凤凰网首页 手机凤凰网

凤凰卫视
  • [亚太] 上证指数 2319.12 (1.00%) 深证成指 9466.14 1.78% 恒生指数 19664.10 -1.06% 台北 7233.69 0.17% 韩国 1964.83 0.39%
  • [亚太] 日经 8841.22 -0.09% 澳大利亚 4348.48 0.45% 新西兰 3294.64 0.40% 印度孟买 17234.00 0.92% 新加坡 2916.26 0.75%
  • [美洲] 道琼斯 12660.50 -0.58% 纳斯达克 2816.55 0.40% 标普500 1316.33 -0.16% 加拿大 12466.50 0.02% 巴西 62904.20 -0.08%
  • [欧洲] 英国富时 5733.45 -1.07% 法国CAC 3318.76 -1.32% 德国DAX 6511.98 -0.43% 俄罗斯 1508.04 -0.44% Stoxx50 2436.62 -0.97%
  • [其他] 纽约原油 99.70 0.00% 纽约黄金 1738.40 0.00% 人民币/美元 6.33 0.00% 美元指数 78.83 0.00% 基金指数 3782.30 1.37%
  • [亚太] 上证指数 2319.12 (1.00%) 深证成指 9466.14 1.78% 恒生指数 19664.10 -1.06% 台北 7233.69 0.17% 韩国 1964.83 0.39%
  • [亚太] 日经 8841.22 -0.09% 澳大利亚 4348.48 0.45% 新西兰 3294.64 0.40% 印度孟买 17234.00 0.92% 新加坡 2916.26 0.75%
  • [美洲] 道琼斯 12660.50 -0.58% 纳斯达克 2816.55 0.40% 标普500 1316.33 -0.16% 加拿大 12466.50 0.02% 巴西 62904.20 -0.08%
  • [欧洲] 英国富时 5733.45 -1.07% 法国CAC 3318.76 -1.32% 德国DAX 6511.98 -0.43% 俄罗斯 1508.04 -0.44% Stoxx50 2436.62 -0.97%
  • [其他] 纽约原油 99.70 0.00% 纽约黄金 1738.40 0.00% 人民币/美元 6.33 0.00% 美元指数 78.83 0.00% 基金指数 3782.30 1.37%
免费注册
*ST长投(600119)公告正文

长江投资实业股份有限公司2004年第一季度报告

公告日期 2004-04-29
股票简称:*ST长投 股票代码:600119

             长江投资实业股份有限公司2004年第一季度报告

    §1 重要提示
    1.1 本公司董事会及其董事保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性负个别及连带责任。
    1.2 公司本季度财务会计报告未经审计。
    1.3 公司负责人居亮董事长、主管会计工作负责人舒锋总会计师、会计机构负责人方国宝声明:保证季度报告中财务报告的真实、完整。
    §2 公司基本情况
    2.1 公司基本信息
股票简称                长江投资                         变更前简称(如有)
股票代码                 600119
                       董事会秘书                   证券事务联系人
姓名                      朱联                           赵勇
联系地址      上海市浦东世纪大道1500号9楼     上海市浦东世纪大道1500号9楼
电话                 (021)68407009                   (021)68407032
传真                 (021)68407010                   (021)68407010
电子邮箱          Zhulian9999@163.com             zhao_yong01@163.com
    2.2 财务资料
    2.2.1 主要会计数据及财务指标
                                     本报告期末                上年度期末
总资产                           861,122,618.52            851,865,812.73
股东权益(不含少数股东权益)       426,192,958.60            400,997,264.39
每股净资产                               1.6558                    1.5579
调整后的每股净资产                       1.5156                    1.4273
                                         报告期          年初至报告期期末
经营活动产生的现金流量净额       -48,022,340.02            -48,022,340.02
每股收益                                 0.0021                    0.0021
净资产收益率(%)                          0.0012                    0.0012
扣除非经常性损益后的净资产
收益率(%)                                0.0012                    0.0012

