网力退(300367)_公司公告_网力3:关于东方网力科技股份有限公司前期会计差错更正专项审核报告

时间:

网力3:关于东方网力科技股份有限公司前期会计差错更正专项审核报告下载公告
公告日期:2024-10-30
东方网力科技股份有限公司
关于前期会计差错更正专项说明 专项审核报告
索引页码
专项审核报告1-2
东方网力科技股份有限公司关于前期会计 差错更正专项说明1-18

东方网力科技股份有限公司关于前期会计差错更正专项说明

一、会计差错更正总体情况

东方网力科技股份有限公司(以下简称“本公司”或“公司”)于2023年12月29日收到中国证券监督管理委员会北京监管局(以下简称“北京监管局”)下发的《行政处罚决定书》(〔2023〕14号),该决定书载明公司2017至2020年度财务报告存在虚假记载行为,并对公司作出“责令改正,给与警告,并处以300万元的罚款”的行政处罚决定。公司高度重视北京监管局的处罚决定,积极进行整改,并依据会计法、企业会计准则和财务报表内部控制指引及公司相关内部报告内部控制政策与程序,对公司的资产、负债情况进行清理核查。在整改过程中,公司积极和涉及的客户单位联系沟通,根据调查取证各项内外部证据,确认2015年至2020年度部分项目存在未执行或部分执行且无法继续执行的情况,按照《企业会计准则第28号——会计政策、会计估计变更和差错更正》的相关规定追溯重述更正前期的重要差错。追溯调整事项如下:

二、调整事项概况

公司在与部分客户签署的购销合同未执行或者仅部分执行的情况下,全额确认收入,公司根据查明的事实,对上述事项采用追遡重述法进行更正,追遡调整对应期间2015年度、2016年度、2017年度、2018年度、2019年度、2020年年度合并财务报表项目,并同步更新了2021年度、2022年度、2023年度的合并财务报表如下:

金额单位:人民币元

报表科目2015年12月31日/2015年度2016年12月31日/2016年度2017年12月31日/2017年度
应收账款账面余额-2,160,140.00-64,782,476.97-203,491,524.05
减:应收账款减值准备-108,007.00-3,347,130.85-13,611,129.43
应收账款净值-2,052,133.00-61,435,346.12-189,880,394.62
存货原价354,652.6519,799,955.2250,675,092.36
减:存货跌价准备354,652.6519,799,955.2250,675,092.36
存货净值
流动资产合计-2,052,133.00-61,435,346.12-189,880,394.62
资产总计-2,052,133.00-61,435,346.12-189,880,394.62
预收款项/合同负债2,426,977.04
应交税费-348,391.82-9,785,453.23-32,073,132.57
报表科目2015年12月31日/2015年度2016年12月31日/2016年度2017年12月31日/2017年度
流动负债合计-348,391.82-9,785,453.23-29,646,155.53
负债合计-348,391.82-9,785,453.23-29,646,155.53
未分配利润-1,703,741.18-51,649,892.89-160,234,239.09
归属于母公司股东权益合计-1,703,741.18-51,649,892.89-160,234,239.09
股东权益合计-1,703,741.18-51,649,892.89-160,234,239.09
负债和股东权益总计-2,052,133.00-61,435,346.12-189,880,394.62
一、营业收入-1,846,273.50-54,120,479.84-121,057,033.72
减:营业成本-354,652.65-19,445,302.57-30,875,137.14
税金及附加-34,525.32-935,204.28-2,208,688.94
加:信用减值损失
资产减值损失-246,645.65-16,206,178.72-20,611,138.56
二、营业利润-1,703,741.18-49,946,151.71-108,584,346.20
三、利润总额-1,703,741.18-49,946,151.71-108,584,346.20
四、净利润-1,703,741.18-49,946,151.71-108,584,346.20

(续表)

报表科目2018年12月31日/2018年度2019年12月31日/2019年度2020年12月31日/2020年度
应收账款账面余额-397,130,849.68-400,844,019.68-198,566,427.72
减:应收账款减值准备-39,703,492.19-314,541,433.87-139,971,476.11
应收账款净值-357,427,357.49-86,302,585.81-58,594,951.61
存货原价134,063,535.56135,446,101.43139,451,337.73
减:存货跌价准备134,063,535.56135,446,101.43139,451,337.73
存货净值
流动资产合计-357,427,357.49-86,302,585.81-58,594,951.61
资产总计-357,427,357.49-86,302,585.81-58,594,951.61
预收款项/合同负债12,533,728.2513,259,565.7714,219,728.34
应交税费-65,819,862.43-66,223,362.06-67,217,894.16
流动负债合计-53,286,134.18-52,963,796.29-52,998,165.82
负债合计-53,286,134.18-52,963,796.29-52,998,165.82
未分配利润-304,141,223.31-33,338,789.52-5,596,785.79
归属于母公司股东权益合计-304,141,223.31-33,338,789.52-5,596,785.79
股东权益合计-304,141,223.31-33,338,789.52-5,596,785.79
负债和股东权益总计-357,427,357.49-86,302,585.81-58,594,951.61
一、营业收入-173,343,617.51-4,075,494.35-6,950,308.04
减:营业成本-83,388,443.20-1,382,565.87-4,005,236.30
税金及附加-3,344,270.53-39,986.46-98,557.22
加:信用减值损失280,481,946.4834,593,754.55
报表科目2018年12月31日/2018年度2019年12月31日/2019年度2020年12月31日/2020年度
资产减值损失-57,296,080.44-7,026,570.67-4,005,236.30
二、营业利润-143,906,984.22270,802,433.7927,742,003.73
三、利润总额-143,906,984.22270,802,433.7927,742,003.73
四、净利润-143,906,984.22270,802,433.7927,742,003.73

