -117,112,249.39 | 3,504,396,787.90 |
Lastyear'samount
Unit:Yuan
| project | Halfyear2024 | ||||||||||||||
| Belongingtotheequityoftheparentcompany'sowners | Minorityinterest | Totalowner'sequi | |||||||||||||
| sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasury | Othercompreh | SpecialReserve | Surplusreserve | Generalriskprov | Retainedearnings | other | subtotal | |||||
| pref | perp | othe | |||||||||||||
| erredshares | etualbond | r | stocks | ensiveincome | isions | ty | |||||||||
| 1、Lastyear'syear-endbalance | 1,011,660,000.00 | 978,244,910.11 | 25,319,459.44 | 275,253,729.26 | 1,400,604,385.39 | 3,691,082,484.20 | 85,060,410.22 | 3,776,142,894.42 | |||||||
| Add:Changesinaccountingpolicies | |||||||||||||||
| earlyerrorcorrection | |||||||||||||||
| other | |||||||||||||||
| 2、Openingbalanceofthisyear | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 978,244,910.11 | 0.00 | 25,319,459.44 | 0.00 | 275,253,729.26 | 0.00 | 1,400,604,385.39 | 3,691,082,484.20 | 85,060,410.22 | 3,776,142,894.42 | |
| 3、Theamountofincreaseordecreaseinthisperiod(decreaseindicatedbya"-"sign) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2,007,269.38 | 0.00 | 0.00 | 0.00 | 5,622,791.39 | 3,615,522.01 | -855,920.46 | 2,759,601.55 | |
| (1)Totalcomprehensiveincome | -2,007,269.38 | 5,622,791.39 | 3,615,522.01 | -855,920.46 | 2,759,601.55 | ||||||||||
| (2)Owner'sinvestmentandreductionofcapital | 0.00 | 0.00 | |||||||||||||
| 1.Ordinarysharesinvestedbytheowner | 0.00 | 0.00 | |||||||||||||
| 2.Otherequityinstrumentholdersinvestcapital | 0.00 | 0.00 | |||||||||||||
| 3.Amountofsharebasedpaymentsrecognizedinowner'sequity | 0.00 | 0.00 |
| 4.Other | 0.00 | 0.00 | ||
| (3)Profitdistribution | 0.00 | 0.00 | ||
| 1.Withdrawalofsurplusreserve | 0.00 | 0.00 | ||
| 2.Extractgeneralriskreserves | 0.00 | 0.00 | ||
| 3.Distributiontoowners(orshareholders) | 0.00 | 0.00 | ||
| 4.Other | 0.00 | 0.00 | ||
| (4)Internaltransferofowner'sequity | 0.00 | 0.00 | ||
| 1.Capitalreserveconvertedintocapital(orsharecapital) | 0.00 | 0.00 | ||
| 2.Surplusreservesconvertedintocapital(orsharecapital) | 0.00 | 0.00 | ||
| 3.Surplusreservetooffsetlosses | 0.00 | 0.00 | ||
| 4.Settheamountofchangesinthebenefitplantobecarriedforwardtoretainedearnings | 0.00 | 0.00 | ||
| 5.Transferofothercomprehensiveincometoretainedearnings | 0.00 | 0.00 | ||
| 6.Other | 0.00 | 0.00 | ||
| (5)Special | 0.00 | 0.00 |
| Reserve | |||||||||||||||
| 1.Extractioninthisperiod | 0.00 | 0.00 | |||||||||||||
| 2.Useinthisperiod | 0.00 | 0.00 | |||||||||||||
| (6)Other | 0.00 | 0.00 | |||||||||||||
| 4、Closingbalanceofthisperiod | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 978,244,910.11 | 0.00 | 23,312,190.06 | 0.00 | 275,253,729.26 | 0.00 | 1,406,227,176.78 | 3,694,698,006.21 | 84,204,489.76 | 3,778,902,495.97 |
8.StatementofChangesinOwner'sEquityoftheParentCompany
CurrentAmount
Unit:Yuan
| project | Halfyear2025 | |||||||||||
| sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasurystocks | Othercomprehensiveincome | SpecialReserve | Surplusreserve | Retainedearnings | other | Totalowner'sequity | |||
| preferredshares | perpetualbond | other | ||||||||||
| 1、Lastyear'syear-endbalance | 1,011,660,000.00 | 964,711,931.13 | 2,023,005.89 | 252,124,115.85 | 1,237,671,562.02 | 3,468,190,614.89 | ||||||
| Add:Changesinaccountingpolicies | ||||||||||||
| earlyerrorcorrection | ||||||||||||
| other | ||||||||||||
| 2、Openingbalanceofthisyear | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 964,711,931.13 | 0.00 | 2,023,005.89 | 0.00 | 252,124,115.85 | 1,237,671,562.02 | 0.00 | 3,468,190,614.89 |
| 3、Theamountofincreaseordecreaseinthisperiod(decreaseindicatedbya"-"sign) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -13,182,663.75 | 0.00 | -13,182,663.75 |
| (1)Totalcomprehensiveincome | 0.00 | -13,182,663.75 | -13,182,663.75 | |||||||||
| (2)Owner'sinvestment | 0.00 | |||||||||||
| andreductionofcapital | ||
| 1.Ordinarysharesinvestedbytheowner | 0.00 | |
| 2.Otherequityinstrumentholdersinvestcapital | 0.00 | |
| 3.Amountofsharebasedpaymentsrecognizedinowner'sequity | 0.00 | |
| 4.Other | 0.00 | |
| (3)Profitdistribution | 0.00 | |
| 1.Withdrawalofsurplusreserve | 0.00 | |
| 2.Distributiontoowners(orshareholders) | 0.00 | |
| 3.Other | 0.00 | |
| (4)Internaltransferofowner'sequity | 0.00 | |
| 1.Capitalreserveconvertedintocapital(orsharecapital) | 0.00 | |
| 2.Surplusreservesconvertedintocapital(orsharecapital) | 0.00 | |
| 3.Surplusreservetooffsetlosses | 0.00 | |
| 4.Settheamountofchangesin | 0.00 |
| thebenefitplantobecarriedforwardtoretainedearnings | ||||||||||||
| 5.Transferofothercomprehensiveincometoretainedearnings | 0.00 | |||||||||||
| 6.Other | 0.00 | |||||||||||
| (5)SpecialReserve | 0.00 | |||||||||||
| 1.Extractioninthisperiod | 0.00 | |||||||||||
| 2.Useinthisperiod | 0.00 | |||||||||||
| (6)Other | 0.00 | |||||||||||
| 4、Closingbalanceofthisperiod | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 964,711,931.13 | 0.00 | 2,023,005.89 | 0.00 | 252,124,115.85 | 1,224,488,898.27 | 0.00 | 3,455,007,951.14 |
Lastyear'samount
Unit:Yuan
| project | Halfyear2024 | |||||||||||
| sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasurystocks | Othercomprehensiveincome | SpecialReserve | Surplusreserve | Retainedearnings | other | Totalowner'sequity | |||
| preferredshares | perpetualbond | other | ||||||||||
| 1、Lastyear'syear-endbalance | 1,011,660,000.00 | 964,711,931.13 | 1,743,308.51 | 252,124,115.85 | 1,401,610,305.69 | 3,631,849,661.18 | ||||||
| Add:Changesinaccountingpolicies | ||||||||||||
| earlyerrorcorrection | ||||||||||||
| other | ||||||||||||
| 2、Openingbalanceofthisyear | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 964,711,931.13 | 0.00 | 1,743,308.51 | 0.00 | 252,124,115.85 | 1,401,610,305.69 | 0.00 | 3,631,849,661.18 |
| 3、Theamountofincreaseor | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,152,550.49 | 0.00 | 4,152,550.49 |
| decreaseinthisperiod(decreaseindicatedbya"-"sign) | ||||||
| (1)Totalcomprehensiveincome | 0.00 | 4,152,550.49 | 4,152,550.49 | |||
| (2)Owner'sinvestmentandreductionofcapital | 0.00 | |||||
| 1.Ordinarysharesinvestedbytheowner | 0.00 | |||||
| 2.Otherequityinstrumentholdersinvestcapital | 0.00 | |||||
| 3.Amountofsharebasedpaymentsrecognizedinowner'sequity | 0.00 | |||||
| 4.Other | 0.00 | |||||
| (3)Profitdistribution | 0.00 | |||||
| 1.Withdrawalofsurplusreserve | 0.00 | |||||
| 2.Distributiontoowners(orshareholders) | 0.00 | |||||
| 3.Other | 0.00 | |||||
| (4)Internaltransferofowner'sequity | 0.00 | |||||
| 1.Capitalreserveconvertedintocapital(orsharecapital) | 0.00 | |||||
| 2.Surplus | 0.00 |
| reservesconvertedintocapital(orsharecapital) | ||||||||||||
| 3.Surplusreservetooffsetlosses | 0.00 | |||||||||||
| 4.Settheamountofchangesinthebenefitplantobecarriedforwardtoretainedearnings | 0.00 | |||||||||||
| 5.Transferofothercomprehensiveincometoretainedearnings | 0.00 | |||||||||||
| 6.Other | 0.00 | |||||||||||
| (5)SpecialReserve | 0.00 | |||||||||||
| 1.Extractioninthisperiod | 0.00 | |||||||||||
| 2.Useinthisperiod | 0.00 | |||||||||||
| (6)Other | 0.00 | |||||||||||
| 4、Closingbalanceofthisperiod | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 964,711,931.13 | 0.00 | 1,743,308.51 | 0.00 | 252,124,115.85 | 1,405,762,856.18 | 0.00 | 3,636,002,211.67 |
3、Basicinformationofthecompany
ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd.(hereinafterreferredtoastheCompanyortheCompany)wasestablishedasajointstocklimitedcompanyonthebasisoftheoriginalShenzhenSpecialEconomicZoneRealEstateCorporationwiththeapprovaloftheShenzhenMunicipalPeople'sGovernmentOffice.ItwasregisteredwiththeShenzhenAdministrationforIndustryandCommerceinJuly1993andisheadquarteredinShenzhen,GuangdongProvince.Thecompany'sunifiedsocialcreditcodeis91440300192179585Nonitsbusinesslicense,witharegisteredcapitalof1011660000.00yuanandatotalof1011660000shares(withafacevalueof1yuanpershare).Amongthem,thereare891660000A-sharesand120000000B-shareswithunlimitedsalesconditions.Thecompany'sstockswerelistedandtradedontheShenzhenStockExchangeonSeptember15,1993andJanuary10,1994,respectively.
OnOctober13,2004,inaccordancewiththeDecisionoftheStateownedAssetsSupervisionandAdministrationCommissionofShenzhenMunicipalPeople'sGovernmentonEstablishingShenzhenInvestmentHoldingCo.,Ltd.(SZSASAC[2004]No.223),theoriginalmajorshareholderofourcompany,
ShenzhenConstructionInvestmentHoldingCo.,Ltd.,mergedwithtwoothermunicipalassetmanagementcompaniestoformShenzhenInvestmentHoldingCo.,Ltd.,whichisawhollystate-ownedlimitedliabilitycompany.Asaresult,theequitytransferofourcompanyhasbeenapprovedbytheStateownedAssetsSupervisionandAdministrationCommissionoftheStateCouncil(StateownedAssetsSupervisionandAdministrationCommission[2005]No.689)andexemptedfromthetenderofferobligationbytheChinaSecuritiesRegulatoryCommission(CSRC)withtheapprovalofCSRCLetterNo.[2005]116.ThetransferregistrationprocedureswerecompletedattheShenzhenBranchofChinaSecuritiesDepositoryandClearingCorporationLimitedonFebruary15,2006.Asoftheendofthereportingperiod,ShenzhenInvestmentHoldingCo.,Ltd.holds564353838sharesofthecompany'sstock(accountingfor55.78%ofthecompany'stotalsharecapital),allofwhichareunrestrictedshares.Ourcompanybelongstotherealestateindustry.Themainbusinessactivitiesincluderealestatedevelopmentandsalesofcommercialhousing,propertyleasingandmanagement,retailandtradeofcommodities,hotelbusiness,equipmentinstallationandmaintenance,construction,interiordecorationandotherbusinesses.Thisfinancialstatementhasbeenapprovedforexternalreportingbythe21stmeetingofthe8thBoardofDirectorsofthecompanyonAugust27,2025.
、Thebasisforpreparingfinancialstatements
1.FundamentalsofCompilationOurcompany'sfinancialstatementsarepreparedonagoingconcernbasis.
2.ContinuingoperationsOurcompanydoesnothaveanyissuesorcircumstancesthatraisesignificantdoubtsaboutitsabilitytocontinueasagoingconcernforthe12monthsfromtheendofthereportingperiod.
5、Importantaccountingpoliciesandaccountingestimates
Specificaccountingpoliciesandaccountingestimates:
Importantnotice:Ourcompanyhasformulatedspecificaccountingpoliciesandestimatesfortransactionsoreventssuchasimpairmentoffinancialinstruments,depreciationofinventory,fixedassets,constructioninprogress,intangibleassets,andrevenuerecognitionbasedonactualproductionandoperationcharacteristics.
1.DeclarationofCompliancewithEnterpriseAccountingStandards
ThefinancialstatementspreparedbyourcompanycomplywiththerequirementsoftheEnterpriseAccountingStandardsandtruthfullyandcompletelyreflectthecompany'sfinancialposition,operatingresults,cashflows,andotherrelevantinformation.
2.Accountingperiod
TheaccountingyearstartsfromJanuary1standendsonDecember31stoftheGregoriancalendar.
3.BusinesscycleTheoperatingcycleofthecompany'sbusinessisrelativelyshort,and12monthsisusedastheliquidityclassificationstandardforassetsandliabilities.Thebusinesscycleoftherealestateindustry,frompropertydevelopmenttosalesrealization,generallylastsformorethan12months.Thespecificcycleisdeterminedbasedonthedevelopmentprojectsituation,anditsbusinesscycleisusedastheliquidityclassificationstandardforassetsandliabilities.
4.Bookkeepingbasecurrency
Ourcompany'saccountingbasecurrencyandthecurrencyusedforpreparingthesefinancialstatementsarebothChineseyuan.Unlessotherwisespecified,allareexpressedinChineseyuan.Thesubsidiarycompaniesofourgroupdeterminetheiraccountingbasecurrencybasedonthemaineconomicenvironmentinwhichtheyoperate,andconvertitintoRMBwhenpreparingfinancialstatements.
5.Determinationmethodandselectioncriteriaforimportancestandards
?Applicable□Notapplicable
| project | Importancecriteria |
| Recoveryorreversalofbaddebtprovisionsforimportantaccountsreceivable | Singleitemamountexceeds0.5%oftotalassets |
| Importantwriteoffofaccountsreceivable | Singleitemamountexceeds0.5%oftotalassets |
| Accountsreceivablewithsignificantsingleprovisionforbaddebtreserves | Singleitemamountexceeds0.5%oftotalassets |
| Collectionorreversalofimportantbaddebtprovisionsforaccountsreceivable | Singleitemamountexceeds0.5%oftotalassets |
| Importantwriteoffofaccountsreceivable | Singleitemamountexceeds0.5%oftotalassets |
| Otherreceivableswithsignificantsingleprovisionforbaddebtreserves | Singleitemamountexceeds0.5%oftotalassets |
| Recoveryorreversalofbaddebtprovisionsforimportantotherreceivables | Singleitemamountexceeds0.5%oftotalassets |
| Importantwriteoffofotherreceivables | Singleitemamountexceeds0.5%oftotalassets |
| Contractassetswithsignificantsingleprovisionforimpairment | Singleitemamountexceeds0.5%oftotalassets |
| Recoveryorreversalofimpairmentprovisionsforimportantcontractassets | Singleitemamountexceeds0.5%oftotalassets |
| Importantwriteoffcontractassets | Singleitemamountexceeds0.5%oftotalassets |
| Significantchangesinthebookvalueofcontractassets | Theamountofchangeexceeds0.5%ofthetotalassets |
| Importantprepaymentswithanagingofover1year | Singleitemamountexceeds0.5%oftotalassets |
| Importantongoingconstructionprojects | Thetotalinvestmentofasingleprojectexceeds0.5%ofthetotalassets |
| Importantoverdueloans | Singleitemamountexceeds0.5%oftotalassets |
| Importantoverdueinterestpayable | Singleitemamountexceeds0.5%oftotalassets |
| Importantaccountspayablewithanagingofover1year | Singleitemamountexceeds0.5%oftotalassets |
| Otherimportantpayableswithanagingofover1year | Singleitemamountexceeds0.5%oftotalassets |
| Importantprepaymentswithanagingofover1yearoroverduepayments | Singleitemamountexceeds0.5%oftotalassets |
| Importantcontractliabilitieswithanagingofover1year | Singleitemamountexceeds0.5%oftotalassets |
| Significantchangesinthebookvalueofcontractualliabilities | Theamountofchangeexceeds0.5%ofthetotalassets |
| Importantcashflowsfrominvestmentactivities | Singleitemamountexceeds5%oftotalassets |
| Importantsubsidiaries,nonwhollyownedsubsidiaries | Totalassets/totalrevenue/totalprofitexceed15%ofthegroup'stotalassets/totalrevenue/totalprofit |
| Importantjointventuresandassociatedenterprises | Thebookvalueofasinglelong-termequityinvestment |
6.Accountingtreatmentmethodsformergersofenterprisesunderthesamecontrolandthosenotunderthesamecontrol
1.AccountingtreatmentmethodsforbusinesscombinationsunderthesamecontrolTheassetsandliabilitiesacquiredbythecompanyinabusinessmergershallbemeasuredatthebookvalueofthemergedpartyintheconsolidatedfinancialstatementsoftheultimatecontrollingpartyonthemergerdate.Thecompanyadjustsitscapitalreservebasedonthedifferencebetweenthebookvalueoftheequityofthemergedpartyinthefinalcontrollingparty'sconsolidatedfinancialstatementsandthebookvalueofthemergerconsiderationpaidorthetotalfacevalueoftheissuedshares;Ifthecapitalreserveisinsufficienttooffset,adjusttheretainedearnings.
2.AccountingtreatmentmethodsforbusinesscombinationsnotunderthesamecontrolOntheacquisitiondate,thecompanyrecognizesthedifferencebetweenthemergercostandthefairvalueoftheidentifiablenetassetsacquiredfromtheacquiredpartyasgoodwill;Ifthecostofamergerislessthanthefairvalueoftheidentifiablenetassetsacquiredfromtheacquiredpartyinthemerger,thefairvalueoftheidentifiableassets,liabilities,andcontingentliabilitiesacquiredfromtheacquiredparty,aswellasthemeasurementofthemergercost,shallbereviewedfirst.Ifthemergercostisstilllessthanthefairvalueoftheidentifiablenetassetsacquiredfromtheacquiredpartyinthemergerafterreview,thedifferenceshallberecognizedinthecurrentperiod'sprofitorloss.
7.Judgmentcriteriaforcontrolandpreparationmethodsforconsolidatedfinancialstatements
1.JudgmentofcontrolHavingthepowerovertheinvestedparty,enjoyingvariablereturnsthroughparticipatinginrelatedactivitiesoftheinvestedparty,andhavingtheabilitytousethepowerovertheinvestedpartytoinfluenceitsvariablereturnamount,isrecognizedascontrol.
2.MethodforpreparingconsolidatedfinancialstatementsTheparentcompanyincludesallitscontrolledsubsidiariesintheconsolidationscopeoftheconsolidatedfinancialstatements.Theconsolidatedfinancialstatementsarebasedonthefinancialstatementsoftheparentcompanyanditssubsidiaries,andarepreparedbytheparentcompanyinaccordancewiththeAccountingStandardsforBusinessEnterprisesNo.33-ConsolidatedFinancialStatementsbasedonotherrelevantinformation.
8.ClassificationofJointVentureArrangementsandAccountingTreatmentMethodsforJointOperations
1.Jointventurearrangementsaredividedintojointoperationandjointventureenterprises.Whenthecompanyisajointventurepartnerinajointoperation,thefollowingitemsrelatedtotheshareofinterestsinthejointoperationshallbeconfirmed:
(1)Confirmtheassetsheldseparately,aswellastheassetsjointlyheldbasedontheirrespectiveholdings;
(2)Confirmindividualliabilitiesandjointlyassumeliabilitiesbasedonshareholding;
(3)Confirmtherevenuegeneratedfromthesaleofthejointoperatingoutputshareenjoyedbythecompany;
(4)Confirmtherevenuegeneratedfromthesaleofassetsinjointoperationsbasedonthecompany'sshareholding;
(5)Confirmtheexpensesincurredseparately,aswellastheexpensesincurredinjointoperationsbasedonthecompany'sshareholding.
9.Determinationcriteriaforcashandcashequivalents
Thecashlistedinthecashflowstatementreferstocashonhandanddepositsthatcanbeusedforpaymentatanytime.Cashequivalentsrefertoinvestmentsheldbyenterpriseswithshortmaturities,strongliquidity,easyconversionintoknownamountsofcash,andminimalriskofvaluechanges.
10.Foreigncurrencytransactionsandforeigncurrencystatementtranslation
1.Conversionofforeigncurrencytransactions
ForeigncurrencytransactionsareinitiallyrecognizedandconvertedintoRMBusingthespotexchangerateonthetransactiondate.Onthebalancesheetdate,foreigncurrencymonetaryitemsaretranslatedatthespotexchangerateonthebalancesheetdate.Exchangedifferencesarisingfromdifferentexchangerates,exceptfortheexchangedifferencesrelatedtotheprincipalandinterestofforeigncurrencyborrowingsforthepurchaseandconstructionofassetsthatmeetcapitalizationconditions,arerecognizedinthecurrentperiod'sprofitandloss;Foreigncurrencynonmonetaryitemsmeasuredathistoricalcostarestilltranslatedatthespotexchangerateonthetransactiondate,withoutchangingtheirRMBamount;Foreigncurrencynonmonetaryitemsmeasuredatfairvaluearetranslatedatthespotexchangerateonthedateoffairvaluedetermination,andthedifferenceisrecognizedinthecurrentperiod'sprofitorlossorothercomprehensiveincome.
2.Conversionofforeigncurrencyfinancialstatements
Theassetandliabilityitemsinthebalancesheetaretranslatedusingthespotexchangerateonthebalancesheetdate;Exceptforthe"undistributedprofits"item,allotherowner'sequityitemsareconvertedatthespotexchangerateonthetransactiondate;Theincomeandexpenseitemsintheincomestatementareconvertedusingtheapproximateexchangerateofthespotexchangerateonthetransactiondate.Theforeigncurrencyfinancialstatementtranslationdifferencegeneratedbytheaboveconversionshallbeincludedinothercomprehensiveincome.
11.FinancialInstruments
1.Classificationoffinancialassetsandfinancialliabilities
Financialassetsareclassifiedintothefollowingthreecategoriesuponinitialrecognition:(1)financialassetsmeasuredatamortizedcost;(2)Financialassetsmeasuredatfairvaluewithchangesrecognizedinothercomprehensiveincome;(3)Financialassetsmeasuredatfairvaluewithchangesrecognizedincurrentprofitorloss.
Financialliabilitiesareclassifiedintothefollowingfourcategoriesuponinitialrecognition:(1)financialliabilitiesmeasuredatfairvaluewithchangesrecognizedincurrentprofitorloss;(2)Thetransferoffinancialassetsdoesnotmeettheterminationrecognitioncriteriaorcontinuestobeinvolvedinthefinancialliabilitiesformedbythetransferredfinancialassets;(3)Financialguaranteecontractsthatdonotbelongto(1)or(2)above,aswellasloancommitmentsthatdonotbelongto(1)aboveandlendatlowerthanmarketinterestrates;(4)Financialliabilitiesmeasuredatamortizedcost.
2.Recognitioncriteria,measurementmethods,andterminationconditionsforfinancialassetsandfinancialliabilities
(1)Recognitionbasisandinitialmeasurementmethodforfinancialassetsandfinancialliabilities
Whenacompanybecomesapartytoafinancialinstrumentcontract,itrecognizesafinancialassetorfinancialliability.Wheninitiallyrecognizingfinancialassetsorfinancialliabilities,theyaremeasuredatfairvalue;Forfinancialassetsandfinancialliabilitiesmeasuredatfairvaluewithchangesrecognizedincurrentprofitorloss,therelatedtransactioncostsaredirectlyrecognizedincurrentprofitorloss;Forothercategoriesoffinancialassetsorfinancialliabilities,relevanttransactioncostsareincludedintheinitialrecognitionamount.However,iftheinitiallyrecognizedaccountsreceivableofthecompanydonotincludesignificantfinancingcomponentsorthecompanydoesnotconsiderfinancingcomponentsincontractsthathavenotexceededoneyear,theinitialmeasurementshallbebasedonthetransactionpricedefinedinEnterpriseAccountingStandardNo.14-Revenue.
(2)Subsequentmeasurementmethodsforfinancialassets
1)Financialassetsmeasuredatamortizedcost
Adoptingtheeffectiveinterestratemethod,subsequentmeasurementiscarriedoutbasedonamortizedcost.Gainsorlossesarisingfromfinancialassetsmeasuredatamortizedcostthatarenotpartofanyhedgingrelationshiparerecognizedinthecurrentperiod'sprofitorlosswhenderecognized,reclassified,amortizedusingtheeffectiveinterestmethod,orrecognizedforimpairment.
2)Debtinstrumentinvestmentsmeasuredatfairvaluewithchangesrecognizedinothercomprehensiveincome
Adoptfairvalueforsubsequentmeasurement.Interest,impairmentlossesorgains,andexchangegainsorlossescalculatedusingtheeffectiveinterestratemethodarerecognizedinthecurrentperiod'sincomestatement,whileothergainsorlossesarerecognizedinothercomprehensiveincome.Whenterminatingrecognition,thecumulativegainsorlossespreviouslyrecognizedinothercomprehensiveincomeshallbetransferredfromothercomprehensiveincomeandincludedinthecurrentperiod'sprofitorloss.
3)Equityinstrumentinvestmentsmeasuredatfairvaluewithchangesrecognizedinothercomprehensiveincome
Adoptfairvalueforsubsequentmeasurement.Thedividendsobtained(excludingthosethatbelongtotherecoveryofinvestmentcosts)arerecognizedinthecurrentperiod'sprofitandloss,whileothergainsorlosses
arerecognizedinothercomprehensiveincome.Whenterminatingrecognition,thecumulativegainsorlossespreviouslyrecognizedinothercomprehensiveincomeshallbetransferredfromothercomprehensiveincomeandrecordedinretainedearnings.
4)FinancialassetsmeasuredatfairvaluewithchangesrecognizedincurrentprofitorlossUsingfairvalueforsubsequentmeasurement,gainsorlosses(includinginterestanddividendincome)arerecognizedinthecurrentperiod'sprofitorloss,unlessthefinancialassetispartofahedgingrelationship.
(3)Subsequentmeasurementmethodsforfinancialliabilities
1)FinancialliabilitiesmeasuredatfairvaluewithchangesrecognizedincurrentprofitorlossThistypeoffinancialliabilityincludestradingfinancialliabilities(includingderivativeinstrumentsbelongingtofinancialliabilities)andfinancialliabilitiesdesignatedtobemeasuredatfairvaluewithchangesrecognizedincurrentprofitorloss.Subsequentmeasurementofsuchfinancialliabilitiesshallbebasedonfairvalue.Thechangeinfairvalueoffinancialliabilitiesdesignatedasmeasuredatfairvaluethroughprofitorlossduetochangesinthecompany'sowncreditriskisrecognizedinothercomprehensiveincome,unlesssuchtreatmentwouldresultinorwidenaccountingmismatchesinprofitorloss.Othergainsorlossesarisingfromsuchfinancialliabilities(includinginterestexpenses,exceptforfairvaluechangescausedbychangesinthecompany'sowncreditrisk)arerecognizedinthecurrentperiod'sprofitorloss,unlessthefinancialliabilityispartofahedgingrelationship.Whenterminatingrecognition,thecumulativegainsorlossespreviouslyrecognizedinothercomprehensiveincomeshallbetransferredfromothercomprehensiveincomeandrecordedinretainedearnings.
2)Thetransferoffinancialassetsdoesnotmeettheterminationrecognitioncriteriaorcontinuestobeinvolvedinthefinancialliabilitiesformedbythetransferredfinancialassets
MeasurementshallbecarriedoutinaccordancewiththerelevantprovisionsofAccountingStandardsforEnterprisesNo.23-TransferofFinancialAssets.
3)Financialguaranteecontractsthatdonotbelongto1)or2)above,aswellasloancommitmentsthatdonotbelongto1)aboveandareborrowedatlowerthanmarketinterestrates
Afterinitialconfirmation,subsequentmeasurementsshallbemadebasedonthehigherofthefollowingtwoamounts:①Theamountoflossprovisiondeterminedinaccordancewiththeimpairmentprovisionsoffinancialinstruments;②ThebalanceafterdeductingtheaccumulatedamortizationamountdeterminedinaccordancewiththerelevantprovisionsofEnterpriseAccountingStandardNo.14-Revenuefromtheinitialrecognitionamount.
4)Financialliabilitiesmeasuredatamortizedcost
Measureatamortizedcostusingtheeffectiveinterestratemethod.Gainsorlossesarisingfromfinancialliabilitiesmeasuredatamortizedcostandnotpartofanyhedgingrelationshipshallberecognizedinthecurrentperiod'sprofitorlosswhenderecognizedandamortizedusingtheeffectiveinterestmethod.
(4)Terminationrecognitionoffinancialassetsandfinancialliabilities
1)Whenoneofthefollowingconditionsismet,therecognitionoffinancialassetsshallbeterminated:
①Thecontractualrighttoreceivecashflowsfromfinancialassetshasbeenterminated;
②Thefinancialassetshavebeentransferredandthetransfermeetstheprovisionsofthe"EnterpriseAccountingStandardNo.23-TransferofFinancialAssets"regardingtheterminationofrecognitionoffinancialassets.
2)Whenthecurrentobligationsofafinancialliability(oraportionthereof)havebeenreleased,therecognitionofthatfinancialliability(orthatportionofthefinancialliability)shallbeterminatedaccordingly.
3.Recognitioncriteriaandmeasurementmethodsforfinancialassettransfers
Ifthecompanytransfersalmostalltherisksandrewardsofownershipoffinancialassets,therecognitionofthefinancialassetsshallbeterminated,andtherightsandobligationsarisingorretainedinthetransfershallbeseparatelyrecognizedasassetsorliabilities;Retainalmostallrisksandrewardsofownershipoffinancialassets,andcontinuetorecognizethetransferredfinancialassets.Ifthecompanyneithertransfersnorretainsalmostalltherisksandrewardsofownershipoffinancialassets,thefollowingsituationsshallbehandled:(1)Ifthecompanydoesnotretaincontroloverthefinancialasset,therecognitionofthefinancialassetshallbeterminated,andtherightsandobligationsarisingfromorretainedinthetransfershallbeseparatelyrecognizedasassetsorliabilities;(2)Ifcontroloverthefinancialassetisretained,therelevantfinancialassetshallberecognizedbasedonthedegreeofcontinuedinvolvementinthetransferredfinancialasset,andthecorrespondingliabilityshallberecognizedaccordingly.
Iftheoveralltransferoffinancialassetsmeetstheconditionsforderecognition,thedifferencebetweenthefollowingtwoamountsshallberecognizedinthecurrentperiod'sprofitandloss:(1)thebookvalueofthetransferredfinancialassetsonthedateofderecognition;(2)Thesumoftheconsiderationreceivedforthetransferoffinancialassetsandtheamountcorrespondingtothederecognizedportionofthecumulativefairvaluechangesoriginallyrecognizedinothercomprehensiveincome(thefinancialassetsinvolvedinthetransferaredebtinstrumentinvestmentsmeasuredatfairvaluewithchangesrecognizedinothercomprehensiveincome).Ifaportionofafinancialassetistransferredandthetransferredportionmeetstheterminationrecognitioncriteriaasawhole,thebookvalueoftheentirefinancialassetbeforethetransfershallbeamortizedbetweentheterminationrecognitionportionandthecontinuedrecognitionportionbasedontheirrespectiverelativefairvaluesonthetransferdate,andthedifferencebetweenthefollowingtwoamountsshallberecognizedinthecurrentperiod'sprofitandloss:(1)thebookvalueoftheterminationrecognitionportion;(2)Theconsiderationforthederecognizedportionisthesumoftheamountcorrespondingtothederecognizedportioninthecumulativeamountoffairvaluechangesthatwereoriginallydirectlyrecognizedinothercomprehensiveincome(thefinancialassetsinvolvedinthetransferaredebtinstrumentinvestmentsmeasuredatfairvalueandwhosechangesarerecognizedinothercomprehensiveincome).