                                           本报告期末比上年度期末增减(%)
总资产                                                               1.09
股东权益(不含少数股东权益)                                           6.28
每股净资产                                                           0.06
调整后的每股净资产                                                   0.06
                                               本报告期比上年同期增减(%)
经营活动产生的现金流量净额
每股收益                                                           -43.24
净资产收益率(%)                                                    -99.49
扣除非经常性损益后的净资产
收益率(%)                                                          -99.49
非经常性损益项目                                     年初至报告期期末金额

合计
    2.2.2 利润表
    2.3 报告期末股东总人数
    截止2004 年3 月31 日,本公司股东总数18453 户。
    §3 管理层讨论与分析
    3.1 公司报告期内经营活动总体状况的简要分析
    √适用□不适用
    报告期内,公司根据董事会的要求,加大对房地产业的投入力度,积极寻找高赢利产业项目,增加新的利润增长点。今年1—3 月份公司实现主营业务收入22,197.31 万元,同比增长13.63%;实现主营业务利润3,045.60 万元,同比增长16.09%;实现净利润53.48 万元。净资产收益率为0.13%,每股收益0.0021 元。
    3.1.1 占主营收入或主营业务利润总额10%以上的主营行业或产品情况
    √适用□不适用
分行业或分产品        主营业务收入        主营业务成本          毛利率(%)
商贸经营收入        203,023,687.62      175,336,413.41             13.64%
其中:关联交易        7,254,000.26        7,254,000.26
关联交易的定价原则                                     按市场定价
关联交易必要性、持续性的说明                           为了降低商品的采购
                                                       成本,提高商品
                                                       销售利润,进行跨地
                                                       区合作经营,以
                                                       提高市场竞争能力。
    3.1.2 公司经营的季节性或周期性特征
    □适用√不适用
    3.1.3 报告期利润构成情况(主营业务利润、其他业务利润、期间费用、投资收益、补贴收入与营业外收支净额在利润总额中所占比例与前一报告期相比的重大变动及原因的说明)
    √适用□不适用
                                       2004年1-3月
项目                        金额                           占利润总额比率
主营业务利润            3,045.60                                 2345.65%
其他业务利润               77.90                                   59.99%
期间费用                3,091.10                                 2380.70%
投资收益                   98.41                                   75.79%
补贴收入                   14.00                                   10.78%
营业外收支净额            -14.96                                  -11.52%

项目                                         占利润总额比率(与上期比增减)
主营业务利润                                                       16.09%
其他业务利润                                                      -58.66%
期间费用                                                           17.09%
投资收益                                                           39.50%
补贴收入                                                           23.24%
营业外收支净额                                                   -114.00%

                                       2003年1-3月
项目                              金额                     占利润总额比率
主营业务利润                  2,623.56                           1110.30%
其他业务利润                    188.46                             79.76%
期间费用                      2,639.84                           1117.19%
投资收益                         70.54                             29.85%
补贴收入                          0.58                              0.24%
营业外收支净额                   -7.00                             -2.96%
    3.1.4 主营业务及其结构与前一报告期相比发生重大变化的情况及原因说明
    □适用√不适用
    3.1.5 主营业务盈利能力(毛利率)与前一报告期相比发生重大变化的情况及其原因说明
    □适用√不适用
    3.2 重大事项及其影响和解决方案的分析说明
    √适用□不适用
    1、投资情况
    按照公司章程规定的投资授权权限,2004 年1 月公司经营班子研究决定出资人民币300 万元投资上海大森林国际贸易有限公司,持有该公司20%的股权。
    2、担保事项
担保单位                                         对方借款银行
上海长凯信息技术有限公司                         中信实业银行上海分行
上海长凯信息技术有限公司                         交通银行期交支行
上海长凯信息技术有限公司                         工商银行上海分行虹口支行
上海长发国际货运有限公司                         建设银行浦东分行川沙支行
上海长发国际货运有限公司                         建设银行浦东分行川沙支行
合计

担保单位                                                   保证金额(万元)
上海长凯信息技术有限公司                                            1,000
上海长凯信息技术有限公司                                            2,000
上海长凯信息技术有限公司                                              500
上海长发国际货运有限公司                                              500
上海长发国际货运有限公司                                              500
合计                                                                4,500