(续表)

报表科目2021年12月31日/2021年度2022年12月31日/2022年度2023年12月31日/2023年度
应收账款账面余额-198,566,427.72-198,459,879.05-198,459,879.05
减:应收账款减值准备-178,564,444.24-190,763,867.89-193,874,280.83
应收账款净值-20,001,983.48-7,696,011.16-4,585,598.22
存货原价139,451,337.73139,451,337.73139,451,337.73
减:存货跌价准备139,451,337.73139,451,337.73139,451,337.73
存货净值
流动资产合计-20,001,983.48-7,696,011.16-4,585,598.22
资产总计-20,001,983.48-7,696,011.16-4,585,598.22
预收款项/合同负债14,219,728.3414,326,277.0114,326,277.01
应交税费-67,217,894.16-67,217,894.16-67,217,894.16
流动负债合计-52,998,165.82-52,891,617.15-52,891,617.15
负债合计-52,998,165.82-52,891,617.15-52,891,617.15
未分配利润32,996,182.3445,195,605.9948,306,018.93
归属于母公司股东权益合计32,996,182.3445,195,605.9948,306,018.93
股东权益合计32,996,182.3445,195,605.9948,306,018.93
负债和股东权益总计-20,001,983.48-7,696,011.16-4,585,598.22
一、营业收入
减:营业成本
税金及附加
加:信用减值损失38,592,968.1312,199,423.653,110,412.94
资产减值损失
二、营业利润38,592,968.1312,199,423.653,110,412.94
三、利润总额38,592,968.1312,199,423.653,110,412.94
四、净利润38,592,968.1312,199,423.653,110,412.94

(1)对于调减收入涉及的存货成本结转的处理,由于受公司历史原因、以前年度公司管理的影响,公司暂未获知上述营业成本调整对应的存货的存放地点及去向,在公司控制和管理的存货中也无存货盘盈,目前暂未联系到采购供应商进行核实。为保证期初差错更正的时效性,更加准确反映公司的净资产状况,公司在将该部分营业成本还原为存货后全额计提存货跌价准备,同时公司将继续清查此部分存货对应供应商采购业务,在获取充分证据后核销相关负债,

并向相关供应商保留追偿的权利。

(2)调整收入项目减少了应纳税所得额,应冲减所得税费用及应交税费,由于多缴纳的企业所得税需主管税务机关认定,因此本次未考虑会计差错更正对所得税费用及应交税费的影响,待公司实际收到退回的税款后再进行账务处理。

三、会计差错更正事项对公司财务状况和经营成果的影响

根据企业会计准则的相关规定,公司对上述事项采用追遡重述法进行更正,追遡调整2015年度、2016年度、2017年度、2018年度、2019年度、2020年度、2021年度、2022年度、2023年度相关财务报表项目。上述差错更正事项对公司2015年度、2016年度、2017年度、2018年度、2019年度、2020年度、2021年度、2022年度、2023年度合并及母公司财务报表的影响如下:

1、 对合并资产负债表的影响

金额单位:人民币元

报表项目2015年12月31日
调整前金额调整金额调整后金额
应收账款707,333,971.07-2,052,133.00705,281,838.07
流动资产合计2,028,181,302.93-2,052,133.002,026,129,169.93
资产总计3,668,145,323.53-2,052,133.003,666,093,190.53
预收款项8,799,581.288,799,581.28
应交税费136,940,499.91-348,391.82136,592,108.09
流动负债合计1,097,800,518.73-348,391.821,097,452,126.91
负债合计1,536,048,477.73-348,391.821,535,700,085.91
未分配利润550,263,504.11-1,703,741.18548,559,762.93
归属于母公司所有者权益合计1,963,491,852.27-1,703,741.181,961,788,111.09
所有者权益合计2,132,096,845.80-1,703,741.182,130,393,104.62
负债及所有者权益合计3,668,145,323.53-2,052,133.003,666,093,190.53

