ShenzhenSpecialEconomicZoneRealEstate&
Properties(Group)Co.,Ltd.
2025AnnualReportAnnouncementNo.:2026-010
[March20,2026]
2025AnnualReport
SectionIImportantNotes,TableofContentsand
Interpretations
TheBoardofDirectors,thedirectors,andtheexecutivesoftheCompanyguaranteethattherearenosignificantomissions,fictitiousormisleadingstatementscarriedintheReportandwewillacceptindividualandjointresponsibilitiesforthetruthfulness,accuracyandcompletenessoftheReport.PrincipalCHENMing,ChiefFinanceOfficerWANGJianfeiandChiefAccountant(accountingofficer)ZHOUHongpudeclarethattheyguaranteetheauthenticity,accuracyandcompletenessofthefinancialreportintheAnnualReport.Alldirectorsattendedtheboardmeetingatwhichthisreportwasconsidered.CertaindescriptionsabouttheCompany’soperatingplansorworkarrangementsforthefuturementionedinthisReport,theimplementationofwhichissubjecttovariousfactors,shallnotbeconsideredaspromisestoinvestors.Therefore,investorsareremindedtoexercisecautionwhenmakinginvestmentdecisions.TheBoardhasapprovedafinaldividendplanasfollows:basedonthetotalsharecapitalof1,011,660,000shares,acashdividendofRMB0.35(taxinclusive)per10sharesistobedistributedtotheshareholders,withnobonusissuefromeitherprofitorcapitalreserves.
TableofContents
SectionIImportantNotes,TableofContentsandInterpretations ...... 2
SectionIICompanyProfileandMajorFinancialIndicators ...... 6
SectionIIIManagement'sDiscussionandAnalysis ...... 10
SectionIVCorporateGovernance,EnvironmentandSociety ...... 32
SectionVSignificantEvents ...... 57
SectionVI.ShareChangesandShareholderInformation......................67
SectionVIIBonds ...... 74
SectionVIIIFinancialStatements ...... 75
ListofReferenceDocuments
1.ThefinancialstatementswiththepersonalsignaturesandstampsoftheCompany’slegalrepresentative,ChiefFinancialOfficerandheadofthefinancialdepartment.
2.TheoriginaloftheAuditor’sReportwiththestampoftheCPAfirm,aswellasthepersonalsignaturesandstampsoftheCPAs.
3.TheoriginalsofallthedocumentsandannouncementsdisclosedbytheCompanyonthedesignatedinformationdisclosuremediaduringtheReportingPeriod.
Interpretations
Itemofinterpretations
| Itemofinterpretations | Refersto | Interpretations |
| “ShenzhenSASAC”orthe“MunicipalSASAC” | Refersto | State-ownedAssetsSupervisionandAdministrationCommissionofShenzhenMunicipalPeople'sGovernment |
| SIHC | Refersto | ShenzhenInvestmentHoldingsCo.,Ltd. |
| TheCompany,theGroup,SPGor"we" | Refersto | ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd. |
| ShenzhenPropertyManagement | Refersto | ShenzhenPropertyManagementCo.,Ltd. |
| PetrelHotel | Refersto | ShenzhenPetrelHotelCo.,Ltd. |
| ZhentongEngineering | Refersto | ShenzhenZhentongEngineeringCo.,Ltd. |
| HuazhanConstructionSupervision | Refersto | ShenzhenHuazhanConstructionSupervisionCo.,Ltd |
| JianbangGroup | Refersto | GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd. |
| ChuanqiRealEstateDevelopment | Refersto | ShenzhenShenfangChuanqiRealEstateDevelopmentCo.,Ltd. |
| Guangmingli | Refersto | SPGGuangmingliProject |
| Linxinyuan | Refersto | SPGLinxinyuanProject |
| Cuilinyuan | Refersto | SPGCuilinyuanProject |
SectionIICompanyProfileandMajorFinancial
Indicators
I.InformationabouttheCompany
Stockname
| Stockname | SPG,SPG-B | Stockcode | 000029(200029) |
| StockexchangewheretheCompany'sstocksarelisted | ShenzhenStockExchange | ||
| Chinesename | ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd. | ||
| AbbreviationinChinese | 深房集团 | ||
| ForeignnameoftheCompany(ifany) | ShenZhenSpecialEconomicZoneRealEstate&Properties(Group)co.,Ltd. | ||
| AbbreviationoftheCompany'sforeignname(ifany) | SPG | ||
| Legalrepresentative | ChenMing | ||
| Registeredaddress | FloorsA46-A48andB46-B48,SPGPlaza,No.3005,RenminSouthRoad,JiabeiCommunity,NanhuStreet,LuohuDistrict,Shenzhen | ||
| Postalcodeofregisteredaddress | 518001 | ||
| HistoricalchangesoftheCompany'sregisteredaddress | None | ||
| Officeaddress | Floors46-48,SPGPlaza,No.3005,RenminSouthRoad,Shenzhen | ||
| Postalcodeofbusinessaddress | 518001 | ||
| Company'swebsite | http://www.sfjt.com.cn | ||
| spg@sfjt.sihc.com.cn | |||
II.Contactpersonandcontactinformation
| SecretaryoftheBoardofDirectors | Securitiesaffairsrepresentative | |
| Name | LuoYi | HongLu |
| Contactaddress | 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 |
| spg@sfjt.sihc.com.cn | spg@sfjt.sihc.com.cn |
III.Informationdisclosureandstoragelocation
| Stockexchangewebsiteswherecompaniesdiscloseannualreports | ShenzhenStockExchange(http://www.szse.cn/) |
| NameandwebsiteofthemediawheretheCompanydisclosesitsannualreport | SecuritiesTimes,ShanghaiSecuritiesNews,andCNINFO(http://www.cninfo.com.cn) |
| Storagelocationofannualreports | 47/F,SPGPlaza,No.3005,RenminSouthRoad,LuohuDistrict,Shenzhen,Guangdong,P.R.China |
IV.Registrationchanges
Unifiedsocialcreditcode
| Unifiedsocialcreditcode | 91440300192179585N |
| ChangesinprimarybusinesssincethelistingoftheCompany(ifany) | None. |
| Previouschangesofcontrollingshareholder(ifany) |
On24March1999,thecontrollingshareholderwaschangedfromShenzhenInvestmentManagementCo.,Ltd.toShenzhenConstructionInvestmentHoldingsCo.,Ltd.On14February2006,itwaschangedtoShenzhenInvestmentHoldingsCo.,Ltd.
V.Otherrelevantinformation
AccountingfirmengagedbytheCompany
| Name | Pan-ChinaCertifiedPublicAccountants(SpecialGeneralPartnership) |
| Officeaddress | 128XixiRoad,LingyinStreet,XihuDistrict,HangzhouCity,ZhejiangProvince,China |
| Signingaccountants | WangHuansen,LinZhenhua |
SponsorengagedbytheCompanytoperformcontinuoussupervisionduringthereportingperiod
□Applicable√Notapplicable?FinancialconsultantengagedbytheCompanytoperformcontinuoussupervisionduringthereportingperiod
□Applicable√Notapplicable?
VI.MainaccountingdataandfinancialindicatorsWhethertheCompanyneedstoretroactivelyadjustorrestatetheaccountingdataofpreviousyears
□Yes√No?
| 2025 | Year2024 | Increase/decreasethisyearcomparedwithlastyear | Year2023 | |
| Operatingrevenue(RMB) | 1,482,872,299.36 | 407,022,191.44 | 264.32% | 530,887,720.68 |
| Netprofitattributabletotheshareholdersofthelistedcompany(RMB) | 99,956,003.75 | -176,710,947.65 | 156.56% | -250,839,542.09 |
| Netprofitattributabletoshareholdersoflistedcompaniesafterdeductingnon-recurringprofitorloss(RMB) | 234,352,924.49 | -197,979,921.69 | 218.37% | -267,984,286.36 |
| Netcashflowsfromoperatingactivities(RMB) | -95,319,433.93 | -127,403,949.79 | 25.18% | 1,045,037,248.19 |
| Basicearningspershare(RMB/share) | 0.0988 | -0.1747 | 156.55% | -0.2479 |
| Dilutedearningspershare(RMB/share) | 0.0988 | -0.1747 | 156.55% | -0.2479 |
| Weightedaveragerateofreturnonnetassets | 2.81% | -4.91% | 7.72% | -6.52% |
| Asattheendof2025 | Asattheendof2024 | Increase/decreaseattheendofthisyearcomparedwiththeendoflastyear | Asattheendof2023 |
Totalassets(RMB)
| Totalassets(RMB) | 3,882,782,985.57 | 5,987,780,656.67 | -35.15% | 6,485,312,507.46 |
| Netassetsattributabletoshareholdersofthelistedcompany(RMB) | 3,612,323,196.38 | 3,512,112,493.42 | 2.85% | 3,691,082,484.20 |
ThenetprofitoftheCompanyinthelastthreefiscalyearsbeforeandafterdeductingnon-recurringprofitorlossisnegative,andtheauditreportofthelatestyearshowsthatthegoing-concernabilityoftheCompanyisuncertain
□Yes√No?ThelowestoftheCompany'sauditedtotalprofit,netprofit,andnetprofitattributabletothelistedcompany’sshareholdersafterexceptionalgainsandlossesduringthereportingperiodwasnegative.
□Yes√No?
VII.Differencesbetweenaccountingdataunderdomesticandforeignaccountingstandards
1.DifferencesinnetprofitandnetassetsinthefinancialreportsdisclosedinaccordancewiththeinternationalaccountingstandardsandtheChineseaccountingstandards
□Applicable√Notapplicable?DuringthereportingperiodoftheCompany,therewasnodifferenceinnetprofitsandnetassetsinfinancialreportsdisclosedinaccordancewithinternationalaccountingstandardsandChineseaccountingstandards
2.DifferencesinnetprofitandnetassetsinfinancialreportsdisclosedinaccordancewithboththeinternationalaccountingstandardsandChineseaccountingstandards
□Applicable√Notapplicable?DuringthereportingperiodoftheCompany,therewasnodifferenceinnetprofitsandnetassetsinfinancialreportsdisclosedinaccordancewiththeinternationalaccountingstandardsandChineseaccountingstandardsVIII.Mainfinancialindicatorsbyquarter
Unit:RMB
| Q1 | Q2 | Q3 | Q4 | |
| Operatingrevenue | 330,053,200.67 | 307,313,020.68 | 261,486,861.10 | 584,019,216.91 |
| Netprofitattributabletoshareholdersofthelistedcompany | 72,421,123.75 | 30,606,522.67 | 42,090,029.10 | -45,161,671.77 |
| Netprofitattributabletoshareholdersoflistedcompaniesafterdeductingnon-recurringprofitorloss | 68,102,809.31 | 26,249,678.66 | 37,588,629.07 | 102,411,807.45 |
| Netcashflowsfromoperatingactivities | -18,784,578.27 | -68,637,663.31 | -4,582,204.79 | -3,314,987.56 |
WhethertheabovefinancialindicatorsortheiraggregatearesignificantlydifferentfromthefinancialindicatorsrelatedtotheCompany'sdisclosedquarterlyandsemi-annualreports
□Yes√No?
IX.Non-recurringprofitorlossitemsandamounts
?√Applicable□Notapplicable
Unit:RMB
Item
| Item | Amountin2025 | Amountin2024 | Amountin2023 | Notes |
| Profitorlossondisposalofnon-currentassets(includingwrite-offofprovisionforassetimpairment) | -151,762,085.94 | 740,874.42 | 9,940,254.23 | |
| Governmentsubsidiesincludedinthecurrentprofitorloss(exceptforthosethatarecloselyrelatedtotheCompany'snormalbusinessoperations,complywithnationalpoliciesandregulations,areenjoyedaccordingtodeterminedstandards,andhaveasustainedimpactontheCompany'sprofitorloss) | 753,298.54 | 440,049.96 | ||
| Gain/Lossonentrustingotherswithinvestmentsorassetmanagement | 16,621,332.22 | 18,461,736.59 | 7,985,840.50 | |
| Reversalofprovisionforimpairmentofaccountsreceivablesubjecttoseparateimpairmenttest | 3,994,030.79 | |||
| Non-operatingrevenueandexpensesotherthantheabove-mentioneditems | 940,511.89 | 2,170,518.43 | 393,461.44 | |
| Less:incometaxeffects | 210,384.02 | 863,081.95 | 5,639,314.23 | |
| Affectedamountofminorityinterests(aftertax) | -13,705.11 | -5,628.01 | -30,421.58 | |
| Total | -134,396,920.74 | 21,268,974.04 | 17,144,744.27 | -- |
Specificcircumstancesofotherprofitorlossitemsthatmeetthedefinitionofnon-recurringprofitorloss:
□Applicable√Notapplicable?TheCompanyhadnospecificprofitorlossitemsthatmeetthedefinitionofnon-recurringprofitorloss.Notesonthedefinitionofthenon-recurringprofitorlossitemslistedinthe"InterpretiveAnnouncementNo.1onInformationDisclosureofCompaniesIssuingSecuritiestothePublic-Non-recurringProfitorLoss"asrecurringprofitorlossitems?
√Applicable□Notapplicable
| Item | Amountinvolved(RMB) | Reasons |
| Refundofservicefeeforwithholdingindividualincometax | 31,652.46 | Continuouslyoccurringfromyeartoyear,notoccasional,recognizedasrecurringgainsandlosses |
SectionIIIManagement'sDiscussionandAnalysis
I.MainbusinessengagedinbytheCompanyduringthereportingperiod
TheCompanyshallcomplywiththedisclosurerequirementsfortherealestateindustryassetoutintheGuidelinesforSelf-RegulationofListedCompaniesofShenzhenStockExchangeNo.3-IndustryInformationDisclosure
TheCompanyfocusesonthedevelopmentofresidentialproperties.ItsprojectsforsalearemainlylocatedinShenzhenandShantou,includingSFCuiLinYuaninShenzhenandTianyueBayinShantou.TheCompanyisspecialisedinresidentialrealestatedevelopment,withon-saleprojectsmainlydistributedinShenzhenandShantou.TheseincludeCuilinyuaninShenzhenandTianyuewaninShantou.
Newlandreserveprojects
Landparcelorprojectname
| Landparcelorprojectname | Location | Landplanningpurpose | Landarea(m<sup>2</sup>) | Capacitybuildingarea(m<sup>2</sup>) | LandAcquisitionMethod | Equityratio | Totallandprice(RMB10,000) | Equityconsideration(RMB10,000) |
CumulativeLandReserve
| Project/Areaname | Totalfloorarea(10,000m<sup>2</sup>) | Totalconstructionarea(10,000m<sup>2</sup>) | Remainingdevelopablefloorarea(10,000m<sup>2</sup>) |
| ShantouXinfengBuilding | 0.59 | 2.66 | 2.66 |
| Total | 0.59 | 2.66 | 2.66 |
Developmentofmainprojects
| City/Region | Project | Location | Projectformat | Equityratio | Commencementtime | Developmentprogress | Scheduleofcompletion | Landarea(m<sup>2</sup>) | Plannedcapacitybuildingarea(m<sup>2</sup>) | Completedareaofthecurrentperiod(m<sup>2</sup>) | Cumulativecompletedarea(m<sup>2</sup>) | Estimatedtotalinvestmentamount(RMB10,000) | Totalaccumulatedinvestmentamount(RMB10,000) |
Salesofmainprojects
| City/Region | Project | Location | Projectformat | Equityratio | Capacitybuildingarea | Salablearea(m<sup>2</sup>) | Cumulativepre-sale(sales)area(m<sup>2</sup>) | Thecurrentperiodpre-sale(sales)area(m2) | Amountofpre-sale(sale)inthecurrentperiod(RMB10,000) | Cumulativesettlementarea(m<sup>2</sup>) | Settlementareainthecurrentperiod(m<sup>2</sup>) | Settlementamountinthecurrentperiod(RMB10,000) |
| Shenzhen | Cuilinyuan | LonggangDistrict | Readyforsale | 100.00% | 60111 | 56137 | 54393.38 | 0 | 0 | 54393.38 | 0 | 0 |
| Shantou | TianyuewanPhaseI | ChaoyangDistrict | Readyforsale | 100.00% | 153470 | 160372 | 122486.86 | 1806.32 | 1,012.4 | 121646.61 | 2232.21 | 823.41 |
| Shantou | TianyuewanPhaseII | ChaoyangDistrict | Readyforsale | 100.00% | 127770 | 137059 | 50858.58 | 8854.16 | 5,159.3 | 48537.71 | 6802.53 | 3,371.83 |
| Shenzhen | Guangmingli | Guangmingarea | Readyforsale | 100.00% | 53605 | 51975 | 36041.35 | 383.86 | 1,256 | 35742.02 | 31138.84 | 127,733.7 |
Leasingofmainprojects
| Project | Location | Projectformat | Equityratio | Rentablearea(m<sup>2</sup>) | Accumulatedleasedarea(m<sup>2</sup>) | Averageoccupancyrate |
| RealEstateMansion | Shenzhen | Commercial | 100.00% | 3413.88 | 3413.88 | 100.00% |
NorthTowerofGuoshangMansion
| NorthTowerofGuoshangMansion | Shenzhen | Commercial | 100.00% | 4819.71 | 4819.71 | 100.00% |
| PetrelBuilding | Shenzhen | Commercial | 100.00% | 22475.47 | 22475.47 | 100.00% |
| SPGPlaza | Shenzhen | Officebuilding | 100.00% | 58382.15 | 26811.48 | 45.92% |
| PodiumofSPGPlaza | Shenzhen | Commercial | 100.00% | 20377.02 | 18469.49 | 90.64% |
| WenjinGarden | Shenzhen | Commercial | 100.00% | 3531.6 | 3531.6 | 100.00% |
Level-Ilanddevelopment
□Applicable√Notapplicable?Financingapproach
| Financingapproach | Financingbalanceattheendoftheperiod(RMB10,000) | Financingcostrange/averagefinancingcost(RMB10,000) | Termstructure | |||
| Within1year | 1-2years | 2-3years | Over3years | |||
| Others | 737.991 | 1.2%-2.4% | 737.99 | |||
| Total | 737.99 | 737.99 | ||||
Note:1.Othersareborrowingsfromaccountsreceivablefactoring.DevelopmentstrategyandbusinessplanforthenextyearPleasereferto“Prospects”inthispartoftheReport.Guaranteetobuyersofcommercialhousingforbankmortgage?
√Applicable□Notapplicable
| Guaranteedunit | Financialinstitutionsforloans | Guaranteedborrowingamount(RMB10,000) | Maturitydateofguarantee | Remark |
| Homebuyers | ChinaConstructionBank | 38.85 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | Shanglinyuan |
| Homebuyers | ChinaConstructionBank,AgriculturalBankofChina | 151.43 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | Cuilinyuan |
| Homebuyers | ChinaConstructionBank | 631.55 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | ChuanqiDonghuMingyuan |
| Homebuyers | IndustrialandCommercialBankofChina,BankofChina,PostalSavingsBank | 1,787.98 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | Tianyuewan |
| Homebuyers | IndustrialandCommercialBankofChina,HuaxiaBank,RuralCommercialBank,AgriculturalBankofChina,PostalSavingsBankofChina,ChinaMerchantsBank,BankofChina | 15,557.88 | Untilthepropertyownershipcertificateisregisteredascollateralandhandedovertobankforkeeping | Guangmingli |
| Sub-total | 18,167.69 |
Jointinvestmentsbydirectorsandseniormanagementandthelistedcompany(applicableforsuch
investmentswherethedirectorsandseniormanagementarethemajorsourceofinvestment):
?
√Applicable□Notapplicable
Project
| Project | Typeofinvestmententity | Investmentamount(RMB) | Proportionofinvestmentamount | Peakratioofprojectfunds | Accumulatedincome(RMB) | Exitstatus | Matchingofactualinvestmentamountandamountofincomedistribution |
| LinxinyuanProject | Directors,supervisors,andseniormanagementoftheCompany | 0.00 | 0.00% | 0.00% | 0.00 | Theco-investmentinthisprojectwasterminatedinJune2025,andtheco-investmentfundswerefullyreturned. | Notapplicable |
II.IndustryOverviewfortheReportingPeriod
TheCompanyshallcomplywiththedisclosurerequirementsfortherealestateindustryassetoutintheGuidelinesforSelf-RegulationofListedCompaniesofShenzhenStockExchangeNo.3-IndustryInformationDisclosure
Facingtheprofoundandcomplexchangesinbothdomesticandinternationalsituationsin2025,theCPCCentralCommitteewithComradeXiJinpingatitscorehassteeredthecourseandtakenchargeoftheoverallsituation.Ithascoordinatedbothdomesticandinternationalimperatives,balancedthedevelopmentandsecurity,adheredtothegeneralprincipleofseekingprogresswhilemaintainingstability,implementedmoreproactiveandeffectivemacroeconomicpolicies,deepenedthedevelopmentofaunifiednationalmarket,andpropelledChina'seconomyforwardagainstheadwindstowardnewandhigher-qualitydevelopment.Intheindustry,itisexplicitlyproposedintherecommendationsofthe15thFive-YearPlantoconstruct"goodhouses"thataresafe,comfortable,greenandsmart.ItisfurtherclarifiedontheCentralEconomicWorkConferenceheldinDecember2025toorderlypromotetheconstructionof"goodhouses,"markingashiftintheindustry'sdevelopmentlogicfrom"havingaplacetolive"to"livingwell."
III.AnalysisofcorecompetitivenessAstheearliestrealestatedeveloperfoundedintheShenzhenSpecialEconomicZone,theCompanyhelpedbuildtheearlycity,andhascreatedanumberof"firstplaces"inthehistoryofrealestatedevelopmentinChina.Forexample,thefirsttousethepaidstate-ownedland,thefirsttointroducetheforeigninvestmentforthecooperativelanddevelopment,thefirsttoraisedevelopmentfundsbymeansofpre-saleofbuildings,thefirsttocarryoutpublicbiddingforconstructionprojectsinaccordancewithinternationalpractices,thefirsttosetupapropertymanagementcompanytothebuildingsandresidencesdevelopedinanall-roundedmanner,aswellaswinningthebidinthenewChina’sfirstauctionoflanduserightsheldintheShenzhenSpecialEconomicZone.Aftermorethan40yearsofdevelopment,theCompanyhasgrownintoabusinessgroupwithrealestatedevelopmentandoperationasitsmainbusiness,integratingengineeringandconstruction,projectsupervision,assetmanagementandotherdiversifiedoperations.Inthefuture,theCompanywillactivelycultivateandpromoteacorporatecultureofcompliance,integrityandexcellence.Itwillremaincommittedtogivingbacktosocietywithhigh-qualityproductsandbuildingitsreputationthroughquality,strivingtobecomearespectedandtrustworthylistedcompany.
Duringthereportingperiod,theCompanyreceivedseveralawards,includingthe"Top20GreaterBayAreaListedCompaniesforGreenGovernance2025,"the"2025ListedCompanyESGValueCommunicationAward,"andthe"Top20A-shareListedCompaniesforESGPerformanceinRealEstateIndustry2025."TheSPGPlazaprojectwasawardedthe"2024OutstandingLeasingProjectAward".
IV.Analysisofprimarybusiness
1.OverviewTheyear2025isthefinalyearofthe14thFive-YearPlanandacrucialyearfortheCompanytoovercomechallengesandforgeahead.Facingacomplexandchallenginginternalandexternalenvironment,theCompanyhasfocusedonitscoretasks,intensifieditsefforts,andtakenconcreteactions,topromoteasteadyandimprovingtrendinitsdevelopmentwithenhancedquality.Lookingbackontheyear,theCompanyhasfocusedonandmadesolidprogressinthefollowingkeyareas:
(I)Achievinggoodperformanceinthecorebusinesswithtargetedandjointefforts.i.MakingeveryeffortformarketingTheGuangmingliprojecthasachieved100%clearanceofthehousingresourceapprovedbythegovernmentforsale,andthehandoverprocesshasbeensuccessfullycompleted.ThetotalsalesareaofShantouTianyuewanProjectincreasedby56%year-on-year,withsalesrevenuegrowingby63%year-on-year.ii.Focusingonimprovingthequalityandefficiencyofourpropertyoperations.Asoftheendof2025,theconsolidatedaverageoccupancyrateoftheGroup'sself-ownedpropertiesreached90.9%.TherenovationoftherooftophelipadatSPGPlazawassuccessfullycompleted,andthusSPGPlazawasgrantedasthe"Low-AltitudeEconomyIndustrialBuilding"bytheGovernmentofLuohuDistrict.iii.Fullytappingtheoperationalpotentialofoursubsidiaries.PetrelHotelsurpasseditsannualperformancetargetsforbothoperatingrevenueandtotalprofit.ZhentongEngineeringmadesubstantialbreakthroughsinmarketexpansionwithinthesystem.TheShantouBranchachieveda100%rentcollectionrateforZhongshanEastMarket.HuazhanConstructionSupervisionundertookthreeexternalsupervisionprojects.ChuanqiRealEstateDevelopmentcompletedthesetupofitsorganizationalstructureandbusinessprocesses,officiallytransitioningtospecializedcommercialoperationandmanagement.(II)Achievingpositiveresultsinriskpreventionandresolutionbysecuringthebaselineandconcentratingontacklingtoughissues.First,weprudentlymitigatedtheprojectrisks.WewonfavorablejudgmentsincasessuchastheRMB344millionloancontractdisputeinvolvingJianbangCompany.ThedeclarationofcreditorclaimsforthebankruptcyliquidationofJianbangCompanyisprogressedsmoothly.Second,weeffectivelypreventedandcontrolledthesafetyrisks.Wethoroughlyadvancedthe"Three-YearActionPlanforAddressingtheRootCausesofWorkplaceSafetyIssues,"with91safetyinspectionsconducted,373safetyhazardsidentified,anda100%rectificationrateachievedthroughouttheyear.Third,weproperlyhandledthestability-relatedrisks.WeformulatedspecialworkplanstoproperlyhandlethematterssuchasthehandoveroftheSPGGuangmingliProject,outstandingpaymentstosuppliersofSPGLixinyuanProject,andemployeeco-investment,ensuringnomajorpetitioningorpublicopinionincidentsoccurredthroughouttheyear.(III)Strengtheningfoundationsandfocusingcontroltoachievesignificantimprovementsincapabilities.First,ourgovernancesystemwasfurtherimproved.Weoptimizedtheorganizationalstructureandthelistofpowersandresponsibilitiesoftheheadquarterstofurtherclarifythemanagementauthoritiesandresponsibilities.Wecontinuedtooptimizeandadjustoursystemofrulesandregulations,revisingorestablishing102policiesthroughouttheyear.Second,ourmanagementsupportbecamemorerobust.Weorganizedthespecialtrainingprograms,suchas"TrainingforManagementandReserveTalents"and"IntelligentAIApplications";wedeepenedthedevelopmentofdatabaseon"GoodHouse"informationandhousetypes,andcompiledthe"LeasingOperationManual"toenhancetheemployees'professionalperformance
capabilities.Westrengthenedthecentralizedfundmanagementtoensurethestandardizedandefficientuseoffunds.Third,theefficiencyofourcorporatemanagementbecamemoreprominent.Thedisposalworkofinefficient/ineffectiveassetsandnon-core/non-dominantbusinesseswasadvancedcontinuously,withprogressmadeinthedivestmentofShenzhenZhentongNewElectromechanicalIndustrialDevelopmentCo.,Ltd.andXinfengRealEstateDevelopmentandConstruction(Wuhan)Co.,Ltd.(IV)Raisingawarenessandfocusingonplanningtopromotecontinuousexplorationandpromotionoffuturedevelopment.First,westrengthenedthestrategiccoordinationandorganizationalsupport.Weestablishedadedicatedtaskforcetoscientificallydefinethetaskdivisionsandclearlyassigntheprimaryresponsibilities.Second,wedeepenedtheresearchonfuturedevelopmentpathsandprojectreserves.Wecloselytrackedthelatestregulatoryrulesandcapitalmarkettrends,deepenedthepolicyinterpretationandforward-lookinganalysis,andstrengthenedthecommunicationwithcontrollingshareholdersandprofessionalinstitutionstobuildaregularcollaborativemechanismandexpandthehigh-qualityprojectresources.(V)Theguidingandorientingroleismoreprominentwithpartybuildingasguidanceandintegratedefforts.First,westrengthenedthepoliticalbuildingtoearnestlyfulfillourresponsibilitiesandmission.WemadesolidprogressinthoroughlyimplementingthecentralPartyleadership'seight-pointdecisiononimprovingworkconduct,organizing132timesofspecialsubjectlearningthroughouttheyear.Second,wedeepenedtheintegrationofPartybuildingandbusinessoperations,focusingonmutualpromotiontoenhanceefficiency.Wedynamicallyoptimizedthelistof"threemajorandonelarge"decision-makingmatters.TheGroup'sPartyCommitteereviewed227majorbusinessandmanagementmattersthroughouttheyear,effectivelyleveragingthepoliticalandorganizationalfunctionsofthePartyorganization.Third,westrictlygovernedtheParty,resolutelyenforcedthedisciplineandpromotedanewtrendofconduct.WeconsolidatedtheprimaryandsupervisoryresponsibilitiesforexercisingfullandstrictgovernanceovertheParty,andsignedtheresponsibilitylettersforPartyconductandcleangovernanceatalllevels.Weinnovativelypromotedtheintegratedmechanismofensuringthatofficials"darenot,cannot,anddonotwanttobecorrupt,"with26remindertalksconducted.Wecreatedtheculturebrandof"CleanandVirtuousSPG",launchingtheoriginalculturalworkssuchasthemedmicro-videosandsitcoms,leadingtoacontinuousimprovementinthepoliticalecosystem.
2.Revenueandcost
(1)Compositionofoperatingrevenue
Unit:RMB
2025
| 2025 | Year2024 | YoYchange | |||
| Amount | Percentageofoperatingrevenue | Amount | Percentageofoperatingrevenue | ||
| Totaloperatingrevenue | 1,482,872,299.36 | 100% | 407,022,191.44 | 100% | 264.32% |
| Byindustry | |||||
| Realestate | 1,324,656,290.59 | 89.33% | 162,523,053.49 | 39.93% | 715.06% |
| Engineeringconstruction | 81,299,490.77 | 5.48% | 160,327,744.72 | 39.39% | -49.29% |
| Propertymanagement | 3,289,025.70 | 0.22% | 3,644,981.08 | 0.90% | -9.77% |
| Rentalandothers | 73,627,492.30 | 4.97% | 80,526,412.15 | 19.78% | -8.57% |
| Byproduct | |||||
| Residence | 1,323,692,839.30 | 89.27% | 142,671,853.48 | 35.05% | 827.79% |
Shopsandparkinglots
| Shopsandparkinglots | 963,451.29 | 0.06% | 19,851,200.01 | 4.88% | -95.15% |
| Others | 158,216,008.77 | 10.67% | 244,499,137.95 | 60.07% | -35.29% |
| Byregion | |||||
| GuangdongProvince | 1,482,174,330.27 | 99.95% | 406,326,508.54 | 99.83% | 264.77% |
| Overseas | 697,969.09 | 0.05% | 695,682.90 | 0.17% | 0.33% |
| Subsalesmodel | |||||
| Mainbusiness | 1,475,508,650.42 | 99.50% | 399,806,208.89 | 98.23% | 269.06% |
| Others | 7,363,648.94 | 0.50% | 7,215,982.55 | 1.77% | 2.05% |
(2)Industry,product,regionandsalesmodelaccountingformorethan10%ofthecompany'soperatingrevenueoroperatingprofit?
√Applicable□Notapplicable
Unit:RMB
| Operatingrevenue | Operatingcosts | Grossmargin | YoYchangeinoperatingrevenue | YoYchangeinoperatingcosts | YoYchangeingrossmargin | |
| Byindustry | ||||||
| Realestate | 1,324,656,290.59 | 937,154,626.27 | 29.25% | 715.06% | 637.42% | 34.17% |
| Engineeringconstruction | 81,299,490.77 | 82,326,326.57 | -1.26% | -49.29% | -46.66% | -133.78% |
| Rentalandothers | 73,627,492.30 | 47,859,287.75 | 35.00% | -8.57% | 3.34% | -17.63% |
| Byproduct | ||||||
| Residence | 1,323,692,839.30 | 936,338,669.36 | 29.26% | 827.79% | 696.65% | 66.06% |
| Byregion | ||||||
| GuangdongProvince | 1,482,174,330.27 | 1,067,340,240.59 | 27.99% | 264.77% | 221.84% | 52.29% |
| Subsalesmodel | ||||||
UnderthecircumstancesthatthecalculationmethodoftheCompany'smainbusinessdataisadjustedduringthereportingperiod,theCompany'smainbusinessdataforthelatestperiodisadjustedaccordingtothecalculationmethodattheendofthereportingperiod
□Applicable√Notapplicable?
(3)Whetherthecompany'sphysicalsalesrevenueisgreaterthantherevenueoflaborservices?√Yes□No
| Industryclassification | Item | Unit | 2025 | Year2024 | YoYchange |
| Realestatedevelopment | Salesvolume | RMB'0,000 | 7,649.70 | 22,139.68 | -65.45% |
| Productionvolume | RMB'0,000 | 647.34 | 22,206.96 | -97.08% | |
| Inventory | RMB'0,000 | 115,387.58 | 440,320.07 | -73.79% |
ReasonsfortheYoYchangeofmorethan30%inrelevantdata?√Applicable□Notapplicable
In2025,theCompany'srealestatesalesvolumeandproductionvolumebothdecreasedcomparedtothepreviousyear.Theinventorydecreasedyear-on-year,mainlyduetothesalescarry-overcompletedforSPGGuangmingliProjectin2025andtheexclusionofGuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd.thatwastakenoverbyabankruptcyadministratorforbankruptcyandliquidationonNovember30,2025.
(4)PerformanceofmajorsalescontractsandmajorprocurementcontractssignedbytheCompanyasofthereportingperiod
□Applicable√Notapplicable?
(5)CompositionofoperatingcostsIndustryclassificationIndustryclassification
Unit:RMB
Industryclassification
| Industryclassification | Item | 2025 | Year2024 | YoYchange | ||
| Amount | Proportioninoperatingcosts | Amount | Proportioninoperatingcosts | |||
| Realestate | 937,154,626.27 | 87.60% | 127,086,267.87 | 38.24% | 637.42% | |
| Engineeringconstruction | 82,326,326.57 | 7.70% | 154,348,805.43 | 46.45% | -46.66% | |
| Propertymanagement | 2,472,204.15 | 0.23% | 2,406,037.36 | 0.72% | 2.75% | |
| Rentalandothers | 47,859,287.75 | 4.47% | 48,484,539.64 | 14.59% | -1.29% | |
NotesThecompletionofsalescarry-overforSPGGuangmingliProjectin2025ledtoayear-on-yearincreaseinthecostofrealestatesales;affectedbythemarketenvironment,theconstructionworkloaddecreasedyear-on-year.
(6)Whethertherewasanychangeintheconsolidationscopeduringthereportingperiod?
√Yes□NoFordetailsonchangesinthescopeofconsolidationduringthereportingperiod,pleasesee"SectionVIIIFinancialStatements"。
(7)InformationaboutsignificantchangesoradjustmentsintheCompany'sbusiness,productsorservicesduringthereportingperiod
□Applicable√Notapplicable?
(8)MainsalescustomersandsuppliersMainsalescustomersoftheCompany
| Totalsalesamountoftopfivecustomers(RMB) | 48,459,602.74 |
| Ratiooftop5customers'salestototalannualsales | 3.27% |
| Ratioofrelated-partysalesamongtop5customerstototalannualsales | 0.00% |
InformationontheCompany'stop5customers
| No. | Customername | Salesamount(RMB) | Ratiointotalannualsalesamount |
| 1 | LegalPersonI | 23,341,087.14 | 1.57% |
| 2 | LegalPersonII | 8,224,927.22 | 0.55% |
| 3 | LegalPersonIII | 6,245,043.43 | 0.42% |
| 4 | NaturalPersonI | 5,325,874.31 | 0.36% |
| 5 | NaturalPersonII | 5,322,670.64 | 0.36% |
| Total | -- | 48,459,602.74 | 3.27% |
Otherinformationofmaincustomers
□Applicable√Notapplicable?MainsuppliersoftheCompany
| Totalpurchaseamountoftopfivesuppliers(RMB) | 37,511,053.77 |
| Ratiooftotalpurchaseamountofthetopfivesuppliersinthetotalannualpurchaseamount | 23.55% |
| Ratioofrelated-partypurchasesamongtop5supplierstototalannualpurchases | 0.00% |
InformationontheCompany'stop5suppliers
| No. | Suppliername | Purchaseamount(RMB) | Ratiointheannualpurchaseamount |
| 1 | LegalPersonI | 12,783,347.35 | 8.03% |
| 2 | LegalPersonII | 7,636,875.15 | 4.80% |
| 3 | LegalPersonIII | 6,506,982.53 | 4.09% |
| 4 | LegalPersonIV | 5,497,060.00 | 3.45% |
| 5 | LegalPersonV | 5,086,788.74 | 3.19% |
| Total | -- | 37,511,053.77 | 23.55% |
Otherinformationofmainsuppliers
□Applicable√Notapplicable?Duringthereportingperiod,theCompany'stradingbusinessrevenueaccountedformorethan10%ofitsoperatingrevenue
□Applicable√Notapplicable?
3.Costs
Unit:RMB
| 2025 | Year2024 | YoYchange | Explanationofsignificantchanges | |
| Sellinganddistributionexpenses | 20,775,223.41 | 13,164,672.93 | 57.81% | Mainlyduetoanincreaseinreferralagencyfeesandcommissions. |
| G&Aexpenses | 72,505,249.03 | 70,118,532.01 | 3.40% | |
| Financialexpenses | -1,220,135.02 | -5,502,747.12 | 77.83% | Mainlyduetoadecreaseintheaveragebalanceofbankdepositsandadecreaseindepositinterestincomecomparedtothesameperiodlastyear. |
| R&Dexpenses | 0.00 | 0.00 |
4.R&Dinvestment
□Applicable√Notapplicable?