担保单位                                                             期限
上海长凯信息技术有限公司                              2003.4.30-2004.4.30
上海长凯信息技术有限公司                            2003.11.20-2004.11.19
上海长凯信息技术有限公司                             2003.11.21-2004.9.21
上海长发国际货运有限公司                              2003.4.14-2004.4.14
上海长发国际货运有限公司                              2003.3.21-2004.3.21
合计
    3.3 会计政策、会计估计、合并范围变化以及重大会计差错的情况及原因说明
    □适用√不适用
    3.4 经审计且被出具“非标意见”情况下董事会和监事会出具的相关说明
    □适用√不适用
    3.5 预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生大幅度变动的警示及原因说明
    □适用√不适用
    3.6 公司对已披露的年度经营计划或预算的滚动调整情况
    □适用√不适用
        长发集团长江投资实业股份有限公司
        董事长: 居亮
        2004 年4 月29 日
        资       产    负     债      表
        2004年3月31日
    编制单位:长发集团长江投资实业股份有限公司
                                                            2004年3月31日
资产                                        行次                   母公司
货币资金                                       1           113,310,275.86
短期投资                                       2             1,592,640.00
应收票据                                       3                        -
应收股利                                       4             1,077,113.08
应收利息                                       5                        -
应收账款                                       6               253,015.35
其他应收款                                     7           160,490,872.05
预付账款                                       8             7,796,775.46
应收补贴款                                     9                        -
存货                                          10            20,017,253.18
待摊费用                                      11               843,683.59
一年内到期的长期债权投资                      21                        -
其他流动资产                                  24                        -
流动资产合计                                  30           305,381,628.57
长期投资:
长期股权投资                                  31           176,211,063.58
长期债权投资                                  32                        -
长期投资合计                                  33           176,211,063.58
其中:合并价差                                34                        -
固定资产:
固定资产原价                                  39           207,314,866.41
减:累计折旧                                  40            32,653,028.30
固定资产净值                                  41           174,661,838.11
减:固定资产减值准备                          42                        -
固定资产净额                                  43           174,661,838.11
工程物资                                      44                        -
在建工程                                      45                        -
固定资产清理                                  46                        -
固定资产合计                                  50           174,661,838.11
无形资产及其他资产:                                                    -
无形资产                                      51                        -
长期待摊费用                                  52             4,314,037.87
其他长期资产                                  53                        -
无形资产及其他资产合计                        54             4,314,037.87
递延税项:
递延税款借项                                  55
资产总计                                      60           660,568,568.13

                                                            2004年3月31日
资产                                                                 合并
货币资金                                                   137,424,107.86
短期投资                                                     1,592,640.00
应收票据                                                       150,000.00
应收股利                                                                -
应收利息                                                                -
应收账款                                                    35,108,383.52
其他应收款                                                 136,477,753.87
预付账款                                                    41,065,212.02
应收补贴款                                                              -
存货                                                        65,675,205.27
待摊费用                                                     1,925,762.30
一年内到期的长期债权投资                                                -
其他流动资产                                                            -
流动资产合计                                               419,419,064.84
长期投资:
长期股权投资                                               113,547,669.63
长期债权投资                                                            -
长期投资合计                                               113,547,669.63
其中:合并价差                                                          -
固定资产:
固定资产原价                                               385,339,930.38
减:累计折旧                                                78,873,130.73
固定资产净值                                               306,466,799.65
减:固定资产减值准备                                                    -
固定资产净额                                               306,466,799.65
工程物资                                                                -
在建工程                                                        39,007.00
固定资产清理                                                            -
固定资产合计                                               306,505,806.65
无形资产及其他资产:                                                    -
无形资产                                                    15,905,099.77
长期待摊费用                                                 5,744,977.63
其他长期资产                                                            -
无形资产及其他资产合计                                      21,650,077.40
递延税项:
递延税款借项
资产总计                                                   861,122,618.52