(续表)

报表项目2016年12月31日
调整前金额调整金额调整后金额
应收账款1,249,748,502.26-61,435,346.121,188,313,156.14
流动资产合计3,415,853,300.53-61,435,346.123,354,417,954.41
资产总计5,456,605,413.47-61,435,346.125,395,170,067.35
预收款项23,963,816.0123,963,816.01
应交税费193,944,923.34-9,785,453.23184,159,470.11
流动负债合计1,256,887,410.60-9,785,453.231,247,101,957.37
报表项目2016年12月31日
调整前金额调整金额调整后金额
负债合计1,822,086,823.28-9,785,453.231,812,301,370.05
未分配利润816,376,705.91-51,649,892.89764,726,813.02
归属于母公司所有者权益合计3,444,446,256.69-51,649,892.893,392,796,363.80
所有者权益合计3,634,518,590.19-51,649,892.893,582,868,697.30
负债及所有者权益合计5,456,605,413.47-61,435,346.125,395,170,067.35

(续表)

报表项目2017年12月31日
调整前金额调整金额调整后金额
应收账款1,702,652,974.64-189,880,394.621,512,772,580.02
流动资产合计4,123,547,652.68-189,880,394.623,933,667,258.06
资产总计6,119,892,918.04-189,880,394.625,930,012,523.42
预收款项63,264,547.182,426,977.0465,691,524.22
应交税费256,227,742.50-32,073,132.57224,154,609.93
流动负债合计1,772,632,692.05-29,646,155.531,742,986,536.52
负债合计2,586,263,033.10-29,646,155.532,556,616,877.57
未分配利润996,129,743.48-160,234,239.09835,895,504.39
归属于母公司所有者权益合计3,473,209,385.10-160,234,239.093,312,975,146.01
所有者权益合计3,533,629,884.94-160,234,239.093,373,395,645.85
负债及所有者权益合计6,119,892,918.04-189,880,394.625,930,012,523.42

(续表)

报表项目2018年12月31日
调整前金额调整金额调整后金额
应收账款1,880,184,094.98-357,427,357.491,522,756,737.49
流动资产合计4,829,310,140.93-357,427,357.494,471,882,783.44
资产总计7,428,847,533.54-357,427,357.497,071,420,176.05
预收款项/合同负债138,735,647.2712,533,728.25151,269,375.52
应交税费327,861,728.24-65,819,862.43262,041,865.80
流动负债合计3,918,366,256.97-53,286,134.183,865,080,122.79
负债合计4,274,190,081.79-53,286,134.184,220,903,947.61
未分配利润565,396,701.24-304,141,223.31261,255,477.93
归属于母公司所有者权益合计3,127,330,410.17-304,141,223.312,823,189,186.86
所有者权益合计3,154,657,451.75-304,141,223.312,850,516,228.44
负债及所有者权益合计7,428,847,533.54-357,427,357.497,071,420,176.05

(续表)

报表项目2019年12月31日
调整前金额调整金额调整后金额
应收账款722,895,456.41-86,302,585.81636,592,870.60
流动资产合计2,008,078,106.60-86,302,585.811,921,775,520.79
资产总计3,683,074,893.85-86,302,585.813,596,772,308.04
预收款项/合同负债165,450,524.4113,259,565.77178,710,090.18
应交税费214,583,267.99-66,223,362.06148,359,905.93
流动负债合计2,650,204,894.63-52,963,796.292,597,241,098.34
负债合计3,394,472,246.15-52,963,796.293,341,508,449.86
未分配利润-2,325,644,917.81-33,338,789.52-2,358,983,707.33
归属于母公司所有者权益合计269,290,011.68-33,338,789.52235,951,222.16
所有者权益合计288,602,647.70-33,338,789.52255,263,858.18
负债及所有者权益合计3,683,074,893.85-86,302,585.813,596,772,308.04

(续表)

报表项目2020年12月31日
调整前金额调整金额调整后金额
应收账款431,513,070.42-58,594,951.61372,918,118.81
流动资产合计1,141,707,994.39-58,594,951.611,083,113,042.78
资产总计2,690,143,975.36-58,594,951.612,631,549,023.75
预收款项/合同负债165,149,998.2414,219,728.34179,369,726.58
应交税费236,227,061.58-67,217,894.16169,009,167.42
流动负债合计3,034,914,098.04-52,998,165.822,981,915,932.22
负债合计3,443,894,549.38-52,998,165.823,390,896,383.56
未分配利润-3,349,182,078.74-5,596,785.79-3,354,778,864.53
归属于母公司所有者权益合计-766,690,707.40-5,596,785.79-772,287,493.19
所有者权益合计-753,750,574.02-5,596,785.79-759,347,359.81
负债及所有者权益合计2,690,143,975.36-58,594,951.612,631,549,023.75