4.Fairvaluedeterminationmethodforfinancialassetsandfinancialliabilities
Thecompanyadoptsvaluationtechniquesthatareapplicableinthecurrentsituationandsupportedbysufficientavailabledataandotherinformationtodeterminethefairvalueofrelevantfinancialassetsandfinancialliabilities.Thecompanydividestheinputvaluesusedinvaluationtechniquesintothefollowinglevelsandusestheminsequence:
(1)Thefirstlevelinputvalueistheunadjustedquotedpriceofthesameassetorliabilitythatcanbeobtainedonthemeasurementdateinanactivemarket;
(2)Thesecondlevelinputvaluesaredirectlyorindirectlyobservableinputvaluesofrelatedassetsorliabilities,including:quotesofsimilarassetsorliabilitiesinactivemarkets;Quotationofidenticalorsimilarassetsorliabilitiesininactivemarkets;Otherobservableinputvaluesbesidesquotations,suchasinterestratesandyieldcurvesthatcanbeobservedduringnormalquotationintervals;Inputvaluesformarketvalidation,etc;
(3)Thethirdlevelinputvaluesareunobservableinputvaluesofrelatedassetsorliabilities,includinginterestratesthatcannotbedirectlyobservedorverifiedbyobservablemarketdata,stockvolatility,futurecashflowsfromabandonmentobligationsundertakeninbusinessmergers,financialforecastsmadeusingtheirowndata,etc.
5.Impairmentoffinancialinstruments
Basedonexpectedcreditlosses,thecompanyrecognizesimpairmentandrecognizeslossprovisionsforfinancialassetsmeasuredatamortizedcost,debtinstrumentinvestmentsmeasuredatfairvaluewithchangesinfairvaluerecognizedinothercomprehensiveincome,contractassets,leasereceivables,loancommitmentsclassifiedasfinancialliabilitiesmeasuredatfairvaluewithchangesinfairvaluerecognizedincurrentprofitorloss,financialliabilitiesnotmeasuredatfairvaluewithchangesinfairvaluerecognizedincurrentprofitorloss,orfinancialguaranteecontractsthatdonotmeettheterminationcriteriaforthetransferoffinancialassetsorcontinuetobeinvolvedinthetransferredfinancialassets.
Expectedcreditlossreferstotheweightedaverageofcreditlossesoffinancialinstrumentsweightedbytheriskofdefault.Creditlossreferstothedifferencebetweenallcontractcashflowsreceivablebyacompanybasedontheoriginalactualinterestrateandallexpectedcashflowsreceived,thatis,thepresentvalueofallcashshortages.Amongthem,forfinancialassetspurchasedorgeneratedbythecompanythathaveexperiencedcreditimpairment,theyshallbediscountedattheactualinterestrateadjustedforcreditofthefinancialasset.
Forfinancialassetsthathaveundergonecreditimpairmentduetopurchaseororigin,thecompanyonlyrecognizesthecumulativechangesinexpectedcreditlossesovertheentireperiodofexistencesinceinitialrecognitionaslossprovisionsonthebalancesheetdate.
Forleasereceivables,receivablesarisingfromtransactionsregulatedbyEnterpriseAccountingStandardNo.14-Revenue,andcontractassets,thecompanyusessimplifiedmeasurementmethodstomeasurelossprovisionsbasedontheexpectedcreditlossamountequivalenttotheentireduration.
Forfinancialassetsotherthanthosemeasuredusingtheaforementionedmethods,thecompanyevaluatesoneachbalancesheetdatewhethertheircreditriskhassignificantlyincreasedsinceinitialrecognition.Ifthecreditriskhassignificantlyincreasedsinceinitialrecognition,thecompanymeasuresthelossprovisionbasedontheexpectedcreditlossamountthroughouttheentireexistenceperiod;Ifthecreditriskhasnotsignificantlyincreasedsinceinitialrecognition,thecompanymeasuresthelossprovisionbasedontheexpectedcreditlossamountofthefinancialinstrumentinthenext12months.
Thecompanyutilizesavailableandreasonableinformation,includingforward-lookinginformation,todeterminewhetherthecreditriskoffinancialinstrumentshassignificantlyincreasedsinceinitialrecognitionbycomparingtheriskofdefaultonthebalancesheetdatewiththeriskofdefaultontheinitialrecognitiondate.
Onthebalancesheetdate,ifthecompanydeterminesthatafinancialinstrumenthasonlylowcreditrisk,itisassumedthatthecreditriskofthefinancialinstrumenthasnotsignificantlyincreasedsinceinitialrecognition.
Thecompanyevaluatesexpectedcreditriskandmeasuresexpectedcreditlossesbasedonindividualfinancialinstrumentsorcombinationsoffinancialinstruments.Whenbasedonacombinationoffinancialinstruments,thecompanydividesfinancialinstrumentsintodifferentcombinationsbasedoncommonriskcharacteristics.
Thecompanyremeasuresexpectedcreditlossesoneachbalancesheetdate,andtheincreaseorreversaloflossprovisionsresultingfromthisisrecognizedasimpairmentlossesorgainsinthecurrentperiod'sincomestatement.Forfinancialassetsmeasuredatamortizedcost,theprovisionforlossesisoffsetagainstthecarryingamountofthefinancialassetasshowninthebalancesheet;Fordebtinvestmentsmeasuredatfairvaluewithchangesrecognizedinothercomprehensiveincome,thecompanyrecognizesitslossprovisioninothercomprehensiveincomeanddoesnotoffsetthecarryingamountofthefinancialasset.
6.Offsetoffinancialassetsandfinancialliabilities
Financialassetsandfinancialliabilitiesarepresentedseparatelyinthebalancesheetandarenotoffsetagainsteachother.Ifthefollowingconditionsaremetsimultaneously,thecompanyshallpresentthenetamountafteroffsettingeachotherinthebalancesheet:(1)thecompanyhasthelegalrighttooffsettheconfirmedamount,andthislegalrightiscurrentlyenforceable;(2)Thecompanyplanstosettleonanetbasisorsimultaneouslyrealizethefinancialassetandsettlethefinancialliability.Thecompanyshallnotoffsetthetransferredfinancialassetsandrelatedliabilitiesthatdonotmeettheconditionsforterminationofrecognition.
12.Recognitioncriteriaandprovisionmethodsforexpectedcreditlossesonaccountsreceivableandcontractassets
1.Accrualofexpectedcreditlossesforaccountsreceivableandcontractassetsbasedoncreditriskcharacteristics
| CombinationCategory | Basisfordeterminingthecombination | MethodsforMeasuringExpectedCreditLosses |
| Receivablebankacceptancebills | DocumentType | Basedonhistoricalcreditlossexperience,combinedwithcurrentconditionsandpredictionsoffutureeconomicconditions,calculatetheexpectedcreditlossthroughdefaultriskexposureandtheexpectedcreditlossratefortheentireduration |
| Commercialacceptancebillsreceivable | ||
| Accountsreceivable-combinationofrelatedpartieswithinthescopeofaccountsreceivableconsolidation | NatureofPayment | Basedonhistoricalcreditlossexperience,combinedwithcurrentconditionsandpredictionsoffutureeconomicconditions,calculatetheexpectedcreditlossthroughdefaultriskexposureandtheexpectedcreditlossratefortheentireduration |
| Accountsreceivable-combinationofaccountsreceivablefrompropertysales | NatureofPayment | |
| AccountsReceivable-AccountsReceivablefromOtherCustomersPortfolio | NatureofPayment | |
| Otherreceivables-combinationofreceivablesfromgovernmentdepartments | NatureofPayment | Basedonhistoricalcreditlossexperience,combinedwithcurrentconditionsandpredictionsoffutureeconomicconditions,calculatetheexpectedcreditlossbydefaultriskexposureandtheexpectedcreditlossrateforthenext12monthsortheentireduration |
| Otherreceivables-employeereservefundcombinationreceivable | NatureofPayment | |
| Otherreceivables-collectionandpaymentcombination | NatureofPayment | |
| Otherreceivables-combinationofaccountsreceivableandothercurrenttransactions | NatureofPayment | |
| Otherreceivables-combinationofreceivablesfromrelatedparties | NatureofPayment |
| ContractAssets-ProductSalesPortfolio | NatureofPayment | Basedonhistoricalcreditlossexperience,combinedwithcurrentconditionsandpredictionsoffutureeconomicconditions,calculatetheexpectedcreditlossthroughdefaultriskexposureandtheexpectedcreditlossratefortheentireduration |
| ContractAssets-ConstructionPortfolio | NatureofPayment |
2.RecognitioncriteriaforaccountsreceivableandcontractassetswithexpectedcreditlossesbasedonindividualprovisionsForaccountsreceivableandcontractassetswithsignificantlydifferentcreditrisksfromportfoliocreditrisks,thecompanyprovidesexpectedcreditlossesonasinglebasis.
13.Inventory
1.Classificationofinventory
Inventoryincludesdevelopmentlandheldforsaleorconsumptionduringthedevelopmentandoperationprocess,developmentproducts,developmentproductstemporarilyleasedforsale,anddevelopmentcostsincurredduringthedevelopmentprocess.
2.Valuationmethodforissuinginventory
(1)Theissuanceofmaterialsandequipmentadoptstheindividualpricingmethod.
(2)Duringprojectdevelopment,thedevelopmentlandisallocatedandincludedinthedevelopmentcostoftheprojectbasedonthelandareaoccupiedbythedevelopmentproductandthedifferentialcoefficientoftheoccupiedlandparcel.
(3)Developproductsandcalculatethemusingthecostcoefficientallocationmethod.
(4)Developmentproductsandtemporaryrentalpropertiesintendedforsaleshallbeamortizedevenlyovertheexpectedusefullifeofsimilarfixedassetsofthecompany.
(5)Ifthepublicsupportingfacilitiesarecompletedearlierthantherelevantdevelopmentproducts,afterthecompletionsettlementofthepublicsupportingfacilities,theyshallbeallocatedaccordingtothebuildingareaoftherelevantdevelopmentprojectandincludedinthedevelopmentcostoftherelevantdevelopmentproject;Ifthecompletionofpublicsupportingfacilitiesislaterthanthecompletionoftherelevantdevelopmentproducts,therelevantdevelopmentproductsshallfirstprepaythepublicsupportingfacilityfees.Afterthecompletionofthepublicsupportingfacilitiesissettled,therelevantdevelopmentproductcostsshallbeadjustedbasedonthedifferencebetweentheactualamountincurredandtheprovisionedamount.
3.Inventorysystemforinventory
Theinventorysystemforinventoryisperpetualinventorysystem.
4.Amortizationmethodforlowvalueconsumablesandpackagingmaterials
(1)LowvalueconsumablesAmortizeaccordingtothenumberofuses.
(2)PackagingmaterialsAmortizeaccordingtothenumberofuses.
5.ProvisionforinventorydepreciationOnthebalancesheetdate,inventoryismeasuredatthelowerofcostandnetrealizablevalue,andprovisionsforinventoryimpairmentaremadebasedonthedifferencebetweencostandnetrealizablevalue.Thenetrealizablevalueofinventorydirectlyusedforsaleisdeterminedbysubtractingestimatedsalesexpensesandrelatedtaxesfromtheestimatedsellingpriceoftheinventoryinthenormalproductionandoperationprocess;Thenetrealizablevalueofinventorythatneedstobeprocessedisdeterminedbysubtractingtheestimatedcosttobeincurreduntilcompletion,estimatedsalesexpenses,andrelatedtaxesfromtheestimatedsellingpriceofthefinishedproductsproducedinthenormalproductionandoperationprocess;Onthebalancesheetdate,ifaportionofthesameinventoryhasacontractpriceagreementandtheotherportiondoesnothaveacontractprice,itsnetrealizablevalueshallbedeterminedseparatelyandcomparedwithitscorrespondingcosttodeterminetheamountofprovisionorreversalforinventoryimpairment.
14.Longtermequityinvestment
1.Determinationofjointcontrolandsignificantinfluence
Accordingtorelevantagreements,thereiscommoncontroloveracertainarrangement,andtherelatedactivitiesofthearrangementmustbeunanimouslyagreeduponbytheparticipatingpartieswhosharecontrolrightsbeforemakingdecisions,whichisrecognizedasjointcontrol.Havingthepowertoparticipateindecision-makingonthefinancialandoperationalpoliciesoftheinvestedentity,butnotbeingabletocontrolorjointlycontroltheformulationofthesepolicieswithotherparties,isconsideredsignificantinfluence.
2.Determinationofinvestmentcost
(1)Forthemergerofenterprisesunderthesamecontrol,ifthemergingpartypayscash,transfersnoncashassets,assumesdebts,orissuesequitysecuritiesasthemergerconsideration,theinitialinvestmentcostshallbebasedontheshareofthebookvalueoftheacquiredowner'sequityinthefinalcontrollingparty'sconsolidatedfinancialstatementsonthemergerdate.Adjustthecapitalreservebysubtractingtheinitialinvestmentcostoflong-termequityinvestmentfromthebookvalueofthemergerconsiderationpaidorthetotalfacevalueoftheissuedshares;Ifthecapitalreserveisinsufficienttooffset,adjusttheretainedearnings.
Thecompanydetermineswhetherthelong-termequityinvestmentformedbythemergerofenterprisesunderthesamecontrolthroughmultipletransactionsisa"packagedeal".Belongingtoa'packagedeal',alltransactionsareaccountedforasonetransactiontoobtaincontrol.Fortransactionsthatdonotbelongtothe"packagedeal",theinitialinvestmentcostshallbedeterminedonthemergerdatebasedontheshareofthenetassetsofthemergedpartythatshouldbeenjoyedinthefinalcontrollingparty'sconsolidatedfinancialstatementsafterthemerger.Thedifferencebetweentheinitialinvestmentcostofthelong-termequity
investmentonthemergerdateandthebookvalueofthelong-termequityinvestmentbeforethemergerplusthebookvalueoftheconsiderationpaidforfurtheracquisitionofsharesonthemergerdateshallbeadjustedtothecapitalreserve;Ifthecapitalreserveisinsufficienttooffset,adjusttheretainedearnings.
(2)Formergersofenterprisesnotunderthesamecontrol,theinitialinvestmentcostshallbebasedonthefairvalueofthemergerconsiderationpaidonthepurchasedate.Thecompanyrealizeslong-termequityinvestmentsformedbymergersofenterprisesnotunderthesamecontrolthroughmultipletransactions,anddistinguishesbetweenindividualfinancialstatementsandconsolidatedfinancialstatementsforrelevantaccountingtreatment:
1)Insomefinancialstatements,theinitialinvestmentcostiscalculatedusingthecostmethodbasedonthebookvalueoftheequityinvestmentoriginallyheldplustheadditionalinvestmentcost.
2)Intheconsolidatedfinancialstatements,determinewhetheritbelongstoa'packagedeal'.Belongingtoa'packagedeal',alltransactionsareaccountedforasonetransactiontoobtaincontrol.Ifitdoesnotbelongtoa"packagedeal",theequityheldbythepurchasedpartybeforethepurchasedateshallberemeasuredbasedonthefairvalueoftheequityonthepurchasedate,andthedifferencebetweenthefairvalueanditsbookvalueshallbeincludedinthecurrentinvestmentincome;Iftheequityofthepurchasedpartyheldbeforethepurchasedateinvolvesothercomprehensiveincomeaccountedforundertheequitymethod,therelatedothercomprehensiveincomeshallbeconvertedintothecurrentincomeonthepurchasedate.Exceptforothercomprehensiveincomearisingfromchangesinnetliabilitiesornetassetsduetotheremeasurementofthebenefitplanbytheinvestee.
(3)Exceptforthoseformedbycorporatemergers:forthoseobtainedbypayingcash,theinitialinvestmentcostshallbebasedontheactualpurchasepricepaid;Forthoseobtainedthroughtheissuanceofequitysecurities,theinitialinvestmentcostshallbebasedonthefairvalueoftheissuedequitysecurities;Ifobtainedthroughdebtrestructuring,theinitialinvestmentcostshallbedeterminedinaccordancewiththeAccountingStandardsforEnterprisesNo.12-DebtRestructuring;Fornonmonetaryassetexchanges,theinitialinvestmentcostshallbedeterminedinaccordancewiththeAccountingStandardsforEnterprisesNo.7-NonmonetaryAssetExchanges.
3.Subsequentmeasurementandprofitandlossrecognitionmethods
Longtermequityinvestmentsthatexercisecontrolovertheinvestedentityareaccountedforusingthecostmethod;Longtermequityinvestmentsinjointventuresandassociatesareaccountedforusingtheequitymethod.
4.Themethodofgraduallydisposingofinvestmentsinsubsidiariesthroughmultipletransactionsuntilthelossofcontrolisachieved
(1)Theprincipleofdeterminingwhetheritbelongstoa"packagedeal"
Ifthecompanydisposesofitsequityinvestmentinasubsidiarythroughmultipletransactionsuntilitlosescontrol,itwilldeterminewhetherthetransactionisa"packagedeal"basedonthetermsofthetransactionagreementforeachstepofthetransaction,thedisposalconsiderationobtained,thetargetoftheequitysale,thedisposalmethod,andthedisposaltimepoint.Iftheterms,conditions,andeconomicimpactofeachtransactionmeetoneormoreofthefollowingsituations,itusuallyindicatesthatmultipletransactionsbelongtoa"packagedeal":
1)Thesetransactionswereenteredintosimultaneouslyortakingintoaccounttheirmutualinfluence;
2)Thesetransactionsasawholearenecessarytoachieveacompletebusinessoutcome;
3)Theoccurrenceofatransactiondependsontheoccurrenceofatleastoneothertransaction;
4)Atransactionalonemaynotbeeconomical,butwhenconsideredtogetherwithothertransactions,itiseconomical.
(2)Accountingtreatmentthatdoesnotbelongtoa'packagedeal'
1)Individualfinancialstatements
Thedifferencebetweenthebookvalueandtheactualacquisitionpriceofthedisposedequityshallberecognizedinthecurrentperiod'sprofitandloss.Fortheremainingequitythatstillhasasignificantimpactontheinvestedentityorisjointlycontrolledwithotherparties,itshallbeaccountedforusingtheequitymethod;Ifitisnolongerpossibletoexercisecontrol,jointcontrol,orsignificantinfluenceovertheinvestedentity,accountingshallbeconductedinaccordancewiththerelevantprovisionsofEnterpriseAccountingStandardNo.22-RecognitionandMeasurementofFinancialInstruments.
2)Consolidatedfinancialstatements
Beforelosingcontrol,thedifferencebetweenthedisposalpriceandthenetassetshareofthesubsidiarythatcorrespondstothedisposaloflong-termequityinvestments,calculatedcontinuouslyfromthedateofpurchaseormerger,shallbeadjustedforcapitalreserves(capitalpremium).Ifthecapitalpremiumisinsufficienttooffset,itshallbeoffsetagainstretainedearnings.
Whenlosingcontroloverasubsidiary,theremainingequityshallberemeasuredatitsfairvalueonthedateoflossofcontrol.Thedifferencebetweentheconsiderationobtainedfromthedisposalofequityandthefairvalueoftheremainingequity,minustheshareofnetassetsoftheoriginalsubsidiarythatshouldbecontinuouslycalculatedfromthedateofpurchaseormergerbasedontheoriginalshareholdingratio,shallbeincludedintheinvestmentincomeoftheperiodwhencontrolislost,andatthesametimeoffsetagainstgoodwill.Othercomprehensiveincomerelatedtoequityinvestmentsinexistingsubsidiariesshouldbeconvertedintocurrentinvestmentincomeuponlossofcontrol.
(3)Accountingtreatmentfor'packagedeal'
1)Individualfinancialstatements
Accountingtreatmentofeachtransactionasadisposalofsubsidiaryandlossofcontrol.However,beforelosingcontrol,thedifferencebetweenthedisposalpriceandthebookvalueofthelong-termequityinvestmentcorrespondingtothedisposalinvestmentisrecognizedasothercomprehensiveincomeinindividualfinancialstatementsandtransferredtothecurrentperiod'sprofitorlosswhenlosingcontrol.
2)Consolidatedfinancialstatements
Accountingtreatmentofeachtransactionasadisposalofsubsidiaryandlossofcontrol.However,beforelosingcontrol,thedifferencebetweenthedisposalpriceandthecorrespondingshareofthesubsidiary'snetassetsfromthedisposalinvestmentisrecognizedasothercomprehensiveincomeintheconsolidatedfinancialstatementsandtransferredtothecurrentperiod'sprofitorlossuponlossofcontrol.
15.InvestmentorientedrealestateMeasurementModelforInvestmentRealEstateCostbasedmeasurementDepreciationoramortizationmethod
1.Investmentrealestateincludesleasedlanduserights,landuserightsheldandpreparedfortransferafterappreciation,andleasedbuildings.
2.Investmentrealestateisinitiallymeasuredatcostandsubsequentlymeasuredusingthecostmodel.Depreciationoramortizationiscalculatedusingthesamemethodasfixedassetsandintangibleassets.
16.Fixedassets
(1)ConfirmconditionsFixedassetsrefertotangibleassetsheldfortheproductionofgoods,provisionofservices,rentalorbusinessmanagement,withausefullifeexceedingoneaccountingyear.Fixedassetsarerecognizedwhentheyarelikelytogenerateeconomicbenefitsandtheircostscanbereliablymeasured.
(2)Depreciationmethod
| category | depreciationmethod | depreciationperiod | residualvaluerate | Annualdepreciationrate |
| Housesandbuildings | straight-linemethod | 30 | 5 | 3.17 |
| transportationequipment | straight-linemethod | 6 | 5 | 15.83 |
| Electronicdevicesandothers | straight-linemethod | 5 | 5 | 19 |
17.Constructioninprogress
1.Iftheongoingconstructionprojectislikelytogenerateeconomicbenefitsandthecostcanbereliablymeasured,itshallberecognized.Constructioninprogressismeasuredattheactualcostincurredbeforetheassetreachesitsintendedusablestate.
Whentheconstructioninprogressreachesthepredeterminedusablestate,itshallbetransferredtofixedassetsaccordingtotheactualcostoftheproject.Forthosethathavereachedtheexpectedusablestatebuthavenotyetcompletedthefinalsettlement,theyshallbetransferredtofixedassetsbasedontheirestimatedvalue.Afterthefinalsettlementiscompleted,theoriginalestimatedvalueshallbeadjustedbasedontheactualcost,butthedepreciationalreadyaccruedshallnotbeadjusted.
18.Borrowingcosts
1.RecognitionprincipleforcapitalizationofborrowingcostsTheborrowingcostsincurredbythecompany,whichcanbedirectlyattributedtotheacquisition,constructionorproductionofassetsthatmeetthecapitalizationcriteria,shallbecapitalizedandincludedintherelevantassetcosts;Otherborrowingcostsarerecognizedasexpenseswhenincurredandincludedinthecurrentperiod'sprofitandloss.
2.Capitalizationperiodofborrowingcosts
(1)Whentheborrowingcostsmeetthefollowingconditionssimultaneously,capitalizationbegins:1)Assetexpenditureshavealreadyoccurred;2)Theborrowingcosthasalreadybeenincurred;3)Thenecessarypurchasing,construction,orproductionactivitiestobringtheassetstotheirintendedusableorsaleablestatehavealreadybegun.
(2)Ifassetsthatmeetthecapitalizationcriteriaexperienceabnormalinterruptionsduringtheacquisition,construction,orproductionprocess,andtheinterruptionlastsformorethan3consecutivemonths,thecapitalizationofborrowingcostsshallbesuspended;Theborrowingcostsincurredduringtheinterruptionperiodarerecognizedascurrentexpensesuntiltheacquisitionorproductionactivitiesoftheassetresume.
(3)Whentheassetspurchased,constructedorproducedthatmeetthecapitalizationcriteriareachthepredeterminedusableorsaleablestate,thecapitalizationofborrowingcostsshallcease.
3.CapitalizationrateandamountofborrowingcostsForthosewhoborrowspecialloansforthepurchase,constructionorproductionofassetsthatmeetthecapitalizationcriteria,theamountofinterestthatshouldbecapitalizedshallbedeterminedbysubtractingtheinterestincomeobtainedbydepositingunusedloanfundsintothebankortheinvestmentincomeobtainedfromtemporaryinvestmentsfromtheactualinterestexpensesincurredinthecurrentperiodofthespecialloan(includingtheamortizationofdiscountsorpremiumsdeterminedbytheactualinterestratemethod);Ifageneralloanisusedforthepurchase,construction,orproductionofassetsthatmeetthecapitalizationcriteria,theinterestamountthatshouldbecapitalizedforthegeneralloanshallbecalculatedbymultiplyingtheweightedaverageoftheaccumulatedassetexpendituresexceedingthespecialloanbythecapitalizationrateofthegeneralloanused.
19.Intangibleassets
(1)Servicelifeanditsdeterminationbasis,estimationsituation,amortizationmethodorreviewprocedure
1.Intangibleassetsincludesoftware,landuserights,etc.,whichareinitiallymeasuredatcost.
2.Intangibleassetswithlimitedusefullifeshallbesystematicallyandreasonablyamortizedovertheirusefullifebasedontheexpectedrealizationofeconomicbenefitsrelatedtotheintangibleasset.Iftheexpectedrealizationcannotbereliablydetermined,thestraight-linemethodshallbeusedforamortization.asfollows:
| project | Servicelifeanditsdeterminationbasis | Amortizationmethod |
| software | Expectedrealizationmethodofeconomicbenefitsrelatedtointangibleassets,3-5years | Straightlinemethod |
3.Intangibleassetswithuncertainusefullivesarenotamortized,andthecompanyreviewstheusefullifeofsuchintangibleassetsineachaccountingperiod.
(2)ScopeofR&DexpenditurecollectionandrelatedaccountingtreatmentmethodsTheexpensesincurredduringtheresearchphaseofinternalresearchanddevelopmentprojectsarerecognizedinthecurrentperiod'sprofitandloss.Expensesincurredduringthedevelopmentphaseofinternalresearchanddevelopmentprojectsthatmeetthefollowingconditionsarerecognizedasintangibleassets:(1)completionoftheintangibleassettomakeittechnicallyfeasibleforuseorsale;(2)Havingtheintentiontocompletetheintangibleassetanduseorsellit;(3)Thewaysinwhichintangibleassetsgenerateeconomicbenefitsincludebeingabletoprovetheexistenceofamarketfortheproductsproducedusingtheintangibleassetsortheexistenceofamarketfortheintangibleassetsthemselves.Iftheintangibleassetswillbeusedinternally,theirusefulnesscanbeproven;(4)Havingsufficienttechnical,financial,andotherresourcestosupportthedevelopmentoftheintangibleasset,andhavingtheabilitytouseorselltheintangibleasset;(5)Theexpensesattributabletothedevelopmentstageoftheintangibleassetcanbereliablymeasured.
20.Impairmentoflong-termassets
Forlong-termequityinvestments,investmentpropertiesmeasuredusingthecostmodel,fixedassets,constructioninprogress,rightofuseassets,intangibleassetswithlimitedusefullives,andotherlong-termassets,ifthereareindicationsofimpairmentonthebalancesheetdate,estimatetheirrecoverableamount.Forintangibleassetswithuncertaingoodwillandusefulliferesultingfrombusinessmergers,impairmenttestsareconductedannually,regardlessofwhethertherearesignsofimpairment.Conductimpairmenttestingongoodwillincombinationwithitsrelatedassetgroupsorcombinationsofassetgroups.
Iftherecoverableamountoftheabove-mentionedlong-termassetsislowerthantheirbookvalue,theimpairmentprovisionforassetsshallberecognizedbasedonthedifferenceandincludedinthecurrentperiod'sprofitandloss.
21.LongtermdeferredexpensesLongtermdeferredexpenseshavebeenaccountedforandamortizedoveraperiodofmorethanoneyear(excludingoneyear).Longtermdeferredexpensesarerecordedbasedontheactualamountincurredandamortizedevenlyoverthebenefitperiodorspecifiedperiod.Ifthelong-termdeferredexpenseitemcannotbenefitfutureaccountingperiods,theamortizedvalueoftheitemthathasnotbeenamortizedwillbefullytransferredtothecurrentperiod'sprofitandloss.
22.Employeecompensation
(1)Accountingtreatmentmethodsforshort-termcompensationDuringtheaccountingperiodwhenemployeesprovideservicestothecompany,theactualshort-termcompensationincurredisrecognizedasaliabilityandincludedinthecurrentperiod'sprofitorlossorrelatedassetcosts.
(2)Accountingtreatmentmethodforpostemploymentbenefits
Postemploymentbenefitsaredividedintodefinedcontributionplansanddefinedbenefitplans.
(1)Duringtheaccountingperiodwhenemployeesprovideservicestothecompany,thepayableamountcalculatedbasedontheestablisheddepositplanisrecognizedasaliabilityandincludedinthecurrentperiod'sprofitorlossorrelatedassetcosts.
(2)Theaccountingtreatmentforsettingbenefitplansusuallyincludesthefollowingsteps:
1)Accordingtotheexpectedcumulativewelfareunitmethod,unbiasedandmutuallyconsistentactuarialassumptionsareusedtoestimatedemographicandfinancialvariables,measuretheobligationsarisingfromthedefinedbenefitplan,anddeterminetheperiodtowhichtherelevantobligationsbelong.Atthesametime,theobligationsarisingfromthedefinedbenefitplanarediscountedtodeterminethepresentvalueandcurrentservicecostsofthedefinedbenefitplanobligations;
2)Ifthereareassetsinthedefinedbenefitplan,thedeficitorsurplusformedbysubtractingthefairvalueofthedefinedbenefitplanassetsfromthepresentvalueofthedefinedbenefitplanobligationsshallberecognizedasanetliabilityornetassetofthedefinedbenefitplan.Ifthereisasurplusinthedefinedbenefitplan,thenetassetsofthedefinedbenefitplanshallbemeasuredbythelowerofthesurplusandtheassetlimitofthedefinedbenefitplan;
3)Attheendoftheperiod,theemployeecompensationcostsgeneratedbythedefinedbenefitplanwillberecognizedasthreeparts:servicecosts,netinterestonnetliabilitiesorassetsofthedefinedbenefitplan,andchangesarisingfromtheremeasurementofnetliabilitiesorassetsofthedefinedbenefitplan.Theservicecostsandnetinterestonnetliabilitiesorassetsofthedefinedbenefitplanwillbeincludedinthecurrentperiod'sprofitorlossorrelatedassetcosts,whilechangesarisingfromtheremeasurementofnetliabilitiesorassetsofthedefinedbenefitplanwillbeincludedinothercomprehensiveincomeandwillnotbeallowedtobereversedtoprofitorlossinsubsequentaccountingperiods.However,theseamountsrecognizedinothercomprehensiveincomecanbetransferredwithinthescopeofequity.
(3)Accountingtreatmentmethodsforterminationbenefits
Theterminationbenefitsprovidedtoemployeesshallberecognizedasemployeecompensationliabilitiesandincludedinthecurrentperiod'sprofitandlossattheearlierofthefollowingtwodates:(1)Whenthecompanycannotunilaterallywithdrawtheterminationbenefitsprovidedduetotheterminationoflabor
relationsplanorlayoffproposal;(2)Whenthecompanyconfirmsthecostsorexpensesrelatedtotherestructuringinvolvingthepaymentofterminationbenefits.
(4)Accountingtreatmentmethodsforotherlong-termemployeebenefits
Otherlong-termbenefitsprovidedtoemployeesthatmeettheconditionsofthedesignatedcontributionplanshallbeaccountedforinaccordancewiththerelevantprovisionsofthedesignatedcontributionplan;Otherlong-termbenefitsshallbeaccountedforinaccordancewiththerelevantprovisionsofthedefinedbenefitplan.Inordertosimplifytherelevantaccountingtreatment,theemployeecompensationcostsincurredshallberecognizedasservicecosts,netinterestonotherlong-termemployeebenefitsnetliabilitiesornetassets,andthetotalnetamountofchangesarisingfromtheremeasurementofotherlong-termemployeebenefitsnetliabilitiesornetassetsshallbeincludedinthecurrentperiod'sprofitandlossorrelatedassetcosts.