                                                           2003年12月31日
资产                                                               母公司
货币资金                                                   156,815,514.36
短期投资                                                     1,864,809.39
应收票据                                                                -
应收股利                                                     1,077,113.08
应收利息                                                                -
应收账款                                                       415,593.14
其他应收款                                                 140,283,733.86
预付账款                                                    11,456,917.66
应收补贴款                                                              -
存货                                                        15,328,981.02
待摊费用                                                       196,325.47
一年内到期的长期债权投资                                                -
其他流动资产                                                            -
流动资产合计                                               327,438,987.98
长期投资:
长期股权投资                                               172,593,274.24
长期债权投资                                                            -
长期投资合计                                               172,593,274.24
其中:合并价差
固定资产:
固定资产原价                                               207,304,966.41
减:累计折旧                                                31,305,019.81
固定资产净值                                               175,999,946.60
减:固定资产减值准备                                                    -
固定资产净额                                               175,999,946.60
工程物资                                                                -
在建工程                                                                -
固定资产清理                                                            -
固定资产合计                                               175,999,946.60
无形资产及其他资产:
无形资产                                                                -
长期待摊费用                                                 4,766,133.64
其他长期资产                                                            -
无形资产及其他资产合计                                       4,766,133.64
递延税项:
递延税款借项                                                            -
资产总计                                                   680,798,342.46

                                                           2003年12月31日
资产                                                                 合并
货币资金                                                   175,934,883.29
短期投资                                                     1,876,009.39
应收票据                                                       150,000.00
应收股利                                                                -
应收利息                                                                -
应收账款                                                    32,240,156.73
其他应收款                                                 127,141,265.61
预付账款                                                    25,590,884.71
应收补贴款                                                              -
存货                                                        60,046,114.26
待摊费用                                                     1,218,658.79
一年内到期的长期债权投资                                                -
其他流动资产                                                            -
流动资产合计                                               424,197,972.78
长期投资:
长期股权投资                                                94,306,538.21
长期债权投资                                                            -
长期投资合计                                                94,306,538.21
其中:合并价差
固定资产:
固定资产原价                                               384,676,236.66
减:累计折旧                                                74,952,111.03
固定资产净值                                               309,724,125.63
减:固定资产减值准备                                                    -
固定资产净额                                               309,724,125.63
工程物资                                                                -
在建工程                                                                -
固定资产清理                                                            -
固定资产合计                                               309,724,125.63
无形资产及其他资产:
无形资产                                                    16,128,142.96
长期待摊费用                                                 6,564,995.84
其他长期资产                                                            -
无形资产及其他资产合计                                      22,693,138.80
递延税项:
递延税款借项                                                            -
资产总计                                                   850,921,775.42

                                                            2004年3月31日
负债和股东权益                                行次                 母公司
流动负债:
短期借款                                       61          174,700,000.00
应付票据                                       62                       -
应付账款                                       63           24,278,344.87
预收账款                                       64              208,510.66
应付工资                                       65                       -
应付福利费                                     66            1,206,279.54
应付股利                                       67                       -
应交税金                                       68            3,271,973.09
其他应交款                                     69              140,274.70
其他应付款                                     70           20,841,502.64
预提费用                                       71              590,000.00
预计负债                                       72                       -
一年内到期的长期负债                           78                       -
其他流动负债                                   79                       -
流动负债合计                                   80          225,236,885.50
长期负债:
长期借款                                       81            9,400,000.00
应付债券                                       82                       -
长期应付款                                     83                       -
专项应付款                                     84                       -
其他长期负债                                   85                       -
长期负债合计                                   87            9,400,000.00
递延税项:
递延税款贷项                                   89                       -
负债合计                                       90          234,636,885.50
少数股东权益                                   91                       -
股东权益:
股本                                           92          257,400,000.00
资本公积                                       93           93,996,372.96
盈余公积                                       94           17,666,662.20
其中:法定公益金                               95            5,888,887.40
减:未确认的投资损失                           96                       -
未分配利润                                     97           56,868,647.47
外币报表折算差额                               98                       -
股东权益合计                                   99          425,931,682.63
负债和股东权益总计                            100          660,568,568.13