5.Cashflows
Unit:RMB
Item
| Item | 2025 | Year2024 | YoYchange |
| Sub-totalofcashinflowsfromoperatingactivities | 268,464,376.68 | 485,135,222.14 | -44.66% |
| Sub-totalofcashoutflowsfromoperatingactivities | 363,783,810.61 | 612,539,171.93 | -40.61% |
| Netcashflowsfromoperatingactivities | -95,319,433.93 | -127,403,949.79 | 25.18% |
| Sub-totalofcashinflowsfrominvestingactivities | 1,115,186,529.17 | 1,866,393.80 | 59,650.87% |
| Sub-totalofcashoutflowsfrominvestingactivities | 1,161,905,620.00 | 91,547,315.83 | 1,169.19% |
| Netcashflowsfromtheinvestingactivities | -46,719,090.83 | -89,680,922.03 | 47.91% |
| Sub-totalofcashinflowsfromfinancingactivities | 50,000.00 | 1,563,000.00 | -96.80% |
| Sub-totalofcashoutflowsfromfinancingactivities | 99,922,535.86 | 122,813,684.41 | -18.64% |
| Netcashflowsfromfinancingactivities | -99,872,535.86 | -121,250,684.41 | 17.63% |
| Netincreaseincashandcashequivalents | -242,018,333.57 | -338,236,158.91 | 28.45% |
DescriptionofmaininfluencingfactorsofsignificantYoYchangesinrelevantdata?√Applicable□NotapplicableCashinflowfromoperatingactivitiesdecreasedyearonyearmainlyduetothedecreaseinrealestatesalesvolumeandengineeringconstructionvolume.Cashusedinoperatingactivitiesdecreasedyearonyearprimarilydrivenbythedecreaseddevelopmentandconstructionofrealestateprojects.Netcashflowfrominvestingactivitiesincreasedyear-on-yearmainlydrivenbydecreasedpurchaseoffinancialproducts.Cashinflowfromfinancingactivitiesdecreasedyear-on-yearmainlydrivenbydecreasednewbankborrowingraisedthisperiod.Cashoutflowfromfinancingactivitiesincreasedyear-on-yearmainlydrivenbyrepayingbankborrowingsinthisperiodExplanationofthereasonsforthesignificantdifferencebetweenthenetcashflowgeneratedfromtheoperatingactivitiesoftheCompanyandthenetprofitofthecurrentyearduringthereportingperiod?
√Applicable□NotapplicableThereisabigdifferencebetweenthenetoperatingcashflowandthenetprofitfortheyear,primarilyduetothelongtimespanbetweenpropertydevelopment,salesandrevenuerecognition.
V.Analysisofnon-primarybusiness
□Applicable√Notapplicable?
VI.Analysisofassetsandliabilities
1.Majorchangesinassetcomposition
Unit:RMB
| Asattheendof2025 | Early2025 | Increase/decreaseinpercentage | Explanationofsignificantchanges | ||
| Amount | Ratiooftotalassets | Amount | Ratiooftotalassets | ||
Monetaryfunds
| Monetaryfunds | 284,686,525.04 | 7.33% | 529,242,725.36 | 8.84% | -1.51% | Mainlyduetothepurchaseofmoneymarketfunds,repaymentofbankloans,andpaymentoftaxesduringtheyear. |
| Accountsreceivable | 44,898,083.74 | 1.16% | 56,672,795.52 | 0.95% | 0.21% | |
| Contractassets | 29,035,256.28 | 0.75% | 30,888,723.09 | 0.52% | 0.23% | |
| Inventories | 1,099,359,619.25 | 28.31% | 3,636,840,229.34 | 60.74% | -32.43% | Mainlydrivenbythecarry-overofrealestaterevenue. |
| Investmentproperties | 522,634,659.17 | 13.46% | 515,925,116.54 | 8.62% | 4.84% | |
| Long-termequityinvestments | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Fixedassets | 14,949,900.45 | 0.39% | 17,489,207.57 | 0.29% | 0.10% | |
| Constructioninprogress | 571,822.67 | 0.01% | 0.00 | 0.00% | 0.01% | |
| Right-of-useassets | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Short-termborrowings | 50,000.00 | 0.00% | 1,563,000.00 | 0.03% | -0.03% | |
| Contractliabilities | 28,400,659.20 | 0.73% | 1,298,146,232.35 | 21.68% | -20.95% | Mainlydrivenbytherevenuefromthetransferofadvancedsalesproceedsfrompropertysales. |
| Long-termborrowings | 0.00 | 0.00% | 62,273,677.82 | 1.04% | -1.04% | Mainlydrivenbyrepayingbankborrowingsinthisperiod. |
| Leaseliabilities | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Financialassetsheldfortrading | 1,050,256,058.41 | 27.05% | 987,801,938.51 | 16.50% | 10.55% | Mainlydrivenbythepurchaseofmoneymarketfunds. |
| Accountspayable | 171,738,333.04 | 4.42% | 464,488,982.30 | 7.76% | -3.34% | Mainlydrivenbythedeconsolidationoftheholdingsubsidiaryduetobankruptcyandliquidation,ofwhichtheaccountspayablewerenolonger |
includedinthescopeofconsolidation.
| includedinthescopeofconsolidation. | ||||||
| Taxespayable | 26,922,082.58 | 0.69% | 27,554,810.01 | 0.46% | 0.23% | |
| Otherpayables | 144,280,409.16 | 3.72% | 561,016,653.17 | 9.37% | -5.65% | Mainlydrivenbythedeconsolidationoftheholdingsubsidiaryduetobankruptcyandliquidation,ofwhichtheotherrelatedpayableswerenolongerincludedinthescopeofconsolidation. |
| Otherreceivables | 747,900,491.52 | 19.26% | 7,438,040.83 | 0.12% | 19.14% | Mainlydrivenbythedeconsolidationoftheholdingsubsidiaryduetobankruptcyandliquidation,ofwhichthetransactionswithrelatedpartiesattheconsolidationlevelwerenolongeroffset |
Highproportionofoverseasassets
□Applicable√Notapplicable?
2.Assetsandliabilitiesmeasuredatfairvalue?
√Applicable□Notapplicable
Unit:RMB
| Item | Beginningbalance | Profitorlossfromchangesinfairvalueinthecurrentperiod | Cumulativechangesinfairvalueincludedinequity | Impairmentprovisioninthecurrentperiod | Amountpurchasedinthecurrentperiod | Amountsoldinthecurrentperiod | Otherchanges | Endingbalance |
| Financialassets | ||||||||
| 1.Financialassetsheldfortrading(excludingderivativefinancialassets) | 987,801,938.51 | 16,621,332.22 | 1,160,000,000.00 | 1,114,167,212.32 | 1,050,256,058.41 | |||
| 4.Otherequityinstrumentinvestments | 14,697,341.18 | -125,829.37 | 14,571,511.81 | |||||
| Totalofthe | 1,002,499,2 | 16,495,502. | 1,160,000,0 | 1,114,167,2 | 1,064,827,5 | |||
above
| above | 79.69 | 85 | 00.00 | 12.32 | 70.22 | ||
| Financialliabilities | 0.00 | 0.00 |
OtherchangesWhetherthereweresignificantchangesinthemeasurementattributesoftheCompany'smajorassetsduringthereportingperiod
□Yes√No?
3.Restrictionsonassetrightsasoftheendofthereportingperiod
(1)Restrictedassetsattheendoftheperiod
Unit:RMB
| Item | Endingbookbalance | Closingbookvalue | Restrictedtype | Reasonforrestriction |
| Monetaryfunds | 5,674,439.78 | 5,674,439.78 | Detain | ProjectofpublicfacilitiesinsideandsurroundingtheurbanrenewalprojectofLonggangDistrict,Shenzhen-constructionfunds |
| Monetaryfunds | 50,154.19 | 50,154.19 | Detain | Constructiondeposit |
| Monetaryfunds | 70,010.20 | 70,010.20 | Detain | Stoppayments,suspendaccounts |
| Accountsreceivable | 7,379,890.15 | 7,158,493.45 | Pledged | Putinpledgeforshort-termborrowings |
| Total | 13,174,494.32 | 12,953,097.62 |
(2)Restrictedassetsatthebeginningoftheperiod
Unit:RMB
| Item | Beginningbookbalance | Openingbookvalue | Restrictedtype | Reasonforrestriction |
| Monetaryfunds | 5,817,217.78 | 5,817,217.78 | Detain | ProjectofpublicfacilitiesinsideandsurroundingtheurbanrenewalprojectofLonggangDistrict,Shenzhen-constructionfunds;landreclamationcostsofGuangmingliProject |
| Monetaryfunds | 2,306,548.48 | 2,306,548.48 | Frozen | Legitigationfreeze |
| Monetaryfunds | 50,155.58 | 50,155.58 | Detain | Constructiondeposit |
| Monetaryfunds | 158,549.08 | 158,549.08 | Detain | Stoppayments,suspendaccounts |
| Accountsreceivable | 4,918,250.30 | 4,770,702.79 | Pledged | Putinpledgeforshort-termborrowings |
| Inventories | 234,599,800.76 | 161,509,611.70 | Litigationpreservation | Supplierlitigationpreservation |
| Investmentproperties | 137,329,055.83 | 38,505,029.10 | Mortgage | Loanmortgage |
Total
| Total | 385,179,577.81 | 213,117,814.51 |
VII.Analysisofinvestmentstatus
1.Overallsituation
?√Applicable□Notapplicable
| AmountofReportingPeriod(RMB) | Amountofthesameperiodoflastyear(RMB) | Change(%) |
| 25,060,000.00 | 284,195,236.43 | -91.18% |
2.Majorequityinvestmentsacquiredduringthereportingperiod
□Applicable√Notapplicable?
3.Majornon-equityinvestmentsinprogressduringthereportingperiod
□Applicable√Notapplicable?
4.Investmentinthefinancialassets
(1)Securitiesinvestment
□Applicable√Notapplicable?TheCompanyhadnosecuritiesinvestmentduringthereportingperiod.
(2)Derivativeinvestment
□Applicable√Notapplicable?TheCompanyhadnoderivativeinvestmentduringthereportingperiod.VIII.Salesofmajorassetsandequities
1.Salesofmajorassets
□Applicable√Notapplicable?TheCompanydidnotsellmajorassetsduringthereportingperiod.
2.Saleofmajorequity
□Applicable√Notapplicable?IX.Analysisofmajorholdingandparticipatingcompanies?√Applicable□NotapplicableMajorsubsidiariesandparticipatingcompanieswithanimpactof10%ormoreontheCompany'snetprofit
Unit:RMB
| Companyname | Companytype | Mainbusiness | Registeredcapital | Totalassets | Netassets | Operatingrevenue | Operatingprofit | Netprofit |
| ShenzhenShenfangChuanqiRealEstateDevelopmentCo.,Ltd. | Subsidiaries | Realestatedevelopment | 30000000 | 1,664,867,774.67 | 1,254,991,892.44 | 1,277,337,034.84 | 342,666,494.02 | 257,063,506.72 |
| ShenzhenPropertiesGroupLonggangDevelopmentCo.,Ltd. | Subsidiaries | Realestatedevelopment | 30000000 | 94,092,259.97 | 64,330,329.67 | 2,134,413.54 | -125,690.81 | 608,978.96 |
ShantouHualinRealEstateDevelopmentCo.,Ltd.
| ShantouHualinRealEstateDevelopmentCo.,Ltd. | Subsidiaries | Realestatedevelopment | 91226120.44 | 104,618,357.01 | 52,388,495.44 | 382,221.71 | -512,394.53 | 12,319,773.20 |
| ShantouHuafengRealEstateDevelopmentCo.,Ltd. | Subsidiaries | Realestatedevelopment | 80000000 | 703,978,834.31 | -52,825,483.96 | 42,409,792.23 | -5,266,936.92 | -5,266,934.95 |
| GreatWallRealEstateCo.,Ltd.intheUnitedStates | Subsidiaries | Realestatedevelopment | 2051146 | 19,946,289.06 | -91,799,069.07 | 697,969.09 | -328,980.98 | -328,980.98 |
| ShenzhenZhentongEngineeringCo.,Ltd. | Subsidiaries | Installationandmaintenance | 10000000 | 94,758,959.89 | 2,871,707.88 | 89,329,264.64 | -10,376,700.29 | -10,376,700.29 |
| ShenzhenPetrelHotelCo.,Ltd. | Subsidiaries | Propertyleasingandmanagement | 30000000 | 56,581,578.88 | 42,248,291.56 | 19,556,350.49 | 1,369,528.56 | 862,910.96 |
| ShenzhenHuazhanConstructionSupervisionCo.,Ltd | Subsidiaries | Supervision | 8000000 | 11,051,237.33 | 10,684,333.61 | 2,483,707.18 | 49,445.95 | 46,861.94 |
| XinfengEnterpriseCo.,Ltd. | Subsidiaries | Investment,management | 502335 | 332,353,762.54 | -233,575,962.99 | 0.00 | -1,845,359.26 | -1,845,359.26 |
Informationonacquisitionanddisposalofsubsidiariesduringthereportingperiod?√Applicable□Notapplicable
Companyname
| Companyname | Methodsofacquisitionanddisposalofsubsidiariesduringthereportingperiod | Impactonoverallproduction,operationandperformance |
| GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd. | Transferredtotheliquidationteamformanagement | Entrytobankruptcyliquidationprocedures |
Notestomainholdingandparticipatingcompanies
1.InOctober2021,theCompanywonthebidforalandplotinGuangmingDistrictandestablishedtheprojectcompanyShenzhenSPGChuanqiRealEstateDevelopmentCo.,Ltd.toberesponsibleforthedevelopmentandconstructionoftheland.InNovember2024,theCompanycompletedtheacceptanceoftheconstructionproject.In2025,thecarryoverrevenuereachedRMB1,277.337million,accountingfor96.43%revenuefromtheGroup’srealestatesectorand86.14%oftheGroup’soperatingincome.
2.Thesubordinatesubsidiariesengagedinrealestatedevelopmentalsoinclude:ShenzhenSPGLonggangDevelopmentCo.,Ltd.,ShantouSEZWellamFTYBuildingDevelopment,Co.,Ltd.,ShantouHuafengRealEstateDevelopmentCo.,Ltd.TheCuilinyuanprojectdevelopedbyShenzhenSPGLonggangDevelopmentCo.,Ltd.,andJinyedaoandYuejingDongfangdevelopedbyShantouSEZWellamFTYBuildingDevelopment,Co.,Ltd.leftafewamountofremainingbuildingsforsale.ShantouHuafengRealEstateDevelopmentCo.,Ltd.wasresponsibleforthedevelopmentofTianyuewanproject(dividedintoPhaseIandPhaseII).TianyuewanPhaseIwasopenforsaleinOctober2016andcompletedinDecember2019.ThePhaseIIstartedconstructioninNovember2018andwascompletedattheendofJune2021.AsofDecember31,2025,theoverallsalesprogressisrelativelyslowwithanaccumulatedsalesrateofabout76.37%forTianyuewanPhaseIand37.11%forPhaseII.
3.ShenzhenZhentongEngineeringCo.,Ltd.wasengagedinthebusinessofbuildinginstallationandmaintenancewiththe2025operatingrevenuesofRMB89.3293millionandof6.02%totheoperatingrevenuesoftheCompany.
4.The2025netprofitofXinFengEnterpriseCo.,Ltd.wasofRMB-1.8454millionwhichmainlyduetothedepreciationandamortizationofinvestmentproperty.
5.GuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd.wastakenoverbyabankruptcyadministratorforbankruptcyandliquidationonNovember30,2025,andthusitisnolongerincludedinthescopeofconsolidation.X.StructuredentitiescontrolledbytheCompany
□Applicable√Notapplicable?
XI.ProspectsforthefuturedevelopmentoftheCompany
(I)IndustrypatternandtrendCurrently,China'srealestateindustryisinadynamicbottoming-outprocess,withacceleratedintegrationoftheindustrialchainandmarketresourcesincreasinglyconcentratinginleadingenterprises.Theindustry'sdevelopmentlogicisshiftingfrom"havingaplacetolive"to"livingwell,"presentingnewopportunitiesandchallenges.(II)Potentialrisksandcountermeasures
1.MacroeconomicrisksandcountermeasuresCurrently,theexternalenvironmentisconfrontedwithcomplexchallengessuchasfrequentgeopoliticalconflictsandacceleratedanti-globalization,andChina'seconomyhasasolidfoundation,numerousadvantages,strongresilience,andgreatpotential,withthesupportingconditionsandfundamentaltrendoflong-termpositivegrowthunchanged.Therealestateindustryhasagreatercorrelationwiththemacroeconomyandismoreinfluencedbythemacroeconomiccycle.TheCompanywillcontinuepayingcloseattentiontotheinternationalanddomesticmacroeconomicsituationsandproactivelyadjustitsoperationstrategies.
2.IndustrydevelopmentrisksandcountermeasuresAtthisstage,asexistingpoliciescontinuetoshoweffects,newpoliciesareeffectively
implemented,andthecombinedimpactofpoliciesiscontinuouslyreleased,therealestatemarketisinthecriticalstageofstabilizingandhaltingthedeclineamidfluctuations.Nevertheless,forsometimetocome,therealestateindustrywillstillfacemanyrisksandpotentialhiddendangers,includingintensifiedmarketdifferentiationandinsufficientwillingnessofpropertydeveloperstoacquireland,andthemarketcompetitionpatternwillpresentanewsituation.TheCompanywillcloselymonitorindustrypolicies,follownationalstrategicdirection,continuouslyoptimizethebusinessdevelopmentpath,andactivelyexploreinnovativeoperatingmodelstobetteradapttochangesintheexternalenvironment.
3.BusinessoperatingrisksandcountermeasuresAgainstthebackdropofincreasinglyfiercecompetitionintherealestatemarket,theCompanyisfacingchallengessuchasinsufficientreservesofdevelopmentlandresources,difficultiesinsellinginventoryprojects,andalackofsubstantialresultsinnewbusinessexpansion,allofwhichareputtingpressureoncorporateoperationanddevelopment.TheCompanywillcloselymonitormarketdynamicsandindustrypolicytrends,focusonpropertyleasingandsales,theoperationsofitssubsidiaries,andbusinessexpansion,andactivelyseekinnovativemodelsandpathsthatalignwithitsactualdevelopmentneedstoflexiblyrespondtomarketchallengesandexplorebroaderdevelopmentspace.(III)DevelopmentstrategyandbusinessplanIn2026,theprimaryguidingprincipleforSPG'sworkis:toadheretoXiJinpingThoughtonSocialismwithChineseCharacteristicsforaNewEra,thoroughlyimplementthespiritofthe20thCPCNationalCongressanditsplenarysessions,aswellastheCentralEconomicWorkConference,adheretothegeneralprincipleofseekingprogresswhilemaintainingstability,andtakePartybuildingastheguidetocoordinateandadvanceallkeytasks.Throughsolidandeffectivework,wewillensurethefullcompletionofourannualgoalsandtasks,layingasolidfoundationforagoodstarttothe15thFive-YearPlan.
1.Adheretoseekingprogresswhilemaintainingstability,andfocusonimprovingqualityandefficiencytostrengthenourcore.First,optimizethemarketingstrategiesandexpandsaleschannels,toacceleratethereductionofexistingrealestateinventory.Second,efficientlyrevitalizeourownpropertyresources,andenhancethequalityandefficiencyofassetoperations,toprovidestrongsupportfortheCompany'sdevelopment.Third,strengthentheresponsibilityoftheaffiliatedenterprises,stimulatetheirinherentpotentialandmarketcompetitiveness,andgatherapowerfulforceforthedevelopmentoftheCompany.
2.Adheretothestrategicguidance,andstrengthenthetop-leveldesignforoverallplanning.First,scientificallyplantheGroup'sworkforthe15thFive-YearPlanbycloselyfollowingthedirectionofnationalmacroeconomicpoliciesandthereformanddevelopmenttrendsofstate-ownedassetsandstate-ownedenterprises.Second,Unitetheeffortsofallparties,andexplorehigh-qualityinvestmentopportunities,toopenupnewhorizonsfortheCompany'sdevelopment.Third,promotethehigh-standardconstructionofthecharacteristicindustrialplatformofSPGPlazabasedonthedevelopmentfoundationofLuohuDistrict'scharacteristicindustries.
3.Adheretothebottom-linethinking,andstrengthentheriskpreventionandcontroltosolidifyourfoundation.First,resolutelyupholdthebottom-linesafetygoalsbyeffectivelyimplementingtheresponsibilitiesforworkplacesafety,andenhancingtheprecisionofaccidentpreventionandthetimelinessofresponse.Second,focusontacklingthehistoricalrisks,formulatetherectificationplansforeachitem,tostrictlypreventriskspillover.Third,fullyfulfilltheresponsibilitiesforhandlingpubliccomplaintsandmaintainingstability,aswellasforpublicopinionmanagement,andresolutelypreventtheideologicalrisksandmajorsuddeninstabilityincidents.
4.Adheretoleanmanagement,anddeepenreformandinnovationtoenhancetheefficiency.First,strengthenandoptimizethedepartmentsattheheadquarters,promotethesubsidiariestobecomemorerefined,specialized,largerandstrongerintheirrespectivesubdivisionsthroughdifferentiatedapproaches,andatthesametime,improvetheechelonbuildingoftalents.Second,strengthenthecoreofgovernance,deepenESGgovernanceandmarketvaluemanagement,improvecompliancemanagementandinternalcontrolsystems,andenhancefinancialcoordinationandfundmanagement.Third,furtherpromotetherefinedcostmanagement,strictlycontrolallcapitalexpenditures,andstrictlyinvestigateandpunishactsofextravaganceandwaste.
5.AdheretotheguidanceofPartybuilding,andconsolidatethecorestrengthtoenhancethecohesivenessofourCompany.First,comprehensivelystrengthenPartybuilding,consolidatetheresponsibilitysystemforPartybuilding,andpromotetheall-roundprogressandexcellenceofprimaryPartyorganizations.Second,comprehensivelypromotetheconstructionofPartybuildingbrand,deepenthedevelopmentofmodelbranch,strengthentheleadershipofPartybuildingovermassorganizations,andcreateastrongatmosphereofunity,hardworkingandentrepreneurship.Third,advancethefullandstrictgovernanceovertheParty,strengthentheintegrity-focusedpublicityandeducation,promotetheintegrationandsynergyofdisciplineinspectionwithothersupervisionmechanismssuchasaudit,finance,andcompliance,andjointlybuildasystemwhereofficialsdarenot,cannotanddonotwanttobecorrupt.
XII.Reception,survey,communication,interviewandotheractivitiesduringthereportingperiod
?√Applicable□Notapplicable
Receptiontime
| Receptiontime | Receptionplace | Receptionmode | Typeofreceptionobject | Receptionobject | Maincontentsdiscussedandinformationprovided | Indexofbasicinformationofthesurvey |
| January02,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| January6,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| January13,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| January20,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryabouttheconsultingcompany'sbusiness | Notapplicable |
| January21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| February5,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| February10,2025 | TheCompany | Onlinecommunicationonthenetworkplatform | Individual | Individualinvestor | Inquiryaboutmeasurestopreventairpollution | Notapplicable |
| February11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| February18,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| February19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| February21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| February27,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
Receptiontime
| Receptiontime | Receptionplace | Receptionmode | Typeofreceptionobject | Receptionobject | Maincontentsdiscussedandinformationprovided | Indexofbasicinformationofthesurvey |
| March03,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| March07,2025 | TheCompany | Onlinecommunicationonthenetworkplatform | Individual | Individualinvestor | Inquiryabouttheconsultingcompany'sbusiness | Notapplicable |
| March10,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| March11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| March14,2025 | TheCompany | Onlinecommunicationonthenetworkplatform | Individual | Individualinvestor | Inquiryaboutthecompany'sinformationdisclosure | Notapplicable |
| March21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquiryabouttheconsultingcompany'sbusiness | Notapplicable |
| March24,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryaboutthecompany'slitigationmatters | Notapplicable |
| March24,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| April01,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| April11,2025 | TheCompany | Onlinecommunicationonthenetworkplatform | Individual | Individualinvestor | Inquiryabouttheprogressofnon-competecommitment | Notapplicable |
| April17,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| April21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| April30,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryaboutthesubsidiary'sbusiness | Notapplicable |
| May06,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| May06,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryabouttheprogressofnon-competecommitment | Notapplicable |
| May8,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| May12,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| May13,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryaboutthesubsidiary'sbusiness | Notapplicable |
| May16,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| May19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthematterofattendingtheshareholders’meeting | Notapplicable |
| May19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| May21,2025 | The | Written | Individual | Individual | Inquireaboutthenumberof | Notapplicable |
Receptiontime
| Receptiontime | Receptionplace | Receptionmode | Typeofreceptionobject | Receptionobject | Maincontentsdiscussedandinformationprovided | Indexofbasicinformationofthesurvey |
| Company | inquiry | investor | shareholders | |||
| May22,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| May29,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryabouttheconsultingcompany'sbusiness | Notapplicable |
| June03,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| June11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| June11,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryabouttheconsultingcompany'sbusiness | Notapplicable |
| June12,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryabouttheconsultingcompany'sbusiness | Notapplicable |
| June13,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| June19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| June23,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| June23,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryaboutthecompany'soperatingconditionsandstrategicplanning | Notapplicable |
| June24,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryabouttheconsultingcompany'sbusiness | Notapplicable |
| June25,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryaboutthecompany'sfuturedevelopmentplan | Notapplicable |
| July01,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| July01,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryaboutthecompany'sperformance | Notapplicable |
| July02,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| July03,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryabouttheconsultingcompany'sbusiness | Notapplicable |
| July04,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| July11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| July11,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| July14,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| July15,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| July21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| July22,2025 | The | Written | Individual | Individual | Inquireaboutthenumberof | Notapplicable |
Receptiontime
| Receptiontime | Receptionplace | Receptionmode | Typeofreceptionobject | Receptionobject | Maincontentsdiscussedandinformationprovided | Indexofbasicinformationofthesurvey |
| Company | inquiry | investor | shareholders | |||
| July28,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquiredaboutthenumberandregisterinformationofshareholders | Notapplicable |
| July31,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August01,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August04,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August06,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August09,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August10,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August12,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August13,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquiredaboutthenumberandregisterinformationofshareholders | Notapplicable |
| August19,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August20,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquiredaboutthenumberandregisterinformationofshareholders | Notapplicable |
| August25,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| August26,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquiredaboutthenumberandregisterinformationofshareholders | Notapplicable |
| August27,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| September01,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| September05,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| September8,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| September09,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| September11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| September22,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| September24,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| September25, | The | Written | Individual | Individual | Inquireaboutthenumberof | Notapplicable |
Receptiontime
| Receptiontime | Receptionplace | Receptionmode | Typeofreceptionobject | Receptionobject | Maincontentsdiscussedandinformationprovided | Indexofbasicinformationofthesurvey |
| 2025 | Company | inquiry | investor | shareholders | ||
| September30,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryaboutthecompany'sperformance | Notapplicable |
| October09,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| October10,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| October10,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryaboutthecompany'sperformance | Notapplicable |
| October13,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| October13,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| October17,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiredaboutindividualshareholdinginformation | Notapplicable |
| October21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| October22,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| October22,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquiryabouttheprogressofnon-competecommitment | Notapplicable |
| October30,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | InquireaboutthebankruptcyandliquidationapplicationagainstJianbangCompany | Notapplicable |
| November03,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November12,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November14,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November14,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireaboutthematterofshareholders’shareholdingdecrease | Notapplicable |
| November17,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November19,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November21,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November24,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November25,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November25,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireaboutthematterofshareholders’shareholdingdecrease | Notapplicable |
| November26,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
Receptiontime
| Receptiontime | Receptionplace | Receptionmode | Typeofreceptionobject | Receptionobject | Maincontentsdiscussedandinformationprovided | Indexofbasicinformationofthesurvey |
| November27,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| November28,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| December01,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| December02,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| December04,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| December10,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| December11,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | RegistrationfortheAnnualGeneralMeeting | Notapplicable |
| December12,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireaboutthematterofshareholders’shareholdingdecrease | Notapplicable |
| December15,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| December16,2025 | TheCompany | Telephonecommunication | Individual | Individualinvestor | Inquireaboutthematterofshareholders’shareholdingdecrease | Notapplicable |
| December22,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
| December29,2025 | TheCompany | Writteninquiry | Individual | Individualinvestor | Inquireaboutthenumberofshareholders | Notapplicable |
XIII.Formulationandimplementationofmarketvaluemanagementsystemandvaluationimprovementplan
WhethertheCompanyhasformulatedamarketvaluemanagementsystem.
□Yes√No?WhethertheCompanyhasdisclosedplansforvaluationenhancement.
□Yes√No?
XIV.Implementationoftheactionplanof"doubleimprovementofqualityreturn".Whetherthecompanyhasdisclosedtheannouncementoftheactionplanof"doubleimprovementofqualityreturn".
□Yes√No?
SectionIVCorporateGovernance,Environmentand
Society
I.Basicstatusofcorporategovernance
Duringthereportingperiod,theCompanyconstantlyimproveditsgovernancestructureandstandardizedtheCompany'soperationinstrictaccordancewiththerequirementsoftheCompanyLaw,theSecuritiesLawandtheGovernanceGuidelinesforListedCompaniesandotherlawsandregulations.Duringthereportingperiod,theCompany'sgovernanceinstitutionsatalllevelshavecarriedouttheirresponsibilitiesandauthoritiesclearlyanddefinitelyandhaveperformedtheirownfunctions.Atthesametime,theyhavecheckedandbalancedeachotherindecision-making,implementationandsupervisioneffectively,andhaveoperatedinacoordinatedmanner.(I)OperationofthegeneralmeetingofshareholdersThepreparation,holdingoftheannualandextraordinarygeneralmeetingsofshareholdersoftheCompanyaswellasdisclosureoftheresolutionsmadeatthemeetingshavebeencarriedoutinstrictaccordancewiththeCompanyLaw,theRulesoftheGeneralMeetingofShareholdersofListedCompaniesofChinaSecuritiesRegulatoryCommission(CSRC),theArticlesofAssociationandtheRulesofProcedureoftheGeneralMeetingofShareholdersoftheCompany.Thenotificationtimeofthemeeting,theprocedureofauthorization,theprocedureofconvening,theconvener,thequalificationofthepersonnelattendingthemeetingandthevotingprocedureofthemeetinghaveallbeeninlinewithrelevantprovisions.Anon-siteinteractionforshareholdershasbeensetattheshareholders'meetingtoensurethattheshareholders,especiallythesmallandmedium-sizedshareholders,canexercisetheirlegitimaterights.(II)OperationoftheBoardofDirectorsThepreparationandholdingoftheboardmeetingoftheCompanyandthedisclosureoftheresolutionmadeatthemeetinghavebeencarriedoutinstrictaccordancewiththeCompanyLaw,theSelf-regulationGuidelinesforListedCompaniesofShenzhenStockExchangeNo.1-StandardizedOperationofListedCompaniesontheMainBoard,theArticlesofAssociationandtheRulesofProcedureoftheBoardMeetingoftheCompany.Thenumberandmanningoftheboardofdirectorshavemettherequirementsoflawsandregulations.Thedirectorshaveworkeddiligentlyandresponsibly,andtheboardofdirectorshasworkedhardinmakingdecisionsandsettingthedirectionfortheCompany,andhasexerciseditspowerinaccordancewiththerequirementsforcorporategovernance.(III)OperationofthemanagementThemanagementoftheCompanyperformeditsdutiesinstrictaccordancewiththeCompanyLaw,theGuidelinesforSelf-RegulationofCompaniesListedonShenzhenStockExchangeNo.1-StandardizedOperationofCompaniesListedontheMainBoard,theArticlesofAssociationandtheWorkingRulesoftheGeneralManager.ThemanagementisfullyresponsiblefortheproductionandoperationmanagementoftheCompany,diligentlyanddutifullyperformsitsduties,effectivelyimplementsthedecisionsoftheBoardofDirectors,andthedivisionoflaboramongthemanagementisclear,andthereisno"insidercontrol".Whetherthereisanysignificantdifferencebetweentheactualstatusofcorporategovernanceandthelaws,administrativeregulationsandtheprovisionsissuedbytheChinaSecuritiesRegulatoryCommissiononthegovernanceoflistedcompanies
□Yes√No?Therearenosignificantdifferencesbetweentheactualstatusofcorporategovernanceandthelaws,administrativeregulationsandtheprovisionsissuedbytheChinaSecuritiesRegulatoryCommissionon
thegovernanceoflistedcompaniesII.TheindependenceoftheCompanyfromthecontrollingshareholderandactualownerintermsofassets,personnel,finance,organizationandbusiness(I)Assets:TheCompany'sassetsareindependent,withoutanyillegaloccupationbythecontrollingshareholder.(II)Inrespectofpersonnel,theCompanywasabsolutelyindependentinmanagementoflabour,personnelandsalariesfromthecontrollingshareholders.AlltheseniorexecutivesoftheCompanytooknoofficetitleconcurrentlyattheShareholderCompany.(III)Inrespectoffinance,theCompanyhasindependentfinancialdepartment,paidtaxesaccordingtothelaw,andopenedindependentbankaccounts.(IV)Organization:TheCompanyhasofficepremisesindependentofthecontrolling
shareholder,withoutanysituationsofmixedoperationsorsharedoffices;TheCompany'sboardofdirectorsandotherinternalorganizationsoperatedindependently.(V)Inrespectofbusiness,theCompanyhasindependentandcompletebusinessandindependentoperationability.III.Horizontalcompetitions?√Applicable□Notapplicable
Problemtype
| Problemtype | Typeofrelatedrelationshipwithlistedcompanies | Companyname | Nature | ProblemCause | Solution | Workprogressandfollow-upplan |
| Horizontalcompetitions | Controllingshareholder | ShenzhenInvestmentHoldingsCo.,Ltd. | Others | BoththeCompanyandShenzhenProperties&ResourcesDevelopment(Group)Ltd.(referredtoasSZPRD)aresubsidiariescontrolledbyShenzhenInvestmentHoldingsCo.,Ltd,andareengagedinrealestatedevelopmentandcommercialhousingsales,whichbelongtothesameindustryandthushaveasituationofhorizontalcompetition. | 1.SolutionforindustrycompetitionbetweenSZPRDandSPG.FortheexistingbusinessesofShenzhenPropertyManagementthatareincompetitionwithSPG,SIHCwillinitiateoneormorepracticallyoperablesolutionswithinthescopeallowedbylawsandregulationsandcompletetheimplementationofrelatedsolutionsby9November2026,toresolvetheexistinghorizontalcompetitionissue:(1)Solvethehorizontalcompetitionthroughassetsalesorassetswaps;(2)Solvethehorizontalcompetitionthroughequitytransfers,(3)Othermeasuresthatcaneffectivelyaddressthehorizontalcompetition.2.Othercommitmentstoavoidhorizontalcompetition.AsthecontrollingshareholderofthelistedcompanyandduringtheperiodwhenthelistedcompanyislistedontheShenzhenStockExchange,companies,enterprises,andeconomicorganizationscontrolledoractuallycontrolledbySIHC(excludingenterprisescontrolledbythelistedcompany,collectivelyreferredtoas"subsidiaries")willnotengageinbusinessdirectlycompetitivewiththelistedcompanyinnewbusinessfieldsotherthanthosewhere | Forrelevantmatters,pleaserefertotheAnnouncementontheApplicationoftheCompany'sControllingShareholderforChangeofCommitmentsonAvoidingHorizontalCompetitions(AnnouncementNo.:2024-035)andtheAnnouncementontheResolutionoftheThirdExtraordinaryGeneralMeetingof2024(AnnouncementNo.:2024-41)disclosedbytheCompanyonSeptember |
thereisexistinghorizontalcompetition.SIHCcommitsnottoseekunfairbenefitsthroughitsstatusasthecontrollingshareholderofthelistedcompany,therebyharmingtherightsandinterestsofthelistedcompanyanditsshareholders.Incaseofviolationoftheabovecommitments,SIHCwillbearthecorrespondinglegalresponsibilities,includingbutnotlimitedtocompensationforalllossescausedtothelistedcompany.
| thereisexistinghorizontalcompetition.SIHCcommitsnottoseekunfairbenefitsthroughitsstatusasthecontrollingshareholderofthelistedcompany,therebyharmingtherightsandinterestsofthelistedcompanyanditsshareholders.Incaseofviolationoftheabovecommitments,SIHCwillbearthecorrespondinglegalresponsibilities,includingbutnotlimitedtocompensationforalllossescausedtothelistedcompany. | 30andOctober19,2024respectively. |
IV.DirectorsandSeniorManagement
1.Basicinformation
| Name | Gender | Age | Position | Employmentstatus | Beginningdateofterm | Endingdateofterm | Numberofsharesheldatthebeginningoftheperiod(shares) | Numberofsharesincreasedthecurrentperiod(shares) | Numberofsharesreducedinthecurrentperiod(shares) | Otherincrease/decrease(shares) | Numberofsharesheldattheendoftheperiod(shares) | Reasonsforincreaseordecreaseinshare |
| ChenMing | Male | 52 | ChairmanoftheBoard | Incumbent | December16,2025 | 0 | 0 | 0 | 0 | 0 | ||
| QianZhong | Male | 52 | Director | Incumbent | September12,2023 | 0 | 0 | 0 | 0 | 0 | ||
| WangJiangtao | Male | 59 | SecretaryoftheDisciplineInspectionCommission | Incumbent | April1,2022 | 0 | 0 | 0 | 0 | 0 | ||
| WangJianfei | Male | 53 | Director | Incumbent | October11,2021 | 0 | 0 | 0 | 0 | 0 | ||
| WangJianfei | Male | 53 | FinancialDirector | Incumbent | September22,2021 | 0 | 0 | 0 | 0 | 0 | ||
| LiWenkun | Male | 52 | Director | Incumbent | November30,2023 | 0 | 0 | 0 | 0 | 0 | ||
| MengFei | Male | 50 | Director | Incumbent | August23,2024 | 0 | 0 | 0 | 0 | 0 | ||
| PengXingting | Male | 44 | Director | Incumbent | March6,2026 | 0 | 0 | 0 | 0 | 0 | ||
| HeZuowen | Male | 63 | Independentdirector | Incumbent | June30,2020 | 0 | 0 | 0 | 0 | 0 | ||
| MiXuming | Male | 50 | Independentdirector | Incumbent | June30,2020 | 0 | 0 | 0 | 0 | 0 | ||
| LiuHaifeng | Male | 54 | Independentdirector | Incumbent | May17,2024 | 0 | 0 | 0 | 0 | 0 | ||
| ZhangHongwei | Male | 59 | DeputyGeneralManager | Incumbent | July15,2020 | 0 | 0 | 0 | 0 | 0 | ||
| HuangWeijun | Male | 53 | DeputyGeneralManager | Incumbent | July29,2022 | 0 | 0 | 0 | 0 | 0 | ||
| WuZhiyong | Male | 54 | DeputyGeneralManager | Incumbent | July29,2022 | 0 | 0 | 0 | 0 | 0 | ||
| LuoYi | Male | 52 | SecretarytotheBoardofDirectors,OfficeDirectorof | Incumbent | December31,2020 | 0 | 0 | 0 | 0 | 0 |
theBoardofDirectors
| theBoardofDirectors | ||||||||||||
| TangXiaoping | Male | 55 | ChairmanoftheBoard | Resigned | March30,2023 | December16,2025 | 0 | 0 | 0 | 0 | 0 | |
| TangXiaoping | Male | 55 | Director | Resigned | December31,2020 | December16,2025 | 0 | 0 | 0 | 0 | 0 | |
| TangXiaoping | Male | 55 | Generalmanager | Resigned | December14,2020 | December16,2025 | 0 | 0 | 0 | 0 | 0 | |
| ZhangManhua | Male | 51 | Director | Resigned | March30,2023 | March6,2026 | 0 | 0 | 0 | 0 | 0 | |
| Total | -- | -- | -- | -- | -- | -- | 0 | 0 | 0 | 0 | 0 | -- |
Whethertherehavebeendeparturesofanydirectors,supervisors,ordismissalsofseniormanagementpersonnelduringtheirtermsofofficeinthereportingperiod?√Yes□No
1.TheCompanyheldthesecondextraordinarygeneralmeetingof2025onDecember16,2025,atwhichMr.ChenMingwaselectedasadirectoroftheCompany.Mr.TangXiaopingceasedtoholdthepositionsofChairman,director,legalrepresentative,andGeneralManageroftheCompany.Onthesameday,theCompanyheldthe26thmeetingofthe8thBoardofDirectors,atwhichMr.ChenMingwaselectedastheChairmanandlegalrepresentativeoftheCompany,andwouldserveastheChairmanoftheStrategyCommitteeandtheComplianceCommitteeoftheBoardofDirectors.Fordetails,pleaserefertotheAnnouncementonResolutionsoftheSecondExtraordinaryGeneralMeetingof2025andtheAnnouncementonResolutionsofthe26thMeetingofthe8thBoardofDirectors,bothdisclosedbytheCompanyonDecember17,2025.