23.AccountingmethodformaintenancefundAccordingtotherelevantregulationsofthelocationwherethedevelopmentprojectislocated,themaintenancefundshallbecollectedfromthebuyerorincludedinthedevelopmentcostofthedevelopmentproductbythecompanyduringthesales(pre-sale)ofthedevelopmentproduct,andshallbeuniformlyhandedovertothemaintenancefundmanagementdepartment.
24.AccountingmethodforqualityguaranteedepositThequalityguaranteedepositshallbereservedfromtheconstructionunit'sprojectfundsinaccordancewiththeprovisionsoftheconstructioncontract.Themaintenancecostsincurredduringthewarrantyperiodofthedevelopedproductshallbeoffsetagainstthequalityguaranteedeposit;Upontheexpirationofthewarrantyperiodagreeduponforproductdevelopment,thebalanceofthequalityguaranteedepositshallberefundedtotheconstructionunit.
25.IncomeDiscloseaccountingpoliciesusedforrevenuerecognitionandmeasurementbasedonbusinesstype
1.Principleofrevenuerecognition
Onthecommencementdateofthecontract,thecompanyevaluatesthecontract,identifieseachindividualperformanceobligationincludedinthecontract,anddetermineswhethereachindividualperformanceobligationistobefulfilledduringacertainperiodoftimeoratacertainpointintime.
Whenoneofthefollowingconditionsismet,itisconsideredtohavefulfilledtheperformanceobligationwithinacertainperiodoftime;otherwise,itisconsideredtohavefulfilledtheperformanceobligationatacertainpointintime:(1)Thecustomerobtainsandconsumestheeconomicbenefitsbroughtbythecompany'sperformanceatthesametimeasthecompany'sperformance;(2)Customersareabletocontrolthegoodsunderconstructionduringthecompany'sperformanceprocess;(3)Thegoodsproducedbythecompanyduringtheperformanceprocesshaveirreplaceableuses,andthecompanyhastherighttocollectpaymentsforthecompletedperformanceportionthroughouttheentirecontractperiod.
Forperformanceobligationsfulfilledduringacertainperiodoftime,thecompanyrecognizesrevenuebasedontheprogressofperformanceduringthatperiod.Whentheprogressofperformancecannotbereasonablydeterminedandthecostsalreadyincurredareexpectedtobecompensated,revenueshallberecognizedbasedontheamountofcostsalreadyincurreduntiltheprogressofperformancecanbereasonablydetermined.Forperformanceobligationsfulfilledatacertainpointintime,revenueisrecognizedatthepointwhenthecustomerobtainscontroloftherelevantgoodsorservices.Whendeterminingwhetherthecustomerhasobtainedcontroloftheproduct,thecompanyconsidersthefollowingsigns:(1)thecompanyhastherighttoreceivepaymentfortheproductatpresent,thatis,thecustomerhasacurrentpaymentobligationfortheproduct;(2)Thecompanyhastransferredthelegalownershipoftheproducttothecustomer,meaningthatthecustomeralreadyownsthelegalownershipoftheproduct;(3)Thecompanyhastransferredthephysicalitemtothecustomer,meaningthatthecustomerhastakenpossessionoftheitem;(4)Thecompanyhastransferredthemainrisksandrewardsofownershipoftheproducttothecustomer,meaningthatthecustomerhasacquiredthemainrisksandrewardsofownershipoftheproduct;(5)Thecustomerhasacceptedtheproduct;(6)Othersignsindicatingthatthecustomerhasgainedcontroloftheproduct.
2.Principlesofincomemeasurement
(1)Thecompanymeasuresrevenuebasedonthetransactionpriceallocatedtoeachindividualperformanceobligation.Thetransactionpriceistheexpectedamountofconsiderationthatthecompanyisentitledtoreceivefortransferringgoodsorservicestocustomers,excludingpaymentscollectedonbehalfofthirdpartiesandexpectedrefundstocustomers.
(2)Ifthereisavariableconsiderationinthecontract,thecompanyshalldeterminethebestestimateofthevariableconsiderationbasedontheexpectedvalueorthemostlikelyamounttooccur,butthetransactionpriceincludingthevariableconsiderationshallnotexceedtheamountthatisunlikelytobesignificantlyreversedwhentherelevantuncertaintyiseliminated.
(3)Ifthereisasignificantfinancingcomponentinthecontract,thecompanydeterminesthetransactionpricebasedontheassumedpayableamountpaidincashbythecustomeruponobtainingcontrolofthegoodsorservices.Thedifferencebetweenthetransactionpriceandthecontractconsiderationshallbeamortizedusingtheeffectiveinterestmethodduringthecontractperiod.
(4)Ifthecontractcontainstwoormoreperformanceobligations,thecompanyshall,onthecommencementdateofthecontract,allocatethetransactionpricetoeachindividualperformanceobligationbasedontherelativeproportionoftheindividualsellingpriceofthepromisedgoodsforeachindividualperformanceobligation.
3.Specificmethodsforrevenuerecognition
(1)Specificmethodsforrecognizingsalesrevenuefromrealestatedevelopment
Thecompany'srealestatesalesbusinessisacontractualobligationtobefulfilledatacertainpointintime.Whenthedevelopmentoftheproducthasbeencompletedandacceptedasqualified,asalescontracthasbeensignedandtheobligationsstipulatedinthecontracthavebeenfulfilled,anoticeorannouncementofoccupancyhasbeenissuedtotheowner,andtheactualdeliveryofthepropertyortheagreeddeliverydateinthecontracthasexpired,fullpaymenthasbeenreceived,andtherelevantcostsincurredortobeincurredcanbereliablymeasured,therealizationofsalesrevenueisrecognized.
(2)ProvidespecificmethodsforrecognizingpropertyservicerevenueTheprovisionofpropertymanagementservicesbythecompanyisacontractualobligationtobefulfilledwithinacertainperiodoftime,andrevenueisrecognizedbasedontheprogressoftheperformance.Thecompanydeterminestheperformancescheduleofprovidingservicesaccordingtothetimeschedule.
(3)MethodforrecognizingconstructionrevenueThecompanyprovidesconstructionengineeringservices,andasthecustomerobtainsandconsumestheeconomicbenefitsbroughtbythecompany'sperformanceatthesametimeasthecompany'sperformance,andthecompanyhastherighttocollectpaymentsforthecompletedperformanceportionthroughoutthecontractperiod,thecompanyconsidersitasaperformanceobligationtobefulfilledduringacertainperiodoftime,andrecognizesrevenueaccordingtotheperformanceprogress,exceptforsituationswheretheperformanceprogresscannotbereasonablydetermined.Thecompanydeterminestheperformanceprogressofprovidingservicesaccordingtotheinvestmentmethod.Whentheperformanceschedulecannotbereasonablydetermined,ifthecompany'sincurredcostsareexpectedtobecompensated,revenueshallberecognizedbasedontheamountofincurredcostsuntiltheperformanceschedulecanbereasonablydetermined.
(4)OtherrevenuerecognitionmethodsOtherincomeincludeshoteloperatingincome,etc.Forhotelroomincome,ascustomersobtainandconsumetheeconomicbenefitsbroughtbythecompany'sperformanceatthesametimeasthecompany'sperformance,thecompanyconsidersitasaperformanceobligationtobefulfilledduringacertainperiodoftime,andrecognizesincomeaccordingtotheperformanceprogressduringtheaccountingperiodinwhichtheserviceisprovided.Forotherincome,accordingtotheprovisionsofrelevantcontractsandagreements,therealizationofincomeisrecognizedwhenthecustomerobtainscontroloftherelevantgoods,therelevantpaymentshavebeenreceivedortherighttoreceivepaymentshasbeenobtained.
ThesituationwheresimilarbusinessesadoptdifferentbusinessmodelsinvolvingdifferentrevenuerecognitionandmeasurementmethodsNotapplicable.
26.Contractcost
Theincrementalcostsincurredbythecompanytoobtaincontractsthatareexpectedtoberecoveredarerecognizedascontractacquisitioncostsasanasset.
Ifthecostincurredbythecompanyinfulfillingacontractdoesnotfallwithinthescopeofrelevantstandardssuchasinventory,fixedassets,orintangibleassets,andmeetsthefollowingconditionssimultaneously,itshallberecognizedasanassetascontractperformancecost:
1.Thecostisdirectlyrelatedtoacurrentorexpectedcontract,includingdirectlabor,directmaterials,manufacturingcosts(orsimilarcosts),costsexplicitlybornebythecustomer,andothercostsincurredsolelyduetothecontract;
2.Thiscostincreasestheresourcesthatthecompanywillhavetofulfillitscontractualobligationsinthefuture;
3.Thecostisexpectedtoberecovered.
Thecompanyamortizesassetsrelatedtocontractcostsonthesamebasisastherecognitionofrevenuefromgoodsorservicesrelatedtotheasset,andrecordsitinthecurrentperiod'sprofitorloss.Ifthebookvalueofassetsrelatedtocontractcostsishigherthantheremainingconsiderationexpectedtobeobtainedfromthetransferofgoodsorservicesrelatedtotheassetminustheestimatedcoststobeincurred,thecompanyshallmakeanimpairmentprovisionfortheexcessandrecognizeitasanassetimpairmentloss.Ifthefactorsthatcausedimpairmentinpreviousperiodschange,resultingintheexpectedremainingconsiderationforthegoodsorservicesrelatedtothetransferoftheassetminustheestimatedcoststobeincurredbeinghigherthanthecarryingamountoftheasset,theoriginalprovisionforimpairmentoftheassetshallbereversedandincludedinthecurrentperiod'sprofitandloss,butthereversedcarryingamountoftheassetshallnotexceedthecarryingamountoftheassetonthereversaldateassumingnoprovisionforimpairment.
27.Contractassetsandcontractliabilities
Thecompanylistscontractassetsorcontractliabilitiesinthebalancesheetbasedontherelationshipbetweenfulfillingperformanceobligationsandcustomerpayments.Thecompanywilloffsetthecontractassetsandcontractliabilitiesunderthesamecontractandpresentthemasanetamount.
Thecompanywilllisttheunconditional(i.e.,onlydependentonthepassageoftime)righttoreceiveconsiderationfromcustomersasaccountsreceivable,andtherighttoreceiveconsiderationforgoodstransferredtocustomers(whichdependsonfactorsotherthanthepassageoftime)ascontractassets.Thecompanypresentstheobligationtotransfergoodstocustomersforconsiderationreceivedorreceivableasacontractualliability.
28.Governmentsubsidies
1.Governmentsubsidiesarerecognizedwhenthefollowingconditionsaremetsimultaneously:(1)thecompanyisabletomeettheconditionsattachedtothegovernmentsubsidy;(2)Thecompanycanreceivegovernmentsubsidies.Ifgovernmentsubsidiesaremonetaryassets,theyshallbemeasuredbasedontheamountreceivedorreceivable.Ifgovernmentsubsidiesarenonmonetaryassets,theyshallbemeasuredatfairvalue;Iffairvaluecannotbereliablyobtained,itshallbemeasuredatnominalamount.
2.Basisfordetermininggovernmentsubsidiesrelatedtoassetsandaccountingtreatmentmethods
Governmentdocumentsstipulatethatgovernmentsubsidiesusedforthepurchase,construction,orotherformationoflong-termassetsareclassifiedasassetrelatedgovernmentsubsidies.Ifthegovernmentdocumentsareunclear,thejudgmentshallbebasedonthebasicconditionsthatmustbemettoobtainthesubsidy,andifthebasicconditionistheformationoflong-termassetsthroughpurchase,constructionorothermeans,itshallberegardedasagovernmentsubsidyrelatedtoassets.Governmentsubsidiesrelatedtoassetsareoffsetagainstthebookvalueoftherelevantassetsorrecognizedasdeferredincome.Ifgovernmentsubsidiesrelatedtoassetsarerecognizedasdeferredincome,theyshallberecognizedinprofitorlossinareasonableandsystematicmannerovertheusefullifeoftherelevantassets.Governmentsubsidiesmeasuredinnominalamountsaredirectlyrecognizedinthecurrentperiod'sprofitandloss.Iftherelevantassetsaresold,transferred,scrappedordamagedbeforetheendoftheirusefullife,theundistributeddeferredincomebalanceshallbetransferredtothecurrentprofitandlossofassetdisposal.
3.BasisfordetermininggovernmentsubsidiesrelatedtoincomeandaccountingtreatmentmethodsGovernmentsubsidiesotherthanthoserelatedtoassetsareclassifiedasincomerelatedgovernmentsubsidies.Forgovernmentsubsidiesthatincludebothassetrelatedandincomerelatedparts,itisdifficulttodistinguishbetweenthoserelatedtoassetsorincome,andtheyaregenerallyclassifiedasincomerelatedgovernmentsubsidies.Governmentsubsidiesrelatedtoincome,usedtocompensateforrelatedcosts,expensesorlossesinfutureperiods,arerecognizedasdeferredincome.Duringtheperiodinwhichrelatedcosts,expensesorlossesarerecognized,theyareincludedinthecurrentperiod'sprofitorlossoroffsetagainstrelatedcosts;Forcompensationofrelatedcostsorlossesthathavealreadyoccurred,theyshallbedirectlyrecordedinthecurrentperiod'sprofitandlossoroffsetagainstrelatedcosts.
4.Governmentsubsidiesrelatedtothedailybusinessactivitiesofthecompanyshallbeincludedinotherincomeoroffsetagainstrelatedcostsandexpensesaccordingtotheessenceofeconomicbusiness.Governmentsubsidiesunrelatedtothedailyactivitiesofthecompanyshallbeincludedinnonoperatingincomeandexpenses.
5.Accountingtreatmentmethodsforpolicybasedpreferentialloaninterestsubsidies
(1)Thefinancedepartmentwillallocatetheinterestsubsidyfundstothelendingbank.Ifthelendingbankprovidesloanstothecompanyatapolicypreferentialinterestrate,theactualreceivedloanamountwillbeusedastheentryvalueoftheloan,andtherelevantloancostswillbecalculatedbasedontheloanprincipalandthepolicypreferentialinterestrate.
(2)Ifthefinancedepartmentdirectlydisbursestheinterestsubsidyfundstothecompany,thecorrespondinginterestsubsidywillbeoffsetagainsttherelevantborrowingcosts.
29.Deferredtaxassets/deferredtaxliabilities
1.Basedonthedifferencebetweenthebookvalueofassetsandliabilitiesandtheirtaxbase(foritemsthatarenotrecognizedasassetsorliabilitiesandwhosetaxbasecanbedeterminedaccordingtotaxlaws,thedifferencebetweenthetaxbaseandtheirbookvalue),deferredincometaxassetsordeferredincometaxliabilitiesarerecognizedbycalculatingtheapplicabletaxrateduringtheexpectedperiodofassetrecoveryorliabilitysettlement.
2.Therecognitionofdeferredtaxassetsislimitedtothetaxableincomethatislikelytobeobtainedtooffsetdeductibletemporarydifferences.Onthebalancesheetdate,ifthereisconclusiveevidenceindicatingthatsufficienttaxableincomeislikelytobeobtainedinfutureperiodstooffsetdeductibletemporarydifferences,deferredtaxassetsnotrecognizedinpreviousaccountingperiodsshallberecognized.
Onthebalancesheetdate,thecarryingamountofdeferredtaxassetsshallbereviewed.Ifitislikelythatsufficienttaxableincomewillnotbeobtainedinthefuturetooffsetthebenefitsofdeferredtaxassets,thecarryingamountofdeferredtaxassetsshallbereduced.Whenitislikelytoobtainsufficienttaxableincome,reversetheamountofwritedown.
4.Thecurrentincometaxanddeferredincometaxofthecompanyarerecognizedasincometaxexpensesorgainsinthecurrentperiod'sprofitandloss,butdonotincludeincometaxarisingfromthefollowingsituations:(1)businesscombination;(2)Transactionsoreventsdirectlyrecognizedinowner'sequity.Whenthefollowingconditionsaremetsimultaneously,thecompanywillpresentthenetamountofdeferredincometaxassetsanddeferredincometaxliabilitiesafteroffsetting:(1)ithasthelegalrighttosettlecurrentincometaxassetsandcurrentincometaxliabilitiesonanetbasis;(2)Deferredincometaxassetsanddeferredincometaxliabilitiesarerelatedtoincometaxleviedbythesametaxcollectionandmanagementdepartmentonthesametaxpayerorondifferenttaxpayers,butinthefuture,duringeachsignificantperiodofreversalofdeferredincometaxassetsanddeferredincometaxliabilities,thetaxpayersinvolvedintendtosettlethecurrentincometaxassetsandcurrentincometaxliabilitiesonanetbasisorsimultaneouslyacquireassetsandsettledebts.
30.Leasing
(1)Accountingtreatmentmethodforleasingasalessee
Onthecommencementdateoftheleaseterm,thecompanyrecognizesleasesthatdonotexceed12monthsanddonotincludepurchaseoptionsasshort-termleases;Leaseswithlowervaluewhenasingleleasedassetisabrandnewassetarerecognizedaslowvalueassetleases.Ifacompanysubleasesoranticipatessubleasingleasedassets,theoriginalleaseshallnotberecognizedasalowvalueassetlease.
Forallshort-termleasesandleasesoflowvalueassets,thecompanywillincludetheleasepaymentsintherelevantassetcostsorcurrentprofitandlossusingthestraight-linemethodduringeachperiodoftheleaseterm.
Exceptfortheshort-termleasesandlowvalueassetleasesthatadoptsimplifiedtreatmentasmentionedabove,thecompanyrecognizestherightofuseassetsandleaseliabilitiesforleasesontheleasecommencementdate.
(1)RightofUseAssets
Theinitialmeasurementofrightofuseassetsisbasedoncost,whichincludes:1)theinitialmeasurementamountofleaseliabilities;2)Ifthereisaleaseincentivefortheleasepaymentmadeonorbeforethestartdateoftheleaseterm,therelevantamountoftheleaseincentivealreadyenjoyedshallbededucted;3)Theinitialdirectexpensesincurredbythelessee;4)Thelesseeisexpectedtoincurthecostofdismantlingandremovingtheleasedasset,restoringtheleasedasset'slocation,orrestoringtheleasedassettothestatespecifiedintheleaseterms.
Thecompanydepreciatestherightofuseassetsusingthestraight-linemethod.Iftheownershipoftheleasedassetcanbereasonablydeterminedupontheexpirationoftheleaseterm,thecompanyshalldepreciatetheleasedassetoveritsremainingusefullife.Ifitcannotbereasonablydeterminedthatownershipoftheleasedassetwillbeobtainedupontheexpirationoftheleaseterm,thecompanyshalldepreciatetheleasedassetduringtheshorteroftheleasetermandtheremainingusefullifeoftheleasedasset.
(2)Leaseliabilities
Onthecommencementdateoftheleaseterm,thecompanyrecognizesthepresentvalueofunpaidleasepaymentsasaleaseliability.Whencalculatingthepresentvalueofleasepayments,theimplicitinterestrateoftheleaseisusedasthediscountrate.Iftheimplicitinterestrateoftheleasecannotbedetermined,theincrementalborrowingrateofthecompanyisusedasthediscountrate.Thedifferencebetweentheleasepaymentamountanditspresentvalueisrecognizedasunrecognizedfinancingexpenses,andinterestexpensesarerecognizedatthediscountrateoftherecognizedpresentvalueoftheleasepaymentamountduringeachperiodoftheleasetermandincludedinthecurrentperiod'sprofitandloss.Variableleasepaymentsthatarenotincludedinthemeasurementofleaseliabilitiesarerecognizedinthecurrentperiod'sincomestatementwhentheyactuallyoccur.
Afterthecommencementdateoftheleaseterm,whenthereisachangeintheactualfixedpaymentamount,achangeintheexpectedpayableamountoftheguaranteeresidualvalue,achangeintheindexorratiousedtodeterminetheleasepaymentamount,achangeintheevaluationresultsoractualexerciseofthepurchaseoption,renewaloptionorterminationoption,thecompanyshallremeasuretheleaseliabilitybasedonthepresentvalueofthechangedleasepaymentamountandadjustthebookvalueoftherightofuseassetaccordingly.Ifthebookvalueoftherightofuseassethasbeenreducedtozero,buttheleaseliabilitystillneedstobefurtherreduced,theremainingamountshallbeincludedinthecurrentprofitandloss.
(2)Accountingtreatmentmethodforleasingasalessor
Onthecommencementdateofthelease,thecompanyclassifiesleasesthathaveessentiallytransferredalmostallrisksandrewardsrelatedtotheownershipoftheleasedassetasfinanceleases,whileallotherleasesareoperatingleases.
(1)Operatinglease
Thecompanyrecognizestheleasereceiptsasrentalincomeusingthestraight-linemethodduringeachperiodoftheleaseterm.Theinitialdirectexpensesincurredarecapitalizedandamortizedonthesamebasisastherecognitionofrentalincome,andarerecordedinthecurrentperiod'sprofitandlossininstallments.Variableleasepaymentsrelatedtooperatingleasesobtainedbythecompanythatarenotincludedinleasereceiptsarerecognizedinthecurrentperiod'sprofitandlosswhentheyactuallyoccur.
(2)Financialleasing
Onthecommencementdateoftheleaseterm,thecompanyrecognizesthereceivablefinancingleasepaymentsbasedonthenetamountoftheleaseinvestment(thesumoftheunsecuredresidualvalueandthepresentvalueoftheleasereceiptsnotyetreceivedonthecommencementdatediscountedattheleaseimplicitinterestrate),andterminatestherecognitionoffinancingleaseassets.Duringeachperiodoftheleaseterm,thecompanycalculatesandrecognizesinterestincomebasedontheimplicitinterestrateofthelease.Thevariableleasepaymentsobtainedbythecompanythatarenotincludedinthenetmeasurementofleaseinvestmentsarerecognizedinthecurrentperiod'sprofitandlosswhentheyactuallyoccur.
31.DivisionreportThecompanydeterminesitsoperatingdivisionsbasedoninternalorganizationalstructure,managementrequirements,andinternalreportingsystems.Theoperatingdivisionsofacompanyrefertothecomponentsthatsimultaneouslymeetthefollowingconditions:
1.Thiscomponentcangenerateincomeandincurexpensesindailyactivities;
2.Themanagementcanregularlyevaluatetheoperatingresultsofthiscomponenttodeterminetheallocationofresourcesandevaluateitsperformance;
3.Abletoobtainrelevantaccountinginformationsuchasfinancialstatus,operatingresults,andcashflowsofthecomponentthroughanalysis.
32.Changesinsignificantaccountingpoliciesandestimates
(1)Significantchangesinaccountingpolicies
□Applicable?NotApplicable
(2)Significantchangesinaccountingestimates
□Applicable?NotApplicable
(3)Startingfrom2025,thefirstimplementationofthenewaccountingstandardswilladjustthefinancialstatementsrelatedtotheitemsatthebeginningoftheyear
□Applicable?NotApplicable
、Taxation
1.Maintaxtypesandtaxrates
| taxcategory | taxbasis | taxrate |
| Value-addedTax(VAT) | Theoutputtaxiscalculatedbasedonthesalesofgoodsandtaxableserviceincomecalculatedaccordingtotaxlaws.Afterdeductingtheinputtaxthatcanbedeductedinthecurrentperiod,thedifferenceisthepayablevalue-addedtax | 9%,6%,5%,3% |
| consumptiontax | Taxablesalesamount(quantity) | |
| urbanmaintenanceandconstructiontax | Theactualamountofturnovertaxpaid | 7% |
| corporateincometax | taxableincome | 25%,16.5% |
| LandValueIncrementTax | Valueaddedgeneratedfromthepaidtransferofstate-ownedlanduserightsandpropertyrightsofbuildingsandotherattachedobjectsontheground | Calculatedandpaidataprogressivetaxratebasedontheexcessvalue-addedamount |
| propertytax | Forthecollectionbasedonprice,itshallbecalculatedandpaidat1.2%oftheremainingvalueafterdeducting30%fromtheoriginalvalueoftheproperty;Chargedfromrent,calculatedandpaidat12%ofrentalincome | 1.2%,12% |
| EducationSurcharge | Theactualamountofturnovertaxpaid | 3% |
| LocalEducationSurcharge | Theactualamountofturnovertaxpaid | 2% |
Disclosureexplanationfortaxpayerswithdifferentcorporateincometaxrates
| TaxpayerName | Incometaxrate |
| HuazhanSupervision,ShantouSongshanCompany | 20% |
| SubsidiariesregisteredinHongKong | 16.5% |
| Othertaxpayersotherthanthosementionedabove | 25% |
2.Taxincentives
AccordingtotheAnnouncementoftheMinistryofFinanceandtheStateAdministrationofTaxationonFurtherSupportingtheDevelopmentofSmallandMicroEnterprisesandIndividualIndustrialandCommercialHouseholdsRegardingTaxPolicies(AnnouncementNo.12of2023oftheMinistryofFinanceandtheStateAdministrationofTaxation),theportionofannualtaxableincomeofsmallandmicroprofitenterprisesthatdoesnotexceed1millionyuanshallbereducedby25%andincludedinthetaxableincome,andshallbesubjecttoenterpriseincometaxatarateof20%.TheexecutionperiodisfromJanuary1,2023toDecember31,2027.OursubsidiaryHuazhanSupervisionandShantouSongshanCompanyaresubjecttoapreferentialtaxrateof20%forsmallandmicroprofitenterprisesintermsofcorporateincometaxrate.
3.OtherNotapplicable.
7、AnnotationstoConsolidatedFinancialStatementItems
1.Monetaryfunds
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Cashonhand | 30,920.73 | 38,975.98 |
| bankdeposit | 256,107,424.13 | 526,814,068.83 |
| Othermonetaryfunds | 38,444,828.75 | 2,389,680.55 |
| total | 294,583,173.61 | 529,242,725.36 |
| Amongthem:totalamountoffundsstoredoverseas | 4,315,458.69 | 4,660,706.04 |
OtherinstructionsAttheendoftheperiod,therewererestrictedfundsof6,084,195.55yuaninbankdeposits,ofwhich58,428.69yuanwasfrozenfundsduetolitigation,158,549.08yuanwassuspendedfromaccountsandpayments,5,674,439.78yuanwasconstructionfundsforpublicfacilitiesprojectsinandaroundLonggangDistrict,Shenzhen,142,778.00yuanwaslandreclamationcostsfortheShenzhenGuangmingliproject,and50,000.00yuanwasafixed-termengineeringdeposit.Attheendoftheperiod,othermonetaryfundsof38,444,828.75yuanweresevendaynoticedeposits.