                                                            2004年3月31日
负债和股东权益                                                       合并
流动负债:
短期借款                                                   235,800,000.00
应付票据                                                     1,700,000.00
应付账款                                                    49,974,845.97
预收账款                                                     4,216,616.75
应付工资                                                     1,300,000.00
应付福利费                                                   4,389,192.17
应付股利                                                                -
应交税金                                                     2,632,983.58
其他应交款                                                     483,521.04
其他应付款                                                  50,616,154.62
预提费用                                                     3,872,504.65
预计负债                                                                -
一年内到期的长期负债                                                    -
其他流动负债                                                            -
流动负债合计                                               354,985,818.78
长期负债:
长期借款                                                    11,300,000.00
应付债券                                                                -
长期应付款                                                   8,215,379.00
专项应付款                                                      40,000.00
其他长期负债                                                            -
长期负债合计                                                19,555,379.00
递延税项:
递延税款贷项                                                            -
负债合计                                                   374,541,197.78
少数股东权益                                                60,388,462.14
股东权益:
股本                                                       257,400,000.00
资本公积                                                    93,996,372.96
盈余公积                                                    22,211,361.95
其中:法定公益金                                             7,412,869.32
减:未确认的投资损失                                                    -
未分配利润                                                  52,585,223.69
外币报表折算差额                                                        -
股东权益合计                                               426,192,958.60
负债和股东权益总计                                         861,122,618.52

                                                            2003年3月31日
负债和股东权益                                                     母公司
流动负债:
短期借款                                                        181,000,0
应付票据                                                          3,500,0
应付账款                                                         32,396,1
预收账款                                                            621,4
应付工资
应付福利费                                                        1,092,0
应付股利
应交税金                                                          9,278,6
其他应交款                                                          297,3
其他应付款                                                       17,815,7
预提费用
预计负债
一年内到期的长期负债
其他流动负债
流动负债合计                                                    246,001,4
长期负债:
长期借款                                                          9,400,0
应付债券
长期应付款
专项应付款
其他长期负债
长期负债合计                                                      9,400,0
递延税项:
递延税款贷项
负债合计                                                        255,401,4
少数股东权益
股东权益:
股本                                                            257,400,0
资本公积                                                         93,996,3
盈余公积                                                         17,666,6
其中:法定公益金                                                  5,888,8
减:未确认的投资损失
未分配利润                                                       56,333,8
外币报表折算差额
股东权益合计                                                    425,396,8
负债和股东权益总计                                              680,798,3
    企业负责人:                                          总会计师:                                    会计机构负责人:                                      制表人:
        利润及利润分配表
    2004年1-3月
    编制单位:长发集团长江投资实业股份有限公司                                                                 金额单位:元
                                                行            2004年1~3月
项目
                                                次                 母公司
一、主营业务收入                                 1          54,437,133.28
减:主营业务成本                                 2          45,798,906.06
主营业务税金及附加                               3             358,530.94
二、主营业务利润                                 4           8,279,696.28
加:其他业务利润                                 5             294,940.79
减:营业费用                                     6           2,891,685.12
管理费用                                         7           3,860,890.47
财务费用                                         8           2,365,733.48
三、营业利润                                    10            -543,672.00
加:投资收益                                    11           1,065,243.71
补贴收入                                        12
营业外收入                                      13             190,131.57
减:营业外支出                                  14              55,841.39
四、利润总额                                    15             655,861.89
减:所得税                                      16             121,071.53
少数股东损益                                    17
加:未确认投资损失                              18
五、净利润                                      20             534,790.36

                                                              2004年1~3月
项目
                                                                     合并
一、主营业务收入                                           221,973,075.91
减:主营业务成本                                           190,602,302.78
主营业务税金及附加                                             914,809.77
二、主营业务利润                                            30,455,963.36
加:其他业务利润                                               778,987.70
减:营业费用                                                13,160,975.67
管理费用                                                    13,162,771.90
财务费用                                                     4,587,243.92
三、营业利润                                                   323,959.57
加:投资收益                                                   984,051.37
补贴收入                                                       140,000.00
营业外收入                                                     199,364.77
减:营业外支出                                                 348,975.63
四、利润总额                                                 1,298,400.08
减:所得税                                                     549,901.48
少数股东损益                                                   213,708.24
加:未确认投资损失
五、净利润                                                     534,790.36