2.TheCompanyheldthefirstextraordinarygeneralmeetingof2026onMarch6,2026,atwhichMr.PengXingtingwaselectedasadirectoroftheCompany.Mr.ZhangManhuaceasedtobeadirectoroftheCompanyandnolongerholdsanyotherpositionintheCompany.Fordetails,pleaserefertotheAnnouncementonResolutionsofthe27thMeetingofthe8thBoardofDirectorsdisclosedbytheCompanyonFebruary13,2026,andtheAnnouncementonResolutionsoftheFirstExtraordinaryGeneralMeetingof2026disclosedonMarch7,2026.ChangesindirectorsandseniormanagementoftheCompany?√Applicable□Notapplicable
| Name | Position | Type | Date | Reasons |
| TangXiaoping | ChairmanandGeneralManager | Resigned | December16,2025 | Jobtransfer |
| ZhangManhua | Director | Resigned | March6,2026 | Jobtransfer |
2.Officeholding
Professionalbackground,workexperienceandmaindutiesintheCompanyofexistingdirectorsandseniormanagementChenMing:FormerlyservedasDeputyGeneralManagerofShenzhenJianan(Group)Co.,Ltd.,andSecretaryofthePartyCommitteeandChairmanofChinaShenzhenForeignTrade(Group)Co.,Ltd.HecurrentlyservesasChairmanandSecretaryofthePartyCommitteeofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.QianZhong:HeonceactedastheDirectoroftheBoardofDirectorsOffice(StrategyResearchOffice),MemberoftheDisciplineInspectionCommittee,andtheHeadoftheOperationManagementDepartmentofShenzhenProperties&ResourcesDevelopment(Group)Ltd.;currentlyservingastheDeputySecretaryoftheCPC,Director,andChairmanoftheTradeUnionConfederationofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.
WangJiangtao:HeonceworkedastheExecutiveDeputyGeneralManagerandPartyBranchSecretaryofShenzhenForeignEconomicandTradeInvestmentCompany,Director,SecretaryoftheDisciplineInspectionCommissionandPartyCommission,andChairmanoftheSupervisoryBoardofShenzhenGeneralInstituteofArchitecturalDesignandResearchCo.,Ltd.;hecurrentlyservesastheSecretaryoftheDisciplineInspectionCommissionandamemberofthePartyCommitteeofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.WangJianfei:HeonceactedastheHeadoftheFinancialManagementDepartmentofShenzhenConstructionDevelopment(Group)Company,DeputyGeneralManagerofHubeiShentouControlInvestmentDevelopmentCo.,Ltd.;currentlyservingasDirector,ChiefFinancialOfficer,andMemberofthePartyCommitteeofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.LiWenkun:Previously,aDeputyGeneralManagerofShenzhenToukongPropertyManagementCo.,Ltd.,aDirector,aDeputySecretaryofthePartyCommittee,andtheSecretaryoftheDisciplineInspectionCommissionofShenzhenShentouEnvironmentalProtectionTechnologyCo.,Ltd.,andaDirector,andaDeputySecretaryofthePartyCommitteeofShenzhenEnvironmentalProtectionTechnologyGroupCo.,Ltd.(originalnamewasShenzhenShentouEnvironmentalProtectionTechnologyCo.,Ltd.);currently,aDirectorofShenzhenWaterPlanningandDesignInstituteCo.,Ltd.,andaDirectorofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.MengFei:HepreviouslyworkedatShenzhenTianhongShoppingMallCo.,Ltd.andShenzhenPressGroup,andservedasaSeniorManagerandDeputyHeadoftheFinancialDepartment(SettlementCenter)ofShenzhenInvestmentHoldingsCo.,Ltd.HecurrentlyservesasadirectorandChiefFinancialOfficerofShenzhen-HongKongInnovationandTechnologyCooperationZoneDevelopmentCo.,Ltd.,adirectorofSIHCHongKongInvestmentHoldingsLimited,adirectorofShenzhenTextile(Holdings)Co.,Ltd,andadirectorofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.PengXingting:HeformerlyservedasDeputyDirectoroftheStrategicResearchDepartment(BoardofDirectors'Office)ofShenzhenInvestmentHoldingsCo.,Ltd.HecurrentlyservesastheDirectoroftheStrategicManagementDepartmentofShenzhenInvestmentHoldingsCo.,Ltd.,adirectorofChinaShenzhenForeignTrade(group)Co.,Ltd.,asupervisorofGuotaiJunanInvestmentManagementCo.,Ltd.,adirectorofShenzhenDataExchangeCo.,Ltd.,andadirectorofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.HeZuowen:HeonceworkedasAssociateProfessorofAccountingatChangshaUniversityofScience&Technology(formerlyChangshaElectricPowerInstitute),PartneratShenzhenHuapengAccountingFirm,HeadoftheShenzhenbranchofBeijingZhongtianHuazhengCertifiedPublicAccountants(nowDaHuaCertifiedPublicAccountantsLLP),PartneratLixinAccountingFirm;currentlyservingasPartner,MemberofthePartnerManagementCommittee,andSecretaryofthePartyBranchofZhengdanZhiyuan(Shenzhen)CertifiedPublicAccountants(SpecialGeneralPartnership),ChairmanofShenzhenTianyeTaxationFirmCo.,Ltd.,andIndependentDirectorofShenzhenRuijieTechnologyCo.,Ltd.andShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.Majorsocialpositionsinclude:Off-campusMaster'sTutoratShenzhenUniversity,MemberoftheShenzhenInstituteofCertifiedPublicAccountantsIndustryCommitteeoftheCommunistPartyofChina,ExpertinExpertDatabaseofShenzhenState-ownedAssetsSupervisionandAdministrationCommission,ShenzhenDevelopmentandReformCommission,ShenzhenScienceandTechnologyInnovationCommission,ShenzhenRadioandTelevisionCulture,TourismandSportsBureau,andShenzhenUnitedPropertyAndShareRightsExchanged.MiXuemin:HeonceworkedasalecturerandassociateprofessoratShenzhenUniversity,holdsaPhDinManagementfromXiamenUniversity,apostdoctoral
fellowshipinAppliedEconomicsfromXiamenUniversity,andwasavisitingscholarattheUniversityofExeter'sDepartmentofAccountingintheUK.HeiscurrentlyaprofessoranddoctoralsupervisorattheDepartmentofAccountinginShenzhenUniversity,aswellasanindependentdirectoratShenzhenFarbenInformationTechnologyCo.,Ltd.,OFILMGroupCo.,Ltd.,RuinengSemiconductorTechnologyCo.,Ltd.andShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd..LiuHaifeng:FormerlyservedasapartneratGuangdongXintongLawFirmandanindependentdirectorofShenzhenCEREALSHOLDINGSCo.,Ltd.HecurrentlyservesasaprimarypartneratGuangdongHanchengLawFirmandanindependentdirectorofCRTrust,andShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ZhangHongwei:HeonceworkedastheGeneralManagerofShenzhenUrbanConstructionInvestmentDevelopmentCo.,Ltd.andHefeiRuifaUrbanConstructionInvestmentandDevelopmentCo.,Ltd.,andManageroftheDevelopmentDepartment,SalesDepartment,ProjectDepartmentII,andEngineeringManagementDepartmentofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.;currentlytheDeputyGeneralManagerandamemberofthePartyCommitteeofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.HuangWeijun:OnceservedasamemberofthePartyCommittee,SecretaryoftheCommitteeforDisciplineInspectionandDeputyGMofShenzhenGuangmingGroupCo.,Ltd.,amemberofthePartyCommittee,SecretaryoftheCommitteeforDisciplineInspectionandDeputyGMofShenzhenOCTVisionInc.(concurrentlyasanexecutivedirectorofShenzhenOCTInternationalMediaPerformingCo.,Ltd.),andnowservingastheDeputyGM,memberoftheCPCofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.WuZhiyong:OnceservedastheChairmanandGMofShenzhenPetrelHotelCo.,Ltd.,DeputyManagerofPropertyManagementDepartmentandManageroftheAssetOperationCenterofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.;andnowservingastheDeputyGM,memberoftheCPCofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.LuoYi:HewasoncetheViceGM,DeputyDirectorofBoardSecretariatandSecuritiesRepresentativeintheShantoubranchofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.Currently,heservesastheBoardSecretaryandOfficeDirectoroftheBoardinShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.
Situationwherethecontrollingshareholderandactualcontrollerconcurrentlyserveasthechairmanandgeneralmanagerofthelistedcompany
□Applicable√Notapplicable?*.Positionsheldinshareholders?√Applicable□Notapplicable
Nameofthe
appointedpersonnel
| Nameoftheappointedpersonnel | Nameofshareholder | Positionsheldinshareholders | Beginningdateofterm | Endingdateofterm | Whethertoreceiveremunerationallowancefromtheshareholderunit |
| PengXingting | ShenzhenInvestmentHoldingsCo.,Ltd. | DirectorofStrategicManagementDepartment | June5,2024 | Yes | |
| Descriptionofthepositionsheldin | Notapplicable | ||||
shareholders
*.Positioninotherentities?√Applicable□Notapplicable
shareholdersNameoftheappointedpersonnel
| Nameoftheappointedpersonnel | Nameofotherentities | Positionsheldinotherentities | Beginningdateofterm | Endingdateofterm | Whethertoreceiveremunerationallowancesinotherentities |
| LiWenkun | ShenzhenWaterPlanning&DesignInstituteCo.,Ltd. | Director | September4,2023 | No | |
| MengFei | ShenzhenShenzhen-HongKongScienceandTechnologyInnovationCooperationZoneDevelopmentCo.,Ltd. | DirectorandFinanceDirector | April18,2025 | Yes | |
| MengFei | HongKongInvestmentHoldingsCo.,Ltd.underShenzhenInvestmentHoldings | Director | July18,2024 | No | |
| MengFei | ShenzhenTextile(Holdings)Co.,Ltd. | Director | 23July2024 | No | |
| PengXingting | ChinaShenzhenForeignTrade(Group)CompanyLimited | Director | August16,2021 | No | |
| PengXingting | GuotaiJunanSecuritiesCo.,Ltd. | Supervisor | December30,2021 | No | |
| PengXingting | ShenzhenDataExchangeCo.,Ltd. | Director | March17,2023 | No | |
| HeZuowen | ZhengdanZhiyuan(Shenzhen)CertifiedPublicAccountants(SpecialGeneralPartnership) | Partner,andMemberofthePartnerManagementCommittee | December31,2023 | Yes | |
| HeZuowen | ShenzhenTianyeTaxationFirmCo.,Ltd. | ChairmanoftheBoard | September03,2007 | Yes | |
| HeZuowen | ShenzhenRuijieTechnologyCo.,Ltd. | Independentdirector | October11,2024 | Yes | |
| MiXuming | ShenzhenUniversity | ProfessorandDoctoralSupervisor | December01,2009 | Yes | |
| MiXuming | ShenzhenFarbenInformationTechnologyCo.,Ltd. | Independentdirector | January29,2021 | Yes | |
| MiXuming | OFILMGroupCo.,Ltd. | Independentdirector | October11,2023 | Yes | |
| MiXuming | WeenSemiconductorsCo.,Ltd. | Independentdirector | December22,2025 | Yes | |
| LiuHaifeng | GuangdongHanchengLawFirm | Primarypartner | February01,2007 | Yes | |
| LiuHaifeng | CRTrust | Independentdirector | February28,2025 | Yes | |
| Explanationofservingin | None | ||||
otherentities
PunishmentsimposedintherecentthreeyearsbythesecuritiesregulatorontheincumbentdirectorsandseniormanagementaswellasthosewholeftintheReportingPeriod:
□Applicable√Notapplicable?
3.RemunerationofDirectorsandSeniorManagementDecision-makingprocedure,determinationbasisandactualpaymentsofremunerationfordirectorsandseniormanagement:
TheremunerationoftheCompany'sdirectorsandseniormanagementshallbedeterminedandimplementedinaccordancewiththeregulationsoftheCompany'sremunerationmanagementsystem.Afterthereviewandapprovalatthe2022AnnualGeneralMeetingofShareholdersheldon28April2023,theallowanceforindependentdirectorshasbeenadjustedtoRMB10,000(pre-tax)perpersonpermonthfromRMB7000(pre-tax)perpersonpermonthsinceMay2023,andindependentdirectorswillnotreceiveanyremunerationotherthanitfromtheCompany.
RemunerationofdirectorsandseniormanagementduringtheReportingPeriod
Unit:RMB10,000
otherentitiesName
| Name | Gender | Age | Position | Employmentstatus | Totalpre-taxcompensationreceivedfromtheCompany | WhethergetpaidfromrelatedpartiesoftheCompany |
| ChenMing | Male | 52 | ChairmanoftheBoard | Incumbent | 0 | Yes |
| QianZhong | Male | 52 | Director | Incumbent | 76.52 | No |
| WangJiangtao | Male | 59 | SecretaryoftheDisciplineInspectionCommission | Incumbent | 103.2 | No |
| WangJianfei | Male | 53 | DirectorandFinanceDirector | Incumbent | 96 | No |
| ZhangManhua | Male | 51 | Director | Resigned | 0 | Yes |
| LiWenkun | Male | 52 | Director | Incumbent | 0 | Yes |
| MengFei | Male | 50 | Director | Incumbent | 0 | Yes |
| HeZuowen | Male | 63 | Independentdirector | Incumbent | 12 | No |
| MiXuming | Male | 50 | Independentdirector | Incumbent | 12 | No |
| LiuHaifeng | Male | 54 | Independentdirector | Incumbent | 12 | No |
| ZhangHongwei | Male | 59 | DeputyGeneralManager | Incumbent | 78.31 | No |
| HuangWeijun | Male | 53 | DeputyGeneralManager | Incumbent | 81.16 | No |
| WuZhiyong | Male | 54 | DeputyGeneralManager | Incumbent | 81.16 | No |
| LuoYi | Male | 52 | SecretarytotheBoardofDirectors,OfficeDirectoroftheBoardofDirectors | Incumbent | 58.05 | No |
| TangXiaoping | Male | 55 | Chairmanand | Resigned | 87.73 | Yes |
GeneralManager
| GeneralManager | ||||||
| Total | -- | -- | -- | -- | 698.13 | -- |
Basisforperformanceassessmentoftheactualremunerationforalldirectorsandseniormanagementattheendofthereportingperiod
| Basisforperformanceassessmentoftheactualremunerationforalldirectorsandseniormanagementattheendofthereportingperiod | TherelevantremunerationmanagementsystemsoftheCompanyanditscontrollingshareholderfordirectorsandseniorexecutives. |
| Completionofperformanceassessmentfortheactualremunerationforalldirectorsandseniormanagementattheendofthereportingperiod | In2025,thescoringofsomeperformanceindicatorsfornon-independentdirectorsandseniormanagementfortheyear2024hasbeencompleted.Thefinalscoreispendingconfirmationafterthecontrollingshareholderverifiesthe2024operatingperformanceassessmentresultsoftheCompany;theallowancesofindependentdirectorsarenotsubjecttoperformanceassessment. |
| Deferredpaymentarrangementsfortheactualremunerationofalldirectorsandseniormanagementattheendofthereportingperiod | Deferredpaymentarrangementsarenotapplicabletotheindependentdirectors;in2025,the2023performance-basedannualsalaryandpartofthe2024performance-basedannualsalaryfornon-independentdirectorsandseniormanagementhavebeenpaid,butpartofthe2025performance-basedannualsalaryandterm-of-officeincentiveincomehavenotyetbeenpaid. |
| Withholdingandclawbackofactualremunerationofalldirectorsandseniormanagementattheendofthereportingperiod | Notapplicable. |
Othercircumstances
□Applicable√Notapplicable?
V.PerformanceofDutybyDirectorsduringtheReportingPeriod
1.Attendanceofdirectorsatboardmeetingsandgeneralmeetings
| Attendanceofdirectorsatboardmeetingsandgeneralmeetings | |||||||
| Nameofdirector | Numberoftheboardmeetingstobeattendedduringthisreportingperiod | Numberoftheboardmeetingsattendedonsite | Numberoftheboardmeetingsattendedbycommunication | Numberoftheboardmeetingsattendedbyproxy | NumberofabsencesfromtheBoardmeetings | WhethertofailtoattendthemeetingoftheBoardinpersonfortwoconsecutivetimes | Numberofgeneralmeetingsattended |
| ChenMing | 1 | 1 | 0 | 0 | 0 | No | 0 |
| TangXiaoping | 10 | 2 | 8 | 0 | 0 | No | 3 |
| QianZhong | 11 | 3 | 8 | 0 | 0 | No | 3 |
| WangJianfei | 11 | 3 | 8 | 0 | 0 | No | 3 |
| ZhangManhua | 11 | 0 | 11 | 0 | 0 | No | 0 |
| LiWenkun | 11 | 3 | 8 | 0 | 0 | No | 3 |
| MengFei | 11 | 0 | 11 | 0 | 0 | No | 2 |
| HeZuowen | 11 | 3 | 8 | 0 | 0 | No | 3 |
| MiXuming | 11 | 3 | 8 | 0 | 0 | No | 2 |
LiuHaifeng
| LiuHaifeng | 11 | 2 | 9 | 0 | 0 | No | 3 |
DescriptionofthefailuretoattendtheboardmeetingsinpersonfortwoconsecutivetimesNotapplicable.
2.ObjectionsraisedbydirectorstorelevantmattersoftheCompany
WhetherthedirectorshaveraisedanyobjectionstorelevantmattersoftheCompany?
□Yes√No?Duringthereportingperiod,thedirectorsdidnotraiseanyobjectiontotherelevantmattersoftheCompany.
3.Otherdescriptionsofdirectors'performanceofdutiesWhethertherelevantsuggestionsofthedirectorstotheCompanyhavebeenadopted?√Yes□NoDirector'sstatementontheadoptionornon-adoptionoftheCompany'srelevantproposals
DuringtheReportingPeriod,alldirectorsoftheCompanyperformedtheirdutiesdiligentlyandconscientiously.TheythoroughlymasteredtheCompany’sproductionandoperation,internalcontrol,andstandardizedoperation,andputforwardrelevantopinionsontheCompany’smajorgovernanceandoperationdecisionsbasedontheirprofessionaladvantages.Theseopinionswerefullycommunicatedanddiscussedamongthedirectorsbeforeformingconsensus,whicheffectivelypromotedscientificandobjectivedecision-makingbytheBoardofDirectors,andhelpfullysafeguardedthelegitimaterightsandinterestsoftheCompanyandallshareholders.VI.PerformanceofDutybySpecializedCommitteesundertheBoardintheReportingPeriod
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| AuditCommitteeoftheBoardofDirectors | HeZuowen,MiXuming,MengFei | 7 | January13,2025 | Thescheduleforthe2024annualfinancialstatementsandinternalcontrolaudit,importantauditmatters,keyareasoffocus,andproposedaudit | Itisagreedthattheschedule,importantauditmatters,keyareasoffocus,andproposedauditproceduresforthe2024financialstatementsandinternalcontrolauditconductedbyPan-ChinaCertifiedPublicAccountant(LLP)wereagreedupon.procedureswasreviewed. | ||
| AuditCommitteeoftheBoardofDirectors | HeZuowen,MiXuming,MengFei | 7 | March18,2025 | Deliberationonthedraftof2024Auditor'sReport | ItisconcludedthatthedraftauditreportpreparedbyPan-China |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| CertifiedPublicAccountant(LLP)complieswiththevariousprovisionsofenterpriseaccountingstandardsandtrulyandcompletelyreflectsthecompany'sfinancialstatusasof31December2024,aswellastheoperatingresultsandcashflowsfortheyear2024.Theauditworkforthe2024financialreportwascompletedwell. | |||||||
| AuditCommitteeoftheBoardofDirectors | HeZuowen,MiXuming,MengFei | 7 | March20,2025 | Deliberationonthe2024annualfinancialreportstatementandfinancialinformationinthe2024annualreport,the2024internalcontrolself-assessmentreport,provisionsforcreditimpairmentandassetimpairmentfortheyear2024,andthe2024InternalAuditWorkSummaryReport | 1.ItisconcludedthattheCompany'sfinancialstatementsarepreparedinaccordancewiththeprovisionsofenterpriseaccountingstandardsinallmaterialrespects,andaretrue,reliable,andcomplete.The2024auditreportpreparedbyPan-ChinaCertifiedPublicAccountant(LLP)fairlyreflectstheCompany'sfinancialstatus,operatingresults,andcashflowsfor2024inallmaterialrespects.2.ItisconcludedthattheCompany's |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| 2024InternalControlSelf-assessmentReportcomprehensively,objectively,andtrulyreflectstheactualsituationofinternalcontrolin2024.TheCompanyhasmaintainedeffectiveinternalcontroloverfinancialreportsinallmaterialrespectsinaccordancewiththerequirementsofthestandardizedsystemofenterpriseinternalcontrolandrelevantregulations.Duringthereportingperiod,nosignificantdeficienciesormaterialweaknessesininternalcontrolsoverfinancialreportingwereidentifiedwithinthecompany,andnosignificantdeficienciesormaterialweaknessesininternalcontrolsoutsideoffinancialreportingwerefound.3.Itisconcludedthattheprovisionsforcreditimpairmentandassetimpairmentfortheyear2024bythecompanyareconductedinaccordance |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| withandcomplywiththeprovisionsoftheAccountingStandardsforBusinessEnterprisesandtherelevantcompanypolicies.ThebasisfortheseprovisionsissufficientandalignswiththeCompany'soperationalstatus.Thisprovisionforcreditandassetimpairmentisbasedontheprincipleofprudence,helpingtomorefairlyreflecttheCompany'sfinancialstatusandoperatingresultsasof31December2024,makingtheCompany'saccountinginformationmorereasonable.4.Theinternalauditworkconductedin2024waswellrecognizedandthecompanyisrequestedtocarryoutitsauditworkin2025inaccordancewiththeworkplan. | |||||||
| AuditCommitteeoftheBoardofDirectors | HeZuowen,MiXuming,MengFei | 7 | April17,2025 | DeliberationonFirstQuarter2025Report,the2024AnnualInternalControlSystemWorkReport,andtheFirstQuarter2025InternalAudit | 1.ItisconcludedthattheFirstQuarter2025Reporttruly,accurately,andcompletelyreflectstheCompany'sfinancialstatus,operatingresults,and |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| WorkReport | cashflowforthefirstquarterof2025.2.Itisconcludedthatthecompany's2024AnnualInternalControlSystemWorkReportcomprehensively,objectivelyandtruthfullyreflectstheconstructionandsupervisionoftheinternalcontrolsystemin2024.3.Theinternalauditworkconductedinfirstquarterof2025waswellrecognizedandthecompanyisrequestedtocarryoutitsauditworkcontinuouslyinaccordancewiththeworkplan. | ||||||
| AuditCommitteeoftheBoardofDirectors | HeZuowen,MiXuming,MengFei | 7 | August20,2025 | DeliberationontheSemi-annualReportfor2025,andtheReportonInternalAuditforthefirsthalfof2025 | 1.ItisconcludedthattheSemi-annualReportfor2025truly,accurately,andcompletelyreflectstheCompany'sfinancialstatus,operatingresults,andcashflowforthefirsthalfof2025.2.Theinternalauditworkconductedinthefirsthalfof2025waswellrecognizedandthecompanyisrequestedtocarryoutitsauditworkcontinuouslyinaccordancewiththework |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| plan. | |||||||
| AuditCommitteeoftheBoardofDirectors | HeZuowen,MiXuming,MengFei | 7 | October14,2025 | DeliberationontheThirdQuarter2025Report,andtheThirdQuarter2025InternalAuditWorkReport | 1.ItisconcludedthattheThirdQuarter2025Reporttruly,accurately,andcompletelyreflectstheCompany'sfinancialstatus,operatingresults,andcashflowforthethirdquarterof2025.2.Theinternalauditworkconductedinthirdquarterof2025waswellrecognizedandthecompanyisrequestedtocarryoutitsauditworkcontinuouslyinaccordancewiththeworkplan. | ||
| AuditCommitteeoftheBoardofDirectors | HeZuowen,MiXuming,MengFei | 7 | November5,2025 | DeliberationontheEvaluationReportonthePerformanceoftheAccountingFirmfor2024,theReportoftheBoard'sAuditCommitteeonitsSupervisionoftheAccountingFirm,andtheproposedproposedrenewaloftheauditfirm | 1.Itisagreedtothe"EvaluationReportonthePerformanceoftheAccountingFirmfor2024".2.Itisagreedtothe"ReportoftheBoard'sAuditCommitteeonitsSupervisionoftheAccountingFirm".3.ItisagreedtoappointPan-ChinaCertifiedPublicAccountants(SpecialGeneralPartnership)astheauditfirmoftheCompanyforits2025financialstatementandinternalcontrol. |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| RemunerationandAppraisalCommitteeoftheBoardofDirectors | MiXuming,WangJianfei,HeZuowen | 5 | March07,2025 | Theannualcompensationofdirectorsandseniormanagementdisclosedinthe2024annualreportwasreviewed | Itisconcludedthatthecompensationdecision-makingprocessfortheCompany'sdirectorsandseniormanagementmemberscomplieswithregulations.Thecompensationstandardsfordirectorsandseniormanagementmembersalignwiththeestablishedcompensationsystem.Thecompensationinformationdisclosedinthe2024annualreportistrueandaccurate. | ||
| RemunerationandAppraisalCommitteeoftheBoardofDirectors | MiXuming,WangJianfei,HeZuowen | 5 | June23,2025 | Deliberationonthe"PerformanceAssessmentResultsandApplicationPlanforSeniorManagementfortheYear2023" | Itisconcludedthatthe2023PerformanceAssessmentandApplicationPlanforseniormanagementareconsistentwiththeactualsituation,providingarelativelyaccurateandcomprehensiveevaluationoftheassessedindividuals,anddonotharmtheinterestsoftheCompanyanditsshareholders,especiallytheminorityshareholders. | ||
| RemunerationandAppraisalCommitteeoftheBoard | MiXuming,WangJianfei,HeZuowen | 5 | July15,2025 | Deliberationontherevisionofthe"MeasuresforOperatingPerformance | Itisconcludedthattherevised"MeasuresforOperatingPerformanceAssessment |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| ofDirectors | AssessmentandRemunerationManagementofSeniorManagement" | andRemunerationManagementofSeniorManagement"complywiththeincomedistributionpoliciesforstate-ownedenterprisesandtherelevantrequirementsofthemunicipalstate-ownedassetssupervision,whichwilleffectivelyenhancetheloyaltyanddiligenceofthemanagementteam,andfurtherimprovetheperformanceevaluation,andtheincentiveandrestraintmechanismsforseniormanagement,thusenhancingthecorporategovernanceoftheCompany. | |||||
| RemunerationandAppraisalCommitteeoftheBoardofDirectors | MiXuming,WangJianfei,HeZuowen | 5 | August21,2025 | Deliberationontheformulationoftheoperatingperformanceresponsibilitylettersandemploymentagreementsforseniormanagement,andtherevisionofthe"EnterpriseAnnuityPlan" | 1.Itisconcludedthattheletterofresponsibilityforannualbusinessperformanceaboutseniormanagementmembersin2025meetstherequirementsoftheperformanceassessmentindicatorsfor2025.Itisalignedwiththekeyworkpointsfortheyearandthedivisionofresponsibilitiesamongtheleadershipteammembers. |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| Theagreementdemonstratesgoodscientificandrationalprinciplesanddoesnotharmtheinterestsofthecompanyanditsshareholders,particularlytheinterestsofminorityshareholders.2.Itisagreedtothe"EnterpriseAnnuityPlan". | |||||||
| RemunerationandAppraisalCommitteeoftheBoardofDirectors | MiXuming,WangJianfei,HeZuowen | 5 | September19,2025 | Deliberationontheformulationofthe2024PerformanceAssessmentImplementationPlanforSPGseniorexecutives | Itisconcludedthatthe"2024PerformanceAssessmentImplementationPlanforSPGSeniorExecutives"complieswiththeprovisionsofthe"MeasuresforOperatingPerformanceAssessmentandRemunerationManagementofSPGSeniorManagement".Theassessmentindicatorsarescientificallysoundandreasonable,anddonotharmtheinterestsoftheCompanyanditsshareholders,especiallytheminorityshareholders.ApprovalisgiventosubmittherelevantproposalstotheCompany'sBoardofDirectorsforreview. |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| NominationCommitteeoftheBoard | LiuHaifeng,QianZhong,HeZuowen | 1 | November21,2025 | Deliberationontheproposedchangeofdirectors | Afterreviewingtherelevantdataofthenominee,itisconcludedthatMr.ChenMingmeetsthequalificationrequirementsstipulatedbyrelevantlaws,administrativeregulations,departmentalrules,andnormativedocuments.ThereisnocircumstancewhereheisprohibitedfromservingasadirectoraccordingtotheCompanyLawandotherlawsandregulations.HehasnotbeenpunishedbytheChinaSecuritiesRegulatoryCommissionorotherrelevantdepartments,norhashereceiveddisciplinaryactionsfromthestockexchange.ThereisnosituationwhereheisunderinvestigationbyjudicialauthoritiesforsuspectedcrimesorisunderinvestigationbytheChinaSecuritiesRegulatoryCommissionforsuspectedviolationsoflawsandregulations.Hehasnotbeenlistedonthe |
Nameofcommittee
| Nameofcommittee | Membership | Numberofmeetingsheld | Dateofmeeting | Contentofthemeeting | Importantopinionsandsuggestionsputforward | Otherperformanceofduties | Detailsofobjections(ifany) |
| publicinformationplatformforillegalanddishonestconductinthesecuritiesandfuturesmarketbytheCSRC,norhashebeenincludedinthelistofdishonestpersonssubjecttoenforcementbyanypeople'scourt.ItisagreedtonominateMr.ChenMingasacandidatefortheCompany'sdirector. | |||||||
| ComplianceCommitteeoftheBoardofDirectors | TangXiaoping,QianZhong,WangJianfei,LiuHaifeng,HeZuowen | 1 | April15,2025 | Deliberationonthe"Proposalforthe2024AnnualReportonComplianceConstruction" | Itisconcludedthatthe"2024AnnualReportonComplianceConstruction"truthfully,accuratelyandcompletelyreflectedtheCompany'sprogressinpromotingtheconstructionofitscompliancemanagementsystemin2024,andagreedtosubmittherelevantproposaltotheCompany'sBoardofDirectorsfordeliberation. |
VII.PerformanceofDutybytheAuditCommittee
TheAuditCommitteefindsoutwhetherthecompanyhasrisksduringthemonitoringactivitiesduringthereportingperiod
□Yes√No?TheAuditCommitteehasnoobjectiontothesupervisionmattersduringthereportingperiod.
VIII.Company'semployees
1.Number,professionalcompositionandeducationlevelofemployees
Numberofemployeesoftheparentcompanyattheendofthereportingperiod(person)
| Numberofemployeesoftheparentcompanyattheendofthereportingperiod(person) | 90 |
| Numberofin-serviceemployeesofmajorsubsidiariesattheendofthereportingperiod | 120 |
| Totalnumberofin-serviceemployeesattheendofthereportingperiod(person) | 210 |
| Totalnumberofemployeesreceivingsalariesinthecurrentperiod(person) | 210 |
| Numberofretiredemployeeswhoseexpensesshallbebornebytheparentcompanyandmajorsubsidiaries | 0 |
| Professionalcomposition | |
| Professionalcompositioncategory | Numberofemployeesofeachcategory(person) |
| Productionpersonnel | 36 |
| Salespersonnel | 29 |
| Technicalpersonnel | 43 |
| Financialpersonnel | 28 |
| Administrativestaff | 74 |
| Total | 210 |
| Educationlevel | |
| Educationlevelcategory | Quantity(person) |
| Doctor | 3 |
| Postgraduate | 24 |
| Undergraduate | 100 |
| Juniorcollege | 43 |
| Technicalcollegedegree | 3 |
| Highschooldiplomaorbelow | 37 |
| Total | 210 |
2.Remunerationpolicy
Themanagementpersonnelabovevicegeneralmanager(includingviceGM)oftheCompanyconductedannualsalarysystem,otheremployeesconductedcontactingtheperformancewiththebenefitsalarysystem.
3.Trainingplan
TheCompanyformulatesanannualtrainingplanbasedontheEmployeeTrainingManagementMeasures.TheCompanyimplementstrainingforcurrentemployeesthroughmethodssuchasinternaltraining,invitingexpertsforon-sitelectures,orparticipatinginspecializedexternaltrainingprograms.Thistrainingcoversaspectssuchasjobknowledge,professionalskills,regulations,andbusinessprocesses.Thegoalistoenrichandupdateemployees'professionalknowledge,enhancetheiroverallquality,andimprovetheirbusinessskills.
4.Outsourcingoflaborservices?
√Applicable□Notapplicable
| Totalhoursoflaboroutsourcing(hours) | 59,501 |
Totalremunerationpaidforlaboroutsourcing(RMB)
| Totalremunerationpaidforlaboroutsourcing(RMB) | 2,223,876.36 |
IX.SpecificationofprofitdistributionandcapitalizingofcommonreservesFormulation,implementationoradjustmentoftheprofitdistributionpolicyduringthereportingperiod,especiallythecashdividendpolicy?√Applicable□Notapplicable
Duringthereportingperiod,theCompanyrevisedtheprofitdistributionclausesinthe"ArticlesofAssociation"inaccordancewithregulationssuchasthe"RegulatoryGuidelinesforListedCompaniesNo.3—DistributionofCashDividendsofListedCompanies",the"GuidelinesforArticlesofAssociationofListedCompanies",andthe"No.1GuidelinesfortheSelf-supervisionofListedCompaniesontheShenzhenStockExchange-StandardOperationsofCompaniesListedontheMainBoard".Therevised"ArticlesofAssociation"wasreviewedandapprovedatthefirstextraordinarygeneralmeetingof2025heldonNovember26,2025.
| Specialinstructionsforcashdividendpolicy | |
| WhetheritmeetstherequirementsoftheArticlesofAssociationortheresolutionofthegeneralmeetingofshareholders: | Yes |
| Whetherthedividendstandardsandproportionsareexplicitandclear: | Yes |
| Whetherrelevantdecision-makingproceduresandmechanismsarecomplete: | Yes |
| WhethertheIndependentDirectorshavefulfilledtheirdutiesandplayedtheirdueroles: | Yes |
| IftheCompanydoesnotmakecashdividends,itshalldisclosethespecificreasonsandthenextmeasurestobetakentoenhancethereturnslevelofinvestors: | Notapplicable |
| Whetherminorityshareholdershavetheopportunitytofullyexpresstheiropinionsanddemands,andwhethertheirlegitimaterightsandinterestsarefullyprotected: | Yes |
| Whethertheconditionsandproceduresarecompliantandtransparentifthecashdividendpolicyisadjustedorchanged: | Yes |
TheCompanyisprofitableduringthereportingperiodandtheprofitavailablefordistributionbytheparentcompanyispositive,butnocashdividenddistributionplanisproposed
□Applicable√Notapplicable?Profitdistributionandconversionofcapitalreservesintosharecapitalduringthereportingperiod?√Applicable□Notapplicable
| Numberofbonussharesper10shares(shares) | 0 |
| Numberofdividendsper10shares(RMB)(includingtax) | 0.35 |
| Atotalnumberofsharesasthedistributionbasis(shares) | 1,011,660,000 |
| Cashdividendamount(yuan,includingtax | 35,408,100.00 |
| Othermeans(suchasrepurchaseofshares)cashdividendamount(yuan) | 0.00 |
| Totalcashdividend(RMB,includingtax) | 35,408,100.00 |
| Distributableprofit(yuan) | 1,098,111,214.93 |
Proportionofcashdividendinthedistributableprofit
| Proportionofcashdividendinthedistributableprofit | 100% |
| Cashdividendsthistime | |
| Ifthecompany'sdevelopmentstageishardtobeidentifiedandtherearemajorcapitalexpenditurearrangements,whentheprofitdistributioniscarriedout,theproportionofcashdividendsinthisprofitdistributionshouldbeatleast20%. | |
| Detailedexplanationoftheplanforprofitdistributionorconversionofcapitalreservesintosharecapital | |
| TheCompany's2025profitdistributionplanwasreviewedandapprovedatthe28thmeetingofthe8thBoardofDirectorsheldonMarch18,2026,andsubmittedtothe2025annualgeneralmeetingfordeliberation.Basedonthetotalsharecapitalof1,011,660,000sharesasofDecember31,2025,acashdividendofRMB0.35(taxinclusive)per10sharesistobedistributedtotheshareholders,withnobonusissuefromeitherprofitorcapitalreserves.Thisprofitdistributionplanissubjecttoapprovalatthegeneralmeetingbeforeimplementation. | |
X.ImplementationoftheCompany'sequityincentiveplan,employeestockownershipplan(ESOP)orotheremployeeincentives
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnoequityincentiveplan,employeestockownershipplanorotheremployeeincentivemeasuresandtheirimplementation.