(续表)

报表项目2021年12月31日
调整前金额调整金额调整后金额
应收账款175,215,446.29-20,001,983.48155,213,462.81
流动资产合计829,702,592.50-20,001,983.48809,700,609.02
资产总计2,046,226,009.89-20,001,983.482,026,224,026.41
预收款项/合同负债194,213,779.0614,219,728.34208,433,507.40
应交税费223,933,271.07-67,217,894.16156,715,376.91
流动负债合计3,340,545,575.99-52,998,165.823,287,547,410.17
报表项目2021年12月31日
调整前金额调整金额调整后金额
负债合计3,771,687,904.84-52,998,165.823,718,689,739.02
未分配利润-4,317,085,604.7332,996,182.34-4,284,089,422.39
归属于母公司所有者权益合计-1,738,279,386.7732,996,182.34-1,705,283,204.43
所有者权益合计-1,725,461,894.9532,996,182.34-1,692,465,712.61
负债及所有者权益合计2,046,226,009.89-20,001,983.482,026,224,026.41

(续表)

报表项目2022年12月31日
调整前金额调整金额调整后金额
应收账款62,160,139.51-7,696,011.1654,464,128.35
流动资产合计646,048,779.64-7,696,011.16638,352,768.48
资产总计1,297,212,733.90-7,696,011.161,289,516,722.74
预收款项/合同负债195,897,542.8914,326,277.01210,223,819.90
应交税费211,676,672.70-67,217,894.16144,458,778.54
流动负债合计3,590,210,562.57-52,891,617.153,537,318,945.42
负债合计4,067,837,760.59-52,891,617.154,014,946,143.44
未分配利润-5,370,234,333.6845,195,605.99-5,325,038,727.69
归属于母公司所有者权益合计-2,782,803,937.4845,195,605.99-2,737,608,331.49
所有者权益合计-2,770,625,026.6945,195,605.99-2,725,429,420.70
负债及所有者权益合计1,297,212,733.90-7,696,011.161,289,516,722.74

(续表)

报表项目2023年12月31日
调整前金额调整金额调整后金额
应收账款26,716,244.12-4,585,598.2222,130,645.90
流动资产合计551,621,934.71-4,585,598.22547,036,336.49
资产总计830,829,070.92-4,585,598.22826,243,472.70
预收款项/合同负债168,196,394.1814,326,277.01182,522,671.19
应交税费207,252,583.86-67,217,894.16140,034,689.70
流动负债合计3,888,110,201.28-52,891,617.153,835,218,584.13
负债合计4,583,296,594.46-52,891,617.154,530,404,977.31
未分配利润-6,350,118,070.4848,306,018.93-6,301,812,051.55
归属于母公司所有者权益合计-3,763,342,320.8348,306,018.93-3,715,036,301.90
所有者权益合计-3,752,467,523.5448,306,018.93-3,704,161,504.61
负债及所有者权益合计830,829,070.92-4,585,598.22826,243,472.70

2、 对合并利润表的影响

金额单位:人民币元

报表项目2015年度
调整前金额调整金额调整后金额
一、营业收入1,016,782,580.04-1,846,273.501,014,936,306.54
减:营业成本444,403,365.05-354,652.65444,048,712.40
税金及附加13,295,176.67-34,525.3213,260,651.35
加:信用减值损失
资产减值损失-8,789,101.74-246,645.65-9,035,747.39
二、营业利润248,406,413.34-1,703,741.18246,702,672.16
三、利润总额302,696,266.31-1,703,741.18300,992,525.13
四、净利润270,094,155.59-1,703,741.18268,390,414.41
其中:归属于母公司所有者的净利润248,501,773.31-1,703,741.18246,798,032.13

(续表)

报表项目2016年度
调整前金额调整金额调整后金额
一、营业收入1,481,246,892.74-54,120,479.841,427,126,412.90
减:营业成本610,062,531.38-19,445,302.57590,617,228.81
税金及附加18,331,694.97-935,204.2817,396,490.69
加:信用减值损失
资产减值损失-60,787,195.46-16,206,178.72-76,993,374.18
二、营业利润324,577,163.38-49,946,151.71274,631,011.67
三、利润总额399,178,979.12-49,946,151.71349,232,827.41
四、净利润353,213,324.27-49,946,151.71303,267,172.56
其中:归属于母公司所有者的净利润334,710,720.03-49,946,151.71284,764,568.32

(续表)

报表项目2017年度
调整前金额调整金额调整后金额
一、营业收入1,710,814,761.45-121,057,033.721,589,757,727.73
减:营业成本759,351,068.91-30,875,137.14728,475,931.77
税金及附加19,489,119.72-2,208,688.9417,280,430.78
加:信用减值损失
资产减值损失-114,350,276.50-20,611,138.56-134,961,415.06
二、营业利润286,761,716.05-108,584,346.20178,177,369.85
三、利润总额292,625,315.82-108,584,346.20184,040,969.62
报表项目2017年度
调整前金额调整金额调整后金额
四、净利润237,190,127.54-108,584,346.20128,605,781.34
其中:归属于母公司所有者的净利润242,350,631.21-108,584,346.20133,766,285.01