                                                              2003年1~3月
项目
                                                                   母公司
一、主营业务收入                                            55,467,030.17
减:主营业务成本                                            48,000,585.57
主营业务税金及附加                                             391,184.54
二、主营业务利润                                             7,075,260.06
加:其他业务利润                                             1,492,944.17
减:营业费用                                                 2,674,045.36
管理费用                                                     4,208,955.01
财务费用                                                     1,840,903.22
三、营业利润                                                  -155,699.36
加:投资收益                                                 1,154,101.07
补贴收入                                                                -
营业外收入                                                     221,154.32
减:营业外支出                                                  53,625.20
四、利润总额                                                 1,165,930.83
减:所得税                                                     208,884.59
少数股东损益                                                            -
加:未确认投资损失
五、净利润                                                     957,046.24

                                                              2003年1~3月
项目
                                                                     合并
一、主营业务收入                                           195,338,739.39
减:主营业务成本                                           168,193,164.94
主营业务税金及附加                                             909,945.15
二、主营业务利润                                            26,235,629.30
加:其他业务利润                                             1,884,567.68
减:营业费用                                                10,238,454.50
管理费用                                                    12,343,107.20
财务费用                                                     3,816,835.11
三、营业利润                                                 1,721,800.17
加:投资收益                                                   705,394.76
补贴收入                                                         5,775.00
营业外收入                                                     247,062.84
减:营业外支出                                                 317,108.27
四、利润总额                                                 2,362,924.50
减:所得税                                                     868,237.59
少数股东损益                                                   537,640.67
加:未确认投资损失
五、净利润                                                     957,046.24
企业负责人:                  总会计师:                 会计机构负责人:                  制表人:
    现   金      流      量    表
    2004年1-3月
    编制单位:长发集团长江投资实业股份有限公司               金额单位:元
项目                                                                 行次
一、经营活动产生的现金流量:
销售商品、提供劳务收到的现金                                            1
收到的税费返还                                                          2
收到的其他与经营活动有关的现金                                          3
经营活动现金流入小计                                                    5
购买商品、接受劳务支付的现金                                            6
支付给职工以及为职工支付的现金                                          7
支付的各项税费                                                          8
支付的其他与经营活动有关的现金                                          9
经营活动现金流出小计                                                   10
经营活动产生的现金流量净额                                             11
二、投资活动产生的现金流量
收回投资所收到的现金                                                   12
取得投资收益所收到的现金                                               13
处置固定资产、无形资产和其他长期资产所收回的现金                       14
收到的其他与投资活动有关的现金                                         15
投资活动现金流入小计                                                   16
购建固定资产、无形资产和其他长期资产所支付的现金                       18
投资所支付的现金                                                       19
支付的其他与投资活动有关的现金                                         20
投资活动现金流出小计                                                   22
投资活动产生的现金流量净额                                             25
三、筹资活动产生的现金流量:
吸收投资所收到的现金                                                   26
其中:子公司吸收少数股东权益性投资收到的现金                           27
借款所收到的现金                                                       28
收到的其他与筹资活动有关的现金                                         29
筹资活动现金流入小计                                                   30
偿还债务所支付的现金                                                   31
分配股利、利润或偿付利息所支付的现金                                   32
其中:支付少数股东的股利                                               33
支付的其他与筹资活动有关的现金                                         34
其中:子公司依法减资支付给少数股东的现金                               35
筹资活动现金流出小计                                                   36
筹资活动产生的现金流量净额                                             40
四、汇率变动对现金的影响                                               41
五、现金及现金等价物净增加额                                           42
补充资料
1.将净利润调节为经营活动的现金流量:
净利润(亏损以“-”号填列)                                           43
加:少数股东损益(亏损以“-”号填列)                                 44
减:未确认的投资损失                                                   45
加:计提的资产减值准备                                                 46
固定资产折旧                                                           47
无形资产摊销                                                           48
长期待摊费用摊销                                                       49
待摊费用的减少(减:增加)                                               50
预提费用的增加(减:减少)                                               51
处置固定资产、无形资产和其他长期资产的损失(减:收益)                 52
固定资产报废损失                                                       53
财务费用                                                               54
投资损失(减:收益)                                                   55
递延税款贷项(减:借项)                                               56
存货的减少(减:增加)                                                 57
经营性应收项目的减少(减:增加)                                       58
经营性应付项目的增加(减:减少)                                       59
其他                                                                   60
经营活动产生的现金流量净额                                             65
2.不涉及现金收支的投资和筹资活动:
债务转为股本                                                           66
一年内到期的可转换公司债券                                             67
融资租入固定资产                                                       68
3.现金及现金等价物净增加情况:
现金的期末余额                                                         69
减:现金的期初余额                                                     70
加:现金等价物的期末余额                                               71
减:现金等价物的期初余额                                               72
现金及现金等价物净增加额                                               73