2.Tradingfinancialassets
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Financialassetsmeasuredatfairvaluewithchangesrecognizedincurrentprofitorloss | 1,106,464,327.01 | 987,801,938.51 |
| amongwhich | ||
| fund | 1,106,464,327.01 | 987,801,938.51 |
| amongwhich | ||
| total | 1,106,464,327.01 | 987,801,938.51 |
Otherinstructions
3.Notesreceivable
(1)Classificationandpresentationofaccountsreceivable
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Tradeacceptance | 100,000.00 | |
| total | 0.00 | 100,000.00 |
(2)Classifieddisclosurebasedonbaddebtprovisionmethod
Unit:Yuan
| category | Closingbalance | Openingbalance | ||||||||
| bookbalance | allowanceforbaddebts | bookvalue | bookbalance | allowanceforbaddebts | bookvalue | |||||
| amount | proportion | amount | provisionratio | amount | proportion | amount | provisionratio | |||
| amongwhich | ||||||||||
| Accountsreceivablewithprovisionforbaddebtsbycombination | 100,000.00 | 100.00% | 100,000.00 | |||||||
| amongwhich | ||||||||||
| Bankacceptancebill | ||||||||||
| Tradeacceptance | 100,000.00 | 100.00% | 100,000.00 | |||||||
| total | 100,000.00 | 100.00% | 100,000.00 | |||||||
Iftheprovisionforbaddebtsofaccountsreceivableismadeaccordingtothegeneralmodelofexpectedcreditlosses:
□Applicable?NotApplicable
(3)Provisionforbaddebtsaccrued,recoveredorreversedinthisperiod
Provisionforbaddebtsinthisperiod:
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | write-off | other | |||
Amongthem,theamountofbaddebtprovisionrecoveredorreversedinthisperiodissignificant:
□Applicable?NotApplicable
(4)Accountsreceivablepledgedbythecompanyattheendoftheperiod
Unit:Yuan
| project | Endoftermpledgedamount |
(5)Accountsreceivablethathavebeenendorsedordiscountedbythecompanyattheendoftheperiodandhavenotyetmaturedonthebalancesheetdate
Unit:Yuan
| project | Endoftermterminationconfirmationamount | Confirmationamountnotterminatedattheendoftheperiod |
(6)Actualwriteoffofaccountsreceivableinthisperiod
Unit:Yuan
| project | Write-offamount |
Importantaccountsreceivablewriteoffstatus:
Unit:Yuan
| UnitName | Natureofaccountsreceivable | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Explanationforwritingoffaccountsreceivable:
4.Accountsreceivable
(1)Disclosurebyaging
Unit:Yuan
| aging | Closingbookbalance | Initialbookbalance |
| Within1year(including1year) | 37,779,930.47 | 46,635,449.13 |
| 1to2years | 9,857,925.13 | 17,841,452.58 |
| 2to3years | 7,978,199.52 | 8,345,221.16 |
| Morethan3years | 30,483,662.32 | 26,769,666.68 |
| 3to4years | 5,287,291.02 | 5,644,029.79 |
| 4to5years | 4,117,638.10 | 46,903.69 |
| morethan5years | 21,078,733.20 | 21,078,733.20 |
| total | 86,099,717.44 | 99,591,789.55 |
(2)Classifieddisclosurebasedonbaddebtprovisionmethod
Unit:Yuan
| category | Closingbalance | Openingbalance | ||||||||
| bookbalance | allowanceforbaddebts | bookvalue | bookbalance | allowanceforbaddebts | bookvalue | |||||
| amount | proportion | amount | provisionratio | amount | proportion | amount | provisionratio | |||
| Accountsreceivablewithindividualprovisionforbaddebts | 24,915,659.31 | 28.94% | 24,915,659.31 | 100.00% | 0.00 | 24,983,383.25 | 25.09% | 24,983,383.25 | 100.00% | 0.00 |
| amongwhich | ||||||||||
| Accountsreceivablewithprovisionforbaddebtsbycombination | 61,184,058.13 | 71.06% | 18,011,118.71 | 29.44% | 43,172,939.42 | 74,608,406.30 | 74.91% | 17,935,610.78 | 24.04% | 56,672,795.52 |
| amongwhich | ||||||||||
| total | 86,099,717.44 | 100.00% | 42,926,778.02 | 49.86% | 43,172,939.42 | 99,591,789.55 | 100.00% | 42,918,994.03 | 43.09% | 56,672,795.52 |
Categorynameforsingleprovisionforbaddebts:Accountsreceivablewithsignificantsingleprovisionforbaddebts
Unit:Yuan
| name | Openingbalance | Closingbalance | ||||
| bookbalance | allowanceforbaddebts | bookbalance | allowanceforbaddebts | provisionratio | Reasonforprovision | |
| Proxyimportandexportbusinesspayment | 11,574,556.00 | 11,574,556.00 | 11,574,556.00 | 11,574,556.00 | 100.00% | Expectedirretrievable |
| Longtermunrecoveredsalesproceeds | 10,084,109.60 | 10,084,109.60 | 10,016,385.66 | 10,016,385.66 | 100.00% | Expectedirretrievable |
| Accountsreceivableofhangingpincompany | 2,314,755.46 | 2,314,755.46 | 2,314,755.46 | 2,314,755.46 | 100.00% | Expectedirretrievable |
| Othercustomerpayments | 1,009,962.19 | 1,009,962.19 | 1,009,962.19 | 1,009,962.19 | 100.00% | Expectedirretrievable |
| total | 24,983,383.25 | 24,983,383.25 | 24,915,659.31 | 24,915,659.31 |
Categorynameforprovisionforbaddebtsbycombination:Accountsreceivablewithprovisionforbaddebtsbycombination
Unit:Yuan
| name | Closingbalance | ||
| bookbalance | allowanceforbaddebts | provisionratio | |
| Accountsreceivablefromothercustomercombinations | 61,184,058.13 | 18,011,118.71 | 29.44% |
| total | 61,184,058.13 | 18,011,118.71 | |
Explanationfordeterminingthebasisofthiscombination:
Iftheprovisionforbaddebtsofaccountsreceivableismadeaccordingtothegeneralmodelofexpectedcreditlosses:
□Applicable?NotApplicable
(3)Provisionforbaddebtsaccrued,recoveredorreversedinthisperiodProvisionforbaddebtsinthisperiod:
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | write-off | other | |||
| Individualprovisionforbaddebts | 24,983,383.25 | 0.00 | 0.00 | 0.00 | -67,723.94 | 24,915,659.31 |
| Provisionforbaddebtsbycombination | 17,935,610.78 | 75,507.93 | 0.00 | 0.00 | 0.00 | 18,011,118.71 |
| total | 42,918,994.03 | 75,507.93 | 0.00 | -67,723.94 | 42,926,778.02 | |
Amongthem,theamountofbaddebtprovisionrecoveredorreversedinthisperiodissignificant:
Unit:Yuan
| UnitName | Withdrawalorreversalofamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
(4)Accountsreceivableactuallywrittenoffinthisperiod
Unit:Yuan
| project | Write-offamount |
Importantaccountsreceivablewriteoffsituationsinclude:
Unit:Yuan
| UnitName | Natureofaccountsreceivable | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Accountsreceivablewriteoffinstructions:
(5)Accountsreceivableandcontractassetsofthetopfiveendingbalancescollectedbydebtor
Unit:Yuan
| UnitName | Accountsreceivableendingbalance | Closingbalanceofcontractassets | Accountsreceivableandcontractassetsendingbalance | Proportionoftotalendingbalanceofaccountsreceivableandcontractassets | Accountsreceivablebaddebtprovisionandcontractassetimpairmentprovisionendingbalance |
| ShenzhenHongtengInvestmentManagementCo.,Ltd | 11,789,376.23 | 895,261.55 | 12,684,637.78 | 10.70% | 11,816,234.08 |
| ShenzhenConstructionEngineeringGroupCo.,Ltd | 7,368,677.15 | 3,195,194.31 | 10,563,871.46 | 8.91% | 316,916.14 |
| ShenzhenGuangmingConstructionFirstConstructionEngineeringCo.,Ltd | 1,544,468.13 | 7,875,773.91 | 9,420,242.04 | 7.94% | 282,607.26 |
| JiangsuHuajianConstructionCo.,Ltd.ShenzhenBranch | 5,819,468.25 | 2,287,592.46 | 8,107,060.71 | 6.84% | 243,211.82 |
| ChinaConstructionXinjiangConstructionEngineering(Group)Co.,Ltd | 1,807,690.55 | 4,954,179.58 | 6,761,870.13 | 5.70% | 202,856.11 |
| total | 28,329,680.31 | 19,208,001.81 | 47,537,682.12 | 40.09% | 12,861,825.41 |
5.Contractassets
(1)Contractassetsituation
Unit:Yuan
| project | Closingbalance | Openingbalance | ||||
| bookbalance | allowanceforbaddebts | bookvalue | bookbalance | allowanceforbaddebts | bookvalue | |
| Completedbut | 32,487,032.81 | 1,186,032.17 | 31,301,000.64 | 32,059,525.05 | 1,170,801.96 | 30,888,723.09 |
| unsettledprojectfunds | ||||||
| total | 32,487,032.81 | 1,186,032.17 | 31,301,000.64 | 32,059,525.05 | 1,170,801.96 | 30,888,723.09 |
(2)Significantchangesinbookvalueandreasonsduringthereportingperiod
Unit:Yuan
| project | Changeamount | ChangeReason |
(3)Classifieddisclosurebasedonbaddebtprovisionmethod
Unit:Yuan
| category | Closingbalance | Openingbalance | ||||||||
| bookbalance | allowanceforbaddebts | bookvalue | bookbalance | allowanceforbaddebts | bookvalue | |||||
| amount | proportion | amount | provisionratio | amount | proportion | amount | provisionratio | |||
| amongwhich | ||||||||||
| Provisionforbaddebtsbycombination | 32,487,032.81 | 100.00% | 1,186,032.17 | 3.65% | 31,301,000.64 | 32,059,525.05 | 100.00% | 1,170,801.96 | 3.65% | 30,888,723.09 |
| amongwhich | ||||||||||
| total | 32,487,032.81 | 100.00% | 1,186,032.17 | 3.65% | 31,301,000.64 | 32,059,525.05 | 100.00% | 1,170,801.96 | 3.65% | 30,888,723.09 |
Categorynameforprovisionforbaddebtsbycombination:Contractassetswithprovisionforbaddebtsbycombination
Unit:Yuan
| name | Closingbalance | ||
| bookbalance | allowanceforbaddebts | provisionratio | |
| Provisionforimpairmentbycombination | 32,487,032.81 | 1,186,032.17 | 3.65% |
| total | 32,487,032.81 | 1,186,032.17 | |
Explanationfordeterminingthebasisofthiscombination:
Provisionforbaddebtsbasedonthegeneralmodelofexpectedcreditlosses
□Applicable?NotApplicable
(4)Provisionforbaddebtsaccrued,recoveredorreversedinthisperiod
Unit:Yuan
| project | Provisionforthisperiod | Withdrawalorreversalinthisperiod | Transfer/writeoffinthisperiod | reason |
| Provisionforimpairmentbycombination | 15,230.21 | |||
| total | 15,230.21 |
Amongthem,theamountofbaddebtprovisionrecoveredorreversedinthisperiodissignificant:
Unit:Yuan
| UnitName | Withdrawalorreversalofamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
Otherinstructions
(5)Theactualwrittenoffcontractassetsinthisperiod
Unit:Yuan
| project | Write-offamount |
Verificationofimportantcontractassets
Unit:Yuan
| UnitName | NatureofPayment | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
ExplanationofContractAssetVerification:
Otherinstructions:
6.Otherreceivables
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Interestreceivable | 0.00 | 0.00 |
| Dividendsreceivable | 0.00 | 0.00 |
| Otherreceivables | 16,017,762.62 | 7,438,040.83 |
| total | 16,017,762.62 | 7,438,040.83 |
(1)Interestreceivable
1)Classificationofaccruedinterest
Unit:Yuan
| project | Closingbalance | Openingbalance |
| total | 0.00 | 0.00 |
2)Importantoverdueinterest
Unit:Yuan
| BorrowerUnit | Closingbalance | overduetime | Reasonforoverdue | Whetherimpairmenthasoccurredanditsjudgmentbasis |
Otherinstructions:
3)Classifieddisclosurebasedonbaddebtprovisionmethod
□Applicable?NotApplicable
4)Thesituationofbaddebtprovisionsprovisioned,recoveredorreversedinthisperiod
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | Transferorwriteoff | Otherchanges | |||
Amongthem,theamountofbaddebtprovisionrecoveredorreversedinthisperiodissignificant:
Unit:Yuan
| UnitName | Withdrawalorreversalofamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
Otherinstructions:
5)Actualwriteoffofaccruedinterestinthisperiod
Unit:Yuan
| project | Write-offamount |
Thesignificantwriteoffofaccruedinterestamongthem
Unit:Yuan
| UnitName | NatureofPayment | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Verificationinstructions:
Otherinstructions:
(2)Dividendsreceivable
1)Classificationofdividendsreceivable
Unit:Yuan
| Project(orinvestee) | Closingbalance | Openingbalance |
| total | 0.00 | 0.00 |
2)Importantdividendsreceivablewithanagingofover1year
Unit:Yuan
| Project(orinvestee) | Closingbalance | aging | Reasonsfornotretrieving | Whetherimpairmenthasoccurredanditsjudgmentbasis |
3)Classifieddisclosurebasedonbaddebtprovisionmethod
□Applicable?NotApplicable
4)Thesituationofbaddebtprovisionsprovisioned,recoveredorreversedinthisperiod
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | Transferorwriteoff | Otherchanges | |||
Amongthem,theamountofbaddebtprovisionrecoveredorreversedinthisperiodissignificant:
Unit:Yuan
| UnitName | Withdrawalorreversalofamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
Otherinstructions:
5)Actualwriteoffofreceivabledividendsinthisperiod
Unit:Yuan
| project | Write-offamount |
Thewriteoffofimportantreceivabledividends
Unit:Yuan
| UnitName | NatureofPayment | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Verificationinstructions:
Otherinstructions:
(3)Otherreceivables
1)Classificationofotherreceivablesbynatureofpayment
Unit:Yuan
| NatureofPayment | Closingbookbalance | Initialbookbalance |
| Combinationofaccountsreceivablefromrelatedparties | 161,393,309.25 | 161,393,309.25 |
| Combinationofaccountsreceivablefromgovernmentdepartments | 3,019,837.72 | 3,019,837.72 |
| Accountsreceivableemployeereservefundcombination | 618,240.40 | 533,912.40 |
| Accountsreceivablecollectionandpaymentcombination | 917,907.39 | 787,071.98 |
| Combinationofotherreceivablesandpayables | 43,193,696.49 | 37,783,095.18 |
| total | 209,142,991.25 | 203,517,226.53 |
2)Disclosurebyaging
Unit:Yuan
| aging | Closingbookbalance | Initialbookbalance |
| Within1year(including1year) | 6,265,874.65 | 4,132,917.44 |
| 1to2years | 4,934,244.45 | 1,542,936.54 |
| 2to3years | 12,212,328.22 | 12,060,828.62 |
| Morethan3years | 185,730,543.93 | 185,780,543.93 |
| morethan5years | 185,730,543.93 | 185,780,543.93 |
| total | 209,142,991.25 | 203,517,226.53 |
3)Classifieddisclosurebasedonbaddebtprovisionmethod?Applicable□Notapplicable
Unit:Yuan
| category | Closingbalance | Openingbalance | ||||||||
| bookbalance | allowanceforbaddebts | bookvalue | bookbalance | allowanceforbaddebts | bookvalue | |||||
| amount | proportion | amount | provisionratio | amount | proportion | amount | provisionratio | |||
| Provisionforbaddebtsbasedonindividualitems | 187,243,646.20 | 89.53% | 186,850,993.57 | 99.79% | 392,652.63 | 190,176,205.84 | 93.44% | 189,807,225.64 | 99.81% | 368,980.20 |
| amongwhich | ||||||||||
| Provisionforbaddebtsbycombination | 21,899,345.05 | 10.47% | 6,274,235.06 | 28.65% | 15,625,109.99 | 13,341,020.69 | 6.56% | 6,271,960.06 | 47.01% | 7,069,060.63 |
total
| total | 209,142,991.25 | 100.00% | 193,125,228.63 | 92.34% | 16,017,762.62 | 203,517,226.53 | 100.00% | 196,079,185.70 | 96.35% | 7,438,040.83 |
Provisionforbaddebtsbasedonthegeneralmodelofexpectedcreditlosses:
Unit:Yuan
| allowanceforbaddebts | PhaseOne | PhaseTwo | PhaseThree | total |
| Expectedcreditlossforthenext12months | Expectedcreditlossfortheentireduration(nocreditimpairmenthasoccurred) | Expectedcreditlossfortheentireduration(creditimpairmentalreadyoccurred) | ||
| BalanceasofJanuary1,2025 | 209,559.52 | 857,709.31 | 195,011,916.87 | 196,079,185.70 |
| BalanceasofJanuary1,2025inthisperiod | ||||
| Provisionforthisperiod | 2,275.00 | 2,275.00 |
| Otherchanges | -2,956,232.07 | -2,956,232.07 | ||
| BalanceasofJune30,2025 | 211,834.52 | 857,709.31 | 192,055,684.80 | 193,125,228.63 |
BasisfordivisionofeachstageandprovisionratioforbaddebtreservesChangesinbookbalancewithsignificantchangesintheamountoflossprovisionforthecurrentperiod
□Applicable?NotApplicable
4)Provisionforbaddebtsaccrued,recoveredorreversedinthisperiodProvisionforbaddebtsinthisperiod:
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | Transferorwriteoff | other | |||
| Individualprovisionforbaddebts | 189,807,225.64 | -2,956,232.07 | 186,850,993.57 | |||
| Provisionforbaddebtsbycombination | 6,271,960.06 | 2,275.00 | 6,274,235.06 | |||
| total | 196,079,185.70 | 2,275.00 | -2,956,232.07 | 193,125,228.63 | ||
Amongthem,thesignificantamountsofbaddebtprovisionsreversedorrecoveredinthisperiodare:
Unit:Yuan
| UnitName | Withdrawalorreversalofamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
5)Otheraccountsreceivableactuallywrittenoffinthisperiod
Unit:Yuan
| project | Write-offamount |
Importantotheraccountsreceivablewriteoffs:
Unit:Yuan
| UnitName | Natureofotherreceivables | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Explanationforwriteoffofotherreceivables:
6)Otherreceivableswiththetopfiveendingbalancescollectedbydebtor
Unit:Yuan
| UnitName | NatureofPayment | Closingbalance | aging | Proportiontothetotalendingbalanceofotherreceivables | Closingbalanceofbaddebtprovision |
| GreatWallCanada(Vancouver)Limited | Relatedpartytransactions | 89,035,748.07 | Morethan5years | 42.57% | 89,035,748.07 |
| BailiCo.,Ltd | Relatedpartytransactions | 19,444,131.44 | Morethan5years | 9.30% | 19,444,131.44 |
| BerktonAustraliaLimited | Relatedpartytransactions | 12,559,290.58 | Morethan5years | 6.01% | 12,559,290.58 |
| GuangdongHuizhouLuofushanMineralWaterBeverageCo.,Ltd | Relatedpartytransactions | 10,465,168.81 | Morethan5years | 5.00% | 10,465,168.81 |
| Xi'anXinfengPropertyTradingCo.,Ltd | Relatedpartytransactions | 8,473,091.08 | Morethan5years | 4.05% | 8,473,091.08 |
| total | 139,977,429.98 | 66.93% | 139,977,429.98 |
7)Reportedasotherreceivablesduetocentralizedfundmanagement
Unit:YuanOtherinstructions:
7.Advancepayment
(1)Prepaymentsarelistedbyaging
Unit:Yuan
| aging | Closingbalance | Openingbalance | ||
| amount | proportion | amount | proportion | |
| withinoneyear | 901,501.07 | 89.69% | 1,100,322.58 | 91.61% |
| 1to2years | 3,985.00 | 0.40% | 1,159.00 | 0.10% |
| 2to3years | 0.00 | 0.00% | 0.00% | |
| Morethan3years | 99,621.26 | 9.91% | 99,624.63 | 8.29% |
| total | 1,005,107.33 | 1,201,106.21 | ||
Explanationofthereasonsforthedelayedsettlementofprepaymentswithanagingofover1yearandsignificantamounts:
(2)Prepaymentstatusofthetopfiveyear-endbalancescollectedbyprepaidobjects
| UnitName | Bookbalance(yuan) | Accountingforprepaidfunds |
| Proportionofbalance(%) | ||
| ShenzhenJiangxinInvestmentInformationConsultingCo.,Ltd | 405,557.00 | 40.35% |
| ShenzhenPropertyManagementCo.,Ltd.ShenzhenShanglinGardenManagementOffice | 391,500.30 | 38.95% |
| HuizhouHuiyangPowerSupplyBureauofGuangdongPowerGridCo.,Ltd | 98,840.29 | 9.83% |
| ShenzhenAnboVideoTechnologyCo.,Ltd | 68,672.80 | 6.83% |
| ShenzhenGuojingOfficeSuppliesCo.,Ltd | 37,027.60 | 3.68% |
| Subtotals | 1,001,597.99 | 99.64% |
Otherinstructions:
8.InventoryDoesthecompanyneedtocomplywithdisclosurerequirementsintherealestateindustryyes
(1)Inventoryclassification
Thecompanyisrequiredtocomplywiththedisclosurerequirementsforthe"realestateindustry"inthe"ShenzhenStockExchangeListedCompanySelfdisciplineSupervisionGuidelinesNo.3-IndustryInformationDisclosure"Classifiedbynature:
Unit:Yuan
| project | Closingbalance | Openingbalance | ||||
| bookbalance | Provisionforinventorydepreciationorprovisionforimpairmentofcontractperformancecosts | bookvalue | bookbalance | Provisionforinventorydepreciationorprovisionforimpairmentofcontractperformancecosts | bookvalue | |
| developmentcost | 2,275,957,936.49 | 711,787,110.18 | 1,564,170,826.31 | 2,276,063,206.65 | 711,787,110.18 | 1,564,276,096.47 |
| developproducts | 1,673,124,209.82 | 54,807,711.11 | 1,618,316,498.71 | 2,127,137,511.58 | 54,807,711.11 | 2,072,329,800.47 |
| inventorygoods | 249,672.54 | 38,891.91 | 210,780.63 | 273,224.31 | 38,891.91 | 234,332.40 |
| total | 3,949,331,818.85 | 766,633,713.20 | 3,182,698,105.65 | 4,403,473,942.54 | 766,633,713.20 | 3,636,840,229.34 |
Disclosethemainitemsof"developmentcosts"andtheircapitalizationofinterestinthefollowingformat:
Unit:Yuan
| ProjectName | Commencementtime | Expectedcompletiontime | Expectedtotalinvestment | Openingbalance | Transferredtothedevelopmentofproductsinthisperiod | Otherreducedamountsinthisperiod | Increaseddevelopmentcostsinthisperiod | Closingbalance | Accumulatedamountofinterestcapitalization | Amongthem:Capitalizedamountofinterestforthecurrentperiod | sourceoffunds |
| ShenfangLinxinGarden | June30th,2021 | June30th,2028 | 3,000,000,000.00 | 2,247,771,298.54 | 105,270.16 | 2,247,666,028.38 | 40,384,162.95 | other | |||
| ShantouXinfengBuilding | 28,291,908.11 | 28,291,908.11 | other | ||||||||
| total | 3,000,000,000.00 | 2,276,063,206.65 | 0.00 | 105,270.16 | 0.00 | 2,275,957,936.49 | 40,384,162.95 | 0.00 |
Disclosethemainprojectinformationofthe"developmentproduct"inthefollowingformat:
Unit:Yuan
| ProjectName | Completiontime | Openingbalance | Increaseinthisperiod | Decreaseinthisperiod | Closingbalance | Accumulatedamountofinterestcapitalization | Amongthem:Capitalizedamountofinterestforthecurrentperiod |
| TianyueBayPhaseII | June30th,2021 | 441,400,625.10 | 20,136,639.01 | 421,263,986.09 | |||
| TianyueBayPhaseI | December15,2017 | 191,139,379.80 | 1,954,714.93 | 189,184,664.87 | |||
| JinyeIslandHaitianPavilionMultistoryApartment | September16th,1997 | 39,999,534.04 | 55,834.24 | 40,055,368.28 | |||
| ShenfangCuilinGarden | May8th,2018 | 7,696,703.11 | 7,696,703.11 | ||||
| YuejingOrientalProject | November18,2014 | 6,121,027.07 | 6,121,027.07 | ||||
| GoldenLeafIslandPhase10 | December2nd,2010 | 5,641,278.54 | 5,641,278.54 | ||||
| GoldenLeafIslandPhase11 | August20th,2008 | 2,222,776.30 | 2,222,776.30 | ||||
| BeijingXinfengBuilding | 304,557.05 | 304,557.05 | |||||
| WhampoaEstate | 140,000.00 | 140,000.00 | |||||
| DeepRoomBrightInside | November29,2024 | 1,432,471,630.57 | 431,977,782.06 | 1,000,493,848.51 | 5,409,520.68 | ||
| total | 2,127,137,511.58 | 55,834.24 | 454,069,136.00 | 1,673,124,209.82 | 5,409,520.68 | 0.00 |
Disclose"installmentpaymentdevelopmentproducts","rentaldevelopmentproducts",and"turnoverhousing"byprojectinthefollowingformat:
Unit:Yuan
| ProjectName | Openingbalance | Increaseinthisperiod | Decreaseinthisperiod | Closingbalance |
(2)Confirmedasinventorydataresources
Unit:Yuan
| project | Inventoryofpurchaseddataresources | Selfprocessedinventoryofdataresources | Inventoryofdataresourcesobtainedthroughothermeans | total |
| 1.Closingbookvalue | 0.00 | |||
| 2.Initialbookvalue | 0.00 |
(3)Provisionforinventorydepreciationandprovisionforimpairmentofcontractperformancecosts
Disclosetheprovisionforinventorydepreciationreserveinthefollowingformat:
Classifiedbynature:
Unit:Yuan
| project | Openingbalance | Increasedamountinthisperiod | Decreasedamountinthisperiod | Closingbalance | Remarks | ||
| accrue | other | Returnorsale | other | ||||
| developmentcost | 711,787,110.18 | 711,787,110.18 | |||||
| developproducts | 54,807,711.11 | 54,807,711.11 | |||||
| inventorygoods | 38,891.91 | 38,891.91 | |||||
| total | 766,633,713.20 | 766,633,713.20 | |||||
Classifiedbymajorprojects:
Unit:Yuan
| ProjectName | Openingbalance | Increasedamountinthisperiod | Decreasedamountinthisperiod | Closingbalance | Remarks |
accrue
| accrue | other | Returnorsale | other |
(4)ThecapitalizationrateofinterestintheendingbalanceofinventoryAsofJune30,2025,theinventorybalanceoftheGroupincludescapitalizedborrowingcostsofRMB45,793,683.63.
(5)Restrictedinventorysituation
Disclosureofrestrictedinventorybyproject:
Unit:Yuan
| ProjectName | Openingbalance | Closingbalance | Reasonforrestriction |
(6)Otherdebtinvestmentsduewithinoneyear
□Applicable?NotApplicable
9.Othercurrentassets
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Contractacquisitioncost | 4,337,610.43 | 6,508,438.39 |
| Overpaymentorprepaymentofincometax | 24,611,948.47 | 63,654,695.18 |
| Prepaidvalue-addedtax | 74,022,848.89 | 41,955,887.75 |
| Inputtaxtobededucted | 1,077,505.46 | 9,375,930.68 |
| LandValueIncrementTax | 28,426,476.21 | 28,100,310.83 |
| Prepayurbanconstructiontaxandotherfees | 29,265.21 | 4,587,785.46 |
| other | 0.00 | 8,975.57 |
| total | 132,505,654.67 | 154,192,023.86 |
Otherinstructions:
10.Otherequityinstrumentinvestments
Unit:Yuan
| ProjectName | Openingbalance | Gainsrecognizedinothercomprehensiveincomeforthecurrentperiod | Lossesincludedinothercomprehensiveincomeforthisperiod | Accumulatedgainsrecognizedinothercomprehensiveincomeattheendofthisperiod | Accumulatedlossesrecognizedinothercomprehensiveincomeattheendofthisperiod | Dividendincomerecognizedinthisperiod | Closingbalance | Reasonfordesignationasmeasuredatfairvaluewithchangesrecognizedinothercomprehensiveincome |
| ShantouSmallandMediumsizedEnterpriseFinancingGuaranteeCo.,Ltd | 14,697,341.18 | 241,517.87 | 6,650,223.48 | 99,669.36 | 14,938,859.05 | |||
| total | 14,697,341.18 | 241,517.87 | 6,650,223.48 | 99,669.36 | 14,938,859.05 |
Terminationconfirmationexistsinthisperiod
Unit:Yuan
| ProjectName | Accumulatedgainstransferredtoretainedearnings | Accumulatedlossestransferredtoretainedearnings | Reasonforterminationofconfirmation |
Disclosenontradingequityinstrumentinvestmentsforthecurrentperiodbyitem
Unit:Yuan
| ProjectName | Confirmeddividendincome | Accumulatedgains | Accumulatedlosses | Theamountofothercomprehensiveincometransferredtoretainedearnings | Reasonfordesignationasmeasuredatfairvaluewithchangesrecognizedinothercomprehensiveincome | Reasonsfortransferringothercomprehensiveincometoretainedearnings |
Otherinstructions:
11.Longtermequityinvestment
Unit:Yuan
| Theinvestedentity | Openingbalance(bookvalue) | Openingbalanceofimpairmentprovision | Changesinthisperiod | Closingbalance(bookvalue) | Closingbalanceofimpairmentprovision | |||||||
| makeanadditionalinvestment | Reduceinvestment | Investmentgainsandlossesrecognizedundertheequitymethod | Othercomprehensiveincomeadjustments | Otherequitychanges | Declarethedistributionofcashdividendsorprofits | Provisionforimpairment | other | |||||
| 1、Jointventureenterprise | ||||||||||||
| GuangdongHuizhouLuofushanMineralWaterBeverageCo.,Ltd | 9,969,206.09 | 9,969,206.09 | 9,969,206.09 | 9,969,206.09 | ||||||||
| FengkaiXinghuaHotel | 9,455,465.38 | 9,455,465.38 | 9,455,465.38 | 9,455,465.38 | ||||||||