(续表)

报表项目2018年度
调整前金额调整金额调整后金额
一、营业收入1,558,628,987.05-173,343,617.511,385,285,369.54
减:营业成本688,592,301.45-83,388,443.20605,203,858.25
税金及附加19,902,680.85-3,344,270.5316,558,410.32
加:信用减值损失
资产减值损失-473,301,254.05-57,296,080.44-530,597,334.49
二、营业利润-287,633,074.31-143,906,984.22-431,540,058.53
三、利润总额-276,231,693.69-143,906,984.22-420,138,677.91
四、净利润-350,235,928.90-143,906,984.22-494,142,913.12
其中:归属于母公司所有者的净利润-349,148,199.39-143,906,984.22-493,055,183.61

(续表)

报表项目2019年度
调整前金额调整金额调整后金额
一、营业收入458,419,317.58-4,075,494.35454,343,823.23
减:营业成本288,248,349.16-1,382,565.87286,865,783.29
税金及附加6,516,805.61-39,986.466,476,819.15
加:信用减值损失-2,025,023,626.16280,481,946.48-1,744,541,679.68
资产减值损失-381,181,987.53-7,026,570.67-388,208,558.20
二、营业利润-2,858,139,642.83270,802,433.79-2,587,337,209.04
三、利润总额-2,855,418,953.75270,802,433.79-2,584,616,519.96
四、净利润-2,857,308,845.36270,802,433.79-2,586,506,411.57
其中:归属于母公司所有者的净利润-2,859,497,733.48270,802,433.79-2,588,695,299.69

(续表)

报表项目2020年度
调整前金额调整金额调整后金额
一、营业收入262,579,421.27-6,950,308.04255,629,113.23
减:营业成本244,275,820.23-4,005,236.30240,270,583.93
税金及附加6,321,236.52-98,557.226,222,679.30
报表项目2020年度
调整前金额调整金额调整后金额
加:信用减值损失-255,777,896.4034,593,754.55-221,184,141.85
资产减值损失-16,172,073.33-4,005,236.30-20,177,309.63
二、营业利润-758,956,553.2227,742,003.73-731,214,549.49
三、利润总额-1,024,193,094.5527,742,003.73-996,451,090.82
四、净利润-1,024,545,885.0927,742,003.73-996,803,881.36
其中:归属于母公司所有者的净利润-1,023,537,160.9327,742,003.73-995,795,157.20

(续表)

报表项目2021年度
调整前金额调整金额调整后金额
一、营业收入109,246,535.64109,246,535.64
减:营业成本77,604,054.5177,604,054.51
税金及附加2,143,614.052,143,614.05
加:信用减值损失-382,289,812.3038,592,968.13-343,696,844.17
资产减值损失-156,195,814.39-156,195,814.39
二、营业利润-867,357,702.3938,592,968.13-828,764,734.26
三、利润总额-968,000,418.2538,592,968.13-929,407,450.12
四、净利润-968,026,167.5538,592,968.13-929,433,199.42
其中:归属于母公司所有者的净利润-967,903,525.9938,592,968.13-929,310,557.86

(续表)

报表项目2022年度
调整前金额调整金额调整后金额
一、营业收入34,035,661.8334,035,661.83
减:营业成本27,025,386.8327,025,386.83
税金及附加689,207.11689,207.11
加:信用减值损失-22,629,061.0012,199,423.65-10,429,637.35
资产减值损失-30,289,309.47-30,289,309.47
二、营业利润-791,140,898.3312,199,423.65-778,941,474.68
三、利润总额-1,053,779,155.0412,199,423.65-1,041,579,731.39
四、净利润-1,053,737,050.3312,199,423.65-1,041,537,626.68
其中:归属于母公司所有者的净利润-1,053,091,202.3112,199,423.65-1,040,891,778.66

(续表)

报表项目2023年度
调整前金额调整金额调整后金额
一、营业收入42,606,852.0042,606,852.00
减:营业成本25,828,994.5225,828,994.52
税金及附加880,920.42880,920.42
加:信用减值损失-509,578,265.353,110,412.94-506,467,852.41
资产减值损失-91,593,538.70-91,593,538.70
二、营业利润-885,798,358.863,110,412.94-882,687,945.92
三、利润总额-981,119,768.253,110,412.94-978,009,355.31
四、净利润-981,187,850.303,110,412.94-978,077,437.36
其中:归属于母公司所有者的净利润-979,883,736.803,110,412.94-976,773,323.86