项目                                                               母公司
一、经营活动产生的现金流量:
销售商品、提供劳务收到的现金                                63,545,244.05
收到的税费返还                                                 290,389.67
收到的其他与经营活动有关的现金                               1,074,241.23
经营活动现金流入小计                                        64,909,874.95
购买商品、接受劳务支付的现金                                62,693,772.92
支付给职工以及为职工支付的现金                               3,011,825.94
支付的各项税费                                               6,828,414.90
支付的其他与经营活动有关的现金                              24,378,791.17
经营活动现金流出小计                                        96,912,804.93
经营活动产生的现金流量净额                                 -32,002,929.98
二、投资活动产生的现金流量
收回投资所收到的现金                                         4,514,509.09
取得投资收益所收到的现金                                                -
处置固定资产、无形资产和其他长期资产所收回的现金                        -
收到的其他与投资活动有关的现金                                          -
投资活动现金流入小计                                         4,514,509.09
购建固定资产、无形资产和其他长期资产所支付的现金                19,400.00
投资所支付的现金                                             6,794,885.33
支付的其他与投资活动有关的现金                                          -
投资活动现金流出小计                                         6,814,285.33
投资活动产生的现金流量净额                                  -2,299,776.24
三、筹资活动产生的现金流量:
吸收投资所收到的现金                                                    -
其中:子公司吸收少数股东权益性投资收到的现金                            -
借款所收到的现金                                            67,500,000.00
收到的其他与筹资活动有关的现金                                          -
筹资活动现金流入小计                                        67,500,000.00
偿还债务所支付的现金                                        73,800,000.00
分配股利、利润或偿付利息所支付的现金                         2,902,532.28
其中:支付少数股东的股利                                                -
支付的其他与筹资活动有关的现金                                          -
其中:子公司依法减资支付给少数股东的现金                                -
筹资活动现金流出小计                                        76,702,532.28
筹资活动产生的现金流量净额                                  -9,202,532.28
四、汇率变动对现金的影响
五、现金及现金等价物净增加额                               -43,505,238.50
补充资料
1.将净利润调节为经营活动的现金流量:
净利润(亏损以“-”号填列)                                   534,790.36
加:少数股东损益(亏损以“-”号填列)                         213,708.24
减:未确认的投资损失                                                    -
加:计提的资产减值准备                                                  -
固定资产折旧                                                 1,348,008.49
无形资产摊销                                                            -
长期待摊费用摊销                                               461,595.77
待摊费用的减少(减:增加)                                      -647,358.12
预提费用的增加(减:减少)                                       590,000.00
处置固定资产、无形资产和其他长期资产的损失(减:收益)                  -
固定资产报废损失                                                        -
财务费用                                                     1,518,145.73
投资损失(减:收益)                                        -1,065,243.71
递延税款贷项(减:借项)                                                -
存货的减少(减:增加)                                      -4,688,272.16
经营性应收项目的减少(减:增加)                           -15,005,103.34
经营性应付项目的增加(减:减少)                           -15,263,201.24
其他                                                                    -
经营活动产生的现金流量净额                                 -32,002,929.98
2.不涉及现金收支的投资和筹资活动:
债务转为股本
一年内到期的可转换公司债券
融资租入固定资产
3.现金及现金等价物净增加情况:
现金的期末余额                                             113,310,275.86
减:现金的期初余额                                         156,815,514.36
加:现金等价物的期末余额                                                -
减:现金等价物的期初余额                                                -
现金及现金等价物净增加额                                   -43,505,238.50