XI.Constructionandimplementationofinternalcontrolsystemduringthereportingperiod
1.ConstructionandimplementationofinternalcontrolTheCompanyhasestablishedarelativelycompleteandcontinuouslyeffectiveinternalcontrolsystem,andhascarriedoutinternalcontrolevaluationinaccordancewiththeinternalcontrolmatrixanddocuments.TheCompanyhasmaintainedeffectiveinternalcontrolsoverfinancialreportinginallsignificantaspectsaccordingtotherequirementsofthecorporateinternalcontrolstandardsandrelevantregulations.Nosignificantdeficienciesinnon-financialreportinginternalcontrolshavebeenidentified,andnofactorshaveoccurredthatwouldimpacttheconclusionsregardingtheeffectivenessofinternalcontrols.Atthesametime,theCompanyattachesgreatimportancetotheregulationandsteeringroleofthebigsupervisionsystem.Byholdingjointsupervisionmeetingsandcarryingoutkeysupervisionandinspection,theCompanyhaspromotedthestandardizationlevelimprovementofrelevantmanagementwork.Nomajorviolationsofregulationsanddisciplineshavebeenfound.Inthefuture,theCompanywillcontinuetodevelopinternalcontrolinastandardizedmannerandstrengthenthesupervisionandinspectionofinternalcontrolinordertopromotethehealthyandsustainabledevelopmentoftheCompany.
2.Detailsofmajordeficienciesininternalcontrolfoundduringthereportingperiod
□Yes√No?
XII.ManagementandcontroloftheCompany'ssubsidiariesduringthereportingperiod
| Companyname | Consolidationplan | Consolidationprogress | Problemsencounteredinconsolidation | Solutionstaken | Progressofsolution | Follow-upsolutionplan |
| Notapplicable | Notapplicable | Notapplicable | Notapplicable | Notapplicable | Notapplicable | Notapplicable |
Abnormalitiesinthemanagementandcontrolofsubsidiaries
□Yes√No?XIII.EvaluationReportonInternalControlorAuditReportonInternalControl
1.Internalcontrolevaluationreport
Full-textdisclosuredateoftheEvaluationReportonInternalControl
| Full-textdisclosuredateoftheEvaluationReportonInternalControl | March20,2026 | |
| Full-textdisclosureindexoftheEvaluationReportonInternalControl | 2025InternalControlSelf-EvaluationReportonwww.cninfo.com.cn | |
| RatiooftotalassetsofunitsincludedintheevaluationscopetototalassetsintheconsolidatedfinancialstatementsoftheCompany | 89.56% | |
| RatioofoperatingrevenueofunitsincludedintheevaluationscopetotheoperatingrevenueofconsolidatedfinancialstatementsoftheCompany | 99.95% | |
| Defectidentificationcriteria | ||
| Type | Financialreport | Non-financialreport |
| Qualitativecriteria | TheCompany,basedontheactualsituation,identifiesthefollowingeventsorsignsthatmayindicatethepresenceofsignificantormaterialdeficienciesinfinancialreporting:(1)Thedirectors,supervisorsandseniormanagementwerefoundtohavefraudulentbehavior.(2)Thediscoverybythecertifiedpublicaccountantofamaterialmisstatementofacurrentperiod'sfinancialreportsandthefailureoftheinternalcontrolstodetectthemisstatementduringtheiroperation.(3)ThesupervisionoftheAuditCommitteeundertheBoardandInternalAuditServicetotheinternalcontrolisinvalid.(4)Theaccountingpersonnelwerewithoutnecessaryqualitiestocompletethepreparationoffinancialstatements. | Thequalitativecriterionfortherecognitionofdefectsofinternalcontrolinthenon-financialstatementsmainlyweretheorderofseverityofdefectinvolvingbusinessnature,thedirectorpotentialnegativeinfluencenature,theinfluencescopeandotherfactors.Generally,thepresenceofthefollowingsignsindicatesthattheremaybemajororsignificantdeficienciesinthenon-financialreportinternalcontrol:(1)lackofdemocraticdecision-makingprocedures,suchaslackofdecision-makingonmajorissues,importantappointmentsordismissals,significantprojectinvestmentdecisions,useoflargefunds(ThreeMajorandOneBig)decision-makingprocedures;(2)unscientificdecision-makingprocedures,suchasmajordecision-makingerrorsresultinginsignificantpropertylossesfortheCompany;(3)seriousviolationsofnationallawsandregulations;(4)keymanagementpersonnelorimportanttalentsleavinginlargenumbers;(5)frequentnegativemediareportswithabroadimpact;(6)failuretorectifytheresultsofinternalcontrolevaluation,especiallymajororsignificantdeficiencies;(7)lackofsystematiccontroloverimportantbusinessesorsystemicfailureofsystems. |
| Quantitativecriteria | Seriousdefects:thedefects,ordefectgroupmayleadtothefinancialresultsmisstatementorpotentiallossesmorethan3%ofnetassets.Importantdefects:thedefects,ordefectgroupmayleadtothefinancialresults | Thequantitativecriteriafordefectsofinternalcontrolinthenon-financialstatementsweremainlybasedontheamountofdirecteconomiclossthatmaybecaused,withreferencetothequantitativecriteriafordefectsof |
misstatementorpotentiallossesthatisgreaterthan1%ofnetassetsbutnomorethan3%ofnetassets.Generaldefects:thedefects,ordefectgroupmayleadtothefinancialresultsmisstatementorpotentiallossesnomorethan1%ofnetassets.
| misstatementorpotentiallossesthatisgreaterthan1%ofnetassetsbutnomorethan3%ofnetassets.Generaldefects:thedefects,ordefectgroupmayleadtothefinancialresultsmisstatementorpotentiallossesnomorethan1%ofnetassets. | internalcontrolinfinancialreportoftheCompany. | |
| Numberofmajordeficienciesinfinancialreports | 0 | |
| Numberofmajordeficienciesinnon-financialreport | 0 | |
| Numberofsignificantdeficienciesinfinancialreport | 0 | |
| Numberofsignificantdeficienciesinnon-financialreport | 0 | |
2.AuditReportonInternalControl
?
√Applicable□Notapplicable
| ReviewopinionintheAuditReportonInternalControl | |
| Inouropinion,SPGhasmaintainedeffectiveinternalcontroloverfinancialreportinginallmaterialrespects,inaccordancewiththeBasicStandardforEnterpriseInternalControlandrelevantregulationsonDecember31,2025. | |
| DisclosureoftheAuditReportonInternalControl | Disclosed |
| Full-textdisclosuredateoftheAuditReportonInternalControl | March20,2026 |
| Full-textdisclosureindexoftheAuditReportonInternalControl | ReportonInternalControldisclosedonwww.cninfo.com.cn. |
| OpiniontypeoftheAuditReportonInternalControl | Standardandunqualifiedopinion |
| Whethertherearemajordeficienciesinnon-financialreports | No |
WhethertheaccountingfirmissuesanAuditReportonInternalControlwithnon-standardopinions
□Yes√No?WhethertheAuditReportonInternalControlissuedbytheaccountingfirmisconsistentwiththeopinionoftheself-evaluationreportoftheBoardofDirectors?√Yes□NoWhetheranon-standardinternalcontrolauditopinionwasissuedduringthereportingperiodorthepreviousyear
□Yes√No?XIV.Statusofrectificationofself-examinationissuesofspecialactionsongovernanceoflistedcompaniesDuringthereportingperiod,theCompanydidnothaveanyissuesthatneededrectificationafterself-examination.XV.DisclosureofEnvironmentalInformation
Whetherthelistedcompanyanditsmainsubsidiariesareincludedinthelistofenterprisesrequiredtodisclosetheenvironmentalinformationbylaw
□Yes√No?
XVI.Socialresponsibility
Adheringtothephilosophyof"thinkingofthesourcewhendrinkingwater",whilepursuingeconomicbenefits,theCompanyproactivelypracticeditsroleasastate-ownedenterprise,fulfilleditssocialresponsibility,andgavebacktothesocietywithpracticalaction.Fordetails,pleaserefertothe2025Environmental,SocialandCorporateGovernance(ESG)ReportdisclosedonCNINFO(www.cninfo.com.cn).
XVII.ConsolidationandExpansionoftheAchievementsofPovertyAlleviationandRuralRevitalization
Payingcloseattentiontoruraldevelopment,theCompanyproactivelyimplementedthenationaltargetedpovertyalleviationaction,andcontinuouslycarriedoutconsumerassistanceandruralrevitalisationtasks.Fordetails,pleaserefertothe2025Environmental,SocialandCorporateGovernance(ESG)ReportdisclosedonCNINFO(www.cninfo.com.cn).
SectionVSignificantEventsI.Fulfillmentofcommitments
1.CommitmentsmadebytheCompany'sactualowner,shareholders,relatedparties,acquirers,theCompanyandotherrelatedpartiesthathavebeenfulfilledwithinthereportingperiodandthosethathavenotbeenfulfilledasoftheendofthereportingperiod
?√Applicable□Notapplicable
Reason
| Reason | Partymakingcommitment | Type | Content | Date | Term | Performance |
| Othercommitmentsmadetominorityinterests | ShenzhenInvestmentHoldingsCo.,Ltd. | Avoidanceofhorizontalcompetition | Toavoidhorizontalcompetition,ShenzhenInvestmentHoldingsCo.,Ltd.madesuchacommitment:FortheCompany’sexistingbusinessthathashorizontalcompetitionwithShenZhenProperties&ResourcesDevelopment(Group)Ltd.,ShenzhenInvestmentHoldingsCo.,Ltd.will,withinthescopepermittedbylawsandregulations,timelylaunchoneorseveralofthefollowing | September10,2021 | BeforeNovember9,2024 | Thecommitmenthasbeenchanged.Forrelevantmatters,pleaserefertotheAnnouncementontheApplicationoftheCompany'sControllingShareholderforChangeofCommitmentsonAvoidingHorizontalCompetitions(AnnouncementNo.:2024-035)andtheAnnouncementontheResolutionoftheThirdExtraordinaryGeneralMeetingof2024(AnnouncementNo.:2024-41)disclosedbythe |
solutionsthatispracticallyfeasible,andcompletetheimplementationoftherelevantsolution(s)before9November2024tosolvetheexistinghorizontalcompetitionproblem:(1)Solvethehorizontalcompetitionbetweenthetwothroughassetsalesorassetreplacement;(2)Solvethehorizontalcompetitionbetweenthetwothroughequitytransfer;(3)Takeothermeasuresthatcaneffectivelysolvetheproblemofhorizontalcompetition.Abovecommitmentcameintoforceuponthereviewandapprovalontheshareholders’meetingofShenZhenProperties&ResourcesDevelopment(Group)Ltd.(dated27September2021).
| solutionsthatispracticallyfeasible,andcompletetheimplementationoftherelevantsolution(s)before9November2024tosolvetheexistinghorizontalcompetitionproblem:(1)Solvethehorizontalcompetitionbetweenthetwothroughassetsalesorassetreplacement;(2)Solvethehorizontalcompetitionbetweenthetwothroughequitytransfer;(3)Takeothermeasuresthatcaneffectivelysolvetheproblemofhorizontalcompetition.Abovecommitmentcameintoforceuponthereviewandapprovalontheshareholders’meetingofShenZhenProperties&ResourcesDevelopment(Group)Ltd.(dated27September2021). | CompanyonSeptember30andOctober19,2024respectively. | ||||
| Othercommitmentsmadetominorityinterests | 1.SolutionforindustrycompetitionbetweenSZPRDandSPG.FortheexistingbusinessesofShenzhenPropertyManagementthatareincompetitionwithSPG,SIHCwillinitiateoneormorepracticallyoperable | September26,2024 | BeforeNovember9,2026 | Inperformance |
solutionswithinthescopeallowedbylawsandregulationsandcompletetheimplementationofrelatedsolutionsby9November2026,toresolvetheexistinghorizontalcompetitionissue:(1)Solvethehorizontalcompetitionthroughassetsalesorassetswaps;(2)Solvethehorizontalcompetitionthroughequitytransfers,(3)Othermeasuresthatcaneffectivelyaddressthehorizontalcompetition.
| solutionswithinthescopeallowedbylawsandregulationsandcompletetheimplementationofrelatedsolutionsby9November2026,toresolvetheexistinghorizontalcompetitionissue:(1)Solvethehorizontalcompetitionthroughassetsalesorassetswaps;(2)Solvethehorizontalcompetitionthroughequitytransfers,(3)Othermeasuresthatcaneffectivelyaddressthehorizontalcompetition. | |||||
| Othercommitmentsmadetominorityinterests | 2.Othercommitmentstoavoidhorizontalcompetition.AsthecontrollingshareholderofthelistedcompanyandduringtheperiodwhenthelistedcompanyislistedontheShenzhenStockExchange,companies,enterprises,andeconomicorganizationscontrolledoractuallycontrolledbySIHC(excludingenterprisescontrolledbythelistedcompany,collectivelyreferredtoas"subsidiaries")willnotengageinbusinessdirectlycompetitivewiththelistedcompanyinnewbusinessfieldsotherthanthose | September26,2024 | AsacontrollingshareholderofapubliclylistedcompanyduringitslistingperiodontheShenzhenStockExchange | Inperformance |
wherethereisexistinghorizontalcompetition.SIHCcommitsnottoseekunfairbenefitsthroughitsstatusasthecontrollingshareholderofthelistedcompany,therebyharmingtherightsandinterestsofthelistedcompanyanditsshareholders.Incaseofviolationoftheabovecommitments,SIHCwillbearthecorrespondinglegalresponsibilities,includingbutnotlimitedtocompensationforalllossescausedtothelistedcompany.
| wherethereisexistinghorizontalcompetition.SIHCcommitsnottoseekunfairbenefitsthroughitsstatusasthecontrollingshareholderofthelistedcompany,therebyharmingtherightsandinterestsofthelistedcompanyanditsshareholders.Incaseofviolationoftheabovecommitments,SIHCwillbearthecorrespondinglegalresponsibilities,includingbutnotlimitedtocompensationforalllossescausedtothelistedcompany. | |||
| Whetherthecommitmentisfulfilledontime | Yes | ||
| Ifthecommitmentsarenotfulfilledwithinthetimelimit,thespecificreasonsfortheunfinishedperformanceandthenextworkplanshallbespecified | Notapplicable | ||
2.IfthereisaprofitforecastfortheCompany'sassetsorprojects,andthereportingperiodisstillintheprofitforecastperiod,theCompanyshallexplainthattheassetsorprojectshavemettheoriginalprofitforecastandthereasons
□Applicable√Notapplicable?
3.PerformancecommitmentsinvolvingtheCompany
□Applicable√Notapplicable?II.Non-operationaloccupationoffundsbythecontrollingshareholdersandotherrelatedpartiesofthelistedcompany
□Applicable√Notapplicable?Duringthereportingperiod,therewerenonon-operationalfundsoccupiedbythecontrollingshareholdersandotherrelatedpartiesforthelistedcompany.
III.Illegalexternalguarantees
□Applicable√Notapplicable?TheCompanyhadnoillegalexternalguaranteeduringthereportingperiod.IV.ExplanationoftheBoardofDirectorsonthelatest"modifiedreport"
□Applicable√Notapplicable?V.ExplanationsGivenbytheBoardofDirectorsandtheIndependentDirectors(ifany)RegardingtheIndependentAuditor's“ModifiedOpinion”ontheFinancialStatementsoftheReportingPeriod
□Applicable√Notapplicable?
VI.Explanationoftheaccountingpolicies,changesinaccountingestimatesorcorrectionsofsignificantaccountingerrorscomparedtothefinancialreportofthepreviousyear
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnoaccountingpolicies,changesinaccountingestimatesorcorrectionsofsignificantaccountingerrors.
VII.Explanationofchangesinthescopeofconsolidatedstatementscomparedtothefinancialreportofthepreviousyear
?√Applicable□NotapplicableGuangdongJianbangGroup(Huiyang)IndustrialCo.,Ltd.wastakenoverbyabankruptcyadministratorforbankruptcyandliquidationonNovember30,2025,andthusitisnolongerincludedinthescopeofconsolidation.VIII.Appointmentanddismissaloftheaccountingfirm
Currentlyappointedaccountingfirm
Nameofdomesticaccountingfirm
| Nameofdomesticaccountingfirm | Pan-ChinaCertifiedPublicAccountants(SpecialGeneralPartnership) |
| Remunerationofdomesticaccountingfirm(RMB10,000) | 72 |
| Numberofconsecutiveyearsofauditservicesprovidedbydomesticaccountingfirm | 3 |
| Nameofcertifiedpublicaccountantsofthedomesticaccountingfirm | WangHuansen,LinZhenhua |
| Numberofconsecutiveyearsofauditservicesprovidedbycertifiedpublicaccountantsofdomesticaccountingfirm | 3 |
Whethertochangetheaccountingfirminthecurrentperiod
□Yes√No?Engagementofinternalcontrolauditaccountingfirm,financialadviserorsponsor
?√Applicable□NotapplicableDuringtheReportingPeriod,theCompanyengagedPan-ChinaCertifiedPublicAccountant(LLP)toprovideinternalcontrolandauditservicesfortheCompanyataservicefeeofRMB210,000.IX.Delistingafterthedisclosureoftheannualreport
□Applicable√Notapplicable?
X.Mattersrelatedtobankruptcyandreorganization
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnobankruptcyrestructuringrelatedmatters.XI.Significantlitigationandarbitration?
√Applicable□Notapplicable
Basicinformationoflitigation(arbitration)
| Basicinformationoflitigation(arbitration) | Amountinvolved(RMB10,000) | Whetherestimatedliabilitiesareformed | Proceedingsoflitigation(arbitration) | Resultsandinfluenceoflitigation(arbitration)trial | Executionoflitigation(arbitration)judgment | Dateofdisclosure | Disclosureindex |
| Lawsuitofbilldispute | 17,715.14 | No | Thisenforcementprocedureisterminated.JianbangCompanyhasenteredthebankruptcyandliquidationproceedings,andcreditorsmayfileclaimswiththeadministrator. | AsJianbangGroupisincapableofpayingthecommercialbillsdueinJanuary2022,whichtotalRMB177,151,400,HuizhouMingxiangEconomicInformationConsultingCo.,Ltd.,HuizhouHuiyangHongfaIndustry&TradeCo.,Ltd.andHuizhouJinlongshengIndustrialCo.,Ltd.broughtalawsuitonthebilldisputetothePeople’sCourtofHuiyangDistrict.TheHuiyangDistrictCourtruledatfirstinstanceinMarch2023thatJianbangGroupshouldpaytheacceptancebillamountandinterest. | HuizhouMingxiangEconomicInformationConsultingCo.,Ltd.,HuizhouHuiyangHongfaIndustry&TradeCo.,Ltd.,andHuizhouJinlongshengIndustrialCo.,Ltd.haveappliedforexecutiontotheHuizhouIntermediatePeople'sCourt.InFebruary2026,theHuizhouIntermediatePeople'sCourtissuedanenforcementorder,rulingtoterminatethisenforcementprocedure. | October30,2025 | The2025Semi-AnnualReport(AnnouncementNo.:2025-023)andtheAnnouncementontheCourt'sRulingtoAccepttheBankruptcyandLiquidationApplicationagainstaControllingSubsidiaryandAppointmentofanAdministrator(AnnouncementNo.:2025-030)disclosedoncninfo.com.cn |
| LoancontractDispute | 39,568.85 | No | Theenforcementprocedureisterminated.Jianbang | InJanuary2024,theCompanyreceivedaciviljudgmentofthefirstinstance | OnDecember2,2025,theCompanyreceivedthe | May13,2025 | TheLitigationMatters(AnnouncementNo.:2025-013) |
Companyhasenteredthebankruptcyandliquidationproceedings,andfiledclaimswiththeadministrator.
| Companyhasenteredthebankruptcyandliquidationproceedings,andfiledclaimswiththeadministrator. | issuedbytheShenzhenLuohuDistrictPeople'sCourt.TheCompanywonthecaseandhasappliedtotheLuohuDistrictPeople'sCourtofShenzhenforcompulsoryexecution. | EnforcementOrder,rulingtoterminatetheenforcementprocedure.GiventhatJianbangCompanyhasenteredthebankruptcyandliquidationproceedings,theCompanyhasfiledclaimswiththeadministrator. | andtheAnnouncementontheCourt'sRulingtoAccepttheBankruptcyandLiquidationApplicationagainstaControllingSubsidiaryandAppointmentofanAdministrator(AnnouncementNo.:2025-030)disclosedoncninfo.com.cn | ||||
| Jointventureandcooperativerealestatedevelopmentcontractdisputes | 74,357.5 | No | Inthesecondinstance.EvergrandePearlRiverDeltaCompanyhasenteredthebankruptcyandliquidationproceedings,andfiledclaimswiththeadministrator.GuangzhouBopiandShenzhenQijinareundergoingliquidationandderegistration,andclaimshavebeenfiledwiththeirrespectiveliquidationteams. | OnJanuary8,2025,ourCompanyreceivedthefirstinstanceciviljudgmentofthecase,andthejudgmentmadebytheHuizhouIntermediatePeople'sCourtofthefirstinstancesupportedsomeofourcompany'slitigationclaims.OnJanuary22,2025,ourcompanyfiledanappealregardingunsupportedclaims,thecasewasheardinthesecondinstanceonMay22,2025,anditiscurrentlyinthesecondinstance. | Inthesecondinstance. | December8,2023 | AnnouncementonLitigationMatters(No.:2023-048)onwww.cninfo.com.cn |
| LoancontractDispute | 41,952.29 | No | JianbangCompanyandEvergrandePearlRiverDeltaCompanyhavebothenteredbankruptcyandliquidationproceedings,andclaims | InOctober2024,thecivilrulingforthesecondinstanceofthiscasewasreceived,andthecasewastreatedasawithdrawalofthelawsuit.Thefirst-instancejudgmenthastakeneffect,andtheCompanyhaswonthecase.TheCompany | GiventhatJianbangCompanyandEvergrandePearlRiverDeltaCompanyhavebothenteredbankruptcyandliquidationproceedings, | June12,2025 | TheLitigationMatters(AnnouncementNo.:2025-016)andtheAnnouncementontheCourt'sRulingtoAccepttheBankruptcyandLiquidation |
havebeenfiledwiththeirrespectiveadministrators.GuangzhouBopiandShenzhenQijinareundergoingliquidationandderegistration,andclaimshavebeenfiledwiththeirrespectiveliquidationteams.
| havebeenfiledwiththeirrespectiveadministrators.GuangzhouBopiandShenzhenQijinareundergoingliquidationandderegistration,andclaimshavebeenfiledwiththeirrespectiveliquidationteams. | appliedtothecourtforcompulsoryenforcementinJanuary2025. | theCompanyhasfiledclaimswiththeirrespectiveadministrators.Meanwhile,GuangzhouBopiandShenzhenQijinareundergoingliquidationandderegistration,andtheCompanyhasalsofiledclaimswiththeirrespectiveliquidationteams. | ApplicationagainstaControllingSubsidiaryandAppointmentofanAdministrator(AnnouncementNo.:2025-030)disclosedoncninfo.com.cn | ||||
| Applicationforbankruptcyandliquidation | Underreviewofclaimsanddebts | No | Underbankruptcyandliquidation,theadministratorhastakenoverJianbangCompany. | OnOctober27,2025,JianbangCompanyreceivedtheCivilRulingandtheDecisionfromtheHuizhouIntermediatePeople'sCourt.ThecourtruledtoacceptthebankruptcyandliquidationapplicationfiledbyZhongshanShengtangAdvertisingCo.,Ltd.againstJianbangCompanyandappointedanadministrator. | OnDecember8,2025,theCompanysubmitteditsclaimdeclarationmaterialstotheadministratorofJianbangCompanybasedontheclaimamountconfirmedbytheeffectiveciviljudgment,theconfirmationletterofclaimsanddebts,andtransfervouchers.TheCompanyactivelyparticipatedincreditors'meetingstoexerciseitsrightsasacreditorinaccordancewiththelaw. | October30,2025 | TheAnnouncementontheCourt'sRulingtoAccepttheBankruptcyandLiquidationApplicationagainstaControllingSubsidiaryandAppointmentofanAdministrator(AnnouncementNo.:2025-030)disclosedoncninfo.com.cn |
XII.Punishmentandrectification
□Applicable√Notapplicable?Therewasnopunishmentorrectificationduringthereportingperiod.
XIII.IntegritystatusoftheCompanyanditscontrollingshareholdersandactualowner
□Applicable√Notapplicable?XIV.Majorrelatedpartytransactions
1.Relatedpartytransactionsrelatedtodailyoperations
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnorelatedpartytransactionsrelatedtodailyoperations.
2.Relatedpartytransactionsarisingfromtheacquisitionandsaleofassetsorequity
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnorelatedpartytransactionsarisingfromtheacquisitionorsaleofassetsorequity.
3.Relatedpartytransactionsarisingfromjointexternalinvestment
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnorelatedpartytransactionsarisingfromjointexternalinvestment.
4.Relatedclaimsanddebts
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnorelateddebttransactions.
5.Informationontransactionswithfinancecompanieswithrelatedrelationship
□Applicable√Notapplicable?Therewasnodeposit,loan,creditorotherfinancialbusinessbetweentheCompanyandthefinancecompanieswithrelatedrelationshipandtheirrelatedparties.
6.TransactionsbetweentheCompany'sholdingfinancecompaniesanditsrelatedparties
□Applicable√Notapplicable?Therewasnodeposit,loan,creditorotherfinancialbusinessbetweentheCompany'sholdingfinancecompaniesanditsrelatedparties.
7.Othermajorrelatedpartytransactions
□Applicable√Notapplicable?TheCompanyhadnoothermajorrelatedpartytransactionsduringthereportingperiod.XV.Majorcontractsandtheirperformance
1.Custody,contractingandleasematters
(1)Custody
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnothingundercustody.
(2)Contracting
□Applicable√Notapplicable?
Duringthereportingperiod,theCompanyhadnocontracting.
(3)Leases
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnoleases.
2.Significantguarantees
□Applicable√Notapplicable?TheCompanyhadnomaterialguaranteesduringthereportingperiod.
3.Entrustmentofothersforcashassetmanagement
(1)Entrustedwealthmanagement?√Applicable□NotapplicableOverviewofentrustedwealthmanagementduringthereportingperiod
Unit:RMB10,000
Productcategory
| Productcategory | Riskcharacteristics | Balanceofentrustedwealthmanagementduringthereportingperiod | Delinquentuncollectedamount |
| Others | Moneymarketfunds-lowrisk | 105,025.61 | 0 |
Detailsofhigh-riskentrustedwealthmanagementwheretheCompany,asasingleclient,entrustsafinancialinstitutionforassetmanagement,orinvestsinproductswithlowsafetyandpoorliquidity
□Applicable√Notapplicable?
(2)Entrustedloans
□Applicable√Notapplicable?TherewerenoentrustedloansoftheCompanyduringthereportingperiod.
4.Othermajorcontracts
□Applicable√Notapplicable?TherewerenoothermajorcontractsoftheCompanyduringthereportingperiod.XVI.UseofRaisedFunds
□Applicable√Notapplicable?TheCompanyhadnouseoffundsraisedduringthereportingperiod.XVII.NotestoOtherMajorMatters
□Applicable√Notapplicable?TheCompanyhadnoothermajormatterstobeexplainedduringthereportingperiod.XVIII.MajorMattersoftheCompany'sSubsidiaries
□Applicable√Notapplicable?
SectionVI.ShareChangesandShareholder
Information
I.Changesinshares
1.Changesinshares
Unit:shares
Beforethechange
| Beforethechange | Increaseordecreaseinthischange(+,-) | Afterthechange | |||||||
| Number | Ratio | Newsharesissued | Bonusissue | Conversionofprovidentfundintoshares | Others | Sub-total | Number | Ratio | |
| I.Shareswithrestrictiveconditionsforsales | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 1.State-ownedshares | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 2.Sharesheldbythestate-ownedlegalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 3.Otherdomesticholdings | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| Including:sharesheldbydomesticlegalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| Sharesheldbydomesticnaturalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 4.Foreignshareholding | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| Including:sharesheldbyoverseaslegalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| Sharesheldbyoverseasnaturalpersons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| II.Shares | 1,011,660, | 100.00% | 0 | 0 | 0 | 0 | 0 | 1,011,660, | 100.00% |
withoutrestrictiveconditionsforsales
| withoutrestrictiveconditionsforsales | 000 | 000 | |||||||
| 1.RMBordinaryshares | 891,660,000 | 88.14% | 0 | 0 | 0 | 0 | 0 | 891,660,000 | 88.14% |
| 2.Foreignshareslisteddomestically | 120,000,000 | 11.86% | 0 | 0 | 0 | 0 | 0 | 120,000,000 | 11.86% |
| 3.Foreignshareslistedoverseas | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 4.Others | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| III.Totalnumberofshares | 1,011,660,000 | 100.00% | 0 | 0 | 0 | 0 | 0 | 1,011,660,000 | 100.00% |
Reasonsforchangesinshares
□Applicable√Notapplicable?Approvalofchangesinshares
□Applicable√Notapplicable?Transferofchangesinshares
□Applicable√Notapplicable?Effectofchangesinsharesonfinancialindicatorssuchasbasicearningspershareanddilutedearningspershareinthelatestyearandthelatestperiod,andnetassetspershareattributabletotheCompany'sordinaryshareholders
□Applicable√Notapplicable?OthercontentsdeemednecessarybytheCompanyorrequiredbythesecuritiesregulatorstobedisclosed
□Applicable√Notapplicable?
2.Changesinrestrictedshares
□Applicable√Notapplicable?
II.Issuanceandlistingofsecurities
1.Issuanceofsecurities(excludingpreferredshares)duringthereportingperiod
□Applicable√Notapplicable?
2.ChangesinthetotalnumberofsharesandshareholderstructureoftheCompany,andchangesinthestructureofassetsandliabilitiesoftheCompany
□Applicable√Notapplicable?
3.Existinginternalemployeeshares
□Applicable√Notapplicable?
III.Shareholdersandactualowner
1.NumberoftheCompany'sshareholdersandshareholdingratios
Unit:shares
Totalnumberofordinaryshareholdersattheendofthereportingperiod.
| Totalnumberofordinaryshareholdersattheendofthereportingperiod. | 38,034 | Totalnumberofordinaryshareholdersattheendofthepreviousmonthbeforethedisclosuredateoftheannualreport | 38,997 | Totalnumberofpreferredshareholderswithrestorationofvotingrightsattheendofthereportingperiod(ifany)(seeNote8) | 0 | Totalnumberofpreferredshareholderswhosevotingrighthavebeenrestoredattheendofthepreviousmonthbeforethedisclosuredateoftheannualreport(ifany)(seeNote8) | 0 | ||
| Shareholdingsofshareholdersholdingmorethan5%orthetop10shareholders(excludingshareslentthroughrefinancing) | |||||||||
| Nameofshareholder | Natureofshareholder | Shareholdingratio | Numberofsharesheldattheendofthereportingperiod | Changesduringthereportingperiod | Numberofsharesheldunderrestrictedconditions | Numberofsharesheldwithoutrestrictionsonsales | Pledge,markingorfreezing | ||
| Sharestatus | Number | ||||||||
| ShenzhenInvestmentHoldingsCo.,Ltd. | State-ownedlegalperson | 54.79% | 554,247,280 | -10,106,558 | 0 | 554,247,280 | Notapplicable | 0 | |
| ShenzhenState-ownedEquityOperationManagementCo.,Ltd. | Domesticnon-state-ownedlegalperson | 6.35% | 64,288,426 | 0 | 0 | 64,288,426 | Notapplicable | 0 | |
| YangJianmin | Domesticnaturalperson | 1.02% | 10,287,700 | -3,210,317 | 0 | 10,287,700 | Pledged | 3,890,000 | |
| HongKongSecuritiesClearingCompanyLtd.(HKSCC) | Overseaslegalperson | 0.70% | 7,038,483 | 2,837,180 | 0 | 7,038,483 | Notapplicable | 0 | |
| WangYulan | Domesticnaturalperson | 0.62% | 6,228,591 | 0 | 0 | 6,228,591 | Notapplicable | 0 | |
| ZhangXiujuan | Domesticnaturalperson | 0.46% | 4,696,600 | -133,100 | 0 | 4,696,600 | Notapplicable | 0 | |
| HeQiao | Domesticnaturalperson | 0.39% | 3,968,100 | 176,200 | 0 | 3,968,100 | Notapplicable | 0 | |
WangJinghua
| WangJinghua | Domesticnaturalperson | 0.31% | 3,100,000 | 1,750,000 | 0 | 3,100,000 | Notapplicable | 0 | |||
| WangZhengying | Domesticnaturalperson | 0.29% | 2,961,900 | 0 | 0 | 2,961,900 | Notapplicable | 0 | |||
| ZhangTianxue | Domesticnaturalperson | 0.28% | 2,830,283 | 701,384 | 0 | 2,830,283 | Notapplicable | 0 | |||
| Strategicinvestorsorgenerallegalpersonbecomingthetop10shareholdersduetoplacementofnewshares(ifany)(seeNote3) | Notapplicable | ||||||||||
| Notestoshareholders'relatedrelationshiporpersonsactinginconcert | Amongthetop10shareholdersoftheCompany,ShenzhenState-ownedEquityManagementCo.,Ltd.isawholly-ownedsubsidiaryofShenzhenInvestmentHoldingsCo.,Ltd.TheCompanydoesnotknowwhetherthereexistsassociatedrelationshipamongtheothershareholders,orwhethertheyarepersonsactinginconcertasprescribedintheAdministrativeMeasuresfortheAcquisitionofListedCompanies. | ||||||||||
| Explanationoftheaboveshareholders'involvementinentrusting/beingentrustedvotingrightsandwaiverofvotingrights | Notapplicable | ||||||||||
| Specialexplanationfortheexistenceofrepurchaseaccountsamongthetop10shareholders(ifany)(seeNote10) | Notapplicable | ||||||||||
| Shareholdingsofthetop10shareholderswithoutrestrictionsonsales(excludingshareslentthroughrefinancingandshareslockedbyseniormanagement) | |||||||||||
| Nameofshareholder | Numberofsharesheldwithoutrestrictionsonsalesattheendofthereportingperiod | Typeofshares | |||||||||
| Typeofshares | Number | ||||||||||
| ShenzhenInvestmentHoldingsCo.,Ltd. | 554,247,280 | RMBordinaryshares | 554,247,280 | ||||||||
| ShenzhenState-ownedEquityOperationManagementCo.,Ltd. | 64,288,426 | RMBordinaryshares | 64,288,426 | ||||||||
| YangJianmin | 10,287,700 | RMBordinaryshares | 10,287,700 | ||||||||
| HongKongSecuritiesClearingCompanyLtd.(HKSCC) | 7,038,483 | RMBordinaryshares | 7,038,483 | ||||||||
| WangYulan | 6,228,591 | RMBordinaryshares | 6,228,591 | ||||||||
| ZhangXiujuan | 4,696,600 | RMBordinaryshares | 4,696,600 | ||||||||
| HeQiao | 3,968,100 | RMBordinaryshares | 3,805,700 | ||||||||
| HeQiao | 3,968,100 | Domesticallylistedforeignshares | 162,400 | ||||||||
| WangJinghua | 3,100,000 | Domesticallylistedforeignshares | 3,100,000 | ||||||||
| WangZhengying | 2,961,900 | RMBordinaryshares | 2,961,900 | ||||||||
| ZhangTianxue | 2,830,283 | Domestically | 2,830,283 | ||||||||
listedforeignshares
| listedforeignshares | |||
| Explanationofrelatedrelationshiporconcertedactionsamongthetop10shareholderswithunrestrictedtradableshares,andbetweenthetop10shareholderswithunrestrictedtradablesharesandthetop10shareholders | Amongthetop10unrestrictedpublicshareholdersoftheCompany,ShenzhenState-ownedEquityManagementCo.,Ltd.isawholly-ownedsubsidiaryofShenzhenInvestmentHoldingsCo.,Ltd.TheCompanydoesnotknowwhetherthereexistsassociatedrelationshipamongtheothershareholders,orwhethertheyarepersonsactinginconcertasprescribedintheAdministrativeMeasuresfortheAcquisitionofListedCompanies. | ||
| Explanationofthetop10ordinaryshareholders'participationinmarginfinancingandsecuritieslendingbusiness(ifany)(seeNote4) | Amongthetop10shareholders,theshareholderranked3rdholds6,180,200sharesinacreditsecuritiesaccount,the6thrankedshareholderholds4,600,000sharesinacreditsecuritiesaccount,the7thrankedshareholderholds3,112,986sharesinacreditsecuritiesaccount,andthe9thrankedshareholderholds2,961,900sharesinacreditsecuritiesaccount. | ||
Participationofshareholdersholdingmorethan5%oftheshares,thetop10shareholdersandthetop10shareholdersofunrestrictedtradablesharesinrefinancingbusinessandlendingshares
□Applicable√Notapplicable?Changesofthetop10shareholdersandthetop10shareholdersofunrestrictedtradablesharescomparedwiththepreviousperiodduetorefinancinglending/repayment
□Applicable√Notapplicable?WhethertheCompany'stop10ordinaryshareholdersandthetop10ordinaryshareholderswithoutrestrictiveconditionforsalesconductanyagreedrepurchasetransactionsduringthereportingperiod
□Yes√No?TheCompany'stop10ordinaryshareholders,andtop10ordinaryshareholderswithoutrestrictiveconditionforsalesdidnotconductanyagreedrepurchasetransactionduringthereportingperiod.