| subtotal | 19,424,671.47 | 19,424,671.47 | 19,424,671.47 | 19,424,671.47 | ||||||||
| 2、Jointventureenterprise | ||||||||||||
| ShenzhenRonghua | 1,076,954.64 | 1,076,954.64 | 1,076,954.64 | 1,076,954.64 | ||||||||
| ElectromechanicalEngineeringCo.,Ltd | |||||
| ShenzhenRunhuaAutomobileTradingCompany | 1,445,425.56 | 1,445,425.56 | 1,445,425.56 | 1,445,425.56 | |
| DongyiRealEstateCo.,Ltd | 30,376,084.89 | 30,376,084.89 | 30,376,084.89 | 30,376,084.89 | |
| subtotal | 32,898,465.09 | 32,898,465.09 | 32,898,465.09 | 32,898,465.09 | |
| total | 52,323,136.56 | 52,323,136.56 | 52,323,136.56 | 52,323,136.56 |
Therecoverableamountisdeterminedbasedonthenetamountoffairvalueminusdisposalexpenses
□Applicable?NotApplicableTherecoverableamountisdeterminedbasedonthepresentvalueofexpectedfuturecashflows
□Applicable?NotApplicableThereasonsforthesignificantdifferencesbetweentheaforementionedinformationandtheinformationusedinpreviousyears'impairmenttestsorexternalinformationThereasonforthesignificantdiscrepancybetweentheinformationusedinthepreviousyear'simpairmenttestandtheactualsituationofthecurrentyearbythecompanyOtherinstructions
12.Investmentorientedrealestate
(1)Investmentrealestateusingcostmeasurementmodel?Applicable□Notapplicable
Unit:Yuan
| project | Housesandbuildings | landuseright | constructioninprogress | total |
| 1、Originalbookvalue | ||||
| 1.Openingbalance | 1,042,937,072.97 | 110,807,339.45 | 0.00 | 1,153,744,412.42 |
| 2.Increased | 33,326,036.91 | 0.00 | 0.00 | 33,326,036.91 |
| amountinthisperiod | ||||
| (1)Outsourcing | 0.00 | |||
| (2)Transferofinventory,fixedassets,andconstructioninprogress | 33,326,036.91 | 33,326,036.91 | ||
| (3)Enterprisemergerincreases | 0.00 | |||
| (4)Other(exchangeratefluctuations) | 0.00 | |||
| 3.Decreasedamountinthisperiod | 928,774.49 | 403,838.18 | 0.00 | 1,332,612.67 |
| (1)Disposal | 0.00 | |||
| (2)Othertransfersout | ||||
| (3)Other(exchangeratefluctuations) | 928,774.49 | 403,838.18 | 1,332,612.67 | |
| 4.Closingbalance | 1,075,334,335.39 | 110,403,501.27 | 0.00 | 1,185,737,836.66 |
| 2、Accumulateddepreciationandaccumulatedamortization | ||||
| 1.Openingbalance | 532,826,612.47 | 532,826,612.47 | ||
| 2.Increasedamountinthisperiod | 12,185,972.08 | 12,185,972.08 | ||
| (1)Provisionoramortization | 12,185,972.08 | 12,185,972.08 | ||
| 0.00 | ||||
| 3.Decreasedamountinthisperiod | 0.00 | 0.00 | ||
| (1)Disposal | 0.00 | |||
| (2)Othertransfersout | 0.00 | |||
| 0.00 | ||||
| 4.Closingbalance | 545,012,584.55 | 545,012,584.55 | ||
| 3、Provisionforimpairment | 0.00 | |||
| 1.Openingbalance | 14,047,929.59 | 90,944,753.82 | 104,992,683.41 | |
| 2.Increasedamountinthisperiod | 0.00 | 0.00 | 0.00 | |
| (1)Provision | 0.00 | |||
| 0.00 | ||||
| 3.Decreasedamountinthisperiod | 0.00 | 331,448.84 | 331,448.84 | |
| (1)Disposal | 0.00 | |||
| (2)Other |
| transfersout | ||||
| (3)Other(exchangeratefluctuations) | 331,448.84 | 331,448.84 | ||
| 4.Closingbalance | 14,047,929.59 | 90,613,304.98 | 104,661,234.57 | |
| 4、Bookvalue | 0.00 | |||
| 1.Closingbookvalue | 516,273,821.25 | 19,790,196.29 | 536,064,017.54 | |
| 2.Initialbookvalue | 496,062,530.91 | 19,862,585.63 | 515,925,116.54 |
Therecoverableamountisdeterminedbasedonthenetamountoffairvalueminusdisposalexpenses
□Applicable?NotApplicableTherecoverableamountisdeterminedbasedonthepresentvalueofexpectedfuturecashflows
□Applicable?NotApplicableThereasonsforthesignificantdifferencesbetweentheaforementionedinformationandtheinformationusedinpreviousyears'impairmenttestsorexternalinformationThereasonforthesignificantdiscrepancybetweentheinformationusedinthepreviousyear'simpairmenttestandtheactualsituationofthecurrentyearbythecompanyOtherinstructions:
(2)Investmentpropertiesmeasuredusingfairvaluemeasurementmodel
□Applicable?NotApplicableThecompanyisrequiredtocomplywiththedisclosurerequirementsforthe"realestateindustry"inthe"ShenzhenStockExchangeListedCompanySelfdisciplineSupervisionGuidelinesNo.3-IndustryInformationDisclosure"Disclosureofinvestmentpropertiesmeasuredatfairvaluebyproject:
Unit:Yuan
| ProjectName | geographicallocation | Completiontime | Buildingarea(㎡) | Rentalincomeduringthereportingperiod | Fairvalueatthebeginningoftheperiod | Fairvalueattheendoftheperiod | Changeinfairvalue | ReasonsforChangesinFairValueandReportIndex |
Doesthecompanyhaveanyinvestmentpropertiescurrentlyunderconstruction
□Yes?NoDoesthecompanyhaveanynewlyaddedinvestmentpropertiesmeasuredatfairvalueinthecurrentperiod
□Yes?No
(3)Convertedtoinvestmentrealestateandmeasuredatfairvalue
Unit:Yuan
| project | Accountingsubjectsbeforeconversion | amount | Reasonforconversion | approvalprocess | Impactonprofitandloss | Impactonothercomprehensiveincome |
(4)Thesituationofinvestmentpropertieswithoutpropertyownershipcertificates
Unit:Yuan
| project | bookvalue | Reasonfornotobtainingthepropertyownershipcertificate |
Otherinstructions
13.Fixedassets
Unit:Yuan
| project | Closingbalance | Openingbalance |
| fixedassets | 15,997,574.09 | 17,489,207.57 |
| total | 15,997,574.09 | 17,489,207.57 |
(1)Fixedassetsituation
Unit:Yuan
| project | Housesandbuildings | transportationequipment | Electronicdevicesandothers | total |
| 1、Originalbookvalue: | ||||
| 1.Openingbalance | 99,967,911.10 | 7,491,729.61 | 8,345,607.75 | 115,805,248.46 |
| 2.Increasedamountinthisperiod | 0.00 | 0.00 | 81,926.81 | 81,926.81 |
| (1)Purchase | 81,926.81 | 81,926.81 | ||
| (2)Transferofongoingconstructionprojects | 0.00 | |||
| (3)Enterprisemergerincreases | 0.00 |
3.Decreasedamountinthisperiod
| 3.Decreasedamountinthisperiod | 332,006.34 | 28,385.55 | 360,391.89 | |
| (1)Disposalorscrapping | 332,006.34 | 28,385.55 | 360,391.89 |
4.Closingbalance
| 4.Closingbalance | 99,635,904.76 | 7,491,729.61 | 8,399,149.01 | 115,526,783.38 |
| 2、Accumulateddepreciation | 0.00 | |||
| 1.Openingbalance | 85,851,256.18 | 6,053,367.82 | 6,411,416.89 | 98,316,040.89 |
| 2.Increasedamountinthisperiod | 1,419,531.14 | 1,419,531.14 | ||
| (1)Provision | 1,419,531.14 | 1,419,531.14 |
3.Decreasedamountinthisperiod
| 3.Decreasedamountinthisperiod | 179,611.33 | 26,751.41 | 206,362.74 | |
| (1)Disposalorscrapping | 179,611.33 | 26,751.41 | 206,362.74 |
| 4.Closingbalance | 85,671,644.85 | 6,053,367.82 | 7,804,196.62 | 99,529,209.29 |
| 3、Provisionforimpairment | 0.00 | |||
| 1.Openingbalance | ||||
| 2.Increasedamountinthisperiod | ||||
| (1)Provision |
3.Decreasedamountinthisperiod
| 3.Decreasedamountinthisperiod |
| (1)Disposalorscrapping |
4.Closingbalance
| 4.Closingbalance | ||||
| 4、Bookvalue | 0.00 | |||
| 1.Closingbookvalue | 13,964,259.91 | 1,438,361.79 | 594,952.39 | 15,997,574.09 |
| 2.Initialbookvalue | 14,116,654.92 | 1,438,361.79 | 1,934,190.86 | 17,489,207.57 |
(2)Temporaryidlefixedassetssituation
Unit:Yuan
| project | Originalbookvalue | AccumulatedDepreciation | provisionforimpairment | bookvalue | Remarks |
(3)Fixedassetsleasedoutthroughoperatingleases
Unit:Yuan
| project | Closingbookvalue |
(4)Fixedassetswithoutpropertyownershipcertificates
Unit:Yuan
| project | bookvalue | Reasonsfornotobtainingthepropertyownershipcertificate |
Otherinstructions
(5)Impairmenttestingoffixedassets
□Applicable?NotApplicable
(6)Fixedassetliquidation
Unit:Yuan
| project | Closingbalance | Openingbalance |
Otherinstructions:
14.Intangibleassets
(1)Intangibleassetsituation
Unit:Yuan
| project | landuseright | patentright | nonpatentedtechnology | software | total |
| 1、Originalbookvalue | |||||
| 1.Openingbalance | 2,192,000.00 | 2,192,000.00 | |||
| 2.Increasedamountinthisperiod | |||||
| (1)Purchase | |||||
| (2)Internalresearchanddevelopment | |||||
| (3)Enterprisemergerincreases | |||||
| 3.Decreasedamountinthisperiod | |||||
| (1)Disposal | |||||
| 4.Closingbalance | 2,192,000.00 | 2,192,000.00 | |||
| 2、Accumulatedamortization | |||||
| 1.Openingbalance | 2,192,000.00 | 2,192,000.00 | |||
| 2.Increasedamountinthisperiod | |||||
| (1)Provision | |||||
| 3.Decreasedamountinthisperiod | |||||
| (1)Disposal | |||||
| 4.Closingbalance | 2,192,000.00 | 2,192,000.00 | |||
| 3、Provisionforimpairment |
| 1.Openingbalance |
| 2.Increasedamountinthisperiod |
| (1)Provision |
| 3.Decreasedamountinthisperiod |
| (1)Disposal |
| 4.Closingbalance |
| 4、Bookvalue |
| 1.Closingbookvalue |
| 2.Initialbookvalue |
Theproportionofintangibleassetsformedthroughinternalresearchanddevelopmentofthecompanytothebalanceofintangibleassetsattheendofthisperiod
(2)Dataresourcesconfirmedasintangibleassets
Unit:Yuan
| project | Intangibleassetsofpurchaseddataresources | Selfdevelopedintangibleassetsofdataresources | Intangibleassetsofdataresourcesobtainedthroughothermeans | total |
| 1.Closingbookvalue | 0.00 | |||
| 2.Initialbookvalue | 0.00 |
(3)Thesituationoflanduserightswithoutpropertyownershipcertificates
Unit:Yuan
| project | bookvalue | Reasonsfornotobtainingthepropertyownershipcertificate |
Otherinstructions
(4)Impairmenttestingofintangibleassets
□Applicable?NotApplicable
15.Longtermdeferredexpenses
Unit:Yuan
| project | Openingbalance | Increasedamountinthisperiod | Amortizationamountforthis | Otherreducedamounts | Closingbalance |
| period | |||||
| decorationfee | 1,578,307.83 | 351,469.08 | 1,226,838.75 | ||
| other | 141,603.89 | 35,400.96 | 106,202.93 | ||
| total | 1,719,911.72 | 0.00 | 386,870.04 | 0.00 | 1,333,041.68 |
Otherinstructions
16.Deferredtaxassets/deferredtaxliabilities
(1)Unresetdeferredtaxassets
Unit:Yuan
| project | Closingbalance | Openingbalance | ||
| deductabletemporarydifference | deferredtaxassets | deductabletemporarydifference | deferredtaxassets | |
| ImpairmentofAssets | 17,887,164.32 | 4,471,791.08 | 17,887,164.32 | 4,471,791.08 |
| Unrealizedprofitsfrominternaltransactions | 78,405,738.36 | 19,601,434.58 | 78,405,738.36 | 19,601,434.58 |
| Deductiblelosses | 35,363,996.84 | 8,840,999.21 | 34,153,954.30 | 8,538,488.58 |
| Contractestimatedcost | 3,839,130.81 | 959,782.70 | 3,839,130.81 | 959,782.70 |
| total | 135,496,030.33 | 33,874,007.57 | 134,285,987.79 | 33,571,496.94 |
(2)Unresetdeferredincometaxliabilities
Unit:Yuan
| project | Closingbalance | Openingbalance | ||
| Temporarydifferencesintaxableincome | DeferredTaxLiability | Temporarydifferencesintaxableincome | DeferredTaxLiability | |
| Valuationandappreciationofassetsinmergersofnoncontrollingenterprises | 2,697,341.18 | 674,335.30 | 2,697,341.18 | 674,335.30 |
| Unfiredinterest | 2,340,498.77 | 585,124.68 | 2,340,498.77 | 585,124.68 |
| total | 5,037,839.95 | 1,259,459.98 | 5,037,839.95 | 1,259,459.98 |
(3)Deferredtaxassetsorliabilitiespresentedasnetamountafteroffsetting
Unit:Yuan
| project | Deferredtaxassetsandliabilitiesoffsetattheendoftheperiod | Closingbalanceofdeferredincometaxassetsorliabilitiesafteroffsetting | Deferredtaxassetsandliabilitiesoffsetamountatthebeginningoftheperiod | Openingbalanceofdeferredincometaxassetsorliabilitiesafteroffsetting |
| deferredtaxassets | 33,874,007.57 | 33,571,496.94 | ||
| DeferredTaxLiability | 1,259,459.98 | 1,259,459.98 |
(4)Detailsofunconfirmeddeferredtaxassets
Unit:Yuan
| project | Closingbalance | Openingbalance |
| deductabletemporarydifference | 1,313,991,285.68 | 1,313,992,914.93 |
| Deductiblelosses | 94,397,879.70 | 94,399,508.95 |
| total | 1,408,389,165.38 | 1,408,392,423.88 |
(5)Thedeductiblelossesofunconfirmeddeferredtaxassetswillexpireinthefollowingyears
Unit:Yuan
| year | finalamount | OpeningBalance | Remarks |
| 2025 | 1,629.25 | ||
| 2026 | 346,891.06 | 346,891.06 | |
| 2027 | 48,904,614.38 | 48,904,614.38 | |
| 2028 | 18,354,716.24 | 18,354,716.24 | |
| 2029 | 26,791,658.02 | 26,791,658.02 | |
| 2030 | |||
| total | 94,397,879.70 | 94,399,508.95 |
Otherinstructions
17.Othernoncurrentassets
Unit:Yuan
| project | Closingbalance | Openingbalance | ||||
| bookbalance | provisionforimpairment | bookvalue | bookbalance | provisionforimpairment | bookvalue | |
| Prepaidprojectfunds | 14,037.08 | 14,037.08 | ||||
| total | 14,037.08 | 14,037.08 | 0.00 | |||
Otherinstructions:
18.Assetswithrestrictedownershiporuserights
Unit:Yuan
| project | final | beginningofperiod | ||||||
| bookbalance | bookvalue | limitedtype | Restrictedsituation | bookbalance | bookvalue | limitedtype | Restrictedsituation | |
| Monetaryfunds | 5,817,217.78 | 5,817,217.78 | detain | ConstructionfundsforpublicfacilitieswithinandaroundtheLonggangDistricturbanrenewalprojectinShenzhen;LandreclamationcostofShenfangGuangming | 5,817,217.78 | 5,817,217.78 | detain | ConstructionfundsforpublicfacilitieswithinandaroundtheLonggangDistricturbanrenewalprojectinShenzhen;LandreclamationcostofShenfangGuangming |
| liproject | liproject | |||||||
| Monetaryfunds | 58,428.69 | 58,428.69 | freeze | Litigationfreeze | 2,306,548.48 | 2,306,548.48 | freeze | Litigationfreeze |
| Monetaryfunds | 50,000.00 | 50,000.00 | detain | Constructiondeposit | 50,155.58 | 50,155.58 | detain | Constructiondeposit |
| Monetaryfunds | 158,549.08 | 158,549.08 | detain | Stoppayment,suspendaccount | 158,549.08 | 158,549.08 | detain | Stoppayment,suspendaccount |
| accountsreceivable | 1,880,744.60 | 1,824,322.26 | staking | Shorttermloanpledge | 4,918,250.30 | 4,770,702.79 | staking | Shorttermloanpledge |
| Investmentrealestate | 137,329,055.83 | 37,130,504.23 | mortgage | LoanMortgage | 137,329,055.83 | 38,505,029.10 | mortgage | LoanMortgage |
| inventory | 234,599,800.76 | 161,509,611.70 | Litigationpreservation | Supplierlitigationpreservation | 234,599,800.76 | 161,509,611.70 | Litigationpreservation | Supplierlitigationpreservation |
| total | 379,893,796.74 | 206,548,633.74 | 385,179,577.81 | 213,117,814.51 |
Otherinstructions:
19.Shorttermloans
(1)ClassificationofShorttermLoans
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Factoring | 1,050,000.00 | 1,563,000.00 |
| total | 1,050,000.00 | 1,563,000.00 |
ExplanationofShorttermLoanClassification:
(2)Shorttermloansthatareoverduebutnotyetrepaid
Thetotalamountofoverdueandunpaidshort-termloansattheendofthisperiodis0.00yuan,amongwhichtheimportantoverdueandunpaidshort-termloansareasfollows:
Unit:Yuan
| BorrowerUnit | Closingbalance | interestrateonborrowings | overduetime | Overdueinterestrate |
Otherinstructions
20.Accountspayable
(1)Accountspayablepresentation
Unit:Yuan
| project | Closingbalance | Openingbalance |
| constructionpayment | 416,914,007.84 | 450,147,073.38 |
| other | 13,931,136.66 | 14,341,908.92 |
| total | 430,845,144.50 | 464,488,982.30 |
(2)Importantaccountspayablewithanagingofover1yearoroverdue
Unit:Yuan
| project | Closingbalance | Reasonsfornonrepaymentorcarryover |
| ChinaRailwayErjuGroupCorporation | 41,216,237.77 | Notyetsettled |
| HuizhouJinlongshengIndustrialCo.,Ltd | 84,950,000.00 | Notyetsettled |
| HuizhouHuiyangHongfaIndustryandTradeCo.,Ltd | 50,350,000.00 | Notyetsettled |
| HuizhouMingxiangEconomicInformationConsultingCo.,Ltd | 41,851,375.00 | Notyetsettled |
| GuangzhouMingjiConstructionCo.,Ltd | 11,572,856.16 | Notyetsettled |
| total | 229,940,468.93 |
Otherinstructions:
21.Otherpayables
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Interestpayable | 16,784,873.34 | 16,535,277.94 |
| Dividendspayable | 0.00 | 0.00 |
| Otherpayables | 521,630,711.57 | 544,481,375.23 |
| total | 538,415,584.91 | 561,016,653.17 |
(1)Payableinterest
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Longtermloaninterestwithinstallmentpaymentandprincipalrepaymentuponmaturity | 249,595.40 | |
| Nonfinancialinstitutionloaninterest(payabletoparentcompanyinterest) | 16,535,277.94 | 16,535,277.94 |
| total | 16,784,873.34 | 16,535,277.94 |
Importantoverdueandunpaidinterestsituations:
Unit:Yuan
| BorrowerUnit | overdueamount | Reasonforoverdue |
Otherinstructions:
(2)Payabledividends
Unit:Yuan
| project | Closingbalance | Openingbalance |
| total | 0.00 | 0.00 |
Otherexplanations,includingimportantpayabledividendsthathavenotbeenpaidformorethanoneyear,shoulddisclosethereasonsfornonpayment:
(3)Otherpayables
1)Listotherpayablesbynatureofpayment
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Nonrelatedpartytransactions | 148,443,025.50 | 177,773,291.96 |
| Relatedpartytransactions | 234,171,013.35 | 234,015,438.99 |
| deposit | 25,955,356.11 | 25,941,548.11 |
| other | 113,061,316.61 | 106,751,096.17 |
| total | 521,630,711.57 | 544,481,375.23 |
2)Importantotherpayableswithanagingofover1yearoroverdue
Unit:Yuan
| project | Closingbalance | Reasonsfornonrepaymentorcarryover |
| GuangzhouBoPiEnterpriseManagementConsultingCo.,Ltd | 206,903,717.13 | Notyetsettled |
| HuizhouGuirongInvestmentInformationConsultingCo.,Ltd | 102,197,564.38 | Notyetsettled |
| HuizhouHuiyangHongfaIndustryandTradeCo.,Ltd | 26,894,095.89 | Notyetsettled |
| HuizhouMingxiangEconomicInformationConsultingCo.,Ltd | 26,131,960.68 | Notyetsettled |
| total | 362,127,338.08 |
Otherinstructions
22.Advancereceipts
(1)Listofadvancereceipts
Unit:Yuan
| project | Closingbalance | Openingbalance |
| rent | 3,637,312.24 | 1,398,988.78 |
| total | 3,637,312.24 | 1,398,988.78 |
(2)Importantadvancereceiptswithanagingofover1yearoroverdue
Unit:Yuan
| project | Closingbalance | Reasonsfornonrepaymentorcarryover |
Unit:Yuan
| project | Changeamount | ChangeReason |
Otherinstructions:
23.Contractualliabilities
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Prepaidsalesproceeds | 746,275,719.15 | 1,284,864,387.02 |
| Advancepaymentforengineeringprojects | 8,705,289.17 | |
| other | 4,282,405.99 | 4,576,556.16 |
| total | 750,558,125.14 | 1,298,146,232.35 |
Importantcontractliabilitieswithanagingofover1year
Unit:Yuan
| project | Closingbalance | Reasonsfornonrepaymentorcarryover |
Theamountandreasonsforsignificantchangesinbookvalueduringthereportingperiod
Unit:Yuan
| project | Changeamount | ChangeReason |
| Prepaidsalesproceeds | -538,588,667.87 | Carryoverincome |
| total | -538,588,667.87 |
Thecompanyisrequiredtocomplywiththedisclosurerequirementsforthe"realestateindustry"inthe"ShenzhenStockExchangeSelfdisciplineSupervisionGuidelinesforListedCompaniesNo.3-IndustryInformationDisclosure"Paymentinformationforthetopfivepre-saleprojects:
Unit:Yuan
| serialnumber | ProjectName | Openingbalance | Closingbalance | Expectedcompletiontime | Presaleratio |
| 1 | DeepRoomBrightInside | 1,270,976,624.80 | 734,431,257.82 | November29,2024 | 99.74% |
24.Payableemployeesalaries
(1)Listofpayableemployeesalaries
Unit:Yuan
| project | Openingbalance | Increaseinthisperiod | Decreaseinthisperiod | Closingbalance |
| 1、Shorttermsalary | 22,443,222.88 | 28,323,089.00 | 28,837,690.44 | 21,928,621.44 |
| 2、Postemploymentbenefits-definedcontributionplan | 56,145.41 | 3,653,946.22 | 3,657,511.22 | 52,580.41 |
| 3、Dismissalbenefits | 668,717.86 | 668,717.86 | ||
| total | 22,499,368.29 | 32,645,753.08 | 33,163,919.52 | 21,981,201.85 |
(2)Shorttermsalarypresentation
Unit:Yuan
| project | Openingbalance | Increaseinthisperiod | Decreaseinthisperiod | Closingbalance |
| 1.Salary,bonuses,allowances,andsubsidies | 22,165,168.53 | 24,421,815.67 | 24,749,120.78 | 21,837,863.42 |
| 2.Employeewelfareexpenses | 1,029,412.98 | 1,029,412.98 | ||
| 3.Socialinsurancepremiums | 1,246,009.88 | 1,246,009.88 | ||
| Amongthem:Medicalinsurancepremiums | 1,048,408.98 | 1,048,408.98 | ||
| work-relatedinjuryinsurancepremium | 100,019.16 | 100,019.16 | ||
| Maternityinsurancepremium | 97,581.74 | 97,581.74 | ||
| 4.HousingProvidentFund | 1,102,364.19 | 1,102,364.19 | ||
| 5.Unionfundsandemployeeeducationfunds | 278,054.35 | 523,486.28 | 710,782.61 | 90,758.02 |
| total | 22,443,222.88 | 28,323,089.00 | 28,837,690.44 | 21,928,621.44 |
(3)Listofwithdrawalplan
Unit:Yuan
| project | Openingbalance | Increaseinthisperiod | Decreaseinthisperiod | Closingbalance |
| 1.Basicpensioninsurance | 3,273,164.47 | 3,273,164.47 | ||
| 2.Unemploymentinsurancepremium | 176,854.08 | 176,854.08 | ||
| 3.Enterpriseannuitypayment | 56,145.41 | 203,927.67 | 207,492.67 | 52,580.41 |
| total | 56,145.41 | 3,653,946.22 | 3,657,511.22 | 52,580.41 |
Otherinstructions
25.Taxespayable
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Value-addedTax(VAT) | 427,024.84 | 1,926,338.10 |
| corporateincometax | 14,171,074.38 | 15,240,318.16 |
| individualincometax | 595,174.82 | 2,614,360.35 |
| urbanmaintenanceandconstructiontax | 1,257,960.42 | 1,231,330.83 |
| LandValueIncrementTax | 4,646,137.48 | 4,645,184.15 |
| propertytax | 5,124,600.47 | 352,632.19 |
| EducationSurcharge | 546,384.89 | 546,470.88 |
| LocalEducationSurcharge | 343,836.37 | 868,224.47 |
| other | 919,903.39 | 129,950.88 |
| total | 28,032,097.06 | 27,554,810.01 |
Otherinstructions
26.Noncurrentliabilitiesduewithinoneyear
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Long-termloansduewithinoneyear | 125,173.20 | 33,888,347.83 |
| total | 125,173.20 | 33,888,347.83 |
Otherinstructions:
27.Othercurrentliabilities
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Pendingoutputtaxamount | 66,626,885.36 | 114,948,818.17 |
| Factoring | 830,744.60 | 3,355,250.30 |
| total | 67,457,629.96 | 118,304,068.47 |
Changesinshort-termpayablebonds:
Unit:Yuan
| BondName | denomination | couponrate | ReleaseDate | bondduration | IssueAmount | Openingbalance | Issuedinthisperiod | Interestaccruedatfacevalue | Excessdiscountamortization | Repaymentinthisperiod | Closingbalance | Whetherthereisabreachofcontract |
total
Otherinstructions:
28.Longtermloans
(1)ClassificationofLongtermLoans
Unit:Yuan
totalproject
| project | Closingbalance | Openingbalance |
| mortgageloan | 62,211,091.22 | 62,273,677.82 |
| total | 62,211,091.22 | 62,273,677.82 |
ExplanationofLongtermLoanClassification:
Otherexplanations,includinginterestrateranges:
29.Sharecapital
Unit:Yuan
| Openingbalance | Theincreaseordecreaseinthischange(+,-) | Closingbalance | ||||
| newissue | bonusshare | Conversionofhousingprovident | other | subtotal | ||
| fundintoshares | |||||
| Totalnumberofshares | 1,011,660,000.00 | 1,011,660,000.00 |
Otherinstructions:
30.Capitalreserve
Unit:Yuan
| project | Openingbalance | Increaseinthisperiod | Decreaseinthisperiod | Closingbalance |
| Capitalpremium(equitypremium) | 557,433,036.93 | 557,433,036.93 | ||
| Othercapitalreserve | 420,811,873.18 | 420,811,873.18 | ||
| total | 978,244,910.11 | 978,244,910.11 |
Otherexplanations,includingchangesinthecurrentperiodandreasonsforthechanges:
31.Othercomprehensiveincome
Unit:Yuan
| project | Openingbalance | currentperiodamount | Closingbalance | |||||
| Amountbeforeincometaxforthisperiod | Less:previouslyincludedinothercomprehensiveincome,transferredtoprofitorlossinthecurrentperiod | Less:previouslyincludedinothercomprehensiveincome,transferredtoretainedearningsinthecurrentperiod | Less:Incometaxexpenses | Aftertaxattributiontotheparentcompany | Aftertaxattributiontominorityshareholders | |||
| 1、Othercomprehensiveincomethatcannotbereclassifiedintoprofitorloss | 2,439,210.13 | 241,517.87 | 241,517.87 | 2,680,728.00 | ||||
| Changesinfairvalueofotherequityinstrumentinvestments | 2,439,210.13 | 241,517.87 | 241,517.87 | 2,680,728.00 | ||||
| 2、Reclassifyothercomprehen | 20,621,206.18 | 6,556,331.94 | 6,127,379.58 | 428,952.37 | 26,748,585.76 | |||
| siveincomeintoprofitorloss | ||||||||
| Translationdifferenceofforeigncurrencyfinancialstatements | 20,621,206.18 | 6,556,331.94 | 6,127,379.58 | 428,952.37 | 26,748,585.76 | |||
| Totalothercomprehensiveincome | 23,060,416.31 | 6,797,849.81 | 0.00 | 0.00 | 0.00 | 6,368,897.45 | 428,952.37 | 29,429,313.76 |
Otherexplanations,includingtheadjustmentoftheeffectiveportionofcashflowhedginggainsandlossestotheinitialrecognitionamountofthehedgeditem:
32.Surplusreserve
Unit:Yuan
| project | Openingbalance | Increaseinthisperiod | Decreaseinthisperiod | Closingbalance |
| statutorysurplusreserve | 275,253,729.26 | 275,253,729.26 | ||
| total | 275,253,729.26 | 275,253,729.26 |
Explanationofsurplusreserve,includingchangesinthecurrentperiodandreasonsforthechanges:
33.Undistributedprofits
Unit:Yuan
| project | thisissue | previousissue |
| Undistributedprofitattheendofthepreviousperiodbeforeadjustment | 1,223,893,437.74 | 1,400,604,385.39 |
| Adjusttheinitialundistributedprofitsinthelaterstage | 1,223,893,437.74 | 1,400,604,385.39 |
| Add:Netprofitattributabletotheownersoftheparentcompanyforthecurrentperiod | 103,027,646.42 | -176,710,947.65 |
| ending | 1,326,921,084.16 | 1,223,893,437.74 |
Adjustmentofundistributedprofitdetailsatthebeginningoftheperiod:
1)DuetoretrospectiveadjustmentstotheEnterpriseAccountingStandardsandrelatednewregulations,theundistributedprofitatthebeginningoftheperiodwasaffectedby0.00yuan.
2)Duetochangesinaccountingpolicies,thebeginningundistributedprofitwasaffectedby0.00yuan.
3)Duetosignificantaccountingerrorcorrection,theundistributedprofitatthebeginningoftheperiodwasaffectedby0.00yuan.
4)Duetochangesinthescopeofconsolidationcausedbythesamecontrol,theundistributedprofitatthebeginningoftheperiodwasaffectedby0.00yuan.
5)Thetotalimpactofotheradjustmentsonthebeginningundistributedprofitis0.00yuan.