项目                                                                 合并
一、经营活动产生的现金流量:
销售商品、提供劳务收到的现金                               106,483,473.54
收到的税费返还                                                 100,000.00
收到的其他与经营活动有关的现金                               1,078,250.28
经营活动现金流入小计                                       107,661,723.82
购买商品、接受劳务支付的现金                                86,644,578.39
支付给职工以及为职工支付的现金                               6,510,252.50
支付的各项税费                                               5,473,082.96
支付的其他与经营活动有关的现金                              57,056,149.99
经营活动现金流出小计                                       155,684,063.84
经营活动产生的现金流量净额                                 -48,022,340.02
二、投资活动产生的现金流量
收回投资所收到的现金                                            11,200.00
取得投资收益所收到的现金                                         7,703.47
处置固定资产、无形资产和其他长期资产所收回的现金                 1,000.00
收到的其他与投资活动有关的现金                                          -
投资活动现金流入小计                                            19,903.47
购建固定资产、无形资产和其他长期资产所支付的现金               181,987.00
投资所支付的现金                                             6,000,000.00
支付的其他与投资活动有关的现金                                          -
投资活动现金流出小计                                         6,181,987.00
投资活动产生的现金流量净额                                  -6,162,083.53
三、筹资活动产生的现金流量:
吸收投资所收到的现金                                                    -
其中:子公司吸收少数股东权益性投资收到的现金                            -
借款所收到的现金                                             1,800,000.00
收到的其他与筹资活动有关的现金                              14,500,000.00
筹资活动现金流入小计                                        16,300,000.00
偿还债务所支付的现金                                                    -
分配股利、利润或偿付利息所支付的现金                           355,445.66
其中:支付少数股东的股利                                                -
支付的其他与筹资活动有关的现金                                 270,906.22
其中:子公司依法减资支付给少数股东的现金                                -
筹资活动现金流出小计                                           626,351.88
筹资活动产生的现金流量净额                                  15,673,648.12
四、汇率变动对现金的影响
五、现金及现金等价物净增加额                               -38,510,775.43
补充资料
1.将净利润调节为经营活动的现金流量:
净利润(亏损以“-”号填列)                                      534,790
加:少数股东损益(亏损以“-”号填列)                            213,708
减:未确认的投资损失
加:计提的资产减值准备
固定资产折旧                                                    2,845,795
无形资产摊销                                                      223,043
长期待摊费用摊销                                                  415,127
待摊费用的减少(减:增加)                                         -707,103
预提费用的增加(减:减少)                                        3,792,504
处置固定资产、无形资产和其他长期资产的损失(减:收益)
固定资产报废损失                                                       16
财务费用                                                          536,043
投资损失(减:收益)                                             -984,051
递延税款贷项(减:借项)
存货的减少(减:增加)                                          5,629,091
经营性应收项目的减少(减:增加)                              -50,430,810
经营性应付项目的增加(减:减少)                              -10,040,103
其他                                                              -50,391
经营活动产生的现金流量净额                                    -48,022,340
2.不涉及现金收支的投资和筹资活动:
债务转为股本
一年内到期的可转换公司债券
融资租入固定资产
3.现金及现金等价物净增加情况:
现金的期末余额                                                137,424,107
减:现金的期初余额                                            175,934,883
加:现金等价物的期末余额
减:现金等价物的期初余额
现金及现金等价物净增加额                                      -38,510,775
    企业负责人:                                       总会计师:                                   会计机构负责人:                                    制表人:

数据加载中...
prevnext
手机查看股票