2.ControllingshareholdersoftheCompany
Natureofcontrollingshareholders:localstate-ownedholdingTypeofcontrollingshareholders:legalperson
| Nameofcontrollingshareholder | Legalrepresentative/personincharge | Dateofestablishment | Organizationcode | Mainbusiness |
| ShenzhenInvestmentHoldingsCo.,Ltd. | HeJianfeng | October13,2004 | 914403007675664218 | Investmentinequitiesonbehalfofthegovernmentandmanagementofthoseinvestments;developmentandoperationofgovernment-allocatedland;andinvestmentinandprovisionofservicesforstrategicemergingindustries |
| Equitiesofotherdomesticandoverseaslistedcompaniescontrolledandinvestedbythecontrollingshareholderduringthereportingperiod | SZPRDA(000011)holds303.14millionshares,withashareholdingratioof50.87%;STHC(000045)holds234.07millionshares,withashareholdingratioof46.21%;PingAnInsurance(601318)holds962.72millionshares,withashareholdingratioof5.32%;GuosenSecurities(002736)holds3,223.11millionshares,withashareholdingratioof31.47%;GuotaiHaitongSecurities(601211)holds609.43millionA-sharesand103.37millionH-shares,withashareholdingratioof4.04%;TellingTelecommunicationHolding(000829)holds195.03millionshares,withashareholding | |||
ratioof19.03%;ShenzhenInternational(00152)holds1,059.08millionshares,withashareholdingratioof
43.95%;Leaguer(002243)holds606.66millionshares,withashareholdingratioof50.11%;Infinova(002528)holds315.83millionshares,withashareholdingratioof26.35%;EternalAsia(002183)holds601.67millionshares,withashareholdingratioof23.17%;ShenzhenWaterPlanningandDesignInstitute(301038)holds83.66millionshares,withashareholdingratioof37.50%;ShenzhenEnergy(000027)holds6.77millionshares,withashareholdingratioof0.14%;BankofCommunications(601328)holds9.52millionshares,withashareholdingratioof
0.01%;CECEPTechandEcology&Environment(300197)holds113.98millionshare,withashareholdingratioof3.66%;ChinaVanke(02202)holds77.27millionshares,withashareholdingratioof0.66%;ShenzhenSEG(000058)holds696.16mnshares,withashareholdingratioof56.54%;ShenzhenSDGInformation(000070)holds325.72millionshares,withashareholdingratioof
36.18%;ShenzhenTellusHolding(000025)holds211.59millionshares,withashareholdingratioof
49.09%;ShenzhenSDGService(300917)holds80.74mnshares,withashareholdingratioof47.78%;MicrogateTechnology(300319)holds72millionshares,withashareholdingratioof8.11%;ChinaMerchantsShekouIndustrialZoneHoldings(001979)holds456.12millionshares,withashareholdingratioof5.03%.
Changesincontrollingshareholdersduringthereportingperiod
□Applicable√Notapplicable?TherewasnochangeinthecontrollingshareholderoftheCompanyduringthereportingperiod.
3.TheCompany'sactualowneranditspersonsactinginconcert
Natureofactualowner:localstate-ownedassetsmanagementagencyTypeofactualowner:legalperson
ratioof19.03%;ShenzhenInternational(00152)holds1,059.08millionshares,withashareholdingratioof
43.95%;Leaguer(002243)holds606.66millionshares,withashareholdingratioof50.11%;Infinova(002528)holds315.83millionshares,withashareholdingratioof26.35%;EternalAsia(002183)holds601.67millionshares,withashareholdingratioof23.17%;ShenzhenWaterPlanningandDesignInstitute(301038)holds83.66millionshares,withashareholdingratioof37.50%;ShenzhenEnergy(000027)holds6.77millionshares,withashareholdingratioof0.14%;BankofCommunications(601328)holds9.52millionshares,withashareholdingratioof
0.01%;CECEPTechandEcology&Environment(300197)holds113.98millionshare,withashareholdingratioof3.66%;ChinaVanke(02202)holds77.27millionshares,withashareholdingratioof0.66%;ShenzhenSEG(000058)holds696.16mnshares,withashareholdingratioof56.54%;ShenzhenSDGInformation(000070)holds325.72millionshares,withashareholdingratioof
36.18%;ShenzhenTellusHolding(000025)holds211.59millionshares,withashareholdingratioof
49.09%;ShenzhenSDGService(300917)holds80.74mnshares,withashareholdingratioof47.78%;MicrogateTechnology(300319)holds72millionshares,withashareholdingratioof8.11%;ChinaMerchantsShekouIndustrialZoneHoldings(001979)holds456.12millionshares,withashareholdingratioof5.03%.Nameofactualowner
| Nameofactualowner | Legalrepresentative/personincharge | Dateofestablishment | Organizationcode | Mainbusiness |
| State-ownedAssetsSupervisionandAdministrationCommissionofShenzhenMunicipalPeople'sGovernment | YangJun | April02,2004 | 11440300K317280672 | Performthedutiesofthecontributoronbehalfofthestate,andsuperviseandmanagestate-ownedassetsauthorizedforsupervisioninaccordancewiththelaw. |
| Equityofotherdomesticandoverseaslistedcompaniescontrolledbytheactualownerduringthereportingperiod | InadditiontotheCompanycontrollingshareholder-ShenzhenInvestmentHoldingCo.,Ltd.,otherdomesticandoverseaslistedcompanieswhoseequitydirectlyheldbytheactualcontrollersdidnotrankamongthetoptenshareholdersoftheCompany. | |||
Changesinactualownerduringthereportingperiod
□Applicable√Notapplicable?TherewasnochangeintheactualowneroftheCompanyduringthereportingperiod.ChartforthepropertyandcontrollingrelationshipsbetweentheCompanyandtheactualowner
TheactualownercontrolstheCompanybywayoftrustorotherassetmanagementmethods
□Applicable√Notapplicable?
4.ThecumulativenumberofsharespledgedbythecontrollingshareholderorthelargestshareholderoftheCompanyandtheirpersonsactinginconcertaccountedfor80%ofthenumberofsharesheldbythem
□Applicable√Notapplicable?
5.Otherinstitutionalshareholdersholdingmorethan10%oftheshares
□Applicable√Notapplicable?
6.Restrictedsharereductionofcontrollingshareholder,actualowner,reorganizationpartiesandothercommittedentities
□Applicable√Notapplicable?
IV.SpecificimplementationofsharerepurchaseduringthereportingperiodImplementationprogressofsharerepurchase
□Applicable√Notapplicable?Implementationprogressofreducingrepurchasesharesbymeansofcentralizedbiddingtransaction
□Applicable√Notapplicable?
V.PreferredShares
□Applicable√Notapplicable?Duringthereportingperiod,theCompanyhadnopreferredshares.
SectionVIIBonds
□Applicable√Notapplicable?
SectionVIIIFinancialStatementsI.Auditreport
Typeofauditopinion
| Typeofauditopinion | Standardandunqualifiedopinion |
| Signingdateoftheauditreport | March18,2026 |
| Nameofauditinstitution | Pan-ChinaCertifiedPublicAccountants(SpecialGeneralPartnership) |
| AuditreportNo. | PCCPAAR[2026]No.7-34 |
| Nameofcertifiedpublicaccountant | WangHuansen,LinZhenhua |
MainBodyoftheAuditReport
Auditor’sReport
PCCPAAR[2026]No.7-34TotheShareholdersofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.:
I.AuditOpinionWehaveauditedthefinancialstatementsofShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.(the“Company”),whichcomprisetheconsolidatedandparentcompanybalancesheetsasatDecember31,2025,theconsolidatedandparentcompanyincomestatements,consolidatedandparentcompanycashflowstatements,andconsolidatedandparentcompanystatementsofchangesinequityfortheyearthenended,aswellasnotestofinancialstatements.Inouropinion,theaccompanyingfinancialstatementspresentfairly,inallmaterialrespects,thefinancialpositionoftheCompanyasatDecember31,2025,anditsfinancialperformanceanditscashflowsfortheyearthenendedinaccordancewithChinaAccountingStandardsforBusinessEnterprises.II.BasisforAuditOpinionWeconductedourauditinaccordancewithChinaStandardsonAuditing.OurresponsibilitiesunderthosestandardsarefurtherdescribedintheCertifiedPublicAccountant’sResponsibilitiesfortheAuditoftheFinancialStatementssectionofourreport.WeareindependentoftheCompanyinaccordancewiththe“ChineseCertified
PublicAccountantIndependenceStandardNo.1–IndependenceRequirementsforFinancialStatementAuditandReviewEngagements”andtheChinaCodeofEthics
forCertifiedPublicAccountants,andwehavefulfilledotherethicalresponsibilities.Inconductingouraudit,wehavecompliedwiththeindependencerequirementsapplicabletoauditsofpublicinterestentities.Webelievethattheauditevidencewehaveobtainedissufficientandappropriatetoprovideabasisforourauditopinion.III.KeyAuditMattersKeyauditmattersarethosemattersthat,inourprofessionaljudgment,wereofmostsignificanceinourauditofthefinancialstatementsofthecurrentperiod.Thesematterswereaddressedinthecontextofourauditofthefinancialstatementsasawhole,andinformingouropinionthereon,andwedonotexpressaseparateopiniononthesematters.(I)Revenuerecognition
1.KeyauditmattersPleaserefertosectionIII(XXV)andV(II)1ofnotestothefinancialstatementsfordetails.TheCompanyismainlyengagedinrealestatesales,engineeringconstruction,andpropertyleasingandotherbusinesses.In2025,theoperatingrevenueamountedto1,482,872,299.36yuan,ofwhich,1,324,656,290.59yuanwasfromtherealestatesales,accountingfor89.33%,and81,299,490.77yuanwasfromengineeringconstruction,accountingfor5.48%.AsoperatingrevenueisoneofthekeyperformanceindicatorsoftheCompany,theremightbeinherentrisksthattheCompany’smanagement(the“Management”)adoptsinappropriaterevenuerecognitiontoachievespecificgoalsorexpectations,andrevenuerecognitioninvolvessignificantjudgmentoftheManagement,wehaveidentifiedrevenuerecognitionasakeyauditmatter.
2.ResponsiveauditproceduresOurmainauditproceduresforrevenuerecognitionareasfollows:
(1)Weobtainedunderstandingsofkeyinternalcontrolsrelatedtorevenuerecognition,assessedthedesignofthesecontrols,determinedwhethertheyhadbeenexecuted,andtestedtheeffectivenessoftheoperation;
(2)Wecheckedmainhousingsalescontractsandleasecontracts,andassessedwhethertherevenuerecognitionmethodwasappropriate;
(3)Weperformedanalysisprocedureonoperatingrevenueandgrossmarginbymonth,businesstype,etc.,soastoidentifywhethertherearesignificantorabnormalfluctuationsandfindoutthereason;
(4)Wecheckedsupportingdocumentsrelatedtoselecteditems,includinghousingsalescontracts,housingdeliverynotices,leasecontracts,salesinvoices,etc.
(5)Weselecteditemstocheckthedocumentsincludingcostbudget,purchasecontracts,subcontractagreements,etc.whichweretakenasthebasisforestimatingtotalcost,soastotestwhethertheperformanceprogressandtherevenuerecognizedbasedonperformanceprogresswereaccuratelymeasuredbytheManagement,andevaluatedthereasonablenessoftheperformanceprogressdeterminedbytheManagementincombinationwithdocumentsincludingsupervisionreports,progressconfirmationsheets,customerstatements,aswellastheon-siteobservationoninventorycounting;
(6)Weperformedconfirmationproceduresonsalesamountofselecteditemsincombinationwithconfirmationprocedureofaccountsreceivableandcontractassets;
(7)Weperformedcut-offteststocheckwhethertherevenuewasrecognizedintheappropriateperiod;and
(8)Wecheckedwhetherinformationrelatedtooperatingrevenuehadbeenpresentedappropriatelyinthefinancialstatements.(II)Netrealizablevalueofinventories
1.KeyauditmattersPleaserefertosectionIII(XIII)andV(I)7ofnotestothefinancialstatementsfordetails.AsofDecember31,2025,thebookbalanceofinventoriesamountedto1,153,978,849.41yuan,withprovisionforinventorywrite-downof54,619,230.16yuan,andthecarryingamountamountedto1,099,359,619.25yuan.Inventoriesaremeasuredatthelowerofcostandnetrealizablevalue.ThenetrealizablevalueisdeterminedbytheManagementbasedontheamountoftheestimatedsellingpricelessthecosttobeincurreduponcompletion,estimatedsellingexpensesandrelevanttaxesandsurcharges.Astheamountofinventoriesissignificantanddeterminationofnetrealizablevalueinvolvessignificantjudgmentof
theManagement,wehaveidentifiednetrealizablevalueofinventoriesasakeyauditmatter.
2.ResponsiveauditproceduresOurmainauditproceduresfornetrealizablevalueofinventoriesareasfollows:
(1)Weobtainedunderstandingsofkeyinternalcontrolsrelatedtonetrealizablevalueofinventories,assessedthedesignofthesecontrols,determinedwhethertheyhadbeenexecuted,andtestedtheeffectivenessoftheoperation;
(2)WereviewedtheoutcomeoftheManagement’spreviousestimatesonthenetrealizablevalueortheirsubsequentre-estimations;
(3)Weselecteditemstoassessthereasonablenessoftheestimatedsellingprice,andreviewedwhethertheestimatedsellingpricewasconsistentwithsalescontractprice,marketsellingprice,etc.;
(4)Weassessedthereasonablenessofestimationoncosttobeincurreduponcompletion,sellingexpensesandrelevanttaxesandsurchargesmadebytheManagement;
(5)WetestedwhetherthecalculationofnetrealizablevalueofinventoriesmadebytheManagementwasaccurate;
(6)Weidentifiedwhetherthereexistedsituationssuchasprojectswithslowdevelopmentorsalesprogress,incombinationwithobservationoninventorycounting,andassessedthereasonablenessofestimationsonnetrealizablevalueofinventoriesmadebytheManagement;and
(7)Wecheckedwhetherinformationrelatedtonetrealizablevalueofinventorieshadbeenpresentedappropriatelyinthefinancialstatements.IV.OtherInformationTheManagementisresponsiblefortheotherinformation.TheotherinformationcomprisestheinformationincludedintheCompany’sannualreport,butdoesnotincludethefinancialstatementsandourauditor’sreportthereon.Ouropiniononthefinancialstatementsdoesnotcovertheotherinformationandwedonotexpressanyformofassuranceconclusionthereon.Inconnectionwithourauditofthefinancialstatements,ourresponsibilityistoread
theotherinformationand,indoingso,considerwhethertheotherinformationismateriallyinconsistentwiththefinancialstatementsorourknowledgeobtainedintheauditorotherwiseappearstobemateriallymisstated.If,basedontheworkwehaveperformed,weconcludethatthereisamaterialmisstatementoftheotherinformation,wearerequiredtoreportthatfact.Wehavenothingtoreportinthisregard.V.ResponsibilitiesoftheManagementandThoseChargedwithGovernancefortheFinancialStatementsTheManagementisresponsibleforpreparingandpresentingfairlythefinancialstatementsinaccordancewithChinaAccountingStandardsforBusinessEnterprises,aswellasdesigning,implementingandmaintaininginternalcontrolrelevanttothepreparationoffinancialstatementsthatarefreefrommaterialmisstatement,whetherduetofraudorerror.Inpreparingthefinancialstatements,theManagementisresponsibleforassessingtheCompany’sabilitytocontinueasagoingconcern,disclosing,asapplicable,mattersrelatedtogoingconcernandusingthegoingconcernbasisofaccountingunlesstheManagementeitherintendstoliquidatetheCompanyortoceaseoperations,orhasnorealisticalternativebuttodoso.ThosechargedwithgovernanceareresponsibleforoverseeingtheCompany’sfinancialreportingprocess.VI.CertifiedPublicAccountant’sResponsibilitiesfortheAuditoftheFinancialStatementsOurobjectivesaretoobtainreasonableassuranceaboutwhetherthefinancialstatementsasawholearefreefrommaterialmisstatement,whetherduetofraudorerror,andtoissueanauditor’sreportthatincludesouropinion.Reasonableassuranceisahighlevelofassurance,butisnotaguaranteethatanauditconductedinaccordancewithChinaStandardsonAuditingwillalwaysdetectamaterialmisstatementwhenitexists.Misstatementscanarisefromfraudorerrorandareconsideredmaterialif,individuallyorintheaggregate,theycouldreasonablybeexpectedtoinfluencetheeconomicdecisionsofuserstakenonthebasisofthesefinancialstatements.
WeexerciseprofessionaljudgmentandmaintainprofessionalskepticismthroughouttheauditperformedinaccordancewithChinaStandardsonAuditing.Wealso:
(I)Identifyandassesstherisksofmaterialmisstatementofthefinancialstatements,whetherduetofraudorerror,designandperformauditproceduresresponsivetothoserisks,andobtainauditevidencethatissufficientandappropriatetoprovideabasisforouropinion.Theriskofnotdetectingamaterialmisstatementresultingfromfraudishigherthanforoneresultingfromerror,asfraudmayinvolvecollusion,forgery,intentionalomissions,misrepresentations,ortheoverrideofinternalcontrol.(II)Obtainanunderstandingofinternalcontrolrelevanttotheauditinordertodesignauditproceduresthatareappropriateinthecircumstances.(III)EvaluatetheappropriatenessofaccountingpoliciesusedandthereasonablenessofaccountingestimatesandrelateddisclosuresmadebytheManagement.(IV)ConcludeontheappropriatenessoftheManagement’suseofthegoingconcernbasisofaccountingand,basedontheauditevidenceobtained,whetheramaterialuncertaintyexistsrelatedtoeventsorconditionsthatmaycastsignificantdoubtontheCompany’sabilitytocontinueasagoingconcern.Ifweconcludethatamaterialuncertaintyexists,wearerequiredtodrawattentioninourauditor’sreporttotherelateddisclosuresinthefinancialstatementsor,ifsuchdisclosuresareinadequate,tomodifyouropinion.Ourconclusionsarebasedontheauditevidenceobtaineduptothedateofourauditor’sreport.However,futureeventsorconditionsmaycausetheCompanytoceasetocontinueasagoingconcern.(V)Evaluatetheoverallpresentation,structureandcontentofthefinancialstatements,andwhetherthefinancialstatementsrepresenttheunderlyingtransactionsandeventsinamannerthatachievesfairpresentation.(VI)ObtainsufficientandappropriateauditevidenceregardingthefinancialinformationoftheentitiesorbusinessactivitieswithintheCompanytoexpressanopiniononthefinancialstatements.Weareresponsibleforthedirection,supervisionandperformanceofthegroupaudit.Weremainsoleresponsibilityforourauditopinion.
Wecommunicatewiththosechargedwithgovernanceregardingtheplannedauditscope,timescheduleandsignificantauditfindings,includinganydeficienciesininternalcontrolofconcernthatweidentifyduringouraudit.Wealsoprovidethosechargedwithgovernancewithastatementthatwehavecompliedwithrelevantethicalrequirementsregardingindependence,andtocommunicatewiththemallrelationshipsandothermattersthatmayreasonablybethoughttobearonourindependence,andwhereapplicable,relatedsafeguards.Fromthematterscommunicatedwiththosechargedwithgovernance,wedeterminethosemattersthatwereofmostsignificanceintheauditofthefinancialstatementsofthecurrentperiodandarethereforethekeyauditmatters.Wedescribethesemattersinourauditor’sreportunlesslaworregulationprecludespublicdisclosureaboutthematterorwhen,inextremelyrarecircumstances,wedeterminethatamattershouldnotbecommunicatedinourreportbecausetheadverseconsequencesofdoingsowouldreasonablybeexpectedtooutweighthepublicinterestbenefitsofsuchcommunication.
Pan-ChinaCertifiedPublicAccountantsLLPChineseCertifiedPublicAccountant:WangHuansen
(EngagementPartner)Hangzhou·ChinaChineseCertifiedPublicAccountant:LinZhenhua
DateofReport:March18,2026
Theauditor’sreportandtheaccompanyingfinancialstatementsareEnglishtranslationsoftheChineseauditor’sreportandstatutoryfinancialstatementspreparedunderaccountingprinciplesandpracticesgenerallyacceptedinthePeople’sRepublicofChina.Thesefinancialstatementsarenotintendedtopresentthefinancialpositionandfinancialperformanceandcashflowsinaccordancewithaccountingprinciplesandpracticesgenerallyacceptedinothercountriesandjurisdictions.IncasetheEnglishversiondoesnotconformtotheChineseversion,theChineseversionprevails.
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ConsolidatedbalancesheetasatDecember31,2025(ExpressedinRenminbiYuan)
Assets
| Assets | NoteNo. | Closingbalance | Beginningbalance |
| Currentassets: | |||
| Cashandbankbalances | 1 | 284,686,525.04 | 529,242,725.36 |
| Settlementfunds | |||
| Loanstootherbanks | |||
| Held-for-tradingfinancialassets | 2 | 1,050,256,058.41 | 987,801,938.51 |
| Derivativefinancialassets | |||
| Notesreceivable | 3 | 100,000.00 | |
| Accountsreceivable | 4 | 44,898,083.74 | 56,672,795.52 |
| Receivablesfinancing | |||
| Advancespaid | 5 | 31,588.45 | 1,201,106.21 |
| Premiumsreceivable | |||
| Reinsuranceaccountsreceivable | |||
| Reinsurancereservereceivable | |||
| Otherreceivables | 6 | 747,900,491.52 | 7,438,040.83 |
| Financialassetsunderreverserepo | |||
| Inventories | 7 | 1,099,359,619.25 | 3,636,840,229.34 |
| Contractassets | 8 | 29,035,256.28 | 30,888,723.09 |
| Assetsheldforsale | |||
| Non-currentassetsduewithinoneyear | |||
| Othercurrentassets | 9 | 66,133,465.24 | 154,192,023.86 |
| Totalcurrentassets | 3,322,301,087.93 | 5,404,377,582.72 | |
| Non-currentassets: | |||
| Loansandadvances | |||
| Debtinvestments | |||
| Otherdebtinvestments | |||
| Long-termreceivables | |||
| Long-termequityinvestments | 10 | ||
| Otherequityinstrumentinvestments | 11 | 14,571,511.81 | 14,697,341.18 |
| Othernon-currentfinancialassets | |||
| Investmentproperty | 12 | 522,634,659.17 | 515,925,116.54 |
| Fixedassets | 13 | 14,949,900.45 | 17,489,207.57 |
| Constructioninprogress | 14 | 571,822.67 | |
| Productivebiologicalassets | |||
| Oil&gasassets | |||
| Right-of-useassets | |||
| Intangibleassets | 15 | ||
| Developmentexpenditures | |||
| Goodwill | |||
| Long-termprepayments | 16 | 1,615,683.92 | 1,719,911.72 |
| Deferredtaxassets | 17 | 6,138,319.62 | 33,571,496.94 |
| Othernon-currentassets | |||
| Totalnon-currentassets | 560,481,897.64 | 583,403,073.95 | |
| Totalassets | 3,882,782,985.57 | 5,987,780,656.67 |
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ConsolidatedbalancesheetasatDecember31,2025(continued)(ExpressedinRenminbiYuan)
Liabilities&Equity
| Liabilities&Equity | NoteNo. | Closingbalance | Beginningbalance |
| Currentliabilities: | |||
| Short-termborrowings | 19 | 50,000.00 | 1,563,000.00 |
| Centralbankloans | |||
| Loansfromotherbanks | |||
| Held-for-tradingfinancialliabilities | |||
| Derivativefinancialliabilities | |||
| Notespayable | |||
| Accountspayable | 20 | 171,738,333.04 | 464,488,982.30 |
| Advancesreceived | 21 | 722,042.14 | 1,398,988.78 |
| Contractliabilities | 22 | 28,400,659.20 | 1,298,146,232.35 |
| Financialliabilitiesunderrepo | |||
| Absorbingdepositandinterbankdeposit | |||
| Depositsforagencysecuritytransaction | |||
| Depositsforagencysecurityunderwriting | |||
| Employeebenefitspayable | 23 | 32,757,342.88 | 22,499,368.29 |
| Taxesandratespayable | 24 | 26,922,082.58 | 27,554,810.01 |
| Otherpayables | 25 | 144,280,409.16 | 561,016,653.17 |
| Handlingfeesandcommissionspayable | |||
| Reinsuranceaccountspayable | |||
| Liabilitiesheldforsale | |||
| Non-currentliabilitiesduewithinoneyear | 26 | 33,888,347.83 | |
| Othercurrentliabilities | 27 | 7,565,002.87 | 118,304,068.47 |
| Totalcurrentliabilities | 412,435,871.87 | 2,528,860,451.20 | |
| Non-currentliabilities: | |||
| Insurancepolicyreserve | |||
| Long-termborrowings | 28 | 62,273,677.82 | |
| Bondspayable | |||
| Including:Preferredshares | |||
| Perpetualbonds | |||
| Leaseliabilities | 29 | ||
| Long-termpayables | |||
| Long-termemployeebenefitspayable | |||
| Provisions | |||
| Deferredincome | |||
| Deferredtaxliabilities | 17 | 867,914.50 | 1,259,459.98 |
| Othernon-currentliabilities | |||
| Totalnon-currentliabilities | 867,914.50 | 63,533,137.80 | |
| Totalliabilities | 413,303,786.37 | 2,592,393,589.00 | |
| Equity: | |||
| Sharecapital | 29 | 1,011,660,000.00 | 1,011,660,000.00 |
| Otherequityinstruments | |||
| Including:Preferredshares | |||
| Perpetualbonds | |||
| Capitalreserve | 30 | 978,244,910.11 | 978,244,910.11 |
| Less:Treasuryshares | |||
| Othercomprehensiveincome | 31 | 23,315,115.52 | 23,060,416.31 |
| Specialreserve | |||
| Surplusreserve | 32 | 275,253,729.26 | 275,253,729.26 |
| Generalriskreserve | |||
| Undistributedprofit | 33 | 1,323,849,441.49 | 1,223,893,437.74 |
| Totalequityattributabletotheparentcompany | 3,612,323,196.38 | 3,512,112,493.42 | |
| Non-controllinginterest | -142,843,997.18 | -116,725,425.75 | |
| Totalequity | 3,469,479,199.20 | 3,395,387,067.67 | |
| Totalliabilities&equity | 3,882,782,985.57 | 5,987,780,656.67 |
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ParentcompanybalancesheetasatDecember31,2025
(ExpressedinRenminbiYuan)
Assets
| Assets | NoteNo. | Closingbalance | Beginningbalance |
| Currentassets: | |||
| Cashandbankbalances | 69,884,281.83 | 83,656,432.61 | |
| Held-for-tradingfinancialassets | 987,801,938.51 | ||
| Derivativefinancialassets | |||
| Notesreceivable | |||
| Accountsreceivable | 1 | 4,843,552.76 | 7,200,138.91 |
| Receivablesfinancing | |||
| Advancespaid | |||
| Otherreceivables | 2 | 1,880,427,908.13 | 1,751,551,390.53 |
| Inventories | 312,474.69 | 315,900.69 | |
| Contractassets | |||
| Assetsheldforsale | |||
| Non-currentassetsduewithinoneyear | |||
| Othercurrentassets | 1,294,922.05 | 1,037,878.95 | |
| Totalcurrentassets | 1,956,763,139.46 | 2,831,563,680.20 | |
| Non-currentassets: | |||
| Debtinvestments | |||
| Otherdebtinvestments | |||
| Long-termreceivables | |||
| Long-termequityinvestments | 3 | 1,132,181,561.85 | 1,160,766,664.14 |
| Otherequityinstrumentinvestments | 14,571,511.81 | 14,697,341.18 | |
| Othernon-currentfinancialassets | |||
| Investmentproperty | 387,434,080.02 | 409,742,121.37 | |
| Fixedassets | 9,186,628.06 | 10,736,433.64 | |
| Constructioninprogress | 571,822.67 | ||
| Productivebiologicalassets | |||
| Oil&gasassets | |||
| Right-of-useassets | |||
| Intangibleassets | |||
| Developmentexpenditures | |||
| Goodwill | |||
| Long-termprepayments | 1,209,606.83 | 770,175.82 | |
| Deferredtaxassets | 469,690.21 | ||
| Othernon-currentassets | |||
| Totalnon-currentassets | 1,545,155,211.24 | 1,597,182,426.36 | |
| Totalassets | 3,501,918,350.70 | 4,428,746,106.56 |
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ParentcompanybalancesheetasatDecember31,2025(continued)
(ExpressedinRenminbiYuan)
Liabilities&Equity
| Liabilities&Equity | NoteNo. | Closingbalance | Beginningbalance |
| Currentliabilities: | |||
| Short-termborrowings | |||
| Held-for-tradingfinancialliabilities | |||
| Derivativefinancialliabilities | |||
| Notespayable | |||
| Accountspayable | 6,692,455.48 | 13,684,223.19 | |
| Advancesreceived | |||
| Contractliabilities | 94,227.61 | 95,842.85 | |
| Employeebenefitspayable | 21,771,697.06 | 15,935,363.87 | |
| Taxesandratespayable | 1,161,124.78 | 12,314,051.54 | |
| Otherpayables | 142,790,324.11 | 854,613,311.67 | |
| Liabilitiesheldforsale | |||
| Non-currentliabilitiesduewithinoneyear | 374,768.60 | ||
| Othercurrentliabilities | 4,711.39 | 4,792.15 | |
| Totalcurrentliabilities | 172,514,540.43 | 897,022,353.87 | |
| Non-currentliabilities: | |||
| Long-termborrowings | 62,273,677.82 | ||
| Bondspayable | |||
| Including:Preferredshares | |||
| Perpetualbonds | |||
| Leaseliabilities | |||
| Long-termpayables | |||
| Long-termemployeebenefitspayable | |||
| Provisions | |||
| Deferredincome | |||
| Deferredtaxliabilities | 867,914.50 | 1,259,459.98 | |
| Othernon-currentliabilities | |||
| Totalnon-currentliabilities | 867,914.50 | 63,533,137.80 | |
| Totalliabilities | 173,382,454.93 | 960,555,491.67 | |
| Equity: | |||
| Sharecapital | 1,011,660,000.00 | 1,011,660,000.00 | |
| Otherequityinstruments | |||
| Including:Preferredshares | |||
| Perpetualbonds | |||
| Capitalreserve | 964,711,931.13 | 964,711,931.13 | |
| Less:Treasuryshares | |||
| Othercomprehensiveincome | 1,928,633.86 | 2,023,005.89 | |
| Specialreserve | |||
| Surplusreserve | 252,124,115.85 | 252,124,115.85 | |
| Undistributedprofit | 1,098,111,214.93 | 1,237,671,562.02 | |
| Totalequity | 3,328,535,895.77 | 3,468,190,614.89 | |
| Totalliabilities&equity | 3,501,918,350.70 | 4,428,746,106.56 |
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ConsolidatedincomestatementfortheyearendedDecember31,2025
(ExpressedinRenminbiYuan)
Items
| Items | NoteNo. | Currentperiodcumulative | Precedingperiodcomparative |
| I.Totaloperatingrevenue | 1,482,872,299.36 | 407,022,191.44 | |
| Including:Operatingrevenue | 1 | 1,482,872,299.36 | 407,022,191.44 |
| Interestincome | |||
| Premiumsearned | |||
| Revenuefromhandlingfeesandcommissions | |||
| II.Totaloperatingcost | 1,183,752,194.32 | 426,847,390.83 | |
| Including:Operatingcost | 1 | 1,069,812,444.74 | 332,325,650.30 |
| Interestexpenses | |||
| Handlingfeesandcommissions | |||
| Surrendervalue | |||
| Netpaymentofinsuranceclaims | |||
| Netprovisionofinsurancepolicyreserve | |||
| Premiumbonusexpenditures | |||
| Reinsuranceexpenses | |||
| Taxesandsurcharges | 2 | 21,879,412.16 | 16,741,282.71 |
| Sellingexpenses | 3 | 20,775,223.41 | 13,164,672.93 |
| Administrativeexpenses | 4 | 72,505,249.03 | 70,118,532.01 |
| R&Dexpenses | |||
| Financialexpenses | 5 | -1,220,135.02 | -5,502,747.12 |
| Including:Interestexpenses | 3,760,510.21 | 2,586,822.94 | |
| Interestincome | 3,829,111.01 | 7,998,718.28 | |
| Add:Otherincome | 6 | 31,652.46 | 842,206.39 |
| Investmentincome(orless:losses) | 7 | -150,943,612.67 | 1,346,463.59 |
| Including:Investmentincomefromassociatesandjointventures | |||
| Gainsfromderecognitionoffinancialassetsatamortizedcost | |||
| Gainsonforeignexchange(orless:losses) | |||
| Gainsonnetexposuretohedgingrisk(orless:losses) | |||
| Gainsonchangesinfairvalue(orless:losses) | 8 | 16,621,332.22 | 18,461,736.59 |
| Creditimpairmentloss | 9 | -2,086,760.74 | -8,953,080.52 |
| Assetsimpairmentloss | 10 | -2,407,322.73 | -375,188,159.83 |
| Gainsonassetdisposal(orless:losses) | 11 | -5,767.73 | 195,840.20 |
| III.Operatingprofit(orless:losses) | 160,329,625.85 | -383,120,192.97 | |
| Add:Non-operatingrevenue | 12 | 943,633.72 | 2,414,677.03 |
| Less:Non-operatingexpenditures | 13 | 37,332.37 | 267,987.97 |
| IV.Profitbeforetax(orless:totalloss) | 161,235,927.20 | -380,973,503.91 | |
| Less:Incometaxexpenses | 14 | 61,682,858.60 | -3,377,545.61 |
| V.Netprofit(orless:netloss) | 99,553,068.60 | -377,595,958.30 | |
| (I)Categorizedbythecontinuityofoperations | |||
| 1.Netprofitfromcontinuingoperations(orless:netloss) | 99,553,068.60 | -377,595,958.30 | |
| 2.Netprofitfromdiscontinuedoperations(orless:netloss) | |||
| (II)Categorizedbytheportionofequityownership | |||
| 1.Netprofitattributabletoownersofparentcompany(orless:netloss) | 99,956,003.75 | -176,710,947.65 | |
| 2.Netprofitattributabletonon-controllingshareholders(orless:netloss) | -402,935.15 | -200,885,010.65 | |
| VI.Othercomprehensiveincomeaftertax | 1,442,384.71 | -3,159,868.45 | |
| Itemsattributabletotheownersoftheparentcompany | 254,699.21 | -2,259,043.13 | |
| (I)Nottobereclassifiedsubsequentlytoprofitorloss | -94,372.03 | 279,697.38 | |
| 1.Remeasurementsofthenetdefinedbenefitplan | |||
| 2.Itemsunderequitymethodthatwillnotbereclassifiedtoprofitorloss | |||
| 3.Changesinfairvalueofotherequityinstrumentinvestments | -94,372.03 | 279,697.38 | |
| 4.Changesinfairvalueofowncreditrisk | |||
| 5.Others | |||
| (II)Tobereclassifiedsubsequentlytoprofitorloss | 349,071.24 | -2,538,740.51 | |
| 1.Itemsunderequitymethodthatmaybereclassifiedtoprofitorloss | |||
| 2.Changesinfairvalueofotherdebtinvestments | |||
| 3.Profitorlossfromreclassificationoffinancialassetsintoothercomprehensiveincome | |||
| 4.Provisionforcreditimpairmentofotherdebtinvestments | |||
| 5.Cashflowhedgingreserve | |||
| 6.Translationreserve | 349,071.24 | -2,538,740.51 | |
| 7.Others | |||
| Itemsattributabletonon-controllingshareholders | 1,187,685.50 | -900,825.32 | |
| VII.Totalcomprehensiveincome | 100,995,453.31 | -380,755,826.75 | |
| Itemsattributabletotheownersoftheparentcompany | 100,210,702.96 | -178,969,990.78 | |
| Itemsattributabletonon-controllingshareholders | 784,750.35 | -201,785,835.97 | |
| VIII.Earningspershare(EPS): | |||
| (I)BasicEPS(yuanpershare) | 0.0988 | -0.17 | |
| (II)DilutedEPS(yuanpershare) | 0.0988 | -0.17 |
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ParentcompanyincomestatementfortheyearendedDecember31,2025
(ExpressedinRenminbiYuan)
Items
| Items | NoteNo. | Currentperiodcumulative | Precedingperiodcomparative |
| I.Operatingrevenue | 1 | 55,418,737.49 | 66,748,188.58 |
| Less:Operatingcost | 1 | 32,383,899.84 | 35,527,944.94 |
| Taxesandsurcharges | 11,787,996.18 | 10,897,850.09 | |
| Sellingexpenses | 3,537,883.41 | 2,662,206.55 | |
| Administrativeexpenses | 40,675,125.54 | 46,350,929.47 | |
| R&Dexpenses | |||
| Financialexpenses | 3,293,463.09 | -38,414.46 | |
| Including:Interestexpenses | 3,386,158.31 | 2,026,547.84 | |
| Interestincome | 940,122.04 | 1,621,311.93 | |
| Add:Otherincome | 28,158.18 | 810,791.58 | |
| Investmentincome(orless:losses) | 2 | 915,013.90 | 1,346,463.59 |
| Including:Investmentincomefromassociatesandjointventures | |||
| Gainsfromderecognitionoffinancialassetsatamortizedcost | |||
| Gainsonnetexposuretohedgingrisk(orless:losses) | |||
| Gainsonchangesinfairvalue(orless:losses) | 16,365,273.81 | 18,461,736.59 | |
| Creditimpairmentloss | -102,913,935.37 | -208,718.92 | |
| Assetsimpairmentloss | -28,585,102.29 | -162,599,084.25 | |
| Gainsonassetdisposal(orless:losses) | -5,767.73 | 224,495.95 | |
| II.Operatingprofit(orless:losses) | -150,455,990.07 | -170,616,643.47 | |
| Add:Non-operatingrevenue | 97,134.22 | 4.56 | |
| Less:Non-operatingexpenditures | 1,646.83 | 31,796.55 | |
| III.Profitbeforetax(orless:totalloss) | -150,360,502.68 | -170,648,435.46 | |
| Less:Incometaxexpenses | -10,800,155.59 | -6,709,691.79 | |
| IV.Netprofit(orless:netloss) | -139,560,347.09 | -163,938,743.67 | |
| (I)Netprofitfromcontinuingoperations(orless:netloss) | -139,560,347.09 | -163,938,743.67 | |
| (II)Netprofitfromdiscontinuedoperations(orless:netloss) | |||
| V.Othercomprehensiveincomeaftertax | -94,372.03 | 279,697.38 | |
| (I)Nottobereclassifiedsubsequentlytoprofitorloss | -94,372.03 | 279,697.38 | |
| 1.Remeasurementsofthenetdefinedbenefitplan | |||
| 2.Itemsunderequitymethodthatwillnotbereclassifiedtoprofitorloss | |||
| 3.Changesinfairvalueofotherequityinstrumentinvestments | -94,372.03 | 279,697.38 | |
| 4.Changesinfairvalueofowncreditrisk | |||