34.Operatingrevenueandoperatingcosts
Unit:Yuan
| project | currentperiodamount | previousperiodamount | ||
| income | cost | income | cost | |
| MainBusiness | 633,729,460.42 | 462,450,321.86 | 131,280,409.37 | 106,078,736.50 |
| Otherbusinesses | 3,636,760.93 | 1,267,668.76 | 2,944,710.06 | 1,353,721.01 |
| total | 637,366,221.35 | 463,717,990.62 | 134,225,119.43 | 107,432,457.51 |
Decompositioninformationofoperatingrevenueandoperatingcosts:
Unit:Yuan
| ContractClassification | Division1 | Division2 | total | |||||
| OperatingRevenue | Costofgoodssold | OperatingRevenue | Costofgoodssold | OperatingRevenue | Costofgoodssold | OperatingRevenue | Costofgoodssold | |
| BusinessType | ||||||||
| amongwhich | ||||||||
Classifiedbyoperatingregion
| Classifiedbyoperatingregion |
| Amongthem: |
Marketorcustomertype
| Marketorcustomertype |
| Amongthem: |
ContractType
| ContractType |
| Amongthem: |
Classifiedbythetimeoftransferofgoods
| Classifiedbythetimeoftransferofgoods |
| Amongthem: |
ClassifiedbyContractTerm
| ClassifiedbyContractTerm |
| Amongthem: |
| Classifiedbysaleschannels |
| Amongthem: |
total
Informationrelatedtoperformanceobligations:
totalproject
| project | Timeforfulfillingcontractualobligations | Importantpaymentterms | Thecompanypromisestotransferthenatureofthegoods | Ishethemainresponsibleperson | Theexpectedrefundtocustomersthatthecompanyundertakes | Thetypesofqualityassuranceprovidedbythecompanyandrelatedobligations |
OtherinstructionsOurcompany'srealestatesalesbusinessisacontractualobligationtobefulfilledatacertainpointintime.Whenthedevelopmentoftheproducthasbeencompletedandacceptedasqualified,asalescontracthasbeensignedandtheobligationsstipulatedinthecontracthavebeenfulfilled,anoticeorannouncementofoccupancyhasbeenissuedtotheowner,andtheactualdeliveryofthepropertyortheagreeddeliverydateinthecontracthasexpired,fullpaymenthasbeenreceived,andtherelevantcostsincurredortobeincurredcanbereliablymeasured,therealizationofsalesrevenueisrecognized.Informationrelatedtothetransactionpriceallocatedtotheremainingperformanceobligations:
Therevenueamountcorrespondingtotheperformanceobligationsthathavebeensignedbutnotyetfulfilledorfullyfulfilledattheendofthisreportingperiodis867,571,744.48yuan.Amongthem,764,287,470.96yuanisexpectedtoberecognizedasrevenuein2025,51,334,137.56yuanisexpectedtoberecognizedasrevenuein2026,and47,667,729.96yuanisexpectedtoberecognizedasrevenuein2027.Informationrelatedtovariableconsiderationinthecontract:
Majorcontractchangesorsignificanttransactionpriceadjustments
Unit:Yuan
| project | Accountingtreatmentmethods | Amountofimpactonincome |
OtherinstructionsThecompanyisrequiredtocomplywiththedisclosurerequirementsforthe"realestateindustry"inthe"ShenzhenStockExchangeListedCompanySelfdisciplineSupervisionGuidelinesNo.3-IndustryInformationDisclosure"Informationonthetopfiveprojectswithconfirmedrevenueamountsduringthereportingperiod:
Unit:Yuan
| serialnumber | ProjectName | incomeamount |
| 1 | DeepRoomBrightInside | 539,880,189.91 |
| 2 | TianyueBayPhaseII | 22,163,109.21 |
| 3 | ShenfangSquare | 3,257,142.86 |
| 4 | TianyueBayPhaseI | 2,421,951.44 |
35.Taxesandsurcharges
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| consumptiontax | 0.00 | 0.00 |
| urbanmaintenanceandconstructiontax | 4,144,830.19 | 399,425.47 |
| EducationSurcharge | 1,776,669.74 | 148,368.34 |
| resourcetax | 0.00 | 0.00 |
| propertytax | 4,768,158.41 | 4,442,905.62 |
| Landusetax | 271,873.96 | 269,300.75 |
| VehicleandVesselUseTax | 960.00 | 0.00 |
| stampduty | 58,163.90 | 126,022.39 |
| LandValueIncrementTax | 2,849,850.98 | 1,445,480.40 |
| Localeducationsurcharge | 1,185,178.70 | 99,335.89 |
| Embankmentprotectionfees,etc | 506,322.00 | 661.27 |
| total | 15,562,007.88 | 6,931,500.13 |
Otherinstructions:
36.Managementexpenses
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| employeecompensation | 24,927,288.22 | 20,470,686.17 |
| Intermediaryagencyfees | 1,209,357.11 | 1,495,211.60 |
| litigationcosts | 2,954,044.71 | 0.00 |
| businessentertainmentexpenses | 103,909.17 | 139,543.96 |
| depreciationexpense | 1,504,235.97 | 1,290,494.93 |
| officeexpenses | 213,586.59 | 378,111.89 |
| repaircost | 52,743.99 | 84,456.19 |
| travelexpenses | 28,848.79 | 11,737.18 |
| Otheramortizationexpenses | 4,248.82 | 225,150.98 |
| utilitybill | 194,412.02 | 135,999.59 |
| other | 982,713.60 | 2,840,311.98 |
| total | 32,175,388.99 | 27,071,704.47 |
Otherinstructions
37.Salesexpenses
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| Salesagencyfeesandcommissions | 3,010,956.72 | 410,737.19 |
| employeecompensation | 2,408,841.45 | 1,707,893.58 |
| propertymanagementfee | 285,730.36 | |
| businessexpenses | 160,856.24 | 50,519.00 |
| advertisingfee | 1,558,393.61 | 1,286,084.16 |
| other | 2,283,933.55 | 1,990,505.15 |
| total | 9,708,711.93 | 5,445,739.08 |
Otherinstructions:
38.Financialexpenses
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| interestexpense | 2,788,711.79 | 888,171.77 |
| Less:Interestincome | 2,154,378.05 | 4,839,207.82 |
| exchangegainorloss | 504,473.51 | -1,288,116.33 |
| handlingfee | 74,499.37 | 84,134.44 |
| total | 1,213,306.62 | -5,155,017.94 |
Otherinstructions
39.Otherincome
Unit:Yuan
| Sourcesofotherincomegeneration | currentperiodamount | previousperiodamount |
| Refundofhandlingfeesforwithholdingpersonalincometax | 31,652.46 | 79,383.55 |
| Valueaddedtaxadditionaldeduction | ||
| Stableemploymentsubsidy | 1,000.00 | |
| other | 2,627.57 |
40.Gainsfromchangesinfairvalue
Unit:Yuan
| Sourcesofincomefromchangesinfairvalue | currentperiodamount | previousperiodamount |
| Tradingfinancialassets | 8,662,388.50 | 9,721,583.19 |
| total | 8,662,388.50 | 9,721,583.19 |
Otherinstructions:
41.Investmentincome
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| Dividendincomeobtainedfromotherequityinstrumentinvestmentsduringtheholdingperiod | 99,669.36 | 777,600.00 |
| total | 99,669.36 | 777,600.00 |
Otherinstructions
42.Creditimpairmentlosses
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| Baddebtlossonaccountsreceivable | -75,507.93 | -29,019.90 |
| Otheraccountsreceivablebaddebtlosses | -2,275.00 | 187.94 |
| total | -77,782.93 | -28,831.96 |
Otherinstructions
43.Assetimpairmentlosses
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| 11、Impairmentlossofcontractassets | -15,230.21 | 652,630.46 |
| total | -15,230.21 | 652,630.46 |
Otherinstructions:
44.Gainsfromassetdisposal
Unit:Yuan
| Thesourceofassetdisposalincome | currentperiodamount | previousperiodamount |
| Incomefromdisposaloffixedassets | 223,872.34 |
45.Nonoperatingincome
Unit:Yuan
| project | currentperiodamount | previousperiodamount | Amountincludedincurrentnonrecurringgainsandlosses |
| Finesandbreachofcontractincome | 987,728.59 | ||
| Insuranceclaimincome | 200,800.00 | ||
| other | 20,130.74 | 20,130.74 | |
| total | 20,130.74 | 1,188,528.59 | 20,130.74 |
Otherinstructions:
46.Nonoperatingexpenses
Unit:Yuan
| project | currentperiodamount | previousperiodamount | Amountincludedincurrentnonrecurringgainsandlosses |
| Externaldonation | 30,000.00 | ||
| Noncurrentassetdamageandscrappinglosses | 1,634.14 | 1,634.14 | |
| other | 183.63 | ||
| total | 1,634.14 | 30,183.63 | 1,634.14 |
Otherinstructions:
47.Incometaxexpenses
(1)IncomeTaxExpenseTable
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| Currentincometaxexpense | 20,343,093.32 | 306,836.88 |
| DeferredIncomeTaxExpense | 1,153,045.36 | -88,329.52 |
| total | 21,496,138.68 | 218,507.36 |
(2)Adjustmentprocessofaccountingprofitandincometaxexpenses
Unit:Yuan
| project | currentperiodamount |
| TotalProfit | 123,708,009.09 |
| Incometaxexpensescalculatedatstatutory/applicabletaxrates | 30,927,002.27 |
| Theimpactofdifferenttaxratesonsubsidiaries | 103,837.35 |
| Theimpactofadjustingincometaxforpreviousperiods | -7,369,103.82 |
| Theimpactofnontaxableincome | -2,165,597.13 |
| Incometaxexpense | 21,496,138.68 |
Otherinstructions
48.OthercomprehensiveincomePleaserefertoNote8fordetails7、Explanationof31
49.Cashflowstatementitems
(1)CashrelatedtooperatingactivitiesOthercashreceivedrelatedtooperatingactivities
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| interestincome | 2,175,358.84 | 4,719,216.02 |
| Accountsreceivableandotherexpenses | 118,487,474.89 | 44,736,369.97 |
| total | 120,662,833.73 | 49,455,585.99 |
Explanationofothercashreceivedrelatedtooperatingactivities:
Othercashpaymentsrelatedtooperatingactivities
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| handlingfee | 74,499.37 | 84,134.44 |
| out-of-pocketexpenses | 15,509,077.29 | 21,499,935.35 |
| Accountsreceivableandotherexpenses | 138,539,485.45 | 47,211,647.35 |
| total | 154,123,062.11 | 68,795,717.14 |
Explanationofothercashpaymentsrelatedtooperatingactivities:
(2)Cashrelatedtoinvestmentactivities
Othercashreceivedrelatedtoinvestmentactivities
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| total | 0.00 | 0.00 |
Importantcashreceivedrelatedtoinvestmentactivities
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
Explanationofothercashreceivedrelatedtoinvestmentactivities:
Othercashpaymentsrelatedtoinvestmentactivities
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| Purchasemoneymarketfunds | 110,000,000.00 | 40,000,000.00 |
| total | 110,000,000.00 | 40,000,000.00 |
Importantcashpaymentsrelatedtoinvestmentactivities
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
Explanationofothercashpaymentsrelatedtoinvestmentactivities:
(3)Cashrelatedtofundraisingactivities
Othercashreceivedrelatedtofinancingactivities
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| total | 0.00 | 0.00 |
Explanationofothercashreceivedrelatedtofinancingactivities:
Othercashpaymentsrelatedtofinancingactivities
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| total | 0.00 | 0.00 |
Explanationofothercashpaymentsrelatedtofinancingactivities:
Changesinvariousliabilitiesarisingfromfundraisingactivities
□Applicable?NotApplicable
(4)Explanationofreportingcashflowsonanetbasis
| project | Relevantfactualsituation | Basisfornetreporting | financialimpact |
(5)Significantactivitiesandfinancialimpactsthatdonotinvolvecurrentcashinflowsandoutflows,butmayaffectthefinancialconditionoftheenterpriseorpotentiallyimpactfuturecashflows
50.SupplementaryInformationforCashFlowStatement
(1)SupplementaryInformationtoCashFlowStatement
Unit:Yuan
| Supplementarymaterials | CurrentAmount | PreviousPeriodAmount |
| 1.Adjustnetprofittocashflowfromoperatingactivities: | ||
| Netprofit | 102,211,870.41 | 4,868,438.93 |
| Add:Assetimpairmentprovision | 93,013.14 | 623,798.49 |
| Depreciationoffixedassets, | 13,605,503.22 | 13,966,419.51 |
| depletionofoilandgasassets,anddepreciationofproductivebiologicalassets | ||
| Depreciationofrightofuseassets | 0.00 | 66,427.62 |
| Amortizationofintangibleassets | 0.00 | |
| Amortizationoflong-termdeferredexpenses | 386,870.04 | 246,606.72 |
| Lossesondisposaloffixedassets,intangibleassets,andotherlong-termassets(incomeindicatedbya"-"sign) | 0.00 | -223,872.34 |
| Fixedassetscrappingloss(incomeindicatedby"-") | 1,634.14 | |
| Fairvaluechangeloss(incomeindicatedby"-") | -8,662,388.50 | -9,721,583.19 |
| Financialexpenses(incomeisindicatedbya"-"sign) | 504,473.51 | 399,944.56 |
| Investmentloss(incomeindicatedbya"-"sign) | -99,669.36 | -777,600.00 |
| Decreaseindeferredtaxassets(increaseindicatedby"-") | -302,510.63 | -88,329.52 |
| Increaseindeferredincometaxliabilities(decreaseindicatedby"-") | 0.00 | |
| Decreaseininventory(increaseindicatedbya"-"sign) | 454,142,123.69 | -104,561,681.25 |
| Decreaseinoperatingreceivables(increaseindicatedby"-") | 26,902,502.38 | -86,943,818.20 |
| Increaseinoperatingpayables(decreaseindicatedby"-") | -676,205,663.62 | 73,695,716.61 |
| other | ||
| Netcashflowsfromoperatingactivities | -87,422,241.58 | -108,449,532.06 |
| 2.Majorinvestmentandfinancingactivitiesthatdonotinvolvecashinflowsandoutflows: | ||
| Conversionofdebtintocapital | ||
| Convertiblecorporatebondsduewithinoneyear | ||
| Fixedassetsunderfinancinglease | ||
| 3.Netchangesincashandcashequivalents: | ||
| Closingbalanceofcash | 288,498,978.06 | 607,550,724.73 |
| Subtract:Openingbalanceofcash | 520,910,254.44 | 859,146,413.35 |
| Add:Closingbalanceofcashequivalents | ||
| Less:Openingbalanceofcashequivalents | ||
| Netincreaseincashandcashequivalents | -232,411,276.38 | -251,595,688.62 |
(2)Compositionofcashandcashequivalents
Unit:Yuan
| project | Closingbalance | Openingbalance |
| 1、Cash | 288,498,978.06 | 520,910,254.44 |
| Amongthem:cashonhand | 30,920.73 | 12,863.36 |
| Bankdepositsthatcanbeusedforpaymentatanytime | 250,023,228.58 | 569,636,355.28 |
| Othermonetaryfundsavailableforpaymentatanytime | 38,444,828.75 | 37,901,506.09 |
| 3、Closingbalanceofcashandcashequivalents | 288,498,978.06 | 520,910,254.44 |
(3)Monetaryfundsthatdonotbelongtocashandcashequivalents
Unit:Yuan
| project | CurrentAmount | PreviousPeriodAmount | Reasonsfornotbelongingtocashandcashequivalents |
| Monetaryfunds | 5,817,217.78 | 5,817,987.13 | ConstructionfundsforpublicfacilitieswithinandaroundtheLonggangDistricturbanrenewalprojectinShenzhen;LandreclamationcostofShenfangGuangmingliproject |
| Monetaryfunds | 58,428.69 | 1,951,493.83 | Litigationfreeze |
| Monetaryfunds | 50,000.00 | 50,000.00 | Constructiondeposit |
| Monetaryfunds | 158,549.08 | Stoppayment,suspendaccount | |
| total | 6,084,195.55 | 7,819,480.96 |
Otherinstructions:
51.Foreigncurrencymonetaryitems
(1)Foreigncurrencymonetaryitems
Unit:Yuan
| project | Closingforeigncurrencybalance | Conversionexchangerate | ClosingbalanceconvertedtoRMB |
| Monetaryfunds | 4,315,458.69 | ||
| Amongthem:USdollars | 53,512.22 | 7.1586 | 383,072.58 |
| euro | |||
| HongKongDollar | 4,311,826.88 | 0.912 | 3,932,386.11 |
accountsreceivable
| accountsreceivable | 4,767,178.53 | ||
| Amongthem:USdollars | 41,025.01 | 7.1586 | 293,681.64 |
| euro | |||
| HongKongDollar | 4,905,150.10 | 0.912 | 4,473,496.89 |
| long-termloans | |||
| Amongthem:USdollars | |||
| euro | |||
| HongKongDollar | |||
| Otherreceivables | 18,871,449.52 | ||
| Amongthem:USdollars | |||
| euro | |||
| HongKongDollar | 20,692,378.86 | 0.912 | 18,871,449.52 |
| Otherpayables | 22,225,923.10 | ||
| Amongthem:USdollars | 733,761.87 | 7.1586 | 5,252,707.72 |
| euro | |||
| HongKongDollar | 18,610,981.77 | 0.912 | 16,973,215.37 |
Otherinstructions:
(2)Explanationofoverseasoperatingentities,includingdisclosureoftheirmainoverseasoperatinglocation,accountingcurrency,andselectioncriteriaforimportantoverseasoperatingentities.Iftheaccountingcurrencychanges,thereasonsshouldalsobedisclosed.
□Applicable?NotApplicable
、Changeinthescopeofconsolidation
1.Mergerofenterprisesnotunderthesamecontrol
(1)Businesscombinationsnotunderthesamecontrolthatoccurredinthisperiod
Unit:Yuan
| Nameofthepurchasedparty | Pointofequityacquisition | Costofequityacquisition | Proportionofequityacquisition | Methodofequityacquisition | Acquisitiondate | Basisfordeterminingthepurchasedate | Revenueofthepurchasedpartyfromthepurchasedatetotheendoftheperiod | Netprofitofthepurchasedpartyfromthepurchasedatetotheendoftheperiod | Cashflowofthepurchasedpartyfromthepurchasedatetotheendoftheperiod |
Otherinstructions:
(2)Mergecostsandgoodwill
Unit:Yuan
| Consolidationcost |
| --Cash |
| --Fairvalueofnoncashassets |
| --Fairvalueofdebtissuedorassumed |
| --Fairvalueofequitysecuritiesissued |
| --Fairvaluewithconsideration |
| --Fairvalueofequityheldpriortothepurchasedateonthe |
| purchasedate |
| --Other |
| Totalmergercost |
| Less:Fairvalueshareofidentifiablenetassetsacquired |
| Goodwill/mergercostlessthanthefairvalueshareofidentifiablenetassetsacquired |
Methodfordeterminingthefairvalueofmergercosts:
ExplanationofconsiderationanditschangesThemainreasonsfortheformationoflargegoodwillare:
Otherinstructions:
(3)Theidentifiableassetsandliabilitiesofthepurchasedpartyonthepurchasedate
Unit:Yuan
| Fairvalueonthepurchasedate | Bookvalueonpurchasedate | |
| assets: | ||
| Monetaryfunds | ||
| Accountsreceivable | ||
| inventory | ||
| fixedassets | ||
| intangibleassets |
liabilities:
| liabilities: |
| loan |
| Accountspayable |
| DeferredTaxLiability |
netassets
| netassets |
| Less:Minorityshareholderequity |
| Netassetsacquired |
Themethodfordeterminingthefairvalueofidentifiableassetsandliabilities:
Thecontingentliabilitiesbornebytheacquiredpartyinabusinessmerger:
Otherinstructions:
(4)GainsorlossesarisingfromremeasurementofequityheldpriortothepurchasedateatfairvalueIsthereatransactionwheretheenterprisemergerwasachievedthroughmultipletransactionsandcontrolwasobtainedduringthereportingperiod
□Yes?No
(5)Explanationontheinabilitytoreasonablydeterminethemergerconsiderationorthefairvalueofidentifiableassetsandliabilitiesoftheacquiredpartyonthepurchasedateorattheendofthemergerperiod
(6)Otherinstructions
2.Mergerofenterprisesunderthesamecontrol
(1)Mergerofenterprisesunderthesamecontrolthatoccurredinthisperiod
Unit:Yuan
| Nameofthemergedparty | Proportionofequityacquiredincorporatemergers | Basisforthemergerofenterprisesunderthesamecontrol | mergerdate | Basisfordeterminingthemergerdate | Mergetheincomeofthemergedpartyfromthebeginningofthecurrentperiodtothemergerdate | Netprofitofthemergedpartyfromthebeginningofthecurrentperiodtothemergerdate | Comparetheincomeofthemergedpartyduringthecomparativeperiod | Netprofitofthemergedpartyduringthecomparisonperiod |
Otherinstructions:
(2)Consolidationcost
Unit:Yuan
| Consolidationcost |
| --Cash |
| --Bookvalueofnoncashassets |
| --Bookvalueofdebtissuedorassumed |
| --Thefacevalueofequitysecuritiesissued |
| --Ortheremaybeconsideration |
Explanationofconsiderationanditschanges:
Otherinstructions:
(3)Bookvalueofassetsandliabilitiesofthemergedpartyonthemergerdate
Unit:Yuan
| mergerdate | Attheendofthepreviousperiod | |
| assets: | ||
| Monetaryfunds | ||
| Accountsreceivable | ||
| inventory | ||
| fixedassets | ||
| intangibleassets |
| liabilities: |
| loan |
| Accountspayable |
netassets
| netassets |
| Less:Minorityshareholderequity |
| Netassetsacquired |
Thecontingentliabilitiesbornebythemergedpartyinabusinessmerger:
Otherinstructions:
3.ReversepurchaseBasictransactioninformation,basisforreversepurchaseoftransactioncomposition,whethertheassetsandliabilitiesretainedbythelistedcompanyconstitutebusinessanditsbasis,determinationofmergercosts,adjustmentofequityamountanditscalculationwhentreatingequitytransactions:
4.Disposalofsubsidiaries
Isthereanytransactionoreventoflosingcontrolofasubsidiaryinthisperiod
□Yes?NoIsthereasituationwhereinvestmentsinsubsidiariesaredisposedofinstagesthroughmultipletransactionsandcontrolislostinthecurrentperiod
□Yes?No
5.Changesinthescopeofconsolidationduetootherreasons
Explainthechangesinthescopeofconsolidationcausedbyotherreasons(suchastheestablishmentofnewsubsidiaries,liquidationofsubsidiaries,etc.)andtheirrelatedsituations:
6.Other
9、Rightsinotherentities
1.Equityinsubsidiaries
(1)CompositionofEnterpriseGroups
Unit:Yuan
| subsidiarycompanyname | registeredcapital | Mainbusinesslocation | Placeofregistration | NatureofBusiness | shareholdingratio | acquisitionmethod | |
| direct | indirect | ||||||
| ShenzhenShenfangGroupLonggangDevelopmentCo.,Ltd | 30,000,000.00 | Shenzhen | Shenzhen | realestate | 95.00% | 5.00% | establish |
| GreatWallRealEstate | 500,000.001 | theUnitedStates | theUnitedStates | realestate | 70.00% | establish | |
| Co.,Ltd.intheUnitedStates | |||||||
| ShenzhenHaiyanHotelCo.,Ltd | 30,000,000.00 | Shenzhen | Shenzhen | hotelservice | 68.10% | 31.90% | establish |
| ShenzhenZhentongEngineeringCo.,Ltd | 10,000,000.00 | Shenzhen | Shenzhen | construction | 73.00% | 27.00% | establish |
| ShenzhenHuazhanConstructionSupervisionCo.,Ltd | 8,000,000.00 | Shenzhen | Shenzhen | construction | 75.00% | 25.00% | establish |
| ShenzhenLianhuaEnterpriseCo.,Ltd | 10,000,000.00 | Shenzhen | Shenzhen | construction | 95.00% | 5.00% | establish |
| XinfengEnterpriseCo.,Ltd | 500,000.002 | HongKong | HongKong | Investmentandmanagement | 100.00% | establish | |
| ShenzhenShenfangBondedTradeCo.,Ltd | 5,000,000.00 | Shenzhen | Shenzhen | importandexporttrade | 95.00% | 5.00% | establish |
| ShenzhenShenfangInvestmentCo.,Ltd | 10,000,000.00 | Shenzhen | Shenzhen | investment | 90.00% | 10.00% | establish |
| BeijingXinfengRealEstateDevelopmentandOperationCo.,Ltd | 10,000,000.003 | Beijing | Beijing | realestate | 75.00% | 25.00% | establish |
| GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd | 2,800,000.00 | Huizhou | Huizhou | realestate | 51.00% | Purchasebusinessacquisition | |
| ShenzhenShenfangChuanqiRealEstateDevelopmentCo.,Ltd | 30,000,000.00 | Shenzhen | Shenzhen | realestate | 100.00% | establish |
Note:1USD2HongKongdollars3dollars
Explanationofthedifferencebetweentheshareholdingratioandvotingrightsratioinsubsidiaries:
Thebasisforholdinghalforlessofthevotingrightsbutstillcontrollingtheinvestedentity,andholdingmorethanhalfofthevotingrightsbutnotcontrollingtheinvestedentity:
Forimportantstructuredentitiesincludedintheconsolidationscope,thebasisforcontrolis:
Thebasisfordeterminingwhetheracompanyisanagentoraprincipal:
Otherinstructions:
Thereareatotalofthreesubsidiariesofourcompanythathavebeensuspendedforalongtimeandwhosebusinessregistrationhasbeenrevokedbutnotcancelled,namelyGuangzhouHuangpuXincunRealEstateDevelopmentCo.,Ltd.,XinfengRealEstateDevelopmentandConstruction(Wuhan)Co.,Ltd.,andBeijingXinfengRealEstateDevelopmentandOperationCo.,Ltd.,whichareincludedinthescopeofconsolidation.Theyarereportedonanongoingconcernbasis,andthefullprovisionforimpairmenthasbeenmadeforthedebtsofthesethreesubsidiariestocompaniesoutsidethescopeofconsolidationofourcompany.
(2)Importantnonwhollyownedsubsidiaries
Unit:Yuan
| subsidiarycompanyname | Minorityshareholdershareholdingratio | Profitandlossattributabletominorityshareholdersinthisperiod | Dividendsdeclaredfordistributiontominorityshareholdersinthisperiod | Closingbalanceofminorityshareholders'equity |
| GreatWallRealEstateCo.,Ltd.intheUnitedStates | 30.00% | -60,461.01 | -23,287,432.34 | |
| XinfengInvestmentCo.,Ltd | 45.00% | -116,323,353.97 | ||
| BaiweiRealEstateCo.,Ltd | 20.00% | -19.36 | -3,938,136.23 | |
| GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd | 49.00% | -174,904.05 | 27,017,064.72 |
Explanationofthedifferencebetweentheshareholdingratioofminorityshareholdersinasubsidiaryandthevotingrightsratio:
Otherinstructions:
(3)Mainfinancialinformationofimportantnonwhollyownedsubsidiaries
Unit:Yuan
| subsidiarycompanyname | Closingbalance | Openingbalance | ||||||||||
| currentassets | Non-currentassets | TotalAssets | currentliabilities | Non-currentliabilities | TotalLiabilities | currentassets | Non-currentassets | TotalAssets | currentliabilities | Non-currentliabilities | TotalLiabilities | |
| GreatWallRealEstateCo.,Ltd.intheUnitedStates | 664,260.13 | 19,790,196.29 | 20,454,456.42 | 113,873,412.56 | 0.00 | 113,873,412.56 | 334,066.53 | 19,862,585.63 | 20,196,652.16 | 113,755,645.58 | 113,755,645.58 | |
| XinfengInvestment | 1,473,137.22 | 36,016.90 | 1,509,154.12 | 259,993,627.86 | 0.00 | 259,993,627.86 | 193,038.35 | 36,016.90 | 229,055.25 | 259,168,553.63 | 259,168,553.63 | |
| Co.,Ltd | ||||||||||||
| BaiweiRealEstateCo.,Ltd | 0.00 | 0.00 | 0.00 | 33,149,877.97 | 0.00 | 33,149,877.97 | 1,084.11 | 1,084.11 | 33,634,035.70 | 33,634,035.70 | ||
| GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd | 1,546,561,972.38 | 6,535,124.12 | 1,553,097,096.50 | 1,497,404,823.37 | 0.00 | 1,497,404,823.37 | 1,546,413,206.24 | 6,596,481.14 | 1,553,009,687.38 | 1,496,960,467.21 | 1,496,960,467.21 |
Unit:Yuan
| subsidiarycompanyname | currentperiodamount | previousperiodamount | ||||||
| OperatingRevenue | Netprofit | Totalcomprehensiveincome | Cashflowfromoperatingactivities | OperatingRevenue | Netprofit | Totalcomprehensiveincome | Cashflowfromoperatingactivities | |
| GreatWallRealEstateCo.,Ltd.intheUnitedStates | 350,938.54 | -201,536.70 | 140,037.29 | 331,378.89 | 346,981.69 | -169,152.27 | -169,152.27 | 169,779.17 |
| XinfengInvestmentCo.,Ltd | 0.00 | 0.00 | 510,769.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| BaiweiRealEstateCo.,Ltd | 0.00 | -96.81 | 483,073.62 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd | 0.00 | -356,947.04 | -356,947.04 | 0.00 | 0.00 | -1,435,932.21 | -1,435,932.21 | -4,194,941.00 |
Otherinstructions:
(4)Significantrestrictionsontheuseofenterprisegroupassetsandthesettlementofenterprisegroupdebts
(5)FinancialorothersupportprovidedtostructuredentitiesincludedinthescopeofconsolidatedfinancialstatementsOtherinstructions:
2.Transactionsinwhichtheowner'sequityshareofasubsidiarychangeswhilestillcontrollingthesubsidiary
(1)ExplanationofChangesinOwner'sEquitySharesofSubsidiaries
(2)Theimpactoftransactionsonminorityshareholders'equityandequityattributabletotheparentcompany'sowners
Unit:Yuan
| Purchasecost/disposalconsideration |
| --Cash |
| --Fairvalueofnoncashassets |
Totalpurchasecost/disposalconsideration
| Totalpurchasecost/disposalconsideration |
| Subtract:Shareofnetassetsofsubsidiariescalculatedbasedontheproportionofequityacquired/disposedof |
| balance |
| Including:adjustmentofcapitalreserve |
| Adjustsurplusreserve |
| Adjustundistributedprofits |
Otherinstructions
3.Equityinjointventuresorassociates
(1)Importantjointventuresorassociates
| Nameofjointventureorassociatedenterprise | Mainbusinesslocation | Placeofregistration | NatureofBusiness | shareholdingratio | Accountingtreatmentmethodsforinvestmentsinjointventuresorassociates | |
| direct | indirect | |||||
Explanationofthedifferencebetweentheshareholdingratioandvotingrightsratioinjointventuresorassociates:
Basisforholdinglessthan20%ofvotingrightsbuthavingsignificantinfluence,orholding20%ormoreofvotingrightsbutnothavingsignificantinfluence:
(2)Mainfinancialinformationofimportantjointventures
Unit:Yuan
| Closingbalance/Currentamount | Openingbalance/amountincurredinthepreviousperiod |
currentassets
| currentassets |
| Amongthem:cashandcashequivalents |
| Non-currentassets |
| TotalAssets |
| currentliabilities |
| Non-currentliabilities |
| TotalLiabilities |
| Minorityinterest |
| Equityattributabletoshareholdersoftheparentcompany |
| Netassetsharecalculatedbasedonshareholdingratio |
| Adjustmentmatters |
| --Goodwill |
| --Unrealizedprofitsfrominternaltransactions |
| --Other |
| Bookvalueofequityinvestmentinjointventures |
| Fairvalueofequityinvestmentsinjointventureswithpubliclyquotedprices |
| OperatingRevenue |
| financialexpenses |
| Incometaxexpense |
| Netprofit |
| Netprofitfromdiscontinuedoperations |
| Othercomprehensiveincome |
| Totalcomprehensiveincome |
Dividendsreceivedfromjointventuresthisyear
Otherinstructions
(3)Mainfinancialinformationofimportantjointventures
Unit:Yuan
Dividendsreceivedfromjointventuresthisyear
Closingbalance/Currentamount
| Closingbalance/Currentamount | Openingbalance/amountincurredinthepreviousperiod |
currentassets
| currentassets |
| Non-currentassets |
| TotalAssets |
| currentliabilities |
| Non-currentliabilities |
| TotalLiabilities |
Minorityinterest
| Minorityinterest |
| Equityattributabletoshareholdersoftheparentcompany |
| Netassetsharecalculatedbasedonshareholdingratio |
| Adjustmentmatters |
| --Goodwill |
| --Unrealizedprofitsfrominternaltransactions |
| --Other |
| Bookvalueofequityinvestmentsinjointventures |
| Fairvalueofequityinvestmentsinjointventureswithpubliclyquotedprices |
| OperatingRevenue |
| Netprofit |
| Netprofitfromdiscontinuedoperations |
| Othercomprehensiveincome |
| Totalcomprehensiveincome |
Dividendsreceivedfromjointventuresthisyear
Otherinstructions
(4)Summaryfinancialinformationofunimportantjointventuresandassociates
Unit:Yuan
Dividendsreceivedfromjointventuresthisyear
Closingbalance/Currentamount
| Closingbalance/Currentamount | Openingbalance/amountincurredinthepreviousperiod | |
| jointventure: | ||
| Thetotalofthefollowingitemscalculatedaccordingtotheshareholdingratio | ||
| Jointventure: | ||
| Thetotalofthefollowingitemscalculatedaccordingtotheshareholdingratio |
Otherinstructions
(5)Explanationofsignificantlimitationsontheabilityofjointventuresorassociatestotransferfundstothecompany
(6)Excesslossesincurredbyjointventuresorassociates
Unit:Yuan
| Nameofjointventureorassociatedenterprise | Accumulatedunconfirmedlossesfromthepreviousperiod | Unconfirmedlossesinthisperiod(ornetprofitsharedinthisperiod) | Accumulatedunconfirmedlossesattheendofthisperiod |
| ShenzhenXinfengRealEstateConsultingCo.,Ltd | 2,217,955.89 | 2,217,955.89 |
Otherinstructions
(7)Unconfirmedcommitmentsrelatedtojointventureinvestments
(8)Potentialliabilitiesrelatedtoinvestmentsinjointventuresorassociates
4.Importantjointoperation
| Jointbusinessname | Mainbusinesslocation | Placeofregistration | NatureofBusiness | Shareholdingratio/shareenjoyed | |
| direct | indirect | ||||
Explanationoftheshareholdingratioorshareenjoyedinjointoperationthatdiffersfromthevotingrightsratio:
Ifjointoperationisaseparateentity,thebasisforclassificationasjointoperationis:
Otherinstructions
5.Equityinstructuredentitiesnotincludedinthescopeofconsolidatedfinancialstatements
Explanationofstructuredentitiesnotincludedinthescopeofconsolidatedfinancialstatements:
6.Other
、Governmentsubsidies
1.Governmentsubsidiesrecognizedbasedonaccountsreceivableattheendofthereportingperiod
□Applicable?NotApplicableReasonfornotreceivingtheexpectedamountofgovernmentsubsidiesattheexpectedtime
□Applicable?NotApplicable
2.Debtprojectsinvolvinggovernmentsubsidies
□Applicable?NotApplicable
3.Governmentsubsidiesincludedincurrentprofitandloss
?Applicable□Notapplicable
Unit:Yuan
| accountingsubject | currentperiodamount | previousperiodamount |
| Governmentsubsidyamountincludedincurrentprofitandloss | 83,011.12 |
Otherinstructions:
11、Risksrelatedtofinancialinstruments
1.VariousrisksarisingfromfinancialinstrumentsThegoalofourcompany'sriskmanagementistostrikeabalancebetweenriskandreturn,minimizethenegativeimpactofriskonourbusinessperformance,andmaximizetheinterestsofshareholdersandotherequityinvestors.Basedonthisriskmanagementobjective,thebasicstrategyofourcompany'sriskmanagement
istoidentifyandanalyzethevariousrisksfacedbythecompany,establishappropriaterisktolerancethresholdsandconductriskmanagement,andtimelyandreliablysupervisevariousriskstocontrolthemwithinalimitedrange.Ourcompanyfacesvariousrisksrelatedtofinancialinstrumentsindailyactivities,mainlyincludingcreditrisk,liquidityrisk,andmarketrisk.Themanagementhasreviewedandapprovedpoliciesformanagingtheserisks,summarizedasfollows.
(1)Creditriskreferstotheriskthatonepartyofafinancialinstrumentfailstofulfillitsobligations,resultinginfinanciallossesfortheotherparty.
1.CreditRiskManagementPractice
(1)EvaluationMethodofCreditRiskThecompanyevaluateswhetherthecreditriskofrelevantfinancialinstrumentshassignificantlyincreasedsinceinitialrecognitiononeachbalancesheetdate.Whendeterminingwhethercreditriskhassignificantlyincreasedsinceinitialrecognition,thecompanyconsidersobtainingreasonableandevidence-basedinformationwithoutunnecessaryadditionalcostsorefforts,includingqualitativeandquantitativeanalysisbasedonhistoricaldata,externalcreditriskratings,andforward-lookinginformation.Basedonasinglefinancialinstrumentoracombinationoffinancialinstrumentswithsimilarcreditriskcharacteristics,thecompanycomparestheriskofdefaultoffinancialinstrumentsonthebalancesheetdatewiththeriskofdefaultontheinitialrecognitiondatetodeterminethechangesintheexpecteddefaultriskoffinancialinstrumentsduringtheirexpectedlifespan.Whenoneormoreofthefollowingquantitativeorqualitativecriteriaaretriggered,thecompanyconsidersthatthecreditriskoffinancialinstrumentshassignificantlyincreased:
1)Thequantitativecriterionismainlythattheprobabilityofdefaultduringtheremainingexistenceperiodonthebalancesheetdatehasincreasedbymorethanacertainproportioncomparedtotheinitialrecognition;
2)Thequalitativecriteriamainlyincludesignificantadversechangesinthedebtor'sbusinessorfinancialsituation,existingorexpectedtechnological,market,economicorlegalenvironmentchangesthatwillhaveasignificantadverseimpactonthedebtor'sabilitytorepaythecompany.
(2)Whenafinancialinstrumentmeetsoneormoreofthefollowingconditions,thecompanydefinesthefinancialassetashavingdefaulted,andthecriteriaareconsistentwiththedefinitionofhavingexperiencedcreditimpairment:
1)thedebtorexperiencessignificantfinancialdifficulties;
2)Thedebtorviolatesthebindingclausesonthedebtorinthecontract;
3)Thedebtorislikelytogobankruptorundergootherfinancialrestructuring;
4)Creditors,duetoeconomicorcontractualconsiderationsrelatedtothedebtor'sfinancialdifficulties,offerconcessionsthatthedebtorwouldnotmakeunderanyothercircumstances.
2.Thekeyparametersformeasuringexpectedcreditlossesincludedefaultprobability,defaultlossrate,anddefaultriskexposure.Thecompanyconsidersquantitativeanalysisandforward-lookinginformationofhistoricalstatisticaldata(suchascounterpartyratings,guaranteemethodsandcollateraltypes,repaymentmethods,etc.)toestablishdefaultprobability,defaultlossrate,anddefaultriskexposuremodels.
3.Creditriskexposureandconcentration:
Thecreditriskofourcompanymainlycomesfrommonetaryfundsandaccountsreceivable.Tocontroltheabove-mentionedrisks,ourcompanyhastakenthefollowingmeasures.
(1)Ourcompanyholdsbankdepositsandothermonetaryfundsinfinancialinstitutionswithhighercreditratings,resultinginlowercreditrisk.
(2)Accountsreceivableandcontractassets:Ourcompanyregularlyconductscreditevaluationsoncustomerswhotransactthroughcreditmethods.Basedonthecreditevaluationresults,ourcompanychoosestotransactwithrecognizedandcreditworthycustomersandmonitortheiraccountsreceivablebalancestoensurethatwedonotfacesignificantbaddebtrisks.Duetothefactthatourcompany'saccountsreceivableriskpointsaredistributedacrossmultiplepartnersandcustomers.Creditriskconcentrationismanagedaccordingtocustomers.AsofJune30,2025,ourcompanyhasacertaindegreeofcreditconcentrationrisk,with40.09%(December31,2024:40.97%)ofouraccountsreceivableandcontractassetscomingfromthetopfivecustomersintermsofbalance.Ourcompanydoesnotholdanycollateralorothercreditenhancementforaccountsreceivableandcontractassetbalances.Themaximumcreditriskexposurebornebyourcompanyisthecarryingamountofeachfinancialassetinthebalancesheet.