3、 对母公司资产负债表的影响

金额单位:人民币元

报表项目2015年12月31日
调整前金额调整金额调整后金额
应收账款491,829,388.90-2,052,133.00489,777,255.90
流动资产合计1,408,469,540.86-2,052,133.001,406,417,407.86
资产总计3,274,784,801.36-2,052,133.003,272,732,668.36
预收款项564,400.65564,400.65
应交税费105,461,711.69-348,391.82105,113,319.87
流动负债合计974,591,764.81-348,391.82974,243,372.99
负债合计1,402,000,844.70-348,391.821,401,652,452.88
未分配利润461,751,714.38-1,703,741.18460,047,973.20
所有者权益合计1,872,783,956.66-1,703,741.181,871,080,215.48
负债及所有者权益合计3,274,784,801.36-2,052,133.003,272,732,668.36

(续表)

报表项目2016年12月31日
调整前金额调整金额调整后金额
应收账款919,933,460.75-61,435,346.12858,498,114.63
流动资产合计2,634,817,690.80-61,435,346.122,573,382,344.68
资产总计4,948,673,297.56-61,435,346.124,887,237,951.44
预收款项5,381,883.905,381,883.90
应交税费157,493,501.18-9,785,453.23147,708,047.95
流动负债合计1,119,726,571.46-9,785,453.231,109,941,118.23
负债合计1,676,324,178.43-9,785,453.231,666,538,725.20
未分配利润675,543,659.79-51,649,892.89623,893,766.90
报表项目2016年12月31日
调整前金额调整金额调整后金额
所有者权益合计3,272,349,119.13-51,649,892.893,220,699,226.24
负债及所有者权益合计4,948,673,297.56-61,435,346.124,887,237,951.44

(续表)

报表项目2017年12月31日
调整前金额调整金额调整后金额
应收账款1,233,712,657.78-190,721,500.141,042,991,157.64
流动资产合计2,740,581,361.38-190,721,500.142,549,859,861.24
资产总计5,729,990,583.44-190,721,500.145,539,269,083.30
预收款项46,668,451.052,426,977.0449,095,428.09
应交税费211,367,507.49-32,073,132.57179,294,374.92
流动负债合计1,491,430,742.76-29,646,155.531,461,784,587.23
负债合计2,281,748,439.90-29,646,155.532,252,102,284.37
未分配利润756,088,457.13-161,075,344.61595,013,112.52
所有者权益合计3,448,242,143.54-161,075,344.613,287,166,798.93
负债及所有者权益合计5,729,990,583.44-190,721,500.145,539,269,083.30

(续表)

报表项目2018年12月31日
调整前金额调整金额调整后金额
应收账款1,221,861,796.64-381,880,393.21839,981,403.43
流动资产合计2,649,946,313.77-381,880,393.212,268,065,920.56
资产总计6,997,601,338.60-381,880,393.216,615,720,945.39
预收款项/合同负债135,277,513.4712,533,728.25147,811,241.72
应交税费241,276,210.11-65,819,862.43175,456,347.67
流动负债合计3,596,297,318.70-53,286,134.183,543,011,184.52
负债合计3,943,420,885.97-53,286,134.183,890,134,751.79
未分配利润279,922,350.64-328,594,259.03-48,671,908.39
所有者权益合计3,054,180,452.63-328,594,259.032,725,586,193.60
负债及所有者权益合计6,997,601,338.60-381,880,393.216,615,720,945.39

(续表)

报表项目2019年12月31日
调整前金额调整金额调整后金额
应收账款572,831,592.19-104,207,546.06468,624,046.13
流动资产合计1,521,570,835.48-104,207,546.061,417,363,289.42
资产总计4,878,758,019.90-104,207,546.064,774,550,473.84
预收款项/合同负债152,664,457.2513,259,565.77165,924,023.02
报表项目2019年12月31日
调整前金额调整金额调整后金额
应交税费160,239,463.13-66,223,362.0694,016,101.07
流动负债合计2,894,370,015.83-52,963,796.292,841,406,219.54
负债合计3,410,296,458.50-52,963,796.293,357,332,662.21
未分配利润-1,340,321,556.68-51,243,749.77-1,391,565,306.45
所有者权益合计1,468,461,561.40-51,243,749.771,417,217,811.63
负债及所有者权益合计4,878,758,019.90-104,207,546.064,774,550,473.84

(续表)

报表项目2020年12月31日
调整前金额调整金额调整后金额
应收账款383,301,706.29-72,481,530.22310,820,176.07
流动资产合计1,168,156,492.27-72,481,530.221,095,674,962.05
资产总计4,224,778,143.63-72,481,530.224,152,296,613.41
预收款项/合同负债149,230,597.0214,219,728.34163,450,325.36
应交税费183,107,952.00-67,217,894.16115,890,057.84
流动负债合计3,322,415,134.67-52,998,165.823,269,416,968.85
负债合计3,729,021,346.06-52,998,165.823,676,023,180.24
未分配利润-2,313,078,690.34-19,483,364.40-2,332,562,054.74
所有者权益合计495,756,797.57-19,483,364.40476,273,433.17
负债及所有者权益合计4,224,778,143.63-72,481,530.224,152,296,613.41