| 5.Others | |||
| (II)Tobereclassifiedsubsequentlytoprofitorloss | |||
| 1.Itemsunderequitymethodthatmaybereclassifiedtoprofitorloss | |||
| 2.Changesinfairvalueofotherdebtinvestments | |||
| 3.Profitorlossfromreclassificationoffinancialassetsintoothercomprehensiveincome | |||
| 4.Provisionforcreditimpairmentofotherdebtinvestments | |||
| 5.Cashflowhedgingreserve | |||
| 6.Translationreserve | |||
| 7.Others | |||
| VI.Totalcomprehensiveincome | -139,654,719.12 | -163,659,046.29 | |
| VII.Earningspershare(EPS): | |||
| (I)BasicEPS(yuanpershare) | |||
| (II)DilutedEPS(yuanpershare) |
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ConsolidatedcashflowstatementfortheyearendedDecember31,2025(ExpressedinRenminbiYuan)
Items
| Items | NoteNo. | Currentperiodcumulative | Precedingperiodcomparative |
| I.Cashflowsfromoperatingactivities: | |||
| Cashreceiptsfromsaleofgoodsorrenderingofservices | 249,184,246.74 | 448,831,107.10 | |
| Netincreaseofclientdepositandinterbankdeposit | |||
| Netincreaseofcentralbankloans | |||
| Netincreaseofloansfromotherfinancialinstitutions | |||
| Cashreceiptsfromoriginalinsurancecontractpremium | |||
| Netcashreceiptsfromreinsurance | |||
| Netincreaseofpolicy-holderdepositandinvestment | |||
| Cashreceiptsfrominterest,handlingfeesandcommissions | |||
| Netincreaseofloansfromothers | |||
| Netincreaseofrepurchase | |||
| Netcashreceiptsfromagencysecuritytransaction | |||
| Receiptsoftaxrefund | 14,477,207.75 | 20,414,313.02 | |
| Othercashreceiptsrelatedtooperatingactivities | 2(1) | 4,802,922.19 | 15,889,802.02 |
| Subtotalofcashinflowsfromoperatingactivities | 268,464,376.68 | 485,135,222.14 | |
| Cashpaymentsforgoodspurchasedandservicesreceived | 159,265,542.61 | 350,375,195.02 | |
| Netincreaseofloansandadvancestoclients | |||
| Netincreaseofcentralbankdepositandinterbankdeposit | |||
| Cashpaymentsforinsuranceindemnitiesoforiginalinsurancecontracts | |||
| Netincreaseofloanstoothers | |||
| Cashpaymentsforinterest,handlingfeesandcommissions | |||
| Cashpaymentsforpolicybonus | |||
| Cashpaidtoandonbehalfofemployees | 66,521,536.12 | 76,680,764.14 | |
| Cashpaymentsfortaxesandrates | 85,194,960.04 | 133,539,738.45 | |
| Othercashpaymentsrelatedtooperatingactivities | 2(2) | 52,801,771.84 | 51,943,474.32 |
| Subtotalofcashoutflowsfromoperatingactivities | 363,783,810.61 | 612,539,171.93 | |
| Netcashflowsfromoperatingactivities | -95,319,433.93 | -127,403,949.79 | |
| II.Cashflowsfrominvestingactivities: | |||
| Cashreceiptsfromwithdrawalofinvestments | |||
| Cashreceiptsfrominvestmentincome | 1(1) | 778,495.00 | 777,600.00 |
| Netcashreceiptsfromthedisposaloffixedassets,intangibleassetsandotherlong-termassets | 1(2) | 162,736.20 | 519,930.21 |
| Netcashreceiptsfromthedisposalofsubsidiaries&otherbusinessunits | 1(3) | 78,085.65 | 568,863.59 |
| Othercashreceiptsrelatedtoinvestingactivities | 2(3) | 1,114,167,212.32 | |
| Subtotalofcashinflowsfrominvestingactivities | 1,115,186,529.17 | 1,866,393.80 | |
| Cashpaymentsfortheacquisitionoffixedassets,intangibleassetsandotherlong-termassets | 1(4) | 1,905,620.00 | 1,547,315.83 |
| Cashpaymentsforinvestments | |||
| Netincreaseofpledgedborrowings | |||
| Netcashpaymentsfortheacquisitionofsubsidiaries&otherbusinessunits | |||
| Othercashpaymentsrelatedtoinvestingactivities | 2(4) | 1,160,000,000.00 | 90,000,000.00 |
| Subtotalofcashoutflowsfrominvestingactivities | 1,161,905,620.00 | 91,547,315.83 | |
| Netcashflowsfrominvestingactivities | -46,719,090.83 | -89,680,922.03 | |
| III.Cashflowsfromfinancingactivities: | |||
| Cashreceiptsfromabsorbinginvestments | |||
| Including:Cashreceivedbysubsidiariesfromnon-controllingshareholdersasinvestments | |||
| Cashreceiptsfromborrowings | 50,000.00 | 1,563,000.00 | |
| Othercashreceiptsrelatedtofinancingactivities | |||
| Subtotalofcashinflowsfromfinancingactivities | 50,000.00 | 1,563,000.00 | |
| Cashpaymentsfortherepaymentofborrowings | 96,162,025.65 | 117,562,497.60 | |
| Cashpaymentsfordistributionofdividendsorprofitsandforinterestexpenses | 3,760,510.21 | 5,251,186.81 | |
| Including:Cashpaidbysubsidiariestonon-controllingshareholdersasdividendorprofit | |||
| Othercashpaymentsrelatedtofinancingactivities | |||
| Subtotalofcashoutflowsfromfinancingactivities | 99,922,535.86 | 122,813,684.41 | |
| Netcashflowsfromfinancingactivities | -99,872,535.86 | -121,250,684.41 | |
| IV.Effectofforeignexchangeratechangesoncashandcashequivalents | -107,272.95 | 99,397.32 | |
| V.Netincreaseincashandcashequivalents | -242,018,333.57 | -338,236,158.91 | |
| Add:Openingbalanceofcashandcashequivalents | 520,910,254.44 | 859,146,413.35 | |
| VI.Closingbalanceofcashandcashequivalents | 278,891,920.87 | 520,910,254.44 |
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ParentcompanycashflowstatementfortheyearendedDecember31,2025
(ExpressedinRenminbiYuan)
Items
| Items | Currentperiodcumulative | Precedingperiodcomparative |
| I.Cashflowsfromoperatingactivities: | ||
| Cashreceiptsfromsaleofgoodsandrenderingofservices | 60,541,112.28 | 73,948,934.37 |
| Receiptsoftaxrefund | 78,381.82 | |
| Othercashreceiptsrelatedtooperatingactivities | 1,063,939.44 | 92,592,202.32 |
| Subtotalofcashinflowsfromoperatingactivities | 61,605,051.72 | 166,619,518.51 |
| Cashpaymentsforgoodspurchasedandservicesreceived | 14,700,881.22 | 878,298.06 |
| Cashpaidtoandonbehalfofemployees | 32,496,371.88 | 40,882,224.68 |
| Cashpaymentsfortaxesandrates | 13,179,103.88 | 24,077,901.52 |
| Othercashpaymentsrelatedtooperatingactivities | 952,087,247.22 | 42,931,087.13 |
| Subtotalofcashoutflowsfromoperatingactivities | 1,012,463,604.20 | 108,769,511.39 |
| Netcashflowsfromoperatingactivities | -950,858,552.48 | 57,850,007.12 |
| II.Cashflowsfrominvestingactivities: | ||
| Cashreceiptsfromwithdrawalofinvestments | ||
| Cashreceiptsfrominvestmentincome | 915,013.90 | 1,346,463.59 |
| Netcashreceiptsfromthedisposaloffixedassets,intangibleassetsandotherlong-termassets | 1,507.50 | |
| Netcashreceiptsfromthedisposalofsubsidiaries&otherbusinessunits | ||
| Othercashreceiptsrelatedtoinvestingactivities | 1,114,167,212.32 | |
| Subtotalofcashinflowsfrominvestingactivities | 1,115,083,733.72 | 1,346,463.59 |
| Cashpaymentsfortheacquisitionoffixedassets,intangibleassetsandotherlong-termassets | 1,962,727.29 | 365,798.00 |
| Cashpaymentsforinvestments | ||
| Netcashpaymentsfortheacquisitionofsubsidiaries&otherbusinessunits | ||
| Othercashpaymentsrelatedtoinvestingactivities | 110,000,000.00 | 90,000,000.00 |
| Subtotalofcashoutflowsfrominvestingactivities | 111,962,727.29 | 90,365,798.00 |
| Netcashflowsfrominvestingactivities | 1,003,121,006.43 | -89,019,334.41 |
| III.Cashflowsfromfinancingactivities: | ||
| Cashreceiptsfromabsorbinginvestments | ||
| Cashreceiptsfromborrowings | ||
| Othercashreceiptsrelatedtofinancingactivities | ||
| Subtotalofcashinflowsfromfinancingactivities | ||
| Cashpaymentsfortherepaymentofborrowings | 62,648,446.42 | 125,173.20 |
| Cashpaymentsfordistributionofdividendsorprofitsandforinterestexpenses | 3,386,158.31 | 2,026,547.84 |
| Othercashpaymentsrelatedtofinancingactivities | ||
| Subtotalofcashoutflowsfromfinancingactivities | 66,034,604.73 | 2,151,721.04 |
| Netcashflowsfromfinancingactivities | -66,034,604.73 | -2,151,721.04 |
| IV.Effectofforeignexchangeratechangesoncashandcashequivalents | ||
| V.Netincreaseincashandcashequivalents | -13,772,150.78 | -33,321,048.33 |
| Add:Openingbalanceofcashandcashequivalents | 83,656,432.61 | 116,977,480.94 |
| VI.Closingbalanceofcashandcashequivalents | 69,884,281.83 | 83,656,432.61 |
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ConsolidatedstatementofchangesinequityfortheyearendedDecember31,2025
(ExpressedinRenminbiYuan)
Items
| Items | Currentperiodcumulative | ||||||||||||
| Equityattributabletoparentcompany | Non-controllinginterest | Totalequity | |||||||||||
| Sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasuryshares | Othercomprehensiveincome | Specialreserve | Surplusreserve | Generalriskreserve | Undistributedprofit | |||||
| Preferredshares | Perpetualbonds | Others | |||||||||||
| I.Balanceattheendofprioryear | 1,011,660,000.00 | 978,244,910.11 | 23,060,416.31 | 275,253,729.26 | 1,223,893,437.74 | -116,725,425.75 | 3,395,387,067.67 | ||||||
| Add:Cumulativechangesofaccountingpolicies | |||||||||||||
| Errorcorrectionofpriorperiod | |||||||||||||
| Businesscombinationundercommoncontrol | |||||||||||||
| Others | |||||||||||||
| II.Balanceatthebeginningofcurrentyear | 1,011,660,000.00 | 978,244,910.11 | 23,060,416.31 | 275,253,729.26 | 1,223,893,437.74 | -116,725,425.75 | 3,395,387,067.67 | ||||||
| III.Currentperiodincrease(orless:decrease) | 254,699.21 | 99,956,003.75 | -26,118,571.43 | 74,092,131.53 | |||||||||
| (I)Totalcomprehensiveincome | 254,699.21 | 99,956,003.75 | 784,750.35 | 100,995,453.31 | |||||||||
| (II)Capitalcontributedorwithdrawnbyowners | -26,903,321.78 | -26,903,321.78 | |||||||||||
| 1.Ordinarysharescontributedbyowners | |||||||||||||
| 2.Capitalcontributedbyholdersofotherequityinstruments | |||||||||||||
| 3.Amountofshare-basedpaymentincludedinequity | |||||||||||||
| 4.Others | -26,903,321.78 | -26,903,321.78 | |||||||||||
| (III)Profitdistribution | |||||||||||||
| 1.Appropriationofsurplusreserve | |||||||||||||
| 2.Appropriationofgeneralriskreserve | |||||||||||||
| 3.Appropriationofprofittoshareholders | |||||||||||||
| 4.Others | |||||||||||||
| (IV)Internalcarry-overwithinequity | |||||||||||||
| 1.Transferofcapitalreservetocapital | |||||||||||||
| 2.Transferofsurplusreservetocapital | |||||||||||||
| 3.Surplusreservetocoverlosses | |||||||||||||
| 4.Changesindefinedbenefitplancarriedovertoretainedearnings | |||||||||||||
| 5.Othercomprehensiveincomecarriedovertoretainedearnings | |||||||||||||
| 6.Others | |||||||||||||
| (V)Specialreserve | |||||||||||||
| 1.Currentperiodappropriation | |||||||||||||
| 2.Currentperioduse | |||||||||||||
| (VI)Others | |||||||||||||
| IV.Balanceattheendofcurrentperiod | 1,011,660,000.00 | 978,244,910.11 | 23,315,115.52 | 275,253,729.26 | 1,323,849,441.49 | -142,843,997.18 | 3,469,479,199.20 | ||||||
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ConsolidatedstatementofchangesinequityfortheyearendedDecember31,2025(continued)(ExpressedinRenminbiYuan)
Items
| Items | Precedingperiodcomparative | ||||||||||||
| Equityattributabletoparentcompany | Non-controllinginterest | Totalequity | |||||||||||
| Sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasuryshares | Othercomprehensiveincome | Specialreserve | Surplusreserve | Generalriskreserve | Undistributedprofit | |||||
| Preferredshares | Perpetualbonds | Others | |||||||||||
| I.Balanceattheendofprioryear | 1,011,660,000.00 | 978,244,910.11 | 25,319,459.44 | 275,253,729.26 | 1,400,604,385.39 | 85,060,410.22 | 3,776,142,894.42 | ||||||
| Add:Cumulativechangesofaccountingpolicies | |||||||||||||
| Errorcorrectionofpriorperiod | |||||||||||||
| Businesscombinationundercommoncontrol | |||||||||||||
| Others | |||||||||||||
| II.Balanceatthebeginningofcurrentyear | 1,011,660,000.00 | 978,244,910.11 | 25,319,459.44 | 275,253,729.26 | 1,400,604,385.39 | 85,060,410.22 | 3,776,142,894.42 | ||||||
| III.Currentperiodincrease(orless:decrease) | -2,259,043.13 | -176,710,947.65 | -201,785,835.97 | -380,755,826.75 | |||||||||
| (I)Totalcomprehensiveincome | -2,259,043.13 | -176,710,947.65 | -201,785,835.97 | -380,755,826.75 | |||||||||
| (II)Capitalcontributedorwithdrawnbyowners | |||||||||||||
| 1.Ordinarysharescontributedbyowners | |||||||||||||
| 2.Capitalcontributedbyholdersofotherequityinstruments | |||||||||||||
| 3.Amountofshare-basedpaymentincludedinequity | |||||||||||||
| 4.Others | |||||||||||||
| (III)Profitdistribution | |||||||||||||
| 1.Appropriationofsurplusreserve | |||||||||||||
| 2.Appropriationofgeneralriskreserve | |||||||||||||
| 3.Appropriationofprofittoshareholders | |||||||||||||
| 4.Others | |||||||||||||
| (IV)Internalcarry-overwithinequity | |||||||||||||
| 1.Transferofcapitalreservetocapital | |||||||||||||
| 2.Transferofsurplusreservetocapital | |||||||||||||
| 3.Surplusreservetocoverlosses | |||||||||||||
| 4.Changesindefinedbenefitplancarriedovertoretainedearnings | |||||||||||||
| 5.Othercomprehensiveincomecarriedovertoretainedearnings | |||||||||||||
| 6.Others | |||||||||||||
| (V)Specialreserve | |||||||||||||
| 1.Currentperiodappropriation | |||||||||||||
| 2.Currentperioduse | |||||||||||||
| (VI)Others | |||||||||||||
| IV.Balanceattheendofcurrentperiod | 1,011,660,000.00 | 978,244,910.11 | 23,060,416.31 | 275,253,729.26 | 1,223,893,437.74 | -116,725,425.75 | 3,395,387,067.67 | ||||||
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ParentcompanystatementofchangesinequityfortheyearendedDecember31,2025(ExpressedinRenminbiYuan)
Items
| Items | Currentperiodcumulative | ||||||||||
| Sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasuryshares | Othercomprehensiveincome | Specialreserve | Surplusreserve | Undistributedprofit | Totalequity | |||
| Preferredshares | Perpetualbonds | Others | |||||||||
| I.Balanceattheendofprioryear | 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:Cumulativechangesofaccountingpolicies | |||||||||||
| Errorcorrectionofpriorperiod | |||||||||||
| Others | |||||||||||
| II.Balanceatthebeginningofcurrentyear | 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 | |||||
| III.Currentperiodincrease(orless:decrease) | -94,372.03 | -139,560,347.09 | -139,654,719.12 | ||||||||
| (I)Totalcomprehensiveincome | -94,372.03 | -139,560,347.09 | -139,654,719.12 | ||||||||
| (II)Capitalcontributedorwithdrawnbyowners | |||||||||||
| 1.Ordinarysharescontributedbyowners | |||||||||||
| 2.Capitalcontributedbyholdersofotherequityinstruments | |||||||||||
| 3.Amountofshare-basedpaymentincludedinequity | |||||||||||
| 4.Others | |||||||||||
| (III)Profitdistribution | |||||||||||
| 1.Appropriationofsurplusreserve | |||||||||||
| 2.Appropriationofprofittoshareholders | |||||||||||
| 3.Others | |||||||||||
| (IV)Internalcarry-overwithinequity | |||||||||||
| 1.Transferofcapitalreservetocapital | |||||||||||
| 2.Transferofsurplusreservetocapital | |||||||||||
| 3.Surplusreservetocoverlosses | |||||||||||
| 4.Changesindefinedbenefitplancarriedovertoretainedearnings | |||||||||||
| 5.Othercomprehensiveincomecarriedovertoretainedearnings | |||||||||||
| 6.Others | |||||||||||
| (V)Specialreserve | |||||||||||
| 1.Currentperiodappropriation | |||||||||||
| 2.Currentperioduse | |||||||||||
| (VI)Others | |||||||||||
| IV.Balanceattheendofcurrentperiod | 1,011,660,000.00 | 964,711,931.13 | 1,928,633.86 | 252,124,115.85 | 1,098,111,214.93 | 3,328,535,895.77 | |||||
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate&Properties(Group)Co.,Ltd.ParentcompanystatementofchangesinequityfortheyearendedDecember31,2025(continued)(ExpressedinRenminbiYuan)
Items
| Items | Precedingperiodcomparative | ||||||||||
| Sharecapital | Otherequityinstruments | Capitalreserve | Less:Treasuryshares | Othercomprehensiveincome | Specialreserve | Surplusreserve | Undistributedprofit | Totalequity | |||
| Preferredshares | Perpetualbonds | Others | |||||||||
| I.Balanceattheendofprioryear | 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:Cumulativechangesofaccountingpolicies | |||||||||||
| Errorcorrectionofpriorperiod | |||||||||||
| Others | |||||||||||
| II.Balanceatthebeginningofcurrentyear | 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 | |||||
| III.Currentperiodincrease(orless:decrease) | 279,697.38 | -163,938,743.67 | -163,659,046.29 | ||||||||
| (I)Totalcomprehensiveincome | 279,697.38 | -163,938,743.67 | -163,659,046.29 | ||||||||
| (II)Capitalcontributedorwithdrawnbyowners | |||||||||||
| 1.Ordinarysharescontributedbyowners | |||||||||||
| 2.Capitalcontributedbyholdersofotherequityinstruments | |||||||||||
| 3.Amountofshare-basedpaymentincludedinequity | |||||||||||
| 4.Others | |||||||||||
| (III)Profitdistribution | |||||||||||
| 1.Appropriationofsurplusreserve | |||||||||||
| 2.Appropriationofprofittoshareholders | |||||||||||
| 3.Others | |||||||||||
| (IV)Internalcarry-overwithinequity | |||||||||||
| 1.Transferofcapitalreservetocapital | |||||||||||
| 2.Transferofsurplusreservetocapital | |||||||||||
| 3.Surplusreservetocoverlosses | |||||||||||
| 4.Changesindefinedbenefitplancarriedovertoretainedearnings | |||||||||||
| 5.Othercomprehensiveincomecarriedovertoretainedearnings | |||||||||||
| 6.Others | |||||||||||
| (V)Specialreserve | |||||||||||
| 1.Currentperiodappropriation | |||||||||||
| 2.Currentperioduse | |||||||||||
| (VI)Others | |||||||||||
| IV.Balanceattheendofcurrentperiod | 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 | |||||
Legalrepresentative:ChenMingOfficerinchargeofaccounting:WangJianfeiHeadofaccountingdepartment:ZhouHongpu
ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd
NotestotheFinancialStatements
2025
AmountinRMB
1、BasicinformationofthecompanyShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd.(hereinafterreferredtoasthecompanyorthecompany)wasreorganizedandestablishedasajointstocklimitedcompanyonthebasisoftheformerShenzhenSpecialEconomicZoneRealEstateCorporationwiththeapprovalofthegeneralofficeoftheShenzhenMunicipalPeople'sgovernment.ItwasregisteredwiththeShenzhenAdministrationforIndustryandCommerceofGuangdongProvinceinJuly1993andisheadquarteredinShenzhen,GuangdongProvince.Theunifiedsocialcreditcodeofthecompanyis91440300192179585N,theregisteredcapitalis1,011,660,000.00yuan,andthetotalnumberofsharesis1,011,660,000shares(parvalue1yuanpershare).Amongthem,891,660,000A-sharesand120,000,000B-shareswereoutstandingwithoutrestrictions.Thecompany'sshareswerelistedandtradedontheShenzhenStockExchangeonSeptember15,1993andJanuary10,1994,respectively.
Thecompanybelongstotherealestateindustry.Themainbusinessactivitiesarerealestatedevelopmentandcommercialhousingsales,propertyleasingandmanagement,commodityretailandtrade,hotelbusiness,equipmentinstallationandmaintenance,construction,interiordecorationandotherbusinesses.Thefinancialstatementshavebeenapprovedbythe28thmeetingoftheeighthboardofdirectorsofthecompanyonMarch18,2026.
2、Basisofpreparationoffinancialstatements
(1)Basisofcompilation
Thefinancialstatementsofthecompanyarepreparedonagoingconcernbasis.
(2)Sustainabilityassessment
Thecompanyhasnoeventsorcircumstancesthatcausematerialdoubtsaboutitsabilitytocontinueasagoingconcernwithin12monthsfromtheendofthereportingperiod.
3、Significantaccountingpoliciesandaccountingestimates
Importantnote:accordingtotheactualproductionandoperationcharacteristics,thecompanyhasformulatedspecificaccountingpoliciesandaccountingestimatesfortransactionsoreventssuchasimpairmentoffinancialinstruments,inventory,depreciationoffixedassets,constructioninprogress,intangibleassetsandrevenuerecognition.
(1)Statementofcompliancewithaccountingstandardsforbusinessenterprises
Thefinancialstatementspreparedbythecompanycomplywiththerequirementsoftheaccountingstandardsforbusinessenterprisesandtrulyandcompletelyreflectthefinancialposition,operatingresultsandcashflowofthecompany.
(2)Fiscalperiod
ThefiscalyearstartsonJanuary1andendsonDecember31oftheGregoriancalendar.
(3)Businesscycle
Thebusinesscycleofthecompany'sbusinessisrelativelyshort,and12monthsisusedastheliquidityclassificationstandardofassetsandliabilities.Thebusinesscycleoftherealestateindustryfromrealestatedevelopmenttosalesrealizationisgenerallymorethan12months,andthespecificcycleisdeterminedaccordingtothedevelopmentproject,anditsbusinesscycleisusedastheliquidityclassificationstandardofassetsandliabilities.
(4)Bookkeepingbasecurrency
RMBisusedasthebookkeepingbasecurrency.ThecompanyanditsoverseasHongKongsubsidiariesadoptRMBasthebookkeepingbasecurrency,andtheoverseassubsidiariesofgreatwallrealestateCo.,Ltd.areengagedinoverseasoperations,andtheUSdollar,thecurrencyinthemaineconomicenvironmentinwhichtheyoperate,isselectedasthebookkeepingbasecurrency.ThecurrencyusedbythecompanyforthepreparationofthesefinancialstatementsisRMB.
(5)Determinationmethodandselectionbasisofimportancestandard
Thecompany'spreparationanddisclosureofthefinancialstatementscomplywiththeprincipleofmateriality.Themattersdisclosedinthenotestothefinancialstatementsthatinvolvethejudgmentofthematerialitystandardandthedeterminationmethodandselectionbasisofthematerialitystandardareasfollows:
Judgmentinvolvingimportancecriteria
disclosures
| Judgmentinvolvingimportancecriteriadisclosures | Determinationmethodandselectionbasisofimportancestandard |
| Recoveryorreversalofbaddebtreservesforimportantnotesreceivable | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantwriteoffnotesreceivable | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantaccountsreceivablewithsingleprovisionforbaddebts | Thesingleamountexceeds0.5%ofthetotalassets |
| Recoveryorreversalofbaddebtreservesforimportantaccountsreceivable | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantwriteoffaccountsreceivable | Thesingleamountexceeds0.5%ofthetotalassets |
| Otherreceivableswithimportantsingleprovisionforbaddebts | Thesingleamountexceeds0.5%ofthetotalassets |
| Recoveryorreversalofbaddebtreservesforimportantotherreceivables | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantwriteoffofotherreceivables | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantcontractassetswithindividualprovisionforimpairment | Thesingleamountexceeds0.5%ofthetotalassets |
| Recoveryorreversalofprovisionforimpairmentofimportantcontractassets | Thesingleamountexceeds0.5%ofthetotalassets |
Importantwriteoffcontractassets
| Importantwriteoffcontractassets | Thesingleamountexceeds0.5%ofthetotalassets |
| Significantchangeinbookvalueofcontractassets | Thechangeamountexceeds0.5%ofthetotalassets |
| Importantprepaymentsolderthan1year | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantprojectsunderconstruction | Thetotalinvestmentinasingleprojectexceeds0.5%ofthetotalassets |
| Significantoverdueborrowings | Thesingleamountexceeds0.5%ofthetotalassets |
| Significantoverdueinterestpayable | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantaccountspayableolderthan1year | Thesingleamountexceeds0.5%ofthetotalassets |
| Otheraccountspayablewithimportantaccountageexceeding1year | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantadvancereceiptsolderthan1yearoroverdue | Thesingleamountexceeds0.5%ofthetotalassets |
| Importantcontractliabilitieswithanaccountageofmorethanoneyear | Thesingleamountexceeds0.5%ofthetotalassets |
| Significantchangeinbookvalueofcontractliabilities | Thechangeamountexceeds0.5%ofthetotalassets |
| Cashflowfromimportantinvestmentactivities | Thesingleamountexceeds5%ofthetotalassets |
| Importantsubsidiariesandnonwholly-ownedsubsidiaries | Totalassets/totalrevenue/totalprofitexceeds15%oftotalassets/totalrevenue/totalprofitofthegroup |
| Importantjointventuresandassociates | Thebookvalueofasinglelong-termequityinvestmentexceeds15%ofthegroup'snetassets/theinvestmentincomecalculatedbyasingleequitymethodexceeds15%ofthegroup'stotalprofit |
(6)Accountingtreatmentmethodsforbusinesscombinationsunderthecommoncontrolandnotunderthecommoncontrol
1.Accountingtreatmentofbusinesscombinationunderthecommoncontrol
Theassetsandliabilitiesobtainedbythecompanyinthemergerofenterprisesshallbemeasuredaccordingtothebookvalueofthecombinedpartyintheconsolidatedfinancialstatementsofthefinalcontrolleronthemergerdate.Thecompanyadjuststhecapitalreserveaccordingtothedifferencebetweenthebookvalueshareoftheowner'sequityofthemergedpartyintheconsolidatedfinancialstatementsofthefinalcontrollerandthebookvalueofthemergerconsiderationpaidorthetotalfacevalueofthesharesissued;Ifthecapitalreserveisinsufficienttooffset,theretainedearningsshallbeadjusted.
2.Accountingtreatmentofbusinesscombinationsnotunderthecommoncontrol
Ontheacquisitiondate,thedifferencebetweenthemergercostandthefairvalueshareoftheidentifiablenetassetsoftheacquireeobtainedinthemergerisrecognizedasgoodwill;Ifthemergercostislessthanthefairvalueshareoftheidentifiablenetassetsoftheacquireeobtainedinthemerger,thefairvalueoftheidentifiableassets,liabilitiesandcontingentliabilitiesoftheacquireeobtainedandthemeasurementofthemergercostshallbereviewedfirst.Ifthemergercostisstilllessthanthefairvalueshareoftheidentifiablenetassetsoftheacquireeobtainedinthemergerafterreview,thedifferenceshallbeincludedinthecurrentprofitandloss.
(7)Judgmentcriteriaforcontrolandpreparationmethodofconsolidatedfinancialstatements
1.JudgmentofcontrolItisrecognizedascontrolifithasthepowerovertheinvestee,enjoysvariablereturnsbyparticipatingintherelevantactivitiesoftheinvestee,andhastheabilitytouseitspowerovertheinvesteetoaffectitsvariablereturnamount.
2.PreparationmethodofconsolidatedfinancialstatementsTheparentcompanyincludesallsubsidiariesunderitscontrolinthescopeofconsolidationoftheconsolidatedfinancialstatements.TheconsolidatedfinancialstatementsarebasedonthefinancialstatementsoftheparentcompanyanditssubsidiariesandarepreparedbytheparentcompanyinaccordancewiththeaccountingstandardsforenterprisesNo.33-consolidatedfinancialstatementsinaccordancewithotherrelevantinformation.
(8)Classificationofjointventurearrangementsandaccountingtreatmentofjointoperations
1.Jointventurearrangementsaredividedintojointventuresandjointventures.
2.Whenthecompanyisajointventurepartytoajointoperation,thefollowingitemsrelatedtotheshareofinterestsinthejointoperationshallberecognized:
(1)Confirmtheassetsheldseparatelyandtheassetsheldjointlyaccordingtotheholdingshare;
(2)Recognizetheliabilitiesassumedseparatelyandtheliabilitiesassumedjointlyaccordingtotheholdingshare;
(3)Recognizetheincomegeneratedbythesaleofthecompany'sshareofjointoperatingoutput;
(4)Recognizetheincomegeneratedfromthesaleofassetsinthejointoperationaccordingtothecompany'sholdingshare;
(5)Confirmtheexpensesincurredseparatelyandtheexpensesincurredinjointoperationaccordingtotheshareheldbythecompany.
(9)Criteriafordeterminingcashandcashequivalents
Cashlistedinthecashflowstatementreferstocashonhandanddepositsthatcanbeusedforpaymentatanytime.Cashequivalentsrefertoinvestmentsheldbyenterpriseswithshortterm,strongliquidity,easyconversiontoknownamountsofcashandlittleriskofvaluechanges.
(10)Foreigncurrencybusinessandtranslationofforeigncurrencystatements
1.Translationofforeigncurrencybusiness
Whenforeigncurrencytransactionsareinitiallyrecognized,theyareconvertedintoRMBatthespotexchangerateonthedateofthetransaction.Onthebalancesheetdate,foreigncurrencymonetaryitemsareconvertedatthespotexchangerateonthebalancesheetdate.Theexchangedifferencearisingfromdifferentexchangeratesisincludedinthecurrentprofitandloss,exceptfortheexchangedifferencebetweentheprincipalandinterestofforeigncurrencyspecialloansrelatedtothepurchaseandconstructionofassetseligibleforcapitalization;NonmonetaryitemsinforeigncurrenciesmeasuredathistoricalcostshallstillbeconvertedatthespotexchangerateonthedateoftransactionwithoutchangingtheirRMBamount;Nonmonetaryitemsinforeigncurrenciesmeasuredatfairvaluearetranslatedatthespotexchangerateonthedateofdeterminationoffairvalue,andthedifferenceisincludedincurrentprofitsandlossesorothercomprehensiveincome.
2.Translationofforeigncurrencyfinancialstatements
Theassetsandliabilitiesinthebalancesheetshallbeconvertedatthespotexchangerateon
thebalancesheetdate;Exceptforthe"undistributedprofit"item,otheritemsofowner'sequityareconvertedatthespotexchangerateonthetransactiondate;Theincomeandexpenseitemsintheincomestatementshallbeconvertedattheapproximateexchangerateofthespotexchangerateonthedateoftransaction.Thetranslationdifferenceofforeigncurrencyfinancialstatementsarisingfromtheaboveconversionisincludedinothercomprehensiveincome.
(11)Financialinstruments
1.ClassificationoffinancialassetsandliabilitiesFinancialassetsaredividedintothefollowingthreecategoriesatinitialrecognition:(1)financialassetsmeasuredatamortizedcost;(2)Financialassetsmeasuredatfairvaluewithchangesincludedinothercomprehensiveincome;(3)Financialassetsmeasuredatfairvalueandwhosechangesareincludedinthecurrentprofitandloss.
Financialliabilitiesaredividedintothefollowingfourcategoriesatinitialrecognition:(1)financialliabilitiesmeasuredatfairvalueandwhosechangesareincludedinthecurrentprofitandloss;(2)Thetransferoffinancialassetsdoesnotmeettheconditionsforterminationofrecognitionorcontinuestobeinvolvedinthefinancialliabilitiesformedbythetransferredfinancialassets;(3)Financialguaranteecontractsthatdonotbelongto(1)or(2)above,andloancommitmentsthatdonotbelongto(1)aboveandlendatalowermarketinterestrate;(4)Financialliabilitiesmeasuredatamortizedcost.
2.Recognitionbasis,measurementmethodandconditionsforterminationofrecognitionoffinancialassetsandfinancialliabilities
(1)Recognitionbasisandinitialmeasurementmethodoffinancialassetsandfinancialliabilities
Afinancialassetorfinancialliabilityisrecognizedwhenthecompanybecomesapartytoafinancialinstrumentcontract.Whenfinancialassetsorfinancialliabilitiesareinitiallyrecognized,theyaremeasuredatfairvalue;Forfinancialassetsandfinancialliabilitiesmeasuredatfairvalueandwhosechangesareincludedinthecurrentprofitandloss,therelevanttransactioncostsaredirectlyincludedinthecurrentprofitandloss;Forothertypesoffinancialassetsorfinancialliabilities,therelevanttransactioncostsareincludedintheinitialrecognitionamount.However,iftheaccountsreceivableinitiallyrecognizedbythecompanydoesnotcontainmajorfinancingcomponentsorthecompanydoesnotconsiderthefinancingcomponentsincontractsnotexceedingoneyear,theinitialmeasurementshallbemadeinaccordancewiththetransactionpricedefinedintheaccountingstandardsforenterprisesNo.14-revenue.
(2)Subsequentmeasurementmethodsoffinancialassets
1)Financialassetsmeasuredatamortizedcost
Theeffectiveinterestratemethodisadoptedforsubsequentmeasurementaccordingtotheamortizedcost.Gainsorlossesarisingfromfinancialassetsmeasuredatamortizedcostandnotpartofanyhedgingrelationshipareincludedinthecurrentprofitandlosswhentheyarederecognized,reclassified,amortizedorrecognizedasimpairedundertheeffectiveinterestratemethod.
2)Investmentindebtinstrumentsatfairvaluethroughothercomprehensiveincome
Fairvalueisusedforsubsequentmeasurement.Interest,impairmentlossesorgainsandexchangegainsandlossescalculatedusingtheeffectiveinterestratemethodareincludedinthecurrentprofitandloss,whileothergainsorlossesareincludedinothercomprehensiveincome.Atthetimeofterminationofrecognition,thecumulativegainsorlossespreviouslyincludedinother
comprehensiveincomeshallbetransferredoutofothercomprehensiveincomeandincludedinthecurrentprofitandloss.
3)Equityinstrumentinvestmentsmeasuredatfairvaluewithchangesincludedinothercomprehensiveincome
Fairvalueisusedforsubsequentmeasurement.Dividendsobtained(exceptforthepartofinvestmentcostrecovery)areincludedinthecurrentprofitandloss,andothergainsorlossesareincludedinothercomprehensiveincome.Atthetimeofterminationofrecognition,thecumulativegainsorlossespreviouslyincludedinothercomprehensiveincomearetransferredoutofothercomprehensiveincomeandincludedinretainedearnings.
4)Financialassetsmeasuredatfairvaluewithchangesincludedincurrentprofitandloss
Subsequentmeasurementiscarriedoutatfairvalue,andtheresultinggainsorlosses(includinginterestanddividendincome)areincludedinthecurrentprofitandloss,unlessthefinancialassetispartofthehedgingrelationship.
(3)Subsequentmeasurementmethodsoffinancialliabilities
1)Financialliabilitiesmeasuredatfairvaluewithchangesincludedincurrentprofitandloss
Suchfinancialliabilitiesincludetradingfinancialliabilities(includingderivativesbelongingtofinancialliabilities)andfinancialliabilitiesdesignatedasmeasuredatfairvalueandwhosechangesareincludedinthecurrentprofitandloss.Suchfinancialliabilitiesaresubsequentlymeasuredatfairvalue.Theamountofchangeinfairvalueoffinancialliabilitiesdesignatedasmeasuredatfairvaluethroughprofitorlossduetochangesinthecompany'sowncreditriskisincludedinothercomprehensiveincome,unlessthetreatmentwillcauseorexpandtheaccountingmismatchinprofitorloss.Othergainsorlossesarisingfromsuchfinancialliabilities(includinginterestexpenses,exceptchangesinfairvaluecausedbychangesinthecompany'sowncreditrisk)areincludedinthecurrentprofitandloss,unlessthefinancialliabilitiesarepartofthehedgingrelationship.Atthetimeofterminationofrecognition,thecumulativegainsorlossespreviouslyincludedinothercomprehensiveincomearetransferredoutofothercomprehensiveincomeandincludedinretainedearnings.
2)Financialliabilitiesformedbythetransferoffinancialassetsthatdonotmeettheconditionsforterminationofrecognitionorcontinuetobeinvolvedinthetransferredfinancialassets
ItismeasuredinaccordancewiththerelevantprovisionsoftheaccountingstandardsforenterprisesNo.23-transferoffinancialassets.