(2)Liquidityriskreferstotheriskofashortageoffundswhenthecompanyfulfillsitsobligationtosettlebydeliveringcashorotherfinancialassets.Liquidityriskmayarisefromtheinabilitytoquicklysellfinancialassetsatfairvalue;Orduetotheotherparty'sinabilitytorepayitscontractualobligations;Orstemmingfromearlymaturingdebts;Oritmaystemfromtheinabilitytogenerateexpectedcashflows.Tocontrolthisrisk,ourcompanycomprehensivelyutilizesvariousfinancingmethodssuchasbillsettlementandbankloans,andadoptsacombinationoflong-termandshort-termfinancingmethodstooptimizethefinancingstructureandmaintainabalancebetweenfinancingsustainabilityandflexibility.Ourcompanyhasobtainedbankcreditlinesfrommultiplecommercialbankstomeetourworkingcapitalneedsandcapitalexpenditures.
Financialliabilitiesclassifiedbyremainingmaturitydate:
Unit:Yuan
| Project | finalfigure | ||||
| bookvalue | Unpreditedcontractamount | withinoneyear | 1-3years | Morethan3years | |
| short-termborrowing | 1,050,000.00 | 1,075,488.19 | 1,075,488.19 | ||
| accountspayable | 430,845,144.50 | 430,845,144.50 | 430,845,144.50 | ||
| Otherpayables | 538,415,584.91 | 538,415,584.91 | 538,415,584.91 | ||
| Noncurrentliabilitiesduewithinoneyear | 125,173.20 | 2,399,314.03 | 2,399,314.03 | ||
| Othercurrentliabilities | 67,457,629.96 | 67,480,769.27 | 67,480,769.27 | ||
| long-termloans | 62,211,091.22 | 66,340,615.02 | 66,340,615.02 | ||
| Subtotals | 1,100,104,623.79 | 1,106,556,915.92 | 1,040,216,300.90 | 66,340,615.02 | 0.00 |
Unit:Yuan
| Project | Lastyear'syear-endfigures | ||||
| bookvalue | Unpreditedcontractamount | withinoneyear | 1-3years | Morethan3years | |
| short-termborrowing | 1,563,000.00 | 1,599,446.39 | 1,599,446.39 | ||
| accountspayable | 464,488,982.30 | 464,488,982.30 | 464,488,982.30 | ||
| Otherpayables | 561,016,653.17 | 561,016,653.17 | 561,016,653.17 | ||
| Noncurrentliabilitiesduewithinoneyear | 33,888,347.83 | 36,522,809.86 | 36,522,809.86 | ||
| Othercurrentliabilities | 118,304,068.47 | 118,304,068.47 | 118,304,068.47 | ||
| long-termloans | 62,273,677.82 | 67,283,938.91 | 4,788,462.25 | 62,495,476.66 | |
| Subtotals | 1,241,534,729.59 | 1,249,215,899.10 | 1,181,931,960.19 | 4,788,462.25 | 62,495,476.66 |
(3)MarketriskMarketriskreferstotheriskoffluctuationsinthefairvalueorfuturecashflowsoffinancialinstrumentsduetochangesinmarketprices.Marketrisksmainlyincludeinterestrateriskandforeignexchangerisk.
1.InterestrateriskInterestrateriskreferstotheriskoffluctuationsinthefairvalueorfuturecashflowsoffinancialinstrumentsduetochangesinmarketinterestrates.Fixedrateinterestbearingfinancialinstrumentsexposeourcompanytofairvalueinterestraterisk,whilefloatingrateinterestbearingfinancialinstrumentsexposeourcompanytocashflowinterestraterisk.Ourcompanydeterminestheratiooffixedrateandfloatingratefinancialinstrumentsbasedonmarketconditions,andmaintainsanappropriatecombinationoffinancialinstrumentsthroughregularreviewandmonitoring.Thecashflowinterestrateriskfacedbyourcompanyismainlyrelatedtoourbankloanswithfloatinginterestrates.AsofJune30,2025,ourcompany'sbankloanswithfloatinginterestratesamountedtoRMB62,336,264.42(December31,2024:RMB62,398,851.02).Assumingallothervariablesremainconstantandtheinterestratechangesby50basispoints,itwillnothaveasignificantimpactonourcompany'stotalprofitsandshareholderequity.
2.ForeignexchangeriskForeignexchangeriskreferstotheriskoffluctuationsinthefairvalueorfuturecashflowsoffinancialinstrumentsduetochangesinforeignexchangerates.Theriskofexchangeratefluctuationsfacedbyourcompanyismainlyrelatedtoourforeigncurrencymonetaryassetsandliabilities.Forforeigncurrencyassetsandliabilities,ifthereisashort-termimbalance,thecompanywillbuyandsellforeigncurrenciesatmarketexchangeratesasnecessarytoensurethatthenetriskexposureismaintainedatanacceptablelevel.Theexchangerateriskmainlyreferstotheimpactofforeignexchangeratefluctuationsonthefinancialconditionandcashflowofourcompany.ExceptforthesubsidiaryestablishedinHongKongthatholdsassetssettledinHongKongdollars,thecompanyonlyhassmall-scaleinvestmentbusinessintheHongKongmarket.Theproportionofforeigncurrencyassetsandliabilitiesheldbythecompanytotheoverallassetsandliabilitiesisnotsignificant.Therefore,ourcompanybelievesthattheexchangerateriskwearefacingisnotsignificant.Fordetailedinformationontheyear-endforeigncurrencymonetaryassetsandliabilitiesofourcompany,pleasereferto"51.ForeignCurrencyMonetaryItems"inNote7ofthesefinancialstatements.
2.Hedging
(1)Thecompanyconductshedgingbusinessforriskmanagement
□Applicable?NotApplicable
(2)Thecompanyconductseligiblehedgingbusinessandapplieshedgingaccounting
Unit:Yuan
| project | Bookvaluerelatedtothehedgeditemandhedginginstrument | Accumulatedfairvaluehedgingadjustmentofthehedgeditemsincludedintheconfirmedbookvalue | Hedgeeffectivenessandineffectiveportionsources | Theimpactofhedgeaccountingonacompany'sfinancialstatements |
| ofthehedgeditems | ||
| Typesofhedgingrisks | ||
| Hedgingcategory | ||
Otherinstructions
(3)Thecompanycarriesouthedgingbusinessforriskmanagementandexpectstoachieveriskmanagementgoalsbuthasnotappliedhedgeaccounting
□Applicable?NotApplicable
3.Financialassets
(1)ClassificationofTransferMethods
□Applicable?NotApplicable
(2)Financialassetsthathavebeenderecognizedduetotransfer
□Applicable?NotApplicable
(3)Continuedinvolvementinassettransferoffinancialassets
□Applicable?NotApplicableOtherinstructions
、DisclosureofFairValue
1.Closingfairvalueofassetsandliabilitiesmeasuredatfairvalue
Unit:Yuan
| project | Fairvalueattheendoftheperiod | |||
| Firstlevelfairvaluemeasurement | Level2FairValueMeasurement | Thirdlevelfairvaluemeasurement | total | |
| 1、Continuousfairvaluemeasurement | -- | -- | -- | -- |
| 1.Financialassetsmeasuredatfairvaluewithchangesrecognizedincurrentprofitorloss | 1,106,464,327.01 | 1,106,464,327.01 | ||
| (1)Debtinstrumentinvestment | 14,938,859.05 | 14,938,859.05 | ||
| 2.Designatedfinancialassetsmeasuredatfairvaluewithchangesrecognizedincurrentprofitorloss | 14,938,859.05 | 14,938,859.05 | ||
| (1)Debtinstrumentinvestment | 14,938,859.05 | 14,938,859.05 | ||
| Totalassetscontinuouslymeasuredatfairvalue | 1,121,403,186.06 | 1,121,403,186.06 | ||
| 2、Noncontinuousfairvaluemeasurement | -- | -- | -- | -- |
2.BasisfordeterminingthemarketvalueofongoingandnonongoingfirstlevelfairvaluemeasurementitemsNone.
3.ThevaluationtechniquesandqualitativeandquantitativeinformationofimportantparametersusedinthecontinuousandnoncontinuoussecondlevelfairvaluemeasurementprojectsNone.
4.ThevaluationtechniquesandqualitativeandquantitativeinformationofimportantparametersusedinthecontinuousandnoncontinuousthirdlevelfairvaluemeasurementprojectsNone.
5.Continuousthirdlevelfairvaluemeasurementproject,adjustmentinformationbetweenbeginningandendingbookvalues,andsensitivityanalysisofunobservableparametersForfundmanagementthatisnottradedinanactivemarketandhasashortremainingterm,itsfairvalueisdeterminedbythesumofbookvalueandexpectedreturns.Forotherequityinstrumentinvestmentsthatarenottradedinanactivemarket,iftheinvestmentamountissmallandthenetassetsoftheinvesteechangeverylittle,andthebookvalueisclosetothefairvalue,thefairvalueisdeterminedusingthebookvalue.
6.Forongoingfairvaluemeasurementprojects,ifthereisatransitionbetweendifferentlevelsduringthecurrentperiod,thereasonsforthetransitionandthepolicyfordeterminingthetransitiontimepoint
None.
7.Valuationtechnologychangesandreasonsforchangesthatoccurredduringthisperiod
None.
8.Fairvalueoffinancialassetsandfinancialliabilitiesnotmeasuredatfairvalue
None.
9.Other
None.
、Relatedpartiesandrelatedtransactions
1.Thesituationoftheparentcompanyofthisenterprise
| Parentcompanyname | Placeofregistration | NatureofBusiness | registeredcapital | Theshareholdingratiooftheparentcompanyinthisenterprise | Proportionofvotingrightsoftheparentcompanyovertheenterprise |
| ShenzhenInvestmentHoldingCo.,Ltd | Shenzhen,Guangdong | Investment,realestatedevelopment,guarantee | 3235900 | 55.78% | 55.78% |
ExplanationofthesituationoftheparentcompanyofthisenterpriseTheultimatecontrollingpartyofthisenterpriseistheStateownedAssetsSupervisionandAdministrationCommissionofShenzhenMunicipalPeople'sGovernment.Otherinstructions:
2.Thesituationofourcompany'ssubsidiariesThesituationofoursubsidiaryisdetailedinNote9.
3.SituationofjointventuresandassociatedenterprisesofourcompanyForimportantjointventuresorassociatesofourcompany,pleaserefertoNote9fordetails.Thesituationofotherjointventuresorassociatedenterprisesthathavehadrelatedpartytransactionswithourcompanyinthisperiod,orhaveformedbalancesfromrelatedpartytransactionswithourcompanyinthepreviousperiod,isasfollows:
| Nameofjointventureorassociatedenterprise | Relationshipwithourcompany |
Otherinstructions
4.Otherrelatedpartysituations
| Otherrelatedpartynames | Relationshipbetweenotherrelatedpartiesandourcompany |
| ShenzhenOrientalNewWorldDepartmentStoreCo.,Ltd | equity-accountedcompany |
| ShenzhenShenxiArchitecturalDecorationCompany | Revokedbutnotcancelledcontrollingsubsidiariesnotincludedinthemerger |
| ShenzhenZhentongNewElectromechanicalIndustrialDevelopmentCo.,Ltd | Longtermsuspendedholdingsubsidiariesnotincludedinthemerger |
| ShenzhenNanyangHotelCo.,Ltd | Revokedbutnotcancelledcontrollingsubsidiariesnotincludedinthemerger |
| ShenzhenRealEstateElectromechanicalManagementCompany | Revokedbutnotcancelledcontrollingsubsidiariesnotincludedinthemerger |
| ShenzhenLonggangHenggangHuagangIndustrialCo.,Ltd | Revokedbutnotcancelledcontrollingsubsidiariesnotincludedinthemerger |
| GuangzhouBoPiEnterpriseManagementConsultingCo.,Ltd | Subsidiaryshareholders |
| ShenzhenPropertyManagementCo.,Ltd | Thecontrollingsubsidiaryoftheparentcompany |
| GuorenPropertyInsuranceCo.,Ltd | Thecontrollingsubsidiaryoftheparentcompany |
| ShenzhenWaterPlanningandDesignInstituteCo.,Ltd | Thecontrollingsubsidiaryoftheparentcompany |
| ShenzhenGeneralInstituteofArchitecturalDesignandResearch | Thecontrollingsubsidiaryoftheparentcompany |
| ShenzhenShenfangPropertyCleaningCo.,Ltd | Thecontrollingsubsidiaryoftheparentcompany |
| ShenzhenPropertyManagementCo.,Ltd.ShantouBranch | Thecontrollingsubsidiaryoftheparentcompany |
| ShenzhenGuomaoPropertyManagementCo.,Ltd | Thecontrollingsubsidiaryoftheparentcompany |
| ShenzhenXinfengRealEstateConsultingCo.,Ltd | equity-accountedcompany |
| GuangdongHuizhouLuofushanMineralWaterBeverageCo.,Ltd | equity-accountedcompany |
| ShenzhenRunhuaAutomobileTradingCompany | equity-accountedcompany |
| GreatWallCanada(Vancouver)Limited | equity-accountedcompany |
| BerktonAustraliaLimited | equity-accountedcompany |
| BailiCo.,Ltd | equity-accountedcompany |
| ShenzhenShenfangDepartmentStoreCo.,Ltd | equity-accountedcompany |
| ShenzhenRonghuaElectromechanicalEngineeringCo.,Ltd | equity-accountedcompany |
| Xi'anXinfengPropertyTradingCo.,Ltd | equity-accountedcompany |
| LianfengCementManufacturingCo.,Ltd.,FengkaiCounty,GuangdongProvince | equity-accountedcompany |
| BeijingShenfangPropertyManagementCo.,Ltd | equity-accountedcompany |
Otherinstructions
5.Relatedpartytransactions
(1)Relatedtransactionsinvolvingthepurchaseandsaleofgoods,provisionandreceiptofservicesProcurementofGoods/AcceptanceofLaborServicesTable
Unit:Yuan
| relatedparty | Relatedpartytransactioncontent | currentperiodamount | Approvedtransactionlimit | Whetheritexceedsthetransactionlimit | previousperiodamount |
| ShenzhenPropertyManagementCo.,Ltd.ShantouBranch | propertyservice | 1,174,174.96 | No | 1,180,561.20 | |
| ShenzhenPropertyManagementCo.,Ltd | propertyservice | 331,127.32 | No | 263,926.72 | |
| GuorenPropertyInsuranceCo.,Ltd | InsuranceService | 11,584.31 | No | 80,202.94 |
Salesofgoods/provisionofservicestable
Unit:Yuan
| relatedparty | Relatedpartytransactioncontent | currentperiodamount | previousperiodamount |
| GuorenPropertyInsuranceCo.,Ltd | rentalservice | 212,377.14 | 421,519.98 |
| ShenzhenPropertyManagementCo.,Ltd | rentalservice | 2,206,302.45 | 2,485,951.92 |
| ShenzhenShenfangPropertyCleaningCo.,Ltd | rentalservice | 19,999.98 | 19,999.98 |
ExplanationofRelatedTransactionsforPurchasingandSellingGoods,ProvidingandReceivingServices
(2)Relatedentrustedmanagement/contractingandentrustedmanagement/outsourcingsituationOurcompany'sentrustedmanagement/contractingsituationtable:
Unit:Yuan
| NameofPrincipal/Contractor | Nameoftrustee/contractor | Typesofentrusted/contractedassets | Startingdateofentrusted/contracted | TerminationDateofEntrustment/Contract | Pricingbasisforcustodialincome/contractedincome | Confirmedcustodialincome/contractedincomeinthisperiod |
ExplanationofRelatedCustody/ContractingSituationOurcompany'sentrustedmanagement/outsourcingsituationtable:
Unit:Yuan
| NameofPrincipal/Contractor | Nameoftrustee/contractor | Entrusted/outsourcedassettypes | Startingdateofcommission/outsourcing | Terminationdateofcommission/outsourcing | Pricingbasisforhosting/outsourcingfees | Confirmedhosting/outsourcingfeesforthisperiod |
ExplanationofAssociationManagement/PackagingStatus
(3)Relatedleasingsituation
Asthelessor,ourcompany:
Unit:Yuan
| Tenantname | Typesofleasedassets | Rentalincomerecognizedinthisperiod | Rentalincomerecognizedinthepreviousperiod |
| GuorenPropertyInsuranceCo.,Ltd | Housesandbuildings | 212,377.14 | 421,519.98 |
| ShenzhenPropertyManagementCo.,Ltd | Housesandbuildings | 2,206,302.45 | 2,485,951.92 |
| ShenzhenShenfangPropertyCleaningCo.,Ltd | Housesandbuildings | 19,999.98 | 19,999.98 |
Asthelessee,ourcompany:
Unit:Yuan
| Nameoflessor | Typesofleasedassets | Simplifiedhandlingofrentalexpensesforshort-termleasesandlowvalueassetleases(ifapplicable) | Variableleasepaymentsnotincludedinthemeasurementofleaseliabilities(ifapplicable) | Rentpaid | Interestexpensesonleaseliabilitiesundertaken | Increasedrightofuseassets | |||||
| currentperiodamount | previousperiodamount | currentperiodamount | previousperiodamount | currentperiodamount | previousperiodamount | currentperiodamount | previousperiodamount | currentperiodamount | previousperiodamount | ||
ExplanationofRelatedLeaseSituation
(4)RelatedguaranteesituationOurcompanyservesastheguarantor
Unit:Yuan
| securedparty | Guaranteeamount | Guaranteestartdate | Guaranteeexpirationdate | Hastheguaranteebeenfullyfulfilled |
Ourcompanyservesastheguarantor
Unit:Yuan
| guarantor | Guaranteeamount | Guaranteestartdate | Guaranteeexpirationdate | Hastheguaranteebeenfullyfulfilled |
ExplanationofRelatedGuaranteeSituation
(5)Relatedpartyfundlending
Unit:Yuan
| relatedparty | Borrowingamount | StartDate | expirationdate | Instructions |
| Dismantling | ||||
| Removeit | ||||
(6)Relatedpartyassettransferanddebtrestructuringsituation
Unit:Yuan
| relatedparty | Relatedpartytransactioncontent | currentperiodamount | previousperiodamount |
(7)Compensationforkeymanagementpersonnel
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| Salaryofkeymanagementpersonnel | 3,302,035.00 | 3,124,891.50 |
(8)Otherrelatedtransactions
InJuly2021,thecompanyformulatedthe"ManagementMeasuresforEmployeeFollowupInvestmentinLinxiCountyProjectofShenzhenHousingGroup",whichconstitutesarelatedpartytransactionofjointinvestmentwithsomedirectors,supervisors,andexecutivesofthecompany.Takingintoaccounttheactualsituationofthecoinvestmentproject,afterresearchbythecompany,thecoinvestmenthasbeenterminatedinJune2025.
6.Accountsreceivableandpayablefromrelatedparties
(1)Accountsreceivable
Unit:Yuan
| ProjectName | relatedparty | Closingbalance | Openingbalance | ||
| bookbalance | allowanceforbaddebts | bookbalance | allowanceforbaddebts | ||
| accountsreceivable | ShenzhenPropertyManagementCo.,Ltd | 1,107,237.34 | 1,025,942.86 | ||
| accountsreceivable | ShenzhenXinfengRealEstateConsultingCo.,Ltd | 1,221,880.74 | 1,221,880.74 | 1,237,010.58 | 1,237,010.58 |
| Otherreceivables | ShenzhenPropertyManagementCo., | 5,500.00 | 5,500.00 | ||
| Ltd | |||||
| Otherreceivables | GuangdongHuizhouLuofushanMineralWaterBeverageCo.,Ltd | 10,465,168.81 | 10,465,168.81 | 10,465,168.81 | 10,465,168.81 |
| Otherreceivables | ShenzhenRunhuaAutomobileTradingCompany | 3,072,764.42 | 3,072,764.42 | 3,072,764.42 | 3,072,764.42 |
| Otherreceivables | GreatWallCanada(Vancouver)Limited | 89,035,748.07 | 89,035,748.07 | 89,035,748.07 | 89,035,748.07 |
| Otherreceivables | BerktonAustraliaLimited | 12,559,290.58 | 12,559,290.58 | 12,559,290.58 | 12,559,290.58 |
| Otherreceivables | BailiCo.,Ltd | 19,444,131.44 | 19,444,131.44 | 20,251,959.02 | 20,251,959.02 |
| Otherreceivables | ShenzhenShenfangDepartmentStoreCo.,Ltd | 237,648.82 | 237,648.82 | 237,648.82 | 237,648.82 |
| Otherreceivables | ShenzhenRonghuaElectromechanicalEngineeringCo.,Ltd | 475,223.46 | 475,223.46 | 475,223.46 | 475,223.46 |
| Otherreceivables | Xi'anXinfengPropertyTradingCo.,Ltd | 8,419,205.19 | 8,419,205.19 | 8,419,205.19 | 8,419,205.19 |
| Otherreceivables | ShenzhenShenxiArchitecturalDecorationCompany | 7,660,529.37 | 7,660,529.37 | 7,660,529.37 | 7,660,529.37 |
| Otherreceivables | ShenzhenNanyangHotelCo.,Ltd | 3,168,721.00 | 3,168,721.00 | 3,168,721.00 | 3,168,721.00 |
| Otherreceivables | BeijingShenfangPropertyManagementCo.,Ltd | 6,905,673.69 | 6,533,817.09 | 6,905,673.69 | 6,533,817.09 |
(2)Copingwithprojects
Unit:Yuan
| ProjectName | relatedparty | Closingbookbalance | Initialbookbalance |
| Interestpayable | ShenzhenInvestmentHoldingCo.,Ltd | 16,535,277.94 | 16,535,277.94 |
| accountspayable | ShenzhenPropertyManagementCo.,Ltd | 13,594,259.27 | 12,658,092.83 |
| Otherpayables | GuorenPropertyInsuranceCo.,Ltd | 74,332.00 | 74,332.00 |
| Otherpayables | ShenzhenPropertyManagementCo.,Ltd | 397,236.68 | 244,304.26 |
| Otherpayables | ShenzhenOrientalNewWorldDepartmentStoreCo.,Ltd | 902,974.64 | 902,974.64 |
| Otherpayables | LianfengCementManufacturingCo.,Ltd., | 1,867,348.00 | 1,867,348.00 |
| FengkaiCounty,GuangdongProvince | |||
| Otherpayables | ShenzhenRealEstateElectromechanicalManagementCompany | 14,981,420.99 | 14,981,420.99 |
| Otherpayables | ShenzhenZhentongNewElectromechanicalIndustrialDevelopmentCo.,Ltd | 8,310,832.50 | 8,310,832.50 |
| Otherpayables | ShenzhenShenfangDepartmentStoreCo.,Ltd | 639,360.38 | 639,360.38 |
| Otherpayables | ShenzhenLonggangHenggangHuagangIndustrialCo.,Ltd | 165,481.09 | 165,481.09 |
| Otherpayables | GuangzhouBoPiEnterpriseManagementConsultingCo.,Ltd | 206,903,717.13 | 206,903,717.13 |
7.Relatedpartycommitment
8.Other
、Sharebasedpayment
1.Overallsituationofsharebasedpayment
□Applicable?NotApplicable
2.Equitysettledsharebasedpayments
□Applicable?NotApplicable
3.Cashsettledsharebasedpayments
□Applicable?NotApplicable
4.Sharebasedpaymentexpensesforthisperiod
□Applicable?NotApplicable
5.Modificationandterminationofsharebasedpayment
6.Other
、Promiseandcontingencies
1.Importantcommitments
Importantcommitmentsexistingonthebalancesheetdate
AsofJune30,2025,therearenoimportantcommitmentsthatthecompanyneedstodisclose.
2.Possiblematters
(1)Importantcontingenciesonthebalancesheetdate
1.Potentialliabilitiesarisingfrompendinglitigationandarbitrationandtheirfinancialimpact
| plaintiff | defendant | causeofaction | Acceptingcourt | amountindispute | Remarks |
| HuizhouMingxiangEconomicInformationConsultingCo.,Ltd.,HuizhouHuiyangHongfaIndustryandTradeCo.,Ltd.,HuizhouJinlongshengIndustrialCo.,Ltd | GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd | Disputeovertherighttorequestpaymentofbillsinlitigation | HuizhouIntermediatePeople'sCourt | Principal177.1514millionyuan,interest2.8482millionyuan | Progressofthecase:UnderexecutionCasedetails:[Note1] |
| ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd | GuangzhouBoPiEnterpriseManagementConsultingCo.,Ltd.,EvergrandeRealEstateGroupPearlRiverDeltaRealEstateDevelopmentCo.,Ltd.,ShenzhenQijinInvestmentCo.,LtdThethirdpartyisGuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd | Disputesoverjointventureandcooperativerealestatedevelopmentcontracts | GuangdongHigherPeople'sCourt | 743.575millionyuan | CaseProgress:IntheSecondInstanceCasedetails:[Note2] |
| ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd | GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd | Loancontractdispute | ShenzhenLuohuDistrictPeople'sCourt | Principalandinterestof395.6885millionyuan | Caseprogress:ongoingexecutionCasedetails:[Note3] |
| ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd |
GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd.,GuangzhouBopiEnterpriseManagementConsultingCo.,Ltd.,EvergrandeRealEstateGroupPearlRiverDeltaRealEstateDevelopmentCo.,Ltd.,ShenzhenQijinInvestmentCo.,Ltd
| Loancontractdispute | HuizhouIntermediatePeople'sCourt | PrincipalandinterestofRMB419.5229million | Caseprogress:ongoingexecutionCasedetails:[Note4] |
[Note1]GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd.(hereinafterreferredtoasJianbangCompany)isasubsidiaryofourcompanyholding51%oftheshares.DuetoJianbangCompany'sinabilitytopaycommercialacceptancebillsdueinJanuary2022,totaling177.1514millionyuan,theplaintiffcompanyhasfiledalawsuitwiththeHuiyangDistrictCourtforadisputeovertherighttoclaimpaymentofthebills.OnMarch14,2023,thecourtmadeajudgmentorderingJianbangCompanytopaycommercialbillsandoverdueinteresttothreecompanieswithin15days.(Includingbearinglitigationcostsandpreservationfeesofapproximately1.03millionyuan).AsofJune30,2025,theplaintiffhasappliedforenforcementtotheIntermediatePeople'sCourtofHuizhouCity.
AsofJune30,2025,atotalof153propertiesworthanestimated220millionyuanhavebeenseizedfrombuildings2and4ofthefirstphaseoftheShenfangLinxinGardenproject,basedontherecordedprice.
[Note2]OnApril30,2021,ourcompanysigneda"CooperationDevelopmentAgreement"anda"EntrustmentManagementAgreement"withGuangzhouBopi,HengdaPearlRiverDelta,andJianbangCompany.GuangzhouBopipromisedthatJianbangCompanywouldachieveacumulativenetprofitofnotless
than1.25billionyuanfrom2021to2025.IfGuangzhouBopifailstofulfillitsprofitcommitment,itwillmakeupforthedifference.OnJune30,2021,duetotheacquisitionof51%equityofGuangzhouBoPibyShenzhenQijin,ourcompany,GuangzhouBoPi,HengdaPearlRiverDelta,andShenzhenQijinjointlysignedSupplementaryAgreement1tothe"CooperationDevelopmentAgreement",whichstipulatesthatShenzhenQijinshallassumejointandseveralliabilitywithHengdaPearlRiverDeltaforGuangzhouBoPi'sprofitcommitmentandshortfallcompensationtoourcompanyasstipulatedinthe"CooperationDevelopmentAgreement".DuetothefundamentalbreachofcontractbyGuangzhouBopiandHengdaPearlRiverDelta,andtheactuallossofperformanceability,thepurposeandexpectedbenefitsofourcompany'scontractcannotbeachieved.Ourcompanyhasfiledalawsuit.OnJanuary8,2025,ourcompanyreceivedthefirstinstanceciviljudgmentofthecase,andthejudgmentmadebytheHuizhouIntermediatePeople'sCourtofthefirstinstancesupportedsomeofourcompany'slitigationclaims.OnJanuary22,2025,ourcompanyfiledanappealregardingunsupportedclaims.ThesecondinstancetrialwasheldonMay22andiscurrentlyinprogress.
[Note3]In2021,athirdpartyinourcompany'sacquisitioncaseheld51%ofthedefendant'sequity.Atthetimeoftheacquisition,itwasagreedthatourcompanywouldprovideinterestbearingloanstoJianbangCompanyinproportiontotheequity.Later,JianbangCompanyborrowedtwicefromourcompanyandsigneda"LoanAgreement".Aftertheagreementissigned,ourcompanywillprovideloanstoJianbangCompanyinaccordancewiththeagreementandfulfillthelendingobligation.Bothloanshavenowmatured,butJianbangCompanyhasnotrepaidthem,constitutingabreachofcontract.Asastate-ownedlistedcompany,ourcompanyhasfiledthislawsuittoprotectstate-ownedassetsfromlosses.InJanuary2024,ourcompanyreceivedaCivilJudgmentfromthePeople'sCourtofLuohuDistrict,Shenzhen,GuangdongProvince:thejudgmentstatesthatJianbangCompanyshallrepaytheloanprincipalof344696200.26yuanandpayinteresttoourcompanywithintendaysfromtheeffectivedateofthejudgment;JianbangCompanyshallpayliquidateddamagestoourcompanywithintendaysfromtheeffectivedateofthejudgment.AsofJune30,2025,thecaseisunderexecution.
[Note4]In2021,ourcompanyacquired51%equityofJianbangCompanyheldbyGuangzhouBopi,andagreedtoprovideinterestbearingloanstoJianbangCompanyaccordingtotheequityratioduringtheacquisition.Thelastfivepartiessignedanagreement,agreeingthatourcompanywouldprovideloanstoJianbangCompany,andJianbangCompanywouldprovidecorrespondingcollateral.Atthesametime,GuangzhouBopi,HengdaPearlRiverDelta,andShenzhenQijinwouldassumejointandseveralguaranteeresponsibilityfor49%ofthetotalloanamount,interest,andliquidateddamages.Aftertheagreementwassigned,ourcompanyprovidedaloantoJianbangCompanyinaccordancewiththeagreementandfulfilledthelendingobligation.However,JianbangCompanywasunabletorepaytheloan.Asastate-ownedholdinglistedcompany,ourcompanyfiledalawsuittoprotectstate-ownedassetsfromlosses.OnJune7,2024,thecompanyreceivedafirstinstancewinningjudgment.OnJune24,2024,GuangzhouBopifiledanappeal,butfailedtopaythecaseacceptancefeeontime.InOctober2024,theHuizhouIntermediatePeople'sCourtissuedaCivilRuling,whichwasprocessedasawithdrawalofthelawsuit,andthefirstinstancejudgmentbecameeffective.OurcompanyappliedforcompulsoryenforcementtothecourtinJanuary2025.
(2)Thecompanyshouldalsoprovideanexplanationiftherearenoimportantorcontingentmattersthatneedtobedisclosed
Thecompanydoesnothaveanyimportantcontingenciesthatneedtobedisclosed.