(续表)

报表项目2021年12月31日
调整前金额调整金额调整后金额
应收账款152,500,640.17-21,222,886.57131,277,753.60
流动资产合计881,405,770.22-21,222,886.57860,182,883.65
资产总计3,639,939,167.02-21,222,886.573,618,716,280.45
预收款项/合同负债175,839,982.2414,219,728.34190,059,710.58
应交税费174,545,449.24-67,217,894.16107,327,555.08
流动负债合计3,511,613,514.88-52,998,165.823,458,615,349.06
负债合计3,940,903,672.24-52,998,165.823,887,905,506.42
未分配利润-3,108,593,669.0331,775,279.25-3,076,818,389.78
所有者权益合计-300,964,505.2231,775,279.25-269,189,225.97
负债及所有者权益合计3,639,939,167.02-21,222,886.573,618,716,280.45

(续表)

报表项目2022年12月31日
调整前金额调整金额调整后金额
应收账款57,296,421.91-4,720,928.7152,575,493.20
流动资产合计700,340,006.34-4,720,928.71695,619,077.63
资产总计3,353,743,055.51-4,720,928.713,349,022,126.80
预收款项/合同负债174,185,356.4014,326,277.01188,511,633.41
应交税费164,101,470.34-67,217,894.1696,883,576.18
流动负债合计3,684,264,840.61-52,891,617.153,631,373,223.46
负债合计4,161,724,027.30-52,891,617.154,108,832,410.15
未分配利润-3,615,595,532.0948,170,688.44-3,567,424,843.65
所有者权益合计-807,980,971.7948,170,688.44-759,810,283.35
负债及所有者权益合计3,353,743,055.51-4,720,928.713,349,022,126.80

(续表)

报表项目2023年12月31日
调整前金额调整金额调整后金额
应收账款24,704,934.65-870,708.7323,834,225.92
流动资产合计611,972,968.88-870,708.73611,102,260.15
资产总计2,489,022,246.08-870,708.732,488,151,537.35
预收款项/合同负债161,921,965.1514,326,277.01176,248,242.16
应交税费163,956,933.27-67,217,894.1696,739,039.11
流动负债合计4,308,601,494.08-52,891,617.154,255,709,876.93
负债合计5,003,727,652.34-52,891,617.154,950,836,035.19
未分配利润-5,320,500,296.5852,020,908.42-5,268,479,388.16
所有者权益合计-2,514,705,406.2652,020,908.42-2,462,684,497.84
负债及所有者权益合计2,489,022,246.08-870,708.732,488,151,537.35

4、 对母公司利润表的影响

金额单位:人民币元

报表项目2015年度
调整前金额调整金额调整后金额
一、营业收入727,581,810.32-1,846,273.50725,735,536.82
减:营业成本307,299,738.87-354,652.65306,945,086.22
税金及附加10,301,533.91-34,525.3210,267,008.59
加:信用减值损失
资产减值损失-8,350,814.83-246,645.65-8,597,460.48
二、营业利润149,390,589.85-1,703,741.18147,686,848.67
三、利润总额193,735,723.90-1,703,741.18192,031,982.72
四、净利润176,286,067.28-1,703,741.18174,582,326.10
报表项目2015年度
调整前金额调整金额调整后金额
其中:归属于母公司所有者的净利润176,286,067.28-1,703,741.18174,582,326.10

(续表)

报表项目2016年度
调整前金额调整金额调整后金额
一、营业收入937,667,225.82-54,120,479.84883,546,745.98
减:营业成本401,719,380.53-19,445,302.57382,274,077.96
税金及附加12,385,736.23-935,204.2811,450,531.95
加:信用减值损失
资产减值损失-46,955,074.09-16,206,178.72-63,161,252.81
二、营业利润261,529,222.33-49,946,151.71211,583,070.62
三、利润总额310,791,105.59-49,946,151.71260,844,953.88
四、净利润283,370,168.55-49,946,151.71233,424,016.84
其中:归属于母公司所有者的净利润283,370,168.55-49,946,151.71233,424,016.84

(续表)

报表项目2017年度
调整前金额调整金额调整后金额
一、营业收入1,046,894,197.70-121,950,401.24924,943,796.46
减:营业成本496,262,470.99-30,875,137.14465,387,333.85
税金及附加11,726,983.86-2,208,688.949,518,294.92
加:信用减值损失
资产减值损失-110,132,104.83-20,558,876.56-130,690,981.39
二、营业利润165,021,346.17-109,425,451.7255,595,894.45
三、利润总额165,895,349.40-109,425,451.7256,469,897.68
四、净利润142,092,146.09-109,425,451.7232,666,694.37
其中:归属于母公司所有者的净利润142,092,146.09-109,425,451.7232,666,694.37