3)Financialguaranteecontractsthatdonotbelongto1)or2)above,andloancommitmentsthatdonotbelongto1)aboveandlendatalowermarketinterestrate
Afterinitialrecognition,subsequentmeasurementshallbemadeaccordingtothehigherofthefollowingtwoamounts:①Theamountoflossreservesdeterminedinaccordancewiththeimpairmentprovisionsoffinancialinstruments;②ThebalanceoftheinitiallyrecognizedamountafterdeductingthecumulativeamortizationdeterminedinaccordancewiththerelevantprovisionsoftheaccountingstandardsforenterprisesNo.14-revenue.
4)Financialliabilitiesmeasuredatamortizedcost
Theeffectiveinterestratemethodisusedtomeasureatamortizedcost.Gainsorlossesarisingfromfinancialliabilitiesmeasuredatamortizedcostandnotpartofanyhedgingrelationshipareincludedinthecurrentprofitandlosswhentheyarederecognizedandamortizedaccordingtotheeffectiveinterestratemethod.
(4)Derecognitionoffinancialassetsandfinancialliabilities
1)Whenoneofthefollowingconditionsismet,therecognitionoffinancialassetsisterminated:
①Thecontractualrighttocollectcashflowsfromfinancialassetshasbeenterminated;
②Financialassetshavebeentransferred,andthetransfermeetstheprovisionsoftheaccountingstandardsforenterprisesNo.23-transferoffinancialassetsontheterminationofrecognitionoffinancialassets.
2)Whenthecurrentobligationofafinancialliability(orpartofit)hasbeendischarged,therecognitionofthefinancialliability(orpartofthefinancialliability)shallbeterminatedaccordingly.
3.Recognitionbasisandmeasurementmethodoftransferoffinancialassets
Ifthecompanytransfersalmostalltherisksandrewardsoftheownershipofafinancialasset,itshallterminatetherecognitionofthefinancialasset,andtherightsandobligationsarisingorretainedinthetransfershallbeseparatelyrecognizedasassetsorliabilities;Ifalmostalltherisksandrewardsoftheownershipoffinancialassetsareretained,thetransferredfinancialassetsshallcontinuetoberecognized.Ifthecompanyneithertransfersnorretainsalmostalltherisksandremunerationoftheownershipoffinancialassets,itshallbedealtwithasfollows:(1)ifitdoesnotretaincontroloverthefinancialassets,therecognitionofthefinancialassetsshallbeterminated,andtherightsandobligationsarisingorretainedinthetransfershallbeseparatelyrecognizedasassetsorliabilities;(2)Ifthecontroloverthefinancialassetsisretained,therelevantfinancialassetsshallberecognizedaccordingtothedegreeofcontinuedinvolvementinthetransferredfinancialassets,andtherelevantliabilitiesshallberecognizedaccordingly.
Iftheoveralltransferoffinancialassetsmeetstheconditionsforterminationofrecognition,thedifferencebetweenthefollowingtwoamountsshallbeincludedinthecurrentprofitandloss:
(1)thebookvalueofthetransferredfinancialassetsonthedateofterminationofrecognition;(2)Thesumoftheconsiderationreceivedfromthetransferoffinancialassetsandtheamountofthecorrespondingderecognizedpartofthecumulativechangesinfairvalueoriginallydirectlyincludedinothercomprehensiveincome(thefinancialassetsinvolvedinthetransferaredebtinstrumentinvestmentsmeasuredatfairvalueandwhosechangesareincludedinothercomprehensiveincome).Ifapartofafinancialassetistransferredandthetransferredpartasawholemeetstheconditionsforterminationofrecognition,theoverallbookvalueofthefinancialassetbeforetransfershallbeapportionedbetweenthepartthatisterminatedandthepartthatcontinuestoberecognizedaccordingtotheirrespectiverelativefairvaluesonthetransferdate,andthedifferencebetweenthefollowingtwoamountsshallbeincludedinthecurrentprofitandloss:(1)thebookvalueofthepartthatisterminated;(2)Thesumoftheconsiderationofthepartwhoserecognitionisterminatedandtheamountofthepartwhoserecognitionisterminatedcorrespondingtothecumulativeamountoffairvaluechangesoriginallydirectlyincludedinothercomprehensiveincome(thefinancialassetsinvolvedintransferaredebtinstrumentinvestmentsmeasuredatfairvalueandwhosechangesareincludedinothercomprehensiveincome).
4.Determinationmethodoffairvalueoffinancialassetsandfinancialliabilities
Thecompanyadoptsvaluationtechniquesthatareapplicableinthecurrentsituationandsupportedbysufficientavailabledataandotherinformationtodeterminethefairvalueofrelevantfinancialassetsandfinancialliabilities.Thecompanydividestheinputvaluesusedinthevaluationtechnologyintothefollowinglevelsandusestheminturn:
(1)Theinputvalueofthefirstlevelistheunadjustedquotationofthesameassetsorliabilitiesthatcanbeobtainedonthemeasurementdateintheactivemarket;
(2)Thesecondlevelinputvalueisthedirectlyorindirectlyobservableinputvalueofrelatedassetsorliabilitiesinadditiontothefirstlevelinputvalue,including:thequotationofsimilarassetsorliabilitiesintheactivemarket;Quotationsforidenticalorsimilarassetsorliabilitiesininactivemarkets;Otherobservableinputsotherthanquotation,suchasinterestrateandyieldcurveobservableduringnormalquotationinterval;Inputvalueofmarketverification,etc;
(3)Thethirdlevelofinputvalueistheunobservableinputvalueofrelatedassetsorliabilities,includinginterestratesthatcannotbedirectlyobservedorverifiedbyobservablemarketdata,stockvolatility,futurecashflowofdisposalobligationsundertakeninbusinessmergers,financialforecastsmadeusingtheirowndata,etc.
5.Impairmentoffinancialinstruments
Onthebasisofexpectedcreditlosses,thecompanycarriesoutimpairmenttreatmentonfinancialassetsmeasuredatamortizedcost,debtinstrumentinvestmentsmeasuredatfairvaluewithchangesincludedinothercomprehensiveincome,contractassets,leasereceivables,loancommitmentsotherthanfinancialliabilitiesclassifiedasfinancialliabilitiesmeasuredatfairvaluewithchangesincludedincurrentprofitandloss,financialliabilitiesnotmeasuredatfairvaluewithchangesincludedincurrentprofitandloss,orfinancialguaranteecontractsnotbelongingtofinancialassetswhosetransferdoesnotmeettheconditionsforterminationofrecognitionorcontinuestobeinvolvedinthetransferredfinancialassets,andrecognizeslossreserves.
Expectedcreditlossesrefertotheweightedaveragevalueofcreditlossesoffinancialinstrumentsweightedbytheriskofdefault.Creditlossreferstothedifferencebetweenallcontractcashflowsreceivableunderthecontractandallcashflowsexpectedtobereceivedbythecompanydiscountedattheoriginaleffectiveinterestrate,thatis,thepresentvalueofallcashshortages.Amongthem,thefinancialassetspurchasedorgeneratedbythecompanythathavesufferedcreditimpairmentarediscountedattheeffectiveinterestrateadjustedbythecreditofthefinancialassets.
Forfinancialassetspurchasedorgeneratedwithcreditimpairment,thecompanyonlyrecognizesthecumulativechangesinexpectedcreditlossesduringthewholedurationafterinitialrecognitionaslossreservesonthebalancesheetdate.
Forleasereceivables,receivablesandcontractassetsformedbytransactionsregulatedbytheaccountingstandardsforenterprisesNo.14-income,thecompanyusesasimplifiedmeasurementmethodtomeasurethelossreserveaccordingtotheexpectedcreditlossamountequivalenttothewholeduration.
Forfinancialassetsotherthantheabovemeasurementmethods,thecompanyassesseswhetheritscreditriskhasincreasedsignificantlysinceinitialrecognitiononeachbalancesheetdate.Ifthecreditriskhasincreasedsignificantlysinceinitialrecognition,thecompanymeasuresthelossreserveaccordingtotheamountofexpectedcreditlossduringthewholeduration;Ifthecreditriskhasnotincreasedsignificantlysinceinitialrecognition,thecompanymeasuresthelossreserveaccordingtotheamountofexpectedcreditlossofthefinancialinstrumentinthenext12months.
Thecompanyusesavailablereasonableandevidentiaryinformation,includingforward-lookinginformation,todeterminewhetherthecreditriskoffinancialinstrumentshasincreasedsignificantlysinceinitialrecognitionbycomparingtheriskofdefaultoffinancialinstrumentson
thebalancesheetdatewiththeriskofdefaultontheinitialrecognitiondate.
Onthebalancesheetdate,ifthecompanyjudgesthatafinancialinstrumenthasonlyalowcreditrisk,itisassumedthatthecreditriskofthefinancialinstrumenthasnotincreasedsignificantlysinceinitialrecognition.
Thecompanyassessestheexpectedcreditriskandmeasurestheexpectedcreditlossonthebasisofasinglefinancialinstrumentoracombinationoffinancialinstruments.Whenbasedontheportfoliooffinancialinstruments,thecompanydividesfinancialinstrumentsintodifferentportfoliosbasedoncommonriskcharacteristics.
Thecompanyremeasurestheexpectedcreditlossoneachbalancesheetdate,andtheincreaseorreversalofthelossprovisionthusformedisincludedinthecurrentprofitandlossasanimpairmentlossorgain.Forfinancialassetsmeasuredatamortizedcost,thelossprovisionshallbeoffsetagainstthebookvalueofthefinancialassetslistedinthebalancesheet;Forcreditor'srightsinvestmentsmeasuredatfairvalueandwhosechangesareincludedinothercomprehensiveincome,thecompanyrecognizesitslossreservesinothercomprehensiveincomeanddoesnotoffsetthebookvalueofthefinancialasset.
6.Setoffoffinancialassetsandfinancialliabilities
Financialassetsandfinancialliabilitiesarepresentedseparatelyinthebalancesheetanddonotoffseteachother.However,ifthefollowingconditionsaremetatthesametime,thecompanyshalllisttheminthebalancesheetatthenetamountaftermutualoffset:(1)thecompanyhasthelegalrighttooffsettherecognizedamount,andsuchlegalrightiscurrentlyenforceable;(2)Thecompanyplanstosettleatanetamount,orrealizethefinancialassetsandsettlethefinancialliabilitiesatthesametime.
Forthetransferoffinancialassetsthatdonotmeettheconditionsforterminationofrecognition,thecompanywillnotoffsetthetransferredfinancialassetsandrelatedliabilities.
(12)Recognitioncriteriaandprovisionmethodsforexpectedcreditlossesofreceivablesandcontractassets
1.Receivablesandcontractassetswithexpectedcreditlosseswithdrawnaccordingtothecombinationofcreditriskcharacteristics
Portfoliocategory
| Portfoliocategory | Basisfordeterminingportfolio | Methodsofmeasuringexpectedcreditlosses |
| Bankacceptancebillsreceivable | Notetype | Referringtotheexperienceofhistoricalcreditloss,combinedwiththecurrentsituationandtheforecastoffutureeconomicconditions,theexpectedcreditlossiscalculatedthroughdefaultriskexposureandtheexpectedcreditlossrateforthewholeduration |
| Commercialacceptancebillsreceivable | ||
| Accountsreceivableportfolioofrelatedpartieswithinthescopeofconsolidation | Natureofpayment | Referringtotheexperienceofhistoricalcreditloss,combinedwiththecurrentsituationandtheforecastoffutureeconomicconditions,theexpectedcreditlossiscalculatedthroughdefaultriskexposureandtheexpectedcreditlossratefor |
| Accountsreceivable-portfolioofrealestatesalesreceivables | Natureofpayment | |
| Accountsreceivableconstructionportfolio | Natureofpayment | |
| Accountsreceivable-accountsreceivablefromothercustomer | Natureofpayment |
Portfoliocategory
| Portfoliocategory | Basisfordeterminingportfolio | Methodsofmeasuringexpectedcreditlosses |
| portfolios | thewholeduration | |
| Otherreceivables-portfolioofreceivablesfromgovernmentdepartments | Natureofpayment | Referringtohistoricalcreditlossexperience,combinedwiththecurrentsituationandtheforecastoffutureeconomicconditions,theexpectedcreditlossiscalculatedthroughdefaultriskexposureandtheexpectedcreditlossrateinthenext12monthsorthewholeduration |
| Otherreceivables-employeereserveportfolioreceivable | Natureofpayment | |
| Otherreceivables-combinationofreceivablesandpayments | Natureofpayment | |
| Otherreceivablesportfolioofreceivablesfromrelatedparties | Natureofpayment | |
| Otherreceivables-portfolioofothercurrentaccountsreceivable | Natureofpayment | |
| Contractassetrealestatesalesportfolio | Natureofpayment | Referringtotheexperienceofhistoricalcreditloss,combinedwiththecurrentsituationandtheforecastoffutureeconomicconditions,theexpectedcreditlossiscalculatedthroughdefaultriskexposureandtheexpectedcreditlossrateforthewholeduration |
Contractassetconstructionportfolio
| Contractassetconstructionportfolio | Natureofpayment |
2.RecognitioncriteriaforreceivablesandcontractassetswithindividualprovisionforexpectedcreditlossesForreceivablesandcontractassetswithsignificantlydifferentcreditriskandportfoliocreditrisk,thecompanywithdrawsexpectedcreditlossesonasinglebasis.
(13)Inventory
1.Classificationofinventory
Inventoryincludesdevelopmentland,developmentproducts,developmentproductstemporarilyleasedforsaleintheprocessofdevelopmentandoperation,aswellasdevelopmentcostsintheprocessofdevelopment.
2.Valuationmethodofissuedinventory
(1)Materialsandequipmentissuedshallbepricedindividually.
(2)Duringthedevelopmentoftheproject,thelandfordevelopmentshallbeallocatedaccordingtothefloorareaofthedevelopmentproductsandthegradecoefficientoftheoccupiedlandandincludedinthedevelopmentcostoftheproject.
(3)Theissueddevelopmentproductsareaccountedforaccordingtothecostcoefficientsharingmethod.
(4)Thedevelopmentproductsandturnoverhousestemporarilyleasedforsaleareamortizedaveragelybystagesaccordingtotheestimatedservicelifeofthecompany'ssimilarfixedassets.
(5)Ifthepublicsupportingfacilitiesarecompletedearlierthantherelevantdevelopmentproducts,theyshallbeincludedinthedevelopmentcostsoftherelevantdevelopmentprojectsaccordingtotheconstructionareadistributionoftherelevantdevelopmentprojectsafterthefinalsettlementofthecompletionofthepublicsupportingfacilities;Ifthepublicsupportingfacilitiesarecompletedlaterthantherelevantdevelopmentproducts,thepublicsupportingfacilitiesfeeshallbeaccruedfortherelevantdevelopmentproductsfirst,andthecostoftherelevant
developmentproductsshallbeadjustedaccordingtothedifferencebetweentheactualamountandtheaccruedamountafterthecompletionofthepublicsupportingfacilities.
3.InventorysystemofinventoryTheinventorysystemofinventoryisaperpetualinventorysystem.
4.Amortizationmethodoflow-valueconsumablesandpackagingmaterials
(1)LowvalueconsumablesAmortizationiscarriedoutinbatchesaccordingtothenumberoftimesofuse.
(2)PackagingAmortizationiscarriedoutinbatchesaccordingtothenumberoftimesofuse.
5.ProvisionforinventorydepreciationOnthebalancesheetdate,inventoryismeasuredatthelowerofcostandnetrealisablevalue,andprovisionforinventorydepreciationismadeaccordingtothedifferencebetweencostandnetrealisablevalue.Forinventorydirectlyusedforsale,itsnetrealizedvalueshallbedeterminedbytheestimatedsellingpriceoftheinventoryminustheestimatedsellingexpensesandrelatedtaxesinthenormalprocessofproductionandoperation;Fortheinventorythatneedstobeprocessed,inthenormalprocessofproductionandoperation,itsnetrealizedvalueshallbedeterminedbytheestimatedsellingpriceofthefinishedproductsproducedminustheestimatedcosttobeincurredatthetimeofcompletion,theestimatedsellingexpensesandrelevanttaxesandfees;Onthebalancesheetdate,ifthereisacontractpriceagreementforsomepartsofthesameinventoryandnocontractpriceforotherparts,thenetrealisablevalueshallbedeterminedrespectively,andcomparedwithitscorrespondingcost,theamountofprovisionforinventorydepreciationorreversalshallbedeterminedrespectively.
(14)Long-termequityinvestments
1.JudgmentofjointcontrolandsignificantimpactAccordingtotherelevantagreements,thereiscommoncontroloveranarrangement,andtherelevantactivitiesofthearrangementmustbeunanimouslyagreedbytheparticipantssharingcontrolrightsbeforemakingdecisions,whichisrecognizedasjointcontrol.Ithasthepowertoparticipateinthedecision-makingofthefinancialandoperatingpoliciesoftheinvestedentity,butitisnotabletocontrolorjointlycontroltheformulationofthesepolicieswithotherparties,whichisrecognizedasasignificantimpact.
2.Determinationofinvestmentcost
(1)Ifthemergerofenterprisesunderthesamecontrolisformed,andthemergerpartytakesthepaymentofcash,thetransferofnoncashassets,theassumptionofdebtsortheissuanceofequitysecuritiesasthemergerconsideration,theshareofthebookvalueoftheowner'sequityofthemergedpartyintheconsolidatedfinancialstatementsofthefinalcontrollershallberegardedasitsinitialinvestmentcostonthemergerdate.Thecapitalreserveisadjustedforthedifferencebetweentheinitialinvestmentcostoflong-termequityinvestmentandthebookvalueofthemergerconsiderationpaidorthetotalfacevalueofthesharesissued;Ifthecapitalreserveisinsufficienttooffset,theretainedearningsshallbeadjusted.
Thecompanyrealizesthelong-termequityinvestmentformedbythemergerofenterprisesunderthesamecontrolstepbystepthroughmultipletransactions,andjudgeswhetheritbelongstoa"packagedeal".Ifitbelongstoa"packagedeal",eachtransactionshallbeaccountedforasatransactiontoobtaincontrol.Ifitdoesnotbelongtothe"packagedeal",onthemergerdate,theinitialinvestmentcostshallbedeterminedaccordingtotheshareofthebookvalueofthenet
assetsofthemergedpartyintheconsolidatedfinancialstatementsofthefinalcontrollerafterthemerger.Thecapitalreserveshallbeadjustedforthedifferencebetweentheinitialinvestmentcostofthelong-termequityinvestmentonthemergerdateandthesumofthebookvalueofthelong-termequityinvestmentbeforethemergerplusthebookvalueofthenewpaymentconsiderationforthesharesfurtherobtainedonthemergerdate;Ifthecapitalreserveisinsufficienttooffset,theretainedearningsshallbeadjusted.
(2)Ifthemergerofenterprisesnotunderthesamecontrolisformed,thefairvalueofthemergerconsiderationpaidontheacquisitiondateshallberegardedasitsinitialinvestmentcost.Thecompanyrealizesthelong-termequityinvestmentformedbythemergerofenterprisesnotunderthesamecontrolstepbystepthroughmultipletransactions,anddistinguishesbetweenindividualfinancialstatementsandconsolidatedfinancialstatementsforrelevantaccountingtreatment:
1)Inindividualfinancialstatements,thesumofthebookvalueoftheequityinvestmentoriginallyheldandthenewinvestmentcostisregardedastheinitialinvestmentcostcalculatedaccordingtothecostmethod.
2)Intheconsolidatedfinancialstatements,judgewhetheritbelongstoa"packagedeal".Ifitbelongstoa"packagedeal",eachtransactionshallbeaccountedforasatransactiontoobtaincontrol.Ifitisnota"packagedeal",theequityoftheacquireeheldbeforetheacquisitiondateshallberemeasuredaccordingtothefairvalueoftheequityontheacquisitiondate,andthedifferencebetweenthefairvalueanditsbookvalueshallbeincludedinthecurrentinvestmentincome;Iftheequityoftheacquireeheldbeforetheacquisitiondateinvolvesothercomprehensiveincomeundertheequitymethod,theothercomprehensiveincomerelatedtoitshallbetransferredtothecurrentincomeontheacquisitiondate.However,othercomprehensiveincomearisingfromtheremeasurementofnetliabilitiesorchangesinnetassetsofthedefinedbenefitplanbytheinvesteeisexcluded.
(3)Exceptforthemergerofenterprises:ifitisobtainedbypayingcash,theactualpurchasepricepaidshallberegardedasitsinitialinvestmentcost;Ifitisobtainedbyissuingequitysecurities,thefairvalueofissuingequitysecuritiesshallberegardedasitsinitialinvestmentcost;Ifitisobtainedbydebtrestructuring,itsinitialinvestmentcostshallbedeterminedinaccordancewiththeaccountingstandardsforenterprisesNO.12-debtrestructuring;Ifitisobtainedthroughtheexchangeofnonmonetaryassets,itsinitialinvestmentcostshallbedeterminedinaccordancewiththeaccountingstandardsforenterprisesNo.7-exchangeofnonmonetaryassets.
3.Subsequentmeasurementandprofitandlossrecognitionmethod
Thelong-termequityinvestmentcontrolledbytheinvestedunitisaccountedforbythecostmethod;Thelong-termequityinvestmentinjointventuresandjointventuresshallbeaccountedforbytheequitymethod.
4.Disposalofinvestmentinsubsidiariesthroughmultipletransactionsstepbystepuntillossofcontrol
(1)Whetheritbelongstothejudgmentprincipleof"packagedeal"
Iftheequityinvestmentinasubsidiaryisdisposedofstepbystepthroughmultipletransactionsuntilthecontrolrightislost,thecompanyjudgeswhetherthestepbysteptransactionbelongstoa"packagetransaction"bycombiningthetermsofthetransactionagreementofeachstepofthestepbysteptransaction,thedisposalconsiderationobtainedrespectively,theobjectof
sellingequity,thedisposalmethod,thedisposaltimeandotherinformation.Theterms,conditionsandeconomicimpactofeachtransactionmeetoneormoreofthefollowingcircumstances,whichusuallyindicatethatthemultipletransactionsbelongtoa"packagedeal":
1)Thesetransactionswereenteredintosimultaneouslyorwithmutualinfluenceinmind;
2)Thesedealsasawholecanachieveacompletebusinessoutcome;
3)Theoccurrenceofonetransactiondependsontheoccurrenceofatleastoneothertransaction;
4)Atransactionisuneconomicalonitsown,butitiseconomicalwhenconsideredwithothertransactions.
(2)Accountingtreatmentnotbelongingto"packagedeal"
1)Individualfinancialstatements
Thedifferencebetweenthebookvalueoftheequitydisposedofandtheactualpriceobtainedshallbeincludedinthecurrentprofitandloss.Fortheremainingequity,ifitstillhasasignificantimpactontheinvestedentityorimplementsjointcontrolwithotherparties,itshallbeaccountedforbytheequitymethod;Iftheinvestedentitycannolongerbecontrolled,jointlycontrolledorsignificantlyaffected,itshallbeaccountedforinaccordancewiththerelevantprovisionsoftheaccountingstandardsforenterprisesNo.22-recognitionandmeasurementoffinancialinstruments.
2)Consolidatedfinancialstatements
Beforethelossofcontrol,thedifferencebetweenthedisposalpriceandtheshareofnetassetscontinuouslycalculatedbythesubsidiaryfromtheacquisitiondateorthemergerdatecorrespondingtothedisposaloflong-termequityinvestmentshallbeadjustedtothecapitalreserve(capitalpremium).Ifthecapitalpremiumisinsufficienttooffset,theretainedearningsshallbeoffset.
Whenthecontrolovertheatomiccompanyislost,theremainingequityshallberemeasuredatitsfairvalueonthedateoflossofcontrol.Thedifferencebetweenthesumoftheconsiderationobtainedfromthedisposalofequityandthefairvalueoftheremainingequityminustheshareofthenetassetsoftheoriginalsubsidiarycontinuouslycalculatedfromtheacquisitiondateorthemergerdatecalculatedaccordingtotheoriginalshareholdingratioshallbeincludedintheinvestmentincomeofthecurrentperiodwhenthecontrolrightislost,andthegoodwillshallbeoffset.Othercomprehensiveincomerelatedtotheequityinvestmentoftheoriginalsubsidiaryshallbeconvertedtothecurrentinvestmentincomewhenthecontrolrightislost.
(3)Accountingtreatmentof"packagedeal"
1)Individualfinancialstatements
Eachtransactionisaccountedforasatransactionthatdisposesofsubsidiariesandlosescontrol.However,thedifferencebetweeneachdisposalpriceandthebookvalueofthelong-termequityinvestmentcorrespondingtothedisposaloftheinvestmentbeforethelossofcontrolisrecognizedasothercomprehensiveincomeinindividualfinancialstatementsandtransferredtotheprofitsandlossesofthecurrentperiodwhenthecontrolislost.
2)Consolidatedfinancialstatements
Eachtransactionisaccountedforasatransactionthatdisposesofsubsidiariesandlosescontrol.However,beforethelossofcontrol,thedifferencebetweeneachdisposalpriceandtheshareofnetassetsofthesubsidiarycorrespondingtothedisposalofinvestmentshallberecognizedasothercomprehensiveincomeintheconsolidatedfinancialstatements,andshallbetransferredtotheprofitsandlossesofthecurrentperiodwhenthecontrolislost.
(15)Investmentproperties
1.Investmentrealestateincludesleasedlanduserights,landuserightsheldandpreparedfortransferafterappreciation,andleasedbuildings.
2.Investmentrealestateisinitiallymeasuredatcost,followedbycostmode,anddepreciatedoramortizedinthesamewayasfixedassetsandintangibleassets.
(16)Fixedassets
1.Recognitionconditionsoffixedassets
Fixedassetsrefertotangibleassetsheldfortheproductionofcommodities,theprovisionoflaborservices,leasingoroperationandmanagementwithaservicelifeofmorethanonefiscalyear.Fixedassetsarerecognizedwheneconomicbenefitsarelikelytoflowinandcostscanbereliablymeasured.
2.Depreciationmethodofvariousfixedassets
Category
| Category | Depreciationmethod | Depreciationlife(years) | Residualvaluerate(%) | Annualdepreciationrate(%) |
| Housesandbuildings | straight-linemethod | 30 | 5.00 | 3.17 |
| Transportequipment | straight-linemethod | 6 | 5.00 | 15.83 |
| Electronicsandothers | straight-linemethod | 5 | 5.00 | 19.00 |
(17)Constructioninprogress
1.Theconstructioninprogressshallberecognizedwhentheeconomicbenefitsarelikelytoflowinandthecostcanbereliablymeasured.Constructioninprogressismeasuredattheactualcostincurredbeforetheassetreachestheexpectedusablestate.
2.Whentheconstructioninprogressreachestheexpectedusablestate,itshallbetransferredtofixedassetsaccordingtotheactualcostoftheproject.Ifithasreachedtheexpectedusablestatebuthasnotyethandledthefinalsettlementofcompletion,itshallbetransferredtofixedassetsaccordingtotheestimatedvaluefirst,andthentheoriginalestimatedvalueshallbeadjustedaccordingtotheactualcostafterthefinalsettlementofcompletion,buttheoriginaldepreciationshallnotbeadjusted.
(18)Borrowingcosts
1.Recognitionprincipleofcapitalizationofborrowingcosts
Borrowingcostsincurredbythecompanythatcanbedirectlyattributabletothepurchase,constructionorproductionofassetseligibleforcapitalizationshallbecapitalizedandincludedinthecostofrelatedassets;Otherborrowingcostsarerecognizedasexpenseswhenincurredandincludedinthecurrentprofitandloss.
2.Capitalizationperiodofborrowingcosts
(1)Whentheborrowingcostsmeetthefollowingconditionsatthesametime,capitalizationbegins:1)assetexpenditurehasoccurred;2)Borrowingcostshavebeenincurred;3)Theacquisitionandconstructionorproductionactivitiesnecessarytomaketheassetsreachtheintendedusableorsaleablestatehavebegun.
(2)Iftheassetseligibleforcapitalizationareabnormallyinterruptedintheprocessofacquisition,constructionorproduction,andtheinterruptiontimeexceedsthreeconsecutivemonths,thecapitalizationofborrowingcostsshallbesuspended;Borrowingcostsincurredduringtheinterruptionperiodarerecognizedascurrentexpensesuntiltheacquisitionandconstructionof
assetsortheresumptionofproductionactivities.
(3)Whentheassetspurchased,constructedorproducedthatmeetthecapitalizationconditionsreachthepredeterminedusableorsaleablestate,thecapitalizationofborrowingcostsshallstop.
3.Capitalizationrateandcapitalizationamountofborrowingcosts
Whereaspecialloanisborrowedforthepurchaseandconstructionorproductionofassetseligibleforcapitalization,theamountofinterestthatshouldbecapitalizedshallbedeterminedbasedontheinterestexpensesactuallyincurredinthecurrentperiodofthespecialloan(includingtheamortizationofdiscountsorpremiumsdeterminedaccordingtotheeffectiveinterestratemethod),lesstheinterestincomeobtainedbydepositingtheunusedloanfundsinthebankortheinvestmentincomeobtainedbytemporaryinvestment;Ifageneralloanisoccupiedfortheacquisitionandconstructionorproductionofassetsthatmeetthecapitalizationconditions,theamountofinterestthatshouldbecapitalizedonthegeneralloanshallbecalculatedanddeterminedaccordingtotheweightedaverageoftheassetexpenditureofthecumulativeassetexpenditureexceedingthespecialloanmultipliedbythecapitalizationrateofthegeneralloan.
(19)Intangibleassets
1.Intangibleassetsincludesoftware,landuserights,etc.,whichareinitiallymeasuredatcost.
2.Intangibleassetswithlimitedservicelifeshallbeamortizedsystematicallyandreasonablywithintheservicelifeaccordingtotheexpectedrealizationmodeofeconomicbenefitsrelatedtotheintangibleassets,andiftheexpectedrealizationmodecannotbereliablydetermined,thestraightlinemethodshallbeusedforamortization.Thedetailsareasfollows:
Projects
| Projects | Servicelifeanditsdeterminationbasis | Amortizationmethod |
| software | Theexpectedrealizationmodeofeconomicbenefitsrelatedtointangibleassets,3-5years | Straightlinemethod |
3.Intangibleassetswithuncertainservicelifearenotamortized,andthecompanyreviewstheservicelifeoftheintangibleassetsineachaccountingperiod.
(20)Impairmentofsomelong-termassets
Forlong-termequityinvestment,investmentrealestatemeasuredbycostmodel,fixedassets,constructioninprogress,righttouseassets,intangibleassetswithlimitedservicelifeandotherlong-termassets,iftherearesignsofimpairmentonthebalancesheetdate,therecoverableamountisestimated.Intangibleassetswithuncertaingoodwillandservicelifeformedbybusinesscombination,regardlessofwhethertherearesignsofimpairment,aretestedforimpairmenteveryyear.Goodwillistestedforimpairmentincombinationwithitsrelatedassetgrouporassetgroupportfolio.
Iftherecoverableamountoftheabove-mentionedlong-termassetsislowerthanitsbookvalue,theprovisionforassetimpairmentshallberecognizedaccordingtothedifferenceandincludedinthecurrentprofitandloss.
(21)Longtermdeferredexpenses
Theaccountingoflong-termdeferredexpenseshasbeenpaid,andtheamortizationperiodismorethanoneyear(excludingoneyear).Long-termdeferredexpensesarerecordedaccordingtotheactualamountincurredandamortizedevenlybystagesduringthebenefitperiodorwithintheprescribedperiod.Ifthelong-termdeferredexpenseitemcannotbenefitthesubsequentaccountingperiod,theamortizedvalueoftheitemthathasnotyetbeenamortizedwillbe
transferredtothecurrentprofitandloss.
(22)Employeecompensation
1.Employeeremunerationincludesshort-termremuneration,postemploymentbenefits,terminationbenefitsandotherlong-termemployeebenefits.
2.Accountingtreatmentofshort-termremuneration
Duringtheaccountingperiodwhenemployeesprovideservicestothecompany,theshort-termremunerationactuallyincurredshallberecognizedasliabilitiesandincludedinthecurrentprofitandlossorrelatedassetcosts.
3.Accountingtreatmentofpostemploymentbenefits
Postemploymentbenefitsaredividedintodefinedcontributionplansanddefinedbenefitplans.
(1)Duringtheaccountingperiodwhenemployeesprovideservicestothecompany,theamountpayablecalculatedaccordingtothedefinedcontributionplanisrecognizedasaliabilityandincludedinthecurrentprofitandlossorrelatedassetcosts.
(2)Theaccountingtreatmentofthedefinedbenefitplanusuallyincludesthefollowingsteps:
1)Accordingtotheexpectedcumulativewelfareunitmethod,unbiasedandconsistentactuarialassumptionsareusedtoestimatetherelevantdemographicvariablesandfinancialvariables,measuretheobligationsarisingfromtheestablishmentofthebenefitplan,anddeterminetheperiodoftherelevantobligations.Atthesametime,theobligationsarisingfromtheestablishmentofthebenefitplanarediscountedtodeterminethepresentvalueoftheobligationsoftheestablishmentofthebenefitplanandthecurrentservicecost;
2)Ifthereareassetsinthedefinedbenefitplan,thedeficitorsurplusformedbythepresentvalueoftheobligationsofthedefinedbenefitplanminusthefairvalueoftheassetsofthedefinedbenefitplanshallberecognizedasthenetliabilitiesornetassetsofadefinedbenefitplan.Ifthereisasurplusinthedefinedbenefitplan,thenetassetsofthedefinedbenefitplanshallbemeasuredatthelowerofthesurplusofthedefinedbenefitplanandtheupperlimitofassets;
3)Attheendoftheperiod,thecostofemployeeremunerationarisingfromthedefinedbenefitplanisrecognizedasservicecost,netinterestonnetliabilitiesornetassetsofthedefinedbenefitplan,andchangesarisingfromremeasurementofnetliabilitiesornetassetsofthedefinedbenefitplan.Amongthem,servicecostandnetinterestonnetliabilitiesornetassetsofthedefinedbenefitplanareincludedincurrentprofitandlossorrelatedassetcosts.Changesarisingfromremeasurementofnetliabilitiesornetassetsofthedefinedbenefitplanareincludedinothercomprehensiveincome,andarenotallowedtobereversedtoprofitandlossinsubsequentaccountingperiods,buttheseamountsrecognizedinothercomprehensiveincomecanbetransferredwithinthescopeofequity.
4.Accountingtreatmentofterminationbenefits
Theterminationbenefitsprovidedtoemployeesshallberecognizedastheemployeecompensationliabilitiesarisingfromtheterminationbenefitsassoonaspossible,whicheverisearlier,andshallbeincludedinthecurrentprofitandloss:(1)whenthecompanycannotunilaterallywithdrawtheterminationbenefitsprovidedduetotheterminationoflaborrelationsplansorlayoffs;(2)Whenthecompanyconfirmsthecostsorexpensesrelatedtothereorganizationinvolvingthepaymentofterminationbenefits.
5.Accountingtreatmentofotherlong-termemployeebenefits
Otherlong-termbenefitsprovidedtoemployeesthatmeettheconditionsofthedefined
contributionplanshallbeaccountedforinaccordancewiththerelevantprovisionsofthedefinedcontributionplan;Inaddition,otherlong-termbenefitsshallbeaccountedforinaccordancewiththerelevantprovisionsofthedefinedbenefitplan.Inordertosimplifytherelevantaccountingtreatment,thetotalnetamountofemployeecompensationcostsarisingfromthemshallberecognizedasservicecosts,netinterestonnetliabilitiesornetassetsofotherlong-termemployeewelfare,andchangesinnetliabilitiesornetassetsofotherlong-termemployeewelfareshallbeincludedinthecurrentprofitandlossorrelatedassetcosts.
(23)AccountingmethodofmaintenancefundAccordingtotherelevantprovisionsoftheplacewherethedevelopmentprojectislocated,themaintenancefundshallbecollectedfromthebuyerorwithdrawnbythecompanyintothedevelopmentcostoftherelevantdevelopmentproductswhenthedevelopmentproductsaresold(pre-sale),andshallbeuniformlyhandedovertothemanagementdepartmentofthemaintenancefund.
(24)QualitymarginaccountingmethodThequalitydepositshallbereservedfromtheprojectpaymentoftheconstructionunitaccordingtotheprovisionsoftheconstructioncontract.Themaintenancefeeincurredduringthewarrantyperiodofthedevelopmentproductshallbeoffsetagainstthequalitymargin;Upontheexpirationoftheagreedwarrantyperiodforthedevelopedproducts,thebalanceofthequalitydepositshallbereturnedtotheconstructionunit.
(25)Revenue
1.RevenuerecognitionprinciplesOnthecommencementdateofthecontract,thecompanyevaluatesthecontract,identifieseachindividualperformanceobligationcontainedinthecontract,anddetermineswhethereachindividualperformanceobligationisperformedwithinacertainperiodoftimeoratacertainpointintime.Ifoneofthefollowingconditionsismet,itbelongstotheperformanceobligationwithinacertainperiodoftime,otherwiseitbelongstotheperformanceobligationatacertainpointoftime:
(1)thecustomerobtainsandconsumestheeconomicbenefitsbroughtaboutbythecompany'sperformanceatthesametimeasthecompany'sperformance;(2)Customerscancontrolthegoodsunderconstructionintheprocessofperformanceofthecompany;(3)Thegoodsproducedintheprocessofperformancebythecompanyhaveirreplaceableuses,andthecompanyhastherighttocollectpaymentfortheperformancepartthathasbeencompletedsofarduringthewholecontractperiod.
Fortheperformanceobligationsperformedwithinacertainperiodoftime,thecompanyshallrecognizetherevenueaccordingtotheperformanceprogressduringthatperiod.Whentheperformanceprogresscannotbereasonablydetermined,ifthecostincurredisexpectedtobecompensated,revenueshallberecognizedaccordingtotheamountofcostincurreduntiltheperformanceprogresscanbereasonablydetermined.Fortheperformanceobligationsperformedatacertaintimepoint,revenueisrecognizedwhenthecustomerobtainscontroloftherelevantgoodsorservices.Injudgingwhetherthecustomerhasobtainedcontrolofthegoods,thecompanyconsidersthefollowingsigns:(1)thecompanyenjoysthecurrentcollectionrightinrespectofthegoods,thatis,thecustomerhasthecurrentpaymentobligationinrespectofthegoods;(2)Thecompanyhastransferredthelegalownershipofthecommoditytothecustomer,thatis,thecustomerhasownedthelegalownershipofthecommodity;(3)Thecompanyhastransferredthe
commodityinkindtothecustomer,thatis,thecustomerhasoccupiedthecommodityinkind;(4)Thecompanyhastransferredthemainrisksandrewardsoftheownershipofthecommoditytothecustomer,thatis,thecustomerhasobtainedthemainrisksandrewardsoftheownershipofthecommodity;(5)Thecustomerhasacceptedtheproduct;(6)Othersignsthatcustomershavegainedcontrolofthegoods.