3.Other
16、Eventsafterthebalancesheetdate
1.Importantnonadjustmentmatters
Unit:Yuan
| project | content | Theimpactonfinancialconditionandoperatingresults | Reasonforinabilitytoestimatetheimpactnumber |
2.Profitdistributionsituation
3.Salesreturn
4.ExplanationofOtherEventsaftertheBalanceSheetDate
、Otherimportantmatters
1.Correctionofaccountingerrorsinthepreviousperiod
(1)Retrospectiverestatementmethod
Unit:Yuan
| Thecontentofaccountingerrorcorrection | handler | Affectedreportitemnamesforeachcomparativeperiod | cumulativeeffects |
(2)FutureApplicableLaw
| Thecontentofaccountingerrorcorrection | Approvalprocess | Reasonsforadoptingthefutureapplicablemethod |
2.Debtrestructuring
3.Assetreplacement
(1)Nonmonetaryassetexchange
(2)Otherassetswaps
4.Pensionplan
5.TerminationofOperations
Unit:Yuan
| project | income | cost | TotalProfit | Incometax | Netprofit | Termination |
| expense | profitsattributabletotheownersoftheparentcompany |
Otherinstructions
6.Divisioninformation
(1)Basisfordeterminingreportsegmentsandaccountingpolicies
(2)Reportfinancialinformationofthedivision
Unit:Yuan
| project | Offsetbetweendivisions | total |
(3)Ifthecompanydoesnothaveanyreportingsegmentsorcannotdisclosethetotalassetsandliabilitiesofeachreportingsegment,thereasonsshouldbeexplained
(4)Otherinstructions
7.Otherimportanttransactionsandmattersthathaveanimpactoninvestordecision-making
8.Other
、AnnotationstoMajorItemsintheFinancialStatementsoftheParentCompany
1.Accountsreceivable
(1)Disclosurebyaging
Unit:Yuan
| aging | Closingbookbalance | Initialbookbalance |
| Within1year(including1year) | 11,733,201.43 | 13,309,107.41 |
| Morethan3years | 4,450,138.62 | 4,450,138.62 |
| morethan5years | 4,450,138.62 | 4,450,138.62 |
| total | 16,183,340.05 | 17,759,246.03 |
(2)Classifieddisclosurebasedonbaddebtprovisionmethod
Unit:Yuan
| category | Closingbalance | Openingbalance | ||||||||
| bookbalance | allowanceforbaddebts | bookvalue | bookbalance | allowanceforbaddebts | bookvalue | |||||
| amount | proportion | amount | provisionratio | amount | proportion | amount | provisionratio | |||
| Accountsreceivablewithindividualprovisionforbaddebts | 10,112,461.37 | 62.49% | 10,112,461.37 | 100.00% | 10,084,109.60 | 56.78% | 10,084,109.60 | 100.00% | ||
| amongwhich | ||||||||||
| Accountsreceivablewithprovisionforbaddebtsbycombination | 6,070,878.68 | 37.51% | 378,954.68 | 6.24% | 5,691,924.00 | 7,675,136.43 | 43.22% | 474,997.52 | 6.19% | 7,200,138.91 |
| amongwhich | ||||||||||
| total | 16,183,340.05 | 100.00% | 10,491,416.05 | 64.83% | 5,691,924.00 | 17,759,246.03 | 100.00% | 10,559,107.12 | 59.46% | 7,200,138.91 |
Categorynameforsingleprovisionforbaddebts:Accountsreceivablewithsignificantsingleprovisionforbaddebts
Unit:Yuan
| name | Openingbalance | Closingbalance | ||||
| bookbalance | allowanceforbaddebts | bookbalance | allowanceforbaddebts | provisionratio | Reasonforprovision | |
| Longtermunrecoveredsalesproceeds | 10,084,109.60 | 10,084,109.60 | 10,112,461.37 | 10,112,461.37 | 100.00% | Expectedirretrievable |
| total | 10,084,109.60 | 10,084,109.60 | 10,112,461.37 | 10,112,461.37 | ||
Categorynameforprovisionforbaddebtsbycombination:Accountsreceivablewithprovisionforbaddebtsbycombination
Unit:Yuan
| name | Closingbalance | ||
| bookbalance | allowanceforbaddebts | provisionratio | |
| Accountsreceivablefromothercustomercombinations | 6,070,878.68 | 378,954.68 | 6.24% |
| Combinationofrelatedpartieswithinthescopeofaccountsreceivableconsolidation | |||
| total | 6,070,878.68 | 378,954.68 | |
Explanationfordeterminingthebasisofthiscombination:
Iftheprovisionforbaddebtsofaccountsreceivableismadeaccordingtothegeneralmodelofexpectedcreditlosses:
□Applicable?NotApplicable
(3)Provisionforbaddebtsaccrued,recoveredorreversedinthisperiod
Provisionforbaddebtsinthisperiod:
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | write-off | other | |||
| Individualprovisionforbaddebts | 10,084,109.60 | 28,351.77 | 10,112,461.37 | |||
| Provisionforbaddebtsbycombination | 474,997.52 | -96,042.84 | 378,954.68 | |||
| total | 10,559,107.12 | 0.00 | 0.00 | 0.00 | -67,691.07 | 10,491,416.05 |
Amongthem,theamountofbaddebtprovisionrecoveredorreversedinthisperiodissignificant:
Unit:Yuan
| UnitName | Withdrawalorreversalofamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
(4)Accountsreceivableactuallywrittenoffinthisperiod
Unit:Yuan
| project | Write-offamount |
Importantaccountsreceivablewriteoffsituationsinclude:
Unit:Yuan
| UnitName | Natureofaccountsreceivable | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Accountsreceivablewriteoffinstructions:
(5)Accountsreceivableandcontractassetsofthetopfiveendingbalancescollectedbydebtor
Unit:Yuan
| UnitName | Accountsreceivableendingbalance | Closingbalanceofcontractassets | Accountsreceivableandcontractassetsendingbalance | Proportionoftotalendingbalanceofaccountsreceivableandcontractassets | Accountsreceivablebaddebtprovisionandcontractassetimpairmentprovisionendingbalance |
| ShenzhenHuatangFamousLiquorCityInvestment | 2,963,112.00 | 2,963,112.00 | 18.31% | 148,155.60 |
| Co.,Ltd | |||||
| DaxingAutoPartsCo.,Ltd | 2,072,223.60 | 2,072,223.60 | 12.80% | 2,072,223.60 | |
| ShenzhenXinfengRealEstateConsultingCo.,Ltd | 1,221,880.74 | 1,221,880.74 | 7.55% | 1,221,880.74 | |
| WangWeidong | 1,200,000.00 | 1,200,000.00 | 7.42% | 1,200,000.00 | |
| WangGuodong | 919,648.94 | 919,648.94 | 5.68% | 919,648.94 | |
| total | 8,376,865.28 | 8,376,865.28 | 51.76% | 5,561,908.88 |
2.Otherreceivables
Unit:Yuan
| project | Closingbalance | Openingbalance |
| Interestreceivable | 0.00 | 0.00 |
| Dividendsreceivable | 24,222,722.88 | 29,222,722.88 |
| Otherreceivables | 1,714,465,913.43 | 1,722,328,667.65 |
| total | 1,738,688,636.31 | 1,751,551,390.53 |
(1)Interestreceivable
1)Classificationofaccruedinterest
Unit:Yuan
| project | Closingbalance | Openingbalance |
| total | 0.00 | 0.00 |
2)Importantoverdueinterest
Unit:Yuan
| BorrowerUnit | Closingbalance | overduetime | Reasonforoverdue | Whetherimpairmenthasoccurredanditsjudgmentbasis |
Otherinstructions:
3)Classifieddisclosurebasedonbaddebtprovisionmethod
□Applicable?NotApplicable
4)Thesituationofbaddebtprovisionsprovisioned,recoveredorreversedinthisperiod
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | Transferorwriteoff | Otherchanges | |||
Amongthem,theamountofbaddebtprovisionrecoveredorreversedinthisperiodissignificant:
Unit:Yuan
| UnitName | Withdrawalorreversalofamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
Otherinstructions:
5)Actualwriteoffofaccruedinterestinthisperiod
Unit:Yuan
| project | Write-offamount |
Thesignificantwriteoffofaccruedinterestamongthem
Unit:Yuan
| UnitName | NatureofPayment | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Verificationinstructions:
Otherinstructions:
(2)Dividendsreceivable
1)Classificationofdividendsreceivable
Unit:Yuan
| Project(orinvestee) | Closingbalance | Openingbalance |
| ShenzhenShenfangGroupLonggangDevelopmentCo.,Ltd | 24,222,722.88 | 29,222,722.88 |
| total | 24,222,722.88 | 29,222,722.88 |
2)Importantdividendsreceivablewithanagingofover1year
Unit:Yuan
| Project(orinvestee) | Closingbalance | aging | Reasonsfornotretrieving | Whetherimpairmenthasoccurredanditsjudgmentbasis |
| ShenzhenShenfangGroupLonggangDevelopmentCo.,Ltd | 24,222,722.88 | 2-3years | Suspendpayment | No |
| total | 24,222,722.88 |
3)Classifieddisclosurebasedonbaddebtprovisionmethod
□Applicable?NotApplicable
4)Thesituationofbaddebtprovisionsprovisioned,recoveredorreversedinthisperiod
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | Transferorwriteoff | Otherchanges | |||
Amongthem,theamountofbaddebtprovisionrecoveredorreversedinthisperiodissignificant:
Unit:Yuan
| UnitName | Withdrawalorreversalofamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
Otherinstructions:
5)Actualwriteoffofreceivabledividendsinthisperiod
Unit:Yuan
| project | Write-offamount |
Thewriteoffofimportantreceivabledividends
Unit:Yuan
| UnitName | NatureofPayment | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Verificationinstructions:
Otherinstructions:
(3)Otherreceivables
1)Classificationofotherreceivablesbynatureofpayment
Unit:Yuan
| NatureofPayment | Closingbookbalance | Initialbookbalance |
| Combinationofaccountsreceivablefromrelatedparties | 2,393,327,631.48 | 2,403,869,206.91 |
| Combinationofaccountsreceivablefromgovernmentdepartments | 165,460.00 | 165,460.00 |
| Accountsreceivableemployeereservefundcombination | 116,711.00 | 93,900.00 |
| Accountsreceivablecollectionandpaymentcombination | 579,804.41 | 1,002,722.31 |
| Combinationofotherreceivablesandpayables | 142,865,810.98 | 142,474,366.82 |
| total | 2,537,055,417.87 | 2,547,605,656.04 |
2)Disclosurebyaging
Unit:Yuan
| aging | Closingbookbalance | Initialbookbalance |
| Within1year(including1year) | 383,552,238.75 | 452,103,220.23 |
| 1to2years | 58,000,743.31 | 6,102,884.22 |
| 2to3years | 6,102,884.22 | 642,158.28 |
| Morethan3years | 2,089,399,551.59 | 2,088,757,393.31 |
| 3to4years | 642,158.28 | 456,845,625.71 |
| 4to5years | 456,845,625.71 | 104,875,297.41 |
| morethan5years | 1,631,911,767.60 | 1,527,036,470.19 |
| total | 2,537,055,417.87 | 2,547,605,656.04 |
3)Classifieddisclosurebasedonbaddebtprovisionmethod
Unit:Yuan
| category | Closingbalance | Openingbalance | ||||||||
| bookbalance | allowanceforbaddebts | bookvalue | bookbalance | allowanceforbaddebts | bookvalue | |||||
| amount | proportion | amount | provisionratio | amount | proportion | amount | provisionratio | |||
| Provisionforbaddebtsbasedonindividualitems | 822,478,339.29 | 32.42% | 822,478,339.29 | 100.00% | 825,174,418.56 | 32.39% | 825,174,418.56 | 100.00% | ||
| amongwhich | ||||||||||
| Provisionforbaddebtsbycombination | 1,714,577,078.58 | 67.58% | 111,165.15 | 0.01% | 1,714,465,913.43 | 1,722,431,237.48 | 67.61% | 102,569.83 | 0.01% | 1,722,328,667.65 |
| amongwhich | ||||||||||
| total | 2,537,055,417.87 | 100.00% | 822,589,504.44 | 32.42% | 1,714,465,913.43 | 2,547,605,656.04 | 100.00% | 825,276,988.39 | 32.39% | 1,722,328,667.65 |
Provisionforbaddebtsbasedonthegeneralmodelofexpectedcreditlosses:
Unit:Yuan
| allowanceforbaddebts | PhaseOne | PhaseTwo | PhaseThree | total |
| Expectedcreditlossforthenext12months | Expectedcreditlossfortheentireduration(nocreditimpairmenthasoccurred) | Expectedcreditlossfortheentireduration(creditimpairmentalreadyoccurred) | ||
| BalanceasofJanuary1,2025 | 102,289.83 | 825,174,698.56 | 825,276,988.39 | |
| BalanceasofJanuary1,2025inthisperiod | ||||
| Otherchanges | 8,595.32 | -2,696,079.27 | -2,687,483.95 | |
| BalanceasofJune30,2025 | 110,885.15 | 822,478,619.29 | 822,589,504.44 |
Basisfordivisionofeachstageandprovisionratioforbaddebtreserves
Changesinbookbalancewithsignificantchangesintheamountoflossprovisionforthecurrentperiod
□Applicable?NotApplicable
4)Provisionforbaddebtsaccrued,recoveredorreversedinthisperiodProvisionforbaddebtsinthisperiod:
Unit:Yuan
| category | Openingbalance | Currentperiodchangeamount | Closingbalance | |||
| accrue | Withdrawalorreversal | Transferorwriteoff | other | |||
| Provisionforbaddebtsbasedonindividualitems | 825,174,418.56 | 0.00 | -2,696,079.27 | 822,478,339.29 | ||
| Provisionforbaddebtsbycombination | 102,569.83 | 0.00 | 8,595.32 | 111,165.15 | ||
| total | 825,276,988.39 | 0.00 | -2,687,483.95 | 822,589,504.44 | ||
Amongthem,thesignificantamountsofbaddebtprovisionsreversedorrecoveredinthisperiodare:
Unit:Yuan
| UnitName | Transferredorrecoveredamount | Reasonforreversal | Withdrawalmethod | Thebasisandrationalityfordeterminingtheoriginalbaddebtprovisionratio |
5)Otheraccountsreceivableactuallywrittenoffinthisperiod
Unit:Yuan
| project | Write-offamount |
Importantotheraccountsreceivablewriteoffs:
Unit:Yuan
| UnitName | Natureofotherreceivables | Write-offamount | Reasonforverification | Verificationproceduresforperformance | Isthepaymentgeneratedfromrelatedpartytransactions |
Explanationforwriteoffofotherreceivables:
6)Otherreceivableswiththetopfiveendingbalancescollectedbydebtor
Unit:Yuan
| UnitName | NatureofPayment | Closingbalance | aging | Proportiontothetotalendingbalanceofotherreceivables | Closingbalanceofbaddebtprovision |
| GuangdongJianbangGroup(Huiyang) | Accountspayabletoandfromsubsidiaries | 842,629,191.51 | 3-4years | 33.19% |
| IndustrialCo.,Ltd | |||||
| ShantouHuafengRealEstateDevelopmentCo.,Ltd | Accountspayabletoandfromsubsidiaries | 744,160,642.87 | 1-2years,5yearsormore | 29.33% | |
| XinfengEnterpriseCo.,Ltd | Accountspayabletoandfromsubsidiaries | 536,720,189.49 | morethan5years | 21.16% | 536,720,189.49 |
| GreatWallRealEstateCo.,Ltd.intheUnitedStates | Accountspayabletoandfromsubsidiaries | 106,106,780.19 | morethan5years | 4.18% | 106,555,895.31 |
| HualinCo.,Ltd | Accountspayabletoandfromsubsidiaries | 90,898,178.28 | 3-4years | 3.58% | |
| total | 2,320,514,982.34 | 91.44% | 643,276,084.80 |
7)Reportedasotherreceivablesduetocentralizedfundmanagement
Unit:YuanOtherinstructions:
3.Longtermequityinvestment
Unit:Yuan
| project | Closingbalance | Openingbalance | ||||
| bookbalance | provisionforimpairment | bookvalue | bookbalance | provisionforimpairment | bookvalue | |
| Investmentinsubsidiaries | 1,715,520,833.00 | 554,754,168.86 | 1,160,766,664.14 | 1,715,520,833.00 | 554,754,168.86 | 1,160,766,664.14 |
| Investmentinjointventuresandassociates | 11,977,845.58 | 11,977,845.58 | 0.00 | 11,977,845.58 | 11,977,845.58 | 0.00 |
| total | 1,727,498,678.58 | 566,732,014.44 | 1,160,766,664.14 | 1,727,498,678.58 | 566,732,014.44 | 1,160,766,664.14 |
(1)Investmentinsubsidiaries
Unit:Yuan
| Theinvestedentity | Openingbalance(bookvalue) | Openingbalanceofimpairmentprovision | Changesinthisperiod | Closingbalance(bookvalue) | Closingbalanceofimpairmentprovision | |||
| makeanadditionalinvestment | Reduceinvestment | Provisionforimpairment | other | |||||
| ShenzhenHaiyanHotelCo.,Ltd | 20,605,047.50 | 0.00 | 20,605,047.50 | 0.00 | ||||
| ShenzhenShenfangInvestmentCo.,Ltd | 9,000,000.00 | 0.00 | 9,000,000.00 | 0.00 | ||||
| XinfengEnterprise | 556,500.00 | 0.00 | 556,500.00 | 0.00 | ||||
| Co.,Ltd | |||||
| XinfengRealEstateCo.,Ltd | 22,717,697.73 | 0.00 | 22,717,697.73 | 0.00 | |
| ShenzhenZhentongEngineeringCo.,Ltd | 11,332,321.45 | 0.00 | 11,332,321.45 | 0.00 | |
| GreatWallRealEstateCo.,Ltd.intheUnitedStates | 1,435,802.00 | 0.00 | 1,435,802.00 | 0.00 | |
| ShenzhenShenfangBondedTradeCo.,Ltd | 4,750,000.00 | 0.00 | 4,750,000.00 | 0.00 | |
| ShenzhenHuazhanConstructionSupervisionCo.,Ltd | 6,000,000.00 | 0.00 | 6,000,000.00 | 0.00 | |
| ShenzhenLianhuaEnterpriseCo.,Ltd | 13,458,217.05 | 0.00 | 13,458,217.05 | 0.00 | |
| ShenzhenShenfangGroupLonggangDevelopmentCo.,Ltd | 30,850,000.00 | 0.00 | 30,850,000.00 | 0.00 | |
| BeijingXinfengRealEstateDevelopmentandOperationCo.,Ltd | 0.00 | 64,183,888.90 | 0.00 | 64,183,888.90 | |
| ShantouHuafengRealEstateDevelopmentCo.,Ltd | 16,467,021.02 | 0.00 | 16,467,021.02 | 0.00 | |
| BailiCo.,Ltd | 0.00 | 201,100.00 | 0.00 | 201,100.00 | |
| BerktonCorporation,Australia | 0.00 | 906,630.00 | 0.00 | 906,630.00 | |
| ShenzhenShenfangDepartmentStoreCo.,Ltd | 0.00 | 9,500,000.00 | 0.00 | 9,500,000.00 | |
| Shantou | 0.00 | 58,547,652. | 0.00 | 58,547,652. |
| XinfengBuilding | 25 | 25 | ||||||
| GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd | 28,585,102.29 | 421,414,897.71 | 28,585,102.29 | 421,414,897.71 | ||||
| ShenzhenShenfangChuanqiRealEstateDevelopmentCo.,Ltd | 995,000,000.00 | 0.00 | 995,000,000.00 | 0.00 | ||||
| HualinCo.,Ltd | 8,955.10 | 0.00 | 8,955.10 | 0.00 | ||||
| total | 1,160,766,664.14 | 554,754,168.86 | 0.00 | 0.00 | 0.00 | 0.00 | 1,160,766,664.14 | 554,754,168.86 |
(2)Investmentinjointventuresandassociates
Unit:Yuan
| InvestmentUnit | Openingbalance(bookvalue) | Openingbalanceofimpairmentprovision | Changesinthisperiod | Closingbalance(bookvalue) | Closingbalanceofimpairmentprovision | |||||||
| makeanadditionalinvestment | Reduceinvestment | Investmentgainsandlossesrecognizedundertheequitymethod | Othercomprehensiveincomeadjustments | Otherequitychanges | Declarethedistributionofcashdividendsorprofits | Provisionforimpairment | other | |||||
| 1、Jointventureenterprise | ||||||||||||
| FengkaiXinghuaHotel | 9,455,465.38 | 9,455,465.38 | ||||||||||
| subtotal | 9,455,465.38 | 9,455,465.38 | ||||||||||
| 2、Jointventureenterprise | ||||||||||||
| ShenzhenRonghuaElectromechanicalEngineeringCo.,Ltd | 1,076,954.64 | 1,076,954.64 | ||||||||||
| ShenzhenRunhuaAutomobileTradingCompany | 1,445,425.56 | 1,445,425.56 | |||
| subtotal | 2,522,380.20 | 2,522,380.20 | |||
| total | 0.00 | 11,977,845.58 | 0.00 | 11,977,845.58 |
Therecoverableamountisdeterminedbasedonthenetamountoffairvalueminusdisposalexpenses
□Applicable?NotApplicableTherecoverableamountisdeterminedbasedonthepresentvalueofexpectedfuturecashflows
□Applicable?NotApplicableThereasonsforthesignificantdifferencesbetweentheaforementionedinformationandtheinformationusedinpreviousyears'impairmenttestsorexternalinformationThereasonforthesignificantdiscrepancybetweentheinformationusedinthepreviousyear'simpairmenttestandtheactualsituationofthecurrentyearbythecompany
(3)Otherinstructions
4.Operatingrevenueandoperatingcosts
Unit:Yuan
| project | currentperiodamount | previousperiodamount | ||
| income | cost | income | cost | |
| MainBusiness | 23,097,122.00 | 15,530,601.07 | 32,476,399.59 | 14,063,038.19 |
| Otherbusinesses | 95.24 | 857.13 | ||
| total | 23,097,217.24 | 15,530,601.07 | 32,477,256.72 | 14,063,038.19 |
Decompositioninformationofoperatingrevenueandoperatingcosts:
Unit:Yuan
| ContractClassification | Division1 | Division2 | total | |||||
| OperatingRevenue | Costofgoodssold | OperatingRevenue | Costofgoodssold | OperatingRevenue | Costofgoodssold | OperatingRevenue | Costofgoodssold | |
| BusinessType | ||||||||
| Amongthem: | ||||||||
Classifiedbyoperatingregion
| Classifiedbyoperatingregion |
| Among |
them:
Marketorcustomertype
| Marketorcustomertype |
| Amongthem: |
ContractType
| ContractType |
| Amongthem: |
Classifiedbythetimeoftransferofgoods
| Classifiedbythetimeoftransferofgoods |
| Amongthem: |
ClassifiedbyContractTerm
| ClassifiedbyContractTerm |
| Amongthem: |
Classifiedbysaleschannels
| Classifiedbysaleschannels |
| Amongthem: |
total
Informationrelatedtoperformanceobligations:
totalproject
| project | Timeforfulfillingcontractualobligations | Importantpaymentterms | Thecompanypromisestotransferthenatureofthegoods | Ishethemainresponsibleperson | Theexpectedrefundtocustomersthatthecompanyundertakes | Thetypesofqualityassuranceprovidedbythecompanyandrelatedobligations |
OtherinstructionsOurcompany'srealestatesalesbusinessisacontractualobligationtobefulfilledatacertainpointintime.Whenthedevelopmentoftheproducthasbeencompletedandacceptedasqualified,asalescontracthasbeensignedandtheobligationsstipulatedinthecontracthavebeenfulfilled,anoticeorannouncementofoccupancyhasbeenissuedtotheowner,andtheactualdeliveryofthepropertyortheagreeddeliverydateinthecontracthasexpired,fullpaymenthasbeenreceived,andtherelevantcostsincurredortobeincurredcanbereliablymeasured,therealizationofsalesrevenueisrecognized.
Informationrelatedtothetransactionpriceallocatedtotheremainingperformanceobligations:
Therevenueamountcorrespondingtotheperformanceobligationsthathavebeensignedbutnotyetfulfilledorfullyfulfilledattheendofthisreportingperiodis128,187,055.80yuan,ofwhich29,240,336.89yuanisexpectedtoberecognizedasrevenuein2025,45,664,137.56yuanisexpectedtoberecognizedasrevenuein2026,and45,667,729.96yuanisexpectedtoberecognizedasrevenuein2027.Majorcontractchangesorsignificanttransactionpriceadjustments
Unit:Yuan
| project | Accountingtreatmentmethods | Amountofimpactonincome |
Otherinstructions:
5.Investmentincome
Unit:Yuan
| project | currentperiodamount | previousperiodamount |
| Dividendincomeobtainedfromotherequityinstrumentinvestmentsduringtheholdingperiod | 99,669.36 | 777,600.00 |
| total | 99,669.36 | 777,600.00 |
6.Other
、SupplementaryInformation
1.StatementofNonrecurringIncomeandLossfortheCurrentPeriod?Applicable□Notapplicable
Unit:Yuan
| project | amount | Instructions |
| Profitandlossfromentrustingotherstoinvestormanageassets | 8,662,388.50 | Fairvaluechangesgeneratedbyinvestinginmoneymarketfunds |
| Othernonoperatingincomeandexpensesotherthanthosementionedabove | 18,496.60 | |
| Subtract:Incometaximpactamount | 4,624.15 | |
| Minorityshareholderequityimpact(aftertax) | 1,102.50 | |
| total | 8,675,158.45 | -- |
Thespecificsituationofotherincomeandlossitemsthatmeetthedefinitionofnonrecurringincomeandloss:
□Applicable?NotApplicableThecompanydoesnothaveanyspecificsituationofotherincomeandlossitemsthatmeetthedefinitionofnonrecurringincomeandloss.ExplanationontheDefinitionofNonrecurringProfitandLossItemsasRecurrentProfitandLossItemsintheExplanatoryAnnouncementNo.1onInformationDisclosureofCompaniesPubliclyIssuingSecurities?Applicable□Notapplicable
| project | Amountinvolved(yuan) | reason |
| Refundofhandlingfeesforwithholding | 31,652.46 | Continuouslyoccurringfromyearto |
| personalincometax | year,notoccasional,recognizedasrecurringgainsandlosses |
2.Returnonequityandearningspershare
| Profitduringthereportingperiod | ROE | EarningsPerShare | |
| Basicearningspershare(yuan/share) | Dilutedearningspershare(yuan/share) | ||
| Netprofitattributabletocommonshareholdersofthecompany | 2.89% | 0.1018 | 0.1018 |
| Netprofitattributabletocommonshareholdersofthecompanyafterdeductingnonrecurringgainsandlosses | 2.65% | 0.0933 | 0.0933 |
3.Differencesinaccountingdataunderdomesticandforeignaccountingstandards
(1)DifferencesinnetprofitandnetassetsdisclosedinfinancialreportsunderbothinternationalaccountingstandardsandChineseaccountingstandards
□Applicable?NotApplicable
(2)DifferencesinnetprofitandnetassetsdisclosedinfinancialreportsunderbothoverseasaccountingstandardsandChineseaccountingstandards
□Applicable?NotApplicable
(3)Explanationofthereasonsfordifferencesinaccountingdataunderdomesticandforeignaccountingstandards.Fordatathathasalreadybeenauditedbyoverseasauditinginstitutionsandadjustedfordifferences,thenameoftheoverseasinstitutionshouldbeindicated
4.Other
PartIXOtherReportedData
IOtherMajorSocialSafetyIssues
IndicatebytickmarkwhethertheCompanyanditssubsidiarieswereinvolvedinothermajorsocialsafetyissues.
□Yes?No□N/AIndicatebytickmarkwhetheradministrativepenaltieswereimposedduringtheReportingPeriod.
□Yes?No□N/AIIRegisterofActivitiesIncludingResearchVisits,Communications,Interviews,etc.duringtheReportingPeriod
?Applicable□Notapplicable
| Dateofreception | Receptionplace | Receptionmethod | Typeofreceivedvisitor | Receivedvisitors | Maindiscussionsandmaterialsprovided | Indextomaininquiryinformation |
| January2,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| January6,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| January13,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| January20,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireabouttheCompany’sbusiness | N/A |
| January21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| February5,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| February10,2025 | TheCompany | Onlineexchangeonawebplatform | Individual | Individualinvestor | Inquireaboutmeasurestakentopreventairpollution | N/A |
| February11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| February18,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| February19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| February21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| February21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| February27,2025 | The | Writteninquiry | Individual | Individual | Inquireaboutthe | N/A |
| Company | investor | numberofshareholders | ||||
| March3,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| March7,2025 | TheCompany | Onlineexchangeonawebplatform | Individual | Individualinvestor | InquireabouttheCompany’sbusiness | N/A |
| March10,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| March11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| March14,2025 | TheCompany | Onlineexchangeonawebplatform | Individual | Individualinvestor | InquireabouttheCompany’sinformationdisclosure | N/A |
| March21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | InquireabouttheCompany’sbusiness | N/A |
| March24,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireabouttheCompany’slitigation | N/A |
| March24,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| April1,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| April11,2025 | TheCompany | Onlineexchangeonawebplatform | Individual | Individualinvestor | Inquireabouttheprogressofnon-competecommitment | N/A |
| April17,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| April21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| April30,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireaboutthebusinessofsubsidiaries | N/A |
| May6,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| May6,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireabouttheprogressofnon-competecommitment | N/A |
| May8,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| May12,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| May13,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireaboutthebusinessofsubsidiaries | N/A |
| May16,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| May19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthematterofattendingtheshareholders’meeting | N/A |
| May19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| May21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| May22,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| May29,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireabouttheCompany’sbusiness | N/A |
| June3,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| June11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| June11,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireabouttheCompany’sbusiness | N/A |
| June12,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireabouttheCompany’sbusiness | N/A |
| June13,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| June19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| June23,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | N/A |
| June23,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireabouttheCompany’soperationstatusandstrategicplanning | N/A |
| June24,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireabouttheCompany’sbusiness | N/A |
| June25,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireabouttheCompany’sfuturedevelopmentplan | N/A |
IIICapitalTransactionsbetweentheListedCompanyandtheControllingShareholderorOtherRelatedParties?Applicable□Notapplicable
Unit:RMB’0,000
| Counterparty | Natureoftransaction | Beginningbalance | AmountduringtheReportingPeriod | AmountpaidduringtheReportingPeriod | Endingbalance | Interestincome | Interestexpense |
| GuangdongJianbangGroup(Huiyang) | Non-operating | 84,211.38 | 51.53 | 84,262.92 |
| IndustrialCo.,Ltd. | transaction | ||||
| HualinCo.,Ltd. | Non-operatingtransaction | 9,140.27 | -50.45 | 9,089.82 | |
| GreatWallEstateCo.,Inc.(U.S.) | Non-operatingtransaction | 10,655.59 | -44.91 | 10,610.68 | |
| ShantouHuafengRealEstateDevelopmentCo.,Ltd. | Non-operatingtransaction | 75,416.06 | 1,000 | 74,416.06 | |
| ShenzhenLianhuaEnterpriseCo.,Ltd. | Non-operatingtransaction | 1,620.08 | 1,620.08 | ||
| ShenzhenShenfangBondedTradeCo.,Ltd. | Non-operatingtransaction | 3,239.25 | 3,239.25 | ||
| ShenzhenSPGChuanqiRealEstateDevelopmentCo.,Ltd. | Non-operatingtransaction | 734.88 | 168.4 | 903.28 | |
| ShenzhenSPGLonggangDevelopmentCo.,Ltd. | Non-operatingtransaction | 437.18 | 437.18 | ||
| ShenzhenZhentongEngineeringCo.,Ltd. | Non-operatingtransaction | 709.97 | 709.97 | ||
| XinFengEnterpriseCo.,Ltd. | Non-operatingtransaction | 53,895.86 | -223.84 | 53,672.02 | |
| ShantouSpecialEconomicZoneSongshanRealEstateDevelopmentCo.,Ltd. | Non-operatingtransaction | 14.02 | 6.5 | 20.52 | |
| BailiCo.,Ltd. | Non-operatingtransaction | 2,025.19 | -80.78 | 1,944.41 | |
| BerktonAustraliaLimited | Non-operatingtransaction | 1,255.93 | 1,255.93 | ||
| GreatWallCanada(Vancouver)Limited | Non-operatingtransaction | 8,903.57 | 8,903.57 | ||
| ShenzhenShenfangDepartmentStoreCo.,Ltd. | Non-operatingtransaction | 23.76 | 23.76 | ||
| Xi’anXinfengPropertyTradingCo.,Ltd | Non-operatingtransaction | 841.92 | 841.92 | ||
| ShenzhenShenxiArchitecturalDecorationCompany | Non-operatingtransaction | 766.05 | 766.05 | ||
| ShenzhenNanyangHotelCo.,Ltd. | Non-operatingtransaction | 316.87 | 316.87 | ||
| ShenzhenXinfengRealEstateConsultingCo.,Ltd. | Non-operatingtransaction | 123.7 | -1.51 | 122.18 | |
| ShenzhenRonghua | Non- | 47.52 | 47.52 |
| ElectromechanicalEngineeringCo.,Ltd. | operatingtransaction | ||||||
| GuangdongHuizhouLuofushanMineralWaterBeverageCo.,Ltd. | Non-operatingtransaction | 1,046.52 | 1,046.52 | ||||
| ShenzhenRunhuaAutomobileTradingCompany | Non-operatingtransaction | 307.28 | 307.28 | ||||
| BeijingShenfangPropertyManagementCo.,Ltd. | Non-operatingtransaction | 690.57 | 690.57 | ||||
| Total | -- | 256,423.41 | -175.05 | 1,000 | 255,248.36 | 0 | 0 |