(续表)

报表项目2018年度
调整前金额调整金额调整后金额
一、营业收入792,906,944.66-198,262,468.66594,644,476.00
减:营业成本416,499,936.95-83,388,443.20333,111,493.75
税金及附加10,587,673.83-3,344,270.537,243,403.30
加:信用减值损失
报表项目2018年度
调整前金额调整金额调整后金额
资产减值损失-325,203,065.32-55,989,159.49-381,192,224.81
二、营业利润-338,538,453.75-167,518,914.42-506,057,368.17
三、利润总额-332,734,245.15-167,518,914.42-500,253,159.57
四、净利润-370,338,918.10-167,518,914.42-537,857,832.52
其中:归属于母公司所有者的净利润-370,338,918.10-167,518,914.42-537,857,832.52

(续表)

报表项目2019年度
调整前金额调整金额调整后金额
一、营业收入341,285,526.32-4,075,494.35337,210,031.97
减:营业成本234,230,476.06-1,382,565.87232,847,910.19
税金及附加4,363,237.61-39,986.464,323,251.15
加:信用减值损失-1,039,862,168.35281,386,017.15-758,476,151.20
资产减值损失-434,686,038.38-1,382,565.87-436,068,604.25
二、营业利润-1,584,296,142.61277,350,509.26-1,306,945,633.35
三、利润总额-1,586,681,653.02277,350,509.26-1,309,331,143.76
四、净利润-1,588,700,021.75277,350,509.26-1,311,349,512.49
其中:归属于母公司所有者的净利润-1,588,700,021.75277,350,509.26-1,311,349,512.49

(续表)

报表项目2020年度
调整前金额调整金额调整后金额
一、营业收入223,069,781.69-9,355,086.80213,714,694.89
减:营业成本223,518,263.30-4,005,236.30219,513,027.00
税金及附加5,583,671.29-98,557.225,485,114.07
加:信用减值损失-362,888,915.0341,016,914.95-321,872,000.08
资产减值损失-18,734,685.96-4,005,236.30-22,739,922.26
二、营业利润-951,251,139.7831,760,385.37-919,490,754.41
三、利润总额-972,004,335.6631,760,385.37-940,243,950.29
四、净利润-972,757,133.6631,760,385.37-940,996,748.29
其中:归属于母公司所有者的净利润-972,757,133.6631,760,385.37-940,996,748.29

(续表)

报表项目2021年度
调整前金额调整金额调整后金额
一、营业收入73,814,185.8273,814,185.82
减:营业成本52,828,209.5952,828,209.59
税金及附加2,145,728.202,145,728.20
加:信用减值损失-367,973,942.1751,258,643.65-316,715,298.52
资产减值损失-109,365,969.55-109,365,969.55
二、营业利润-744,982,158.3051,258,643.65-693,723,514.65
三、利润总额-795,512,428.6951,258,643.65-744,253,785.04
四、净利润-795,514,978.6951,258,643.65-744,256,335.04
其中:归属于母公司所有者的净利润-795,514,978.6951,258,643.65-744,256,335.04

(续表)

报表项目2022年度
调整前金额调整金额调整后金额
一、营业收入11,113,740.4611,113,740.46
减:营业成本9,952,643.139,952,643.13
税金及附加620,572.26620,572.26
加:信用减值损失-47,500,882.4916,395,409.19-31,105,473.30
资产减值损失-26,825,987.85-26,825,987.85
二、营业利润-303,166,137.9316,395,409.19-286,770,728.74
三、利润总额-506,995,735.7716,395,409.19-490,600,326.58
四、净利润-506,936,772.8216,395,409.19-490,541,363.63
其中:归属于母公司所有者的净利润-506,936,772.8216,395,409.19-490,541,363.63

(续表)

报表项目2023年度
调整前金额调整金额调整后金额
一、营业收入25,874,191.1625,874,191.16
减:营业成本12,944,904.4012,944,904.40
税金及附加656,441.26656,441.26
加:信用减值损失-232,210,420.483,850,219.98-228,360,200.50
资产减值损失-1,063,662,486.53-1,063,662,486.53
二、营业利润-1,634,047,981.103,850,219.98-1,630,197,761.12
三、利润总额-1,704,889,252.793,850,219.98-1,701,039,032.81
四、净利润-1,704,904,764.493,850,219.98-1,701,054,544.51
其中:归属于母公司所有者的净利润-1,704,904,764.493,850,219.98-1,701,054,544.51

  附件: ↘公告原文阅读
返回页顶

【返回前页】