2.Revenuemeasurementprinciples
(1)Thecompanyshallmeasuretheincomeaccordingtothetransactionpriceapportionedtoeachindividualperformanceobligation.Thetransactionpriceistheamountofconsiderationthecompanyisexpectedtobeentitledtoreceiveasaresultofthetransferofgoodsorservicestocustomers,excludingpaymentsreceivedonbehalfofthirdpartiesandpaymentsexpectedtobereturnedtocustomers.
(2)Ifthereisavariableconsiderationinthecontract,thecompanyshalldeterminethebestestimateofthevariableconsiderationaccordingtotheexpectedvalueorthemostlikelyamount,butthetransactionpriceincludingthevariableconsiderationshallnotexceedtheamountthatwillmostlikelynotbesignificantlyreversedwhentherelevantuncertaintiesareeliminated.
(3)Ifthereisasignificantfinancingcomponentinthecontract,thecompanyshalldeterminethetransactionpriceaccordingtotheamountpayableassumingthatthecustomerwillpayincashwhenobtainingcontrolofthegoodsorservices.Thedifferencebetweenthetransactionpriceandthecontractconsiderationisamortizedbytheeffectiveinterestratemethodduringthecontractperiod.
(4)Ifthecontractcontainstwoormoreperformanceobligations,thecompanyshallapportionthetransactionpricetoeachindividualperformanceobligationonthecommencementdateofthecontractinaccordancewiththerelativeproportionoftheindividualsellingpriceofthegoodspromisedbyeachindividualperformanceobligation.
3.Specificmethodofrevenuerecognition
(1)Specificmethodsforrecognizingrealestatedevelopmentandsalesrevenue
Thecompany'srealestatesalesbusinessbelongstotheperformanceobligationtobefulfilledatacertainpointintime.Therealizationofsalesrevenueshallberecognizedwhenthedevelopmentproductshavebeencompletedandaccepted,thesalescontracthasbeensignedandtheobligationsstipulatedinthecontracthavebeenfulfilled,theentrynoticeorannouncementhasbeenissuedtotheowner,therealestatehasbeenactuallydeliveredtotheownerorthedeliverydatestipulatedinthecontracthasexpired,thefullhousepricehasbeencharged,andtherelevantcostsincurredortobeincurredcanbereliablymeasured.
(2)Providespecificmethodsforrecognizingpropertyserviceincome
Thecompany'sprovisionofpropertymanagementservicesbelongstotheperformanceobligationtobeperformedwithinacertainperiodoftime,andrevenueisrecognizedaccordingtotheperformanceprogress.Thecompanyshalldeterminetheperformanceprogressoftheservicesaccordingtothetimeschedule.
(3)Recognitionmethodofengineeringconstructionincome
Thecompanyprovidesconstructionengineeringservices.Asthecustomerobtainsandconsumestheeconomicbenefitsbroughtaboutbythecompany'sperformanceatthesametimeasthecompanyperformsthecontract,andthecompanyhastherighttocollectfundsfortheperformancepartthathasbeencompletedsofarduringthewholecontractperiod,thecompanyregardsitastheperformanceobligationtoperformwithinacertainperiodoftime,andrecognizes
revenueaccordingtotheperformanceprogress,unlesstheperformanceprogresscannotbereasonablydetermined.Thecompanydeterminestheperformanceprogressofprovidingservicesinaccordancewiththeinvestmentmethod.Iftheperformanceprogresscannotbereasonablydetermined,andthecostincurredbythecompanyisexpectedtobecompensated,therevenueshallberecognizedaccordingtotheamountofcostincurreduntiltheperformanceprogresscanbereasonablydetermined.
(4)OtherrevenuerecognitionmethodsOtherincomeincludeshoteloperatingincome,etc.forhotelroomincome,ascustomersobtainandconsumetheeconomicbenefitsbroughtaboutbythecompany'sperformanceatthesametimeasthecompany'sperformance,thecompanyregardsitasaperformanceobligationtobeperformedwithinacertainperiodoftime,andrecognizestheincomeaccordingtotheperformanceprogressduringtheaccountingperiodofprovidingservices.Forotherincome,accordingtotheprovisionsofrelevantcontractsandagreements,therealizationofincomeisrecognizedwhenthecustomerhasobtainedthecontrolrightofrelevantcommoditiesandtherelevantfundshavebeenreceivedortherighttocollect.
(26)ContractacquisitioncostandcontractperformancecostIftheincrementalcostincurredbythecompanytoobtainthecontractisexpectedtoberecovered,itshallberecognizedasanassetasthecostofobtainingthecontract.Ifthecostincurredbythecompanyfortheperformanceofthecontractisnotapplicabletothescopeofrelevantstandardssuchasinventory,fixedassetsorintangibleassets,andthefollowingconditionsaremetatthesametime,itshallberecognizedasanassetasthecostofcontractperformance:
1.Thecostisdirectlyrelatedtoacurrentorexpectedcontract,includingdirectlabor,directmaterials,manufacturingexpenses(orsimilarexpenses),costsclearlybornebythecustomerandothercostsincurredsolelyasaresultofthecontract;
2.Thecostincreasesthecompany'sresourcesforfulfillingitsperformanceobligationsinthefuture;
3.Thecostisexpectedtoberecovered.
Thecompanyamortizestheassetsrelatedtothecontractcostonthesamebasisastherecognitionoftherevenuefromgoodsorservicesrelatedtotheassets,whichisincludedinthecurrentprofitandloss.
Ifthebookvalueofanassetrelatedtothecontractcostishigherthantheremainingconsiderationexpectedtobeobtainedduetothetransferofgoodsorservicesrelatedtotheassetminustheestimatedcosttobeincurred,thecompanyshallmakeanimpairmentprovisionfortheexcessandrecognizeitasanassetimpairmentloss.Ifthefactorsofimpairmentinthepreviousperiodchangeafterthat,sothattheremainingconsiderationexpectedtobeobtainedforthetransferofgoodsorservicesrelatedtotheassetminustheestimatedcosttobeincurredishigherthanthebookvalueoftheasset,theoriginalprovisionforassetimpairmentshallbereversedandincludedinthecurrentprofitandloss,butthebookvalueoftheassetafterthereversalshallnotexceedthebookvalueoftheassetonthereversaldateassumingthatnoprovisionforimpairmentismade.
(27)Contractassetsandliabilities
Thecompanylistscontractassetsorcontractliabilitiesinthebalancesheetaccordingtotherelationshipbetweentheperformanceofperformanceobligationsandcustomerpayments.The
companyshallpresentthecontractassetsandcontractliabilitiesunderthesamecontractatanetamountafteroffsettingeachother.Therightofthecompanytoreceiveconsiderationfromcustomersunconditionally(thatis,onlydependingonthepassageoftime)islistedasareceivable,andtherighttoreceiveconsiderationforgoodsthathavebeentransferredtocustomers(dependingonfactorsotherthanthepassageoftime)islistedasacontractasset.Thecompanyliststheobligationtotransfergoodstocustomersforconsiderationreceivedorreceivablefromcustomersascontractliabilities.
(28)Governmentsubsidies
1.Governmentsubsidiesshallberecognizedwhenthefollowingconditionsaremetatthesametime:(1)thecompanycanmeettheconditionsattachedtogovernmentsubsidies;(2)Companiesreceivegovernmentsubsidies.Ifthegovernmentsubsidyisamonetaryasset,itshallbemeasuredaccordingtotheamountreceivedorreceivable.Ifthegovernmentsubsidyisanonmonetaryasset,itshallbemeasuredatfairvalue;Ifthefairvaluecannotbeobtainedreliably,itshallbemeasuredatthenominalamount.
2.Judgmentbasisandaccountingtreatmentmethodofgovernmentsubsidiesrelatedtoassets
Governmentdocumentsstipulatethatgovernmentsubsidiesusedforthepurchaseandconstructionortheformationoflong-termassetsinotherwaysareclassifiedasgovernmentsubsidiesrelatedtoassets.Ifthegovernmentdocumentsarenotclear,thejudgmentshallbebasedonthebasicconditionsthatmustbemettoobtainthesubsidy,andthegovernmentsubsidyrelatedtoassetsshallbebasedontheformationoflong-termassetsbypurchaseandconstructionorothermeans.Governmentsubsidiesrelatedtoassetsshalloffsetthebookvalueofrelatedassetsorberecognizedasdeferredincome.Ifthegovernmentsubsidiesrelatedtoassetsarerecognizedasdeferredincome,theyshallbeincludedinprofitsandlossesbystagesinareasonableandsystematicmannerwithintheservicelifeoftherelevantassets.Governmentsubsidiesmeasuredinnominalamountsaredirectlyincludedinthecurrentprofitsandlosses.Iftherelevantassetsaresold,transferred,scrappedordamagedbeforetheendoftheirservicelife,thebalanceofrelevantdeferredincomethathasnotyetbeenallocatedshallbetransferredtotheprofitsandlossesofthecurrentperiodofassetdisposal.
3.Judgmentbasisandaccountingtreatmentmethodofgovernmentsubsidiesrelatedtoincome
Governmentsubsidiesotherthanassetrelatedgovernmentsubsidiesareclassifiedasincomerelatedgovernmentsubsidies.Forgovernmentsubsidiesthatincludebothassetrelatedandincomerelatedparts,itisdifficulttodistinguishbetweenassetrelatedorincomerelatedgovernmentsubsidies,whichareclassifiedasincomerelatedgovernmentsubsidiesasawhole.Governmentsubsidiesrelatedtoincome,ifusedtocompensateforrelatedcostsorlossesinsubsequentperiods,shallberecognizedasdeferredincome,andshallbeincludedincurrentprofitsandlossesoroffsetrelatedcostsduringtheperiodwhenrelatedcostsorlossesarerecognized;Ifitisusedtocompensatetherelevantcostsorlossesincurred,itshallbedirectlyincludedinthecurrentprofitandlossoroffsettherelevantcosts.
4.Governmentsubsidiesrelatedtothedailybusinessactivitiesofthecompanyshallbeincludedinotherincomeoroffsetagainstrelatedcostsandexpensesaccordingtotheessenceofeconomicbusiness.Governmentsubsidiesunrelatedtothedailyactivitiesofthecompanyshallbeincludedinnonoperatingincomeandexpenditure.
5.Accountingtreatmentofdiscountinterestonpolicybasedpreferentialloans
(1)Ifthefinanceallocatesthediscountfundstothelendingbank,andthelendingbankprovidesloanstothecompanyatthepreferentialpolicyinterestrate,theactualamountofloansreceivedshallbetakenastheentryvalueoftheloans,andtherelevantborrowingcostsshallbecalculatedaccordingtotheprincipaloftheloansandthepreferentialpolicyinterestrate.
(2)Ifthefinanceallocatesthediscountfundsdirectlytothecompany,thecorrespondingdiscountwillbeoffsetagainsttherelevantborrowingcosts.
(29)Deferredincometaxassetsanddeferredincometaxliabilities
1.Accordingtothedifferencebetweenthebookvalueofassetsandliabilitiesandtheirtaxbasis(ifthetaxbasisofitemsnotrecognizedasassetsandliabilitiescanbedeterminedinaccordancewiththetaxlaw,thedifferencebetweenthetaxbasisanditsbookvalue),thedeferredincometaxassetsordeferredincometaxliabilitiesarecalculatedandrecognizedaccordingtotheapplicabletaxrateduringtheperiodwhentheassetsareexpectedtoberecoveredortheliabilitiesaresettled.
2.Therecognitionofdeferredincometaxassetsislimitedtothetaxableincomethatislikelytobeobtainedtooffsetthedeductibletemporarydifferences.Onthebalancesheetdate,ifthereisconclusiveevidencethatsufficienttaxableincomeislikelytobeobtainedinthefuturetooffsetthedeductibletemporarydifferences,thedeferredincometaxassetsnotrecognizedinthepreviousaccountingperiodsshallberecognized.
3.Onthebalancesheetdate,thebookvalueofdeferredincometaxassetsshallbereviewed.Ifitislikelythatsufficienttaxableincomewillnotbeavailabletooffsetthebenefitsofdeferredincometaxassetsinthefuture,thebookvalueofdeferredincometaxassetsshallbewrittendown.Whenitislikelytoobtainsufficienttaxableincome,theamountwrittendownwillbereversed.
4.Thecurrentincometaxanddeferredincometaxofthecompanyareincludedinthecurrentprofitandlossasincometaxexpensesorincome,butdonotincludetheincometaxarisingfromthefollowingcircumstances:(1)businessmerger;(2)Transactionsoreventsdirectlyrecognizedinowner'sequity.
5.Whenthefollowingconditionsaremetatthesametime,thecompanywilllistthedeferredincometaxassetsanddeferredincometaxliabilitiesatthenetamountafteroffset:(1)ithasthelegalrighttosettlethecurrentincometaxassetsandcurrentincometaxliabilitiesatthenetamount;(2)Deferredincometaxassetsanddeferredincometaxliabilitiesarerelatedtotheincometaxleviedbythesametaxcollectionandmanagementdepartmentonthesametaxpayerorondifferenttaxpayers,butinthefuture,duringtheperiodwheneachimportantdeferredincometaxassetanddeferredincometaxliabilityarereversed,thetaxpayersinvolvedintendtosettlethecurrentincometaxassetsandcurrentincometaxliabilitiesatanetamount,orobtainassetsandsettledebtsatthesametime.
(30)Leasing
1.Thecompanyastenant
Onthebeginningdateoftheleaseterm,thecompanyrecognizestheleasewithaleasetermofnomorethan12monthsandnopurchaseoptionasashort-termlease;Leaseswithlowervaluewhenasingleleasedassetisanewassetarerecognizedaslowvalueassetleases.Ifthecompanysubletsorexpectstosublettheleasedassets,theoriginalleaseisnotrecognizedasalowvalueassetlease.
Forallshort-termleasesandlow-valueassetleases,thecompanyincludestheamountof
leasepaymentsinthecostofrelatedassetsorcurrentprofitandlossonastraightlinebasisduringeachperiodoftheleaseterm.Inadditiontotheabove-mentionedshort-termleasesandlow-valueassetleaseswithsimplifiedtreatment,thecompanyrecognizestherighttouseassetsandleaseliabilitiesfortheleaseonthebeginningdateoftheleaseterm.
(1)RightofuseassetsTherighttouseassetsareinitiallymeasuredatcost,whichincludes:1)theinitialmeasurementamountofleaseliabilities;2)Fortheleasepaymentpaidonorbeforethebeginningdateoftheleaseterm,ifthereisaleaseincentive,therelevantamountoftheleaseincentivethathasbeenenjoyedshallbededucted;3)Initialdirectcostsincurredbythetenant;4)Thecostexpectedtobeincurredbythelesseeforthedemolitionandremovaloftheleasedassets,therestorationofthepremiseswheretheleasedassetsarelocated,ortherestorationoftheleasedassetstotheagreedstateoftheleaseterms.Thecompanydepreciatestherighttouseassetsaccordingtothestraightlinemethod.Ifitcanbereasonablydeterminedthattheownershipoftheleasedassetswillbeobtainedattheexpirationoftheleaseterm,thecompanyshallmakedepreciationwithintheremainingservicelifeoftheleasedassets.Ifitisimpossibletoreasonablydeterminethattheownershipoftheleasedassetscanbeobtainedattheexpirationoftheleaseterm,thecompanyshallmakedepreciationwithintheshorteroftheleasetermandtheremainingservicelifeoftheleasedassets.
(2)LeaseliabilitiesOnthebeginningdateoftheleaseterm,thecompanyrecognizesthepresentvalueoftheunpaidleasepaymentasaleaseliability.Whencalculatingthepresentvalueoftheleasepayment,theembeddedinterestrateoftheleaseshallbeusedasthediscountrate.Iftheembeddedinterestrateoftheleasecannotbedetermined,theincrementalborrowingrateofthecompanyshallbeusedasthediscountrate.Thedifferencebetweentheleasepaymentanditspresentvalueshallberegardedasunrecognizedfinancingexpenses,andtheinterestexpensesshallberecognizedatthediscountrateofthepresentvalueoftheleasepaymentduringeachperiodoftheleasetermandincludedinthecurrentprofitandloss.Theamountofvariableleasepaymentsnotincludedinthemeasurementofleaseliabilitiesisincludedinthecurrentprofitandlosswhenactuallyincurred.
Afterthebeginningdateoftheleaseterm,whenthesubstantialfixedpaymentchanges,theestimatedamountpayableoftheguaranteeresidualvaluechanges,theindexorratiousedtodeterminetheleasepaymentchanges,theevaluationresultsoractualexerciseofthepurchaseoption,renewaloptionorterminationoptionchanges,thecompanyremeasurestheleaseliabilitiesaccordingtothepresentvalueofthechangedleasepayment,andadjuststhebookvalueoftherightofuseassetsaccordingly.Ifthebookvalueoftherightofuseassetshasbeenreducedtozero,buttheleaseliabilitiesstillneedtobefurtherreduced,theremainingamountshallbeincludedinthecurrentprofitandloss.
2.Thecompanyaslessor
Ontheleasebeginningdate,thecompanyclassifiesleasesthatsubstantiallytransferalmostalltherisksandrewardsrelatedtotheownershipoftheleasedassetsasfinancialleases,exceptforoperatingleases.
(1)Operatingleases
Duringeachperiodoftheleaseterm,thecompanyrecognizestheleasereceiptsasrentalincomeaccordingtothestraightlinemethod,andtheinitialdirectexpensesincurredare
capitalizedandapportionedonthesamebasisastherecognitionofrentalincome,whichareincludedinthecurrentprofitandlossbystages.Thevariableleasepaymentsobtainedbythecompanyrelatedtooperatingleasesthatarenotincludedintheleasereceiptsareincludedinthecurrentprofitandlosswhenactuallyincurred.
(2)FinanceleaseOnthebeginningdateoftheleaseterm,thecompanyrecognizesthefinancingleasereceivablesaccordingtothenetamountoftheleaseinvestment(thesumoftheunsecuredresidualvalueandthepresentvalueoftheleasereceiptsnotyetreceivedonthebeginningdateoftheleasetermdiscountedattheembeddedinterestrateofthelease),andterminatestherecognitionofthefinancingleaseassets.Duringeachperiodoftheleaseterm,thecompanycalculatesandrecognizesinterestincomeaccordingtotheinterestrateembeddedinthelease.
Theamountofvariableleasepaymentsobtainedbythecompanythatarenotincludedinthemeasurementofnetleaseinvestmentshallbeincludedinthecurrentprofitandlosswhenactuallyincurred.
(31)Changesinsignificantaccountingpoliciesandaccountingestimates
1.Changesinsignificantaccountingpolicies
Duringthereportingperiod,thecompanydidnotchangeanyimportantaccountingpolicies.
2changesinimportantaccountingestimates
Duringthereportingperiod,thecompanydidnotchangeimportantaccountingestimates.
4、Taxes
(1)Maintaxesandtaxrates
Taxes
| Taxes | Taxbasis | Taxrate |
| valueaddedtax | Theoutputtaxshallbecalculatedonthebasisoftheincomefromthesaleofgoodsandtaxableservicescalculatedinaccordancewiththeprovisionsofthetaxlaw.Afterdeductingtheinputtaxallowedtobedeductedinthecurrentperiod,thedifferenceshallbethevalue-addedtaxpayable | 9%,6%,5%,3% |
| Landvalue-addedtax | Value-addedamountarisingfromthetransferofstate-ownedlanduserightsandpropertyrightsofabovegroundbuildingsandotherattachedobjectswithcompensation | Calculatedandpaidaccordingtotheexcessiveprogressivetaxrateofvalue-addedamount |
| Propertytaxes | Incaseofadvaloremcollection,1.2%oftheresidualvalueoftheoriginalvalueofthepropertyafterdeducting30%atatime;Ifitisleviedfromrent,itshallbepaidat12%oftherentalincome | 1.2%,12% |
| Urbanmaintenanceandconstructiontax | Turnovertaxactuallypaid | 7% |
| Educationsurcharge | Turnovertaxactuallypaid | 3% |
| Localeducationsurcharge | Turnovertaxactuallypaid | 2% |
| Corporateincometax | Taxableincome | 25%,20%,16.5% |
Explanationofenterpriseincometaxrateoftaxpayerswithdifferenttaxrates
Nameoftaxpayer
| Nameoftaxpayer | Incometaxrate |
| ShenzhenhuazhanConstructionSupervisionCo.,Ltd.andShantouSpecialEconomicZoneSongshanRealEstateDevelopmentCo.,Ltd | 20% |
| SubsidiariesincorporatedinHongKong | 16.5% |
| Othertaxpayersotherthantheabove | 25% |
(2)TaxbreaksAccordingtotheannouncementoftheGeneralAdministrationofTaxationoftheMinistryofFinanceonpreferentialincometaxpoliciesforsmallandmicroenterprisesandindividualbusinesses(announcementNo.12oftheGeneralAdministrationofTaxationoftheMinistryofFinancein2023),thepartoftheannualtaxableincomeofsmallandmicroprofitenterprisesthatdoesnotexceed1millionyuanshallbeincludedinthetaxableincomeatareducedrateof25%,andtheenterpriseincometaxshallbepaidatataxrateof20%.TheimplementationperiodisfromJanuary1,2023toDecember31,2027.TheenterpriseincometaxrateofShenzhenhuazhanConstructionSupervisionCo.,Ltd.(hereinafterreferredtoashuazhansupervision)andShantouSpecialEconomicZoneSongshanRealEstateDevelopmentCo.,Ltd.(hereinafterreferredtoasShantouSongshan),subsidiariesofthecompany,shallbesubjecttothe
preferentialtaxrateof20%forsmallandlowprofitenterprises.
5、Notestoconsolidatedfinancialstatementitems
(1)Notestoconsolidatedbalancesheetitems
1.Monetaryfunds
(1)Details
| Projects | Closingbalance | Beginningbalance |
| Cashonhand | 19,892.83 | 38,975.98 |
| bankdeposit | 284,666,632.21 | 526,814,068.83 |
| Othermonetaryfunds | 2,389,680.55 | |
| Total | 284,686,525.04 | 529,242,725.36 |
| Including:totalamountdepositedabroad | 4,242,440.12 | 4,660,706.04 |
(2)OtherinstructionsAsofDecember31,2025,therestrictedfundsinbankdepositswere5,794,604.17yuan,ofwhich5,674,439.78yuanwasthedepositfortheconstructionofpublicfacilitiesprojectsinandaroundtheurbanrenewalprojectinLonggangDistrict,Shenzhen,70,010.20yuanwasthesuspensionofaccountsandpayments,and50,154.19yuanwasthedepositforprojects.
2.Tradingfinancialassets
| Projects | Closingbalance | Beginningbalance |
Projects
| Projects | Closingbalance | Beginningbalance |
| Financialassetsclassifiedasatfairvaluethroughprofitorloss | 1,050,256,058.41 | 987,801,938.51 |
| Amongthem:Fund | 1,050,256,058.41 | 987,801,938.51 |
| Total | 1,050,256,058.41 | 987,801,938.51 |
3.Notesreceivable
(1)Details
| Projects | Closingbalance | Beginningbalance |
| Bankacceptancebill | ||
| Commercialacceptancebill | 100,000.00 | |
| Total | 100,000.00 |
(2)Provisionforbaddebts
| Types | Closingbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| money | Proportion(%) | money | ProvisionProportion(%) | ||
| Provisionforbaddebtsbyportfolio | |||||
| Including:bankacceptancebill | |||||
| Commercialacceptancebill | |||||
| Total | |||||
4.Accountsreceivable
(1)Aging
| Aging | Closingbalance | Beginningbalance |
| Within1year | 35,522,470.19 | 46,635,449.13 |
| 1-2years | 11,264,782.88 | 17,841,452.58 |
| 2-3years | 5,972,759.94 | 8,345,221.16 |
| 3-4years | 8,220,946.54 | 5,644,029.79 |
| 4-5years | 5,252,795.41 | 46,903.69 |
| Morethan5years | 21,125,636.89 | 21,078,733.20 |
| Total | 87,359,391.85 | 99,591,789.55 |
| Less:baddebtprovision | 42,461,308.11 | 42,918,994.03 |
Aging
| Aging | Closingbalance | Beginningbalance |
| Totalbookvalue | 44,898,083.74 | 56,672,795.52 |
(2)Provisionforbaddebts
1)Categorybreakdown
| Types | Closingbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| Amount | Proportion(%) | money | ProvisionProportion(%) | ||
| Singleprovisionforbaddebts | 24,613,872.70 | 28.18 | 24,613,872.70 | 100.00 | |
| Provisionforbaddebtsbyportfolio | 62,745,519.15 | 71.82 | 17,847,435.41 | 28.44 | 44,898,083.74 |
| Total | 87,359,391.85 | 100.00 | 42,461,308.11 | 48.61 | 44,898,083.74 |
(Continued)
| Types | Beginningbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| money | Proportion(%) | money | ProvisionProportion(%) | ||
| Singleprovisionforbaddebts | 24,983,383.25 | 25.09 | 24,983,383.25 | 100.00 | |
| Provisionforbaddebtsbyportfolio | 74,608,406.30 | 74.91 | 17,935,610.78 | 24.04 | 56,672,795.52 |
| Total | 99,591,789.55 | 100.00 | 42,918,994.03 | 43.09 | 56,672,795.52 |
2)Importantaccountsreceivablewithsingleprovisionforbaddebts
| Companyname | Beginningbalance | Closingbalance | ||||
| Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | Provisionratio(%) | Basisofprovision | |
| Agentimportandexportbusinesspayment | 11,574,556.00 | 11,574,556.00 | 11,574,556.00 | 11,574,556.00 | 100.00 | Notexpectedtoberecovered |
| Longtermuncollectedhousesales | 10,084,109.60 | 10,084,109.60 | 10,084,109.60 | 10,084,109.60 | 100.00 | Notexpectedtoberecovered |
| Accountsreceivableofsubsidiariessuspended | 2,314,755.46 | 2,314,755.46 | 2,314,755.46 | 2,314,755.46 | 100.00 | Notexpectedtoberecovered |
| Othercustomerpayments | 1,009,962.19 | 1,009,962.19 | 640,451.64 | 640,451.64 | 100.00 | Notexpectedtoberecovered |
| Subtotal | 24,983,383.25 | 24,983,383.25 | 24,613,872.70 | 24,613,872.70 | 100.00 | |
3)Accountsreceivablewithportfolioprovisionforbaddebts
| Projects | Closingbalance | ||
| Bookbalance | Baddebtprovision | Provisionratio(%) | |
| Receivablesfromothercustomer | 62,745,519.15 | 17,847,435.41 | 28.44 |
Projects
| Projects | Closingbalance | ||
| Bookbalance | Baddebtprovision | Provisionratio(%) | |
| portfolios | |||
| Subtotal | 62,745,519.15 | 17,847,435.41 | 28.44 |
4)Changesinbaddebtreserves
| Projects | Beginningbalance | Currentchangeamount | Closingbalance | |||
| Provision | Withdrawalorreversal | Writeoff | other | |||
| Singleprovisionforbaddebts | 24,983,383.25 | 369,510.55 | 24,613,872.70 | |||
| Provisionforbaddebtsbyportfolio | 17,935,610.78 | 88,175.37 | 17,847,435.41 | |||
| Total | 42,918,994.03 | 457,685.92 | 42,461,308.11 | |||
(4)Top5accountsreceivableandcontractassets
| Companyname | Closingbalance | Proportioninthetotalbalanceofaccountsreceivableandcontractassetsattheendoftheperiod(%) | Provisionforbaddebtsofaccountsreceivableandprovisionforimpairmentofcontractassets | ||
| Accountsreceivable | Contractassets | Subtotal | |||
| ShenzhenHongtengInvestmentManagementCo.,Ltd | 11,789,376.23 | 837,624.28 | 12,627,000.51 | 10.52 | 12,627,000.51 |
| ShenzhenGuangmingconstructionengineeringNo.1ConstructionEngineeringCo.,Ltd | 1,544,468.13 | 7,733,431.57 | 9,277,899.70 | 7.73 | 662,029.13 |
| ShenzhenConstructionEngineeringGroupCo.,Ltd | 5,974,806.41 | 2,980,784.42 | 8,955,590.83 | 7.46 | 1,409,486.39 |
| JiangsuHuajianConstructionCo.,Ltd.ShenzhenBranch | 4,308,688.79 | 3,624,467.86 | 7,933,156.65 | 6.61 | 354,132.67 |
| ShenzhenZhaoyangRealEstateCo.,Ltd | 7,650,272.25 | 7,650,272.25 | 6.38 | 229,508.17 | |
| Total | 31,267,611.81 | 15,176,308.13 | 46,443,919.94 | 38.71 | 15,282,156.86 |
(5)OtherinstructionsAsofDecember31,2025,thefactoringbalanceofaccountsreceivabletransferredbutnotderecognizedwas7,379,890.15yuan.
5.Advancepayment
(1)Aging
Aging
| Aging | Closingbalance | Beginningbalance | ||||||
| Bookbalance | Proportion(%) | Provisionforimpairment | bookvalue | Bookbalance | Proportion(%) | Provisionforimpairment | bookvalue | |
| Within1year | 30,809.83 | 97.54 | 30,809.83 | 1,100,322.58 | 91.61 | 1,100,322.58 | ||
| 1-2years | 1,159.00 | 0.10 | 1,159.00 | |||||
| 2-3years | ||||||||
| Morethan3years | 778.62 | 2.46 | 778.62 | 99,624.63 | 8.29 | 99,624.63 | ||
| Total | 31,588.45 | 100.00 | 31,588.45 | 1,201,106.21 | 100.00 | 1,201,106.21 | ||
(2)Top5prepayments
| Companyname | Bookbalance | PrepaymentProportionofbalance(%) |
| ChinaTelecomCorporationLimitedShenzhenBranch | 19,679.83 | 62.30 |
| GuangdongJianyeTestingandIdentificationCo.,Ltd | 11,130.00 | 35.23 |
| ShenzhenShenlvInternationalTourismDevelopmentCo.,Ltd | 228.62 | 0.72 |
| Other | 550.00 | 1.74 |
| Subtotal | 31,588.45 | 100.00 |
6.Otherreceivables
(1)Natureandclassificationofpayments
| Natureofpayment | Closingbalance | Beginningbalance |
| Portfolioofreceivablesfromrelatedparties | 850,579,354.54 | 161,393,309.25 |
| Portfolioofreceivablesfromgovernmentdepartments | 165,460.00 | 3,019,837.72 |
| Employeereserveportfolioreceivable | 112,443.24 | 533,912.40 |
| Collectionandpaymentportfolioreceivable | 596,591.68 | 787,071.98 |
| Otherreceivablesportfolio | 193,464,111.43 | 37,783,095.18 |
| Total | 1,044,917,960.89 | 203,517,226.53 |
| Less:baddebtprovision | 297,017,469.37 | 196,079,185.70 |
| Totalbookvalue | 747,900,491.52 | 7,438,040.83 |
(2)Aging
| Aging | Closingbalance | Beginningbalance |
| Within1year | 6,291,824.79 | 4,132,917.44 |
Aging
| Aging | Closingbalance | Beginningbalance |
| 1-2years | 21,982,715.53 | 1,542,936.54 |
| 2-3years | 5,885,948.43 | 12,060,828.62 |
| 3-4years | 3,267.40 | |
| 4-5years | ||
| Morethan5years | 1,010,754,204.74 | 185,780,543.93 |
| Total | 1,044,917,960.89 | 203,517,226.53 |
| Less:baddebtprovision | 297,017,469.37 | 196,079,185.70 |
| Totalbookvalue | 747,900,491.52 | 7,438,040.83 |
(3)Provisionforbaddebts
1)Categorybreakdown
| Types | Closingbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| money | Proportion(%) | money | ProvisionProportion(%) | ||
| Singleprovisionforbaddebts | 1,037,381,783.48 | 99.28 | 296,662,485.14 | 28.60 | 740,719,298.34 |
| Provisionforbaddebtsbyportfolio | 7,536,177.41 | 0.72 | 354,984.23 | 4.71 | 7,181,193.18 |
| Subtotal | 1,044,917,960.89 | 100.00 | 297,017,469.37 | 28.42 | 747,900,491.52 |
(Continued)
| Types | Beginningbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| money | Proportion(%) | money | ProvisionProportion(%) | ||
| Singleprovisionforbaddebts | 190,176,205.84 | 93.44 | 189,807,225.64 | 99.81 | 368,980.20 |
| Provisionforbaddebtsbyportfolio | 13,341,020.69 | 6.56 | 6,271,960.06 | 47.01 | 7,069,060.63 |
| Subtotal | 203,517,226.53 | 100 | 196,079,185.70 | 96.35 | 7,438,040.83 |
2)Otherreceivableswithimportantsingleprovisionforbaddebts
| Companyname | Beginningbalance | Closingbalance | ||||
| Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | Provisionratio(%) | Basisofprovision | |
| GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd.(hereinafterreferredtoasJianbangcompany) | 843,296,961.67 | 102,965,447.05 | 12.21 | Notexpectedtoberecovered | ||
Companyname
| Companyname | Beginningbalance | Closingbalance | ||||
| Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | Provisionratio(%) | Basisofprovision | |
| GreatWall(Vancouver)Inc | 89,035,748.07 | 89,035,748.07 | 89,035,748.07 | 89,035,748.07 | 100.00 | Notexpectedtoberecovered |
| BailiCo.,Ltd | 19,393,335.84 | 19,393,335.84 | 19,363,348.69 | 19,363,348.69 | 100.00 | Notexpectedtoberecovered |
| BurktonAustraliaLimited | 12,559,290.58 | 12,559,290.58 | 12,559,290.58 | 12,559,290.58 | 100.00 | Notexpectedtoberecovered |
| GuangdongHuizhouLuofushanmineralwaterbeverageCo.,Ltd | 10,465,168.81 | 10,465,168.81 | 10,465,168.81 | 10,465,168.81 | 100.00 | Notexpectedtoberecovered |
| Xi'anXinfengPropertyTradingCo.,Ltd | 8,419,205.19 | 8,419,205.19 | 8,391,333.18 | 8,391,333.18 | 100.00 | Notexpectedtoberecovered |
| ShenzhenShenxibuildingdecorationcompany | 7,660,529.37 | 7,660,529.37 | 7,660,529.37 | 7,660,529.37 | 100.00 | Notexpectedtoberecovered |
| BeijingShenfangPropertyManagementCo.,Ltd | 6,905,673.69 | 6,533,817.09 | 6,905,673.69 | 6,533,817.09 | 94.62 | Notexpectedtoberecovered |
| Baoanmall | 6,343,030.65 | 6,343,030.65 | 6,343,030.65 | 6,343,030.65 | 100.00 | Notexpectedtoberecovered |
| ShenzhenNanyangHotelCo.,Ltd | 3,168,721.00 | 3,168,721.00 | 3,168,721.00 | 3,168,721.00 | 100.00 | Notexpectedtoberecovered |
| ShenzhenRunhuaAutoTradingCompany | 3,072,764.42 | 3,072,764.42 | 3,072,764.42 | 3,072,764.42 | 100.00 | Notexpectedtoberecovered |
| Shenzhenlocalbuildingmaterialscompany | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 100.00 | Notexpectedtoberecovered |
| Junxinhe | 2,800,000.00 | 2,800,000.00 | 2,800,000.00 | 2,800,000.00 | 100.00 | Notexpectedtoberecovered |
| HarbinPowerDistrictXinlefeedprocessingfactory | 1,970,000.00 | 1,970,000.00 | 1,970,000.00 | 1,970,000.00 | 100.00 | Notexpectedtoberecovered |
| Simo | 1,868,735.45 | 1,868,735.45 | 1,868,735.45 | 1,868,735.45 | 100.00 | Notexpectedtoberecovered |
Companyname
| Companyname | Beginningbalance | Closingbalance | ||||
| Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | Provisionratio(%) | Basisofprovision | |
| Subtotal | 176,662,203.07 | 176,290,346.47 | 1,019,901,305.58 | 279,197,934.36 | 27.37 | |
3)Otherreceivableswithportfolioprovisionforbaddebts
| Portfolioname | Closingbalance | ||
| Bookbalance | Baddebtprovision | Provisionratio(%) | |
| Portfolioofreceivablesfromrelatedparties | 854,095.27 | ||
| Portfolioofreceivablesfromgovernmentdepartments | 165,460.00 | ||
| Employeereserveportfolioreceivable | 615,652.06 | ||
| Collectionandpaymentportfolioreceivable | 1,487,672.34 | 72,605.97 | 4.88 |
| Otherreceivablesportfolio | 4,413,297.74 | 282,378.26 | 6.40 |
| Subtotal | 7,536,177.41 | 354,984.23 | 4.71 |
(4)Changesinbaddebtreserves
| Projects | Stage1. | Stage2. | Stage3. | Total |
| Next12monthsExpectedcreditloss | Expectedcreditlossforthewholeduration(nocreditimpairment) | Expectedcreditlossforthewholeduration(creditimpairmenthasoccurred) | ||
| Beginningbalance | 209,559.52 | 857,709.31 | 195,011,916.87 | 196,079,185.70 |
| Beginningbalanceincurrentperiod | —— | —— | —— | |
| --Movetophase2 | ||||
| --Movetophase3 | ||||
| --Backtophase2 | ||||
| --Backtophase1 | ||||
| Currentprovision | 101,818,165.64 | 101,818,165.64 | ||
| Recoveredorreversedinthecurrentperiod | 55,149.32 | 489,460.51 | 544,609.83 | |
| Currentwriteoff | ||||
| Otherchanges | -335,272.14 | -335,272.14 | ||
| Closingbalance | 154,410.20 | 32,976.66 | 296,830,082.51 | 297,017,469.37 |
| Provisionratioforbaddebtreservesattheendoftheperiod(%) | 2.45 | 2.65 | 28.61 | 28.42 |
(5)Top5otherreceivables
Companyname
| Companyname | Natureofpayment | Bookbalanceattheendoftheperiod | Aging | Proportioninbalanceofotherreceivables(%) | Baddebtprovisionattheendoftheperiod |
| Jianbang | Relatedpartycurrentaccount | 843,296,961.67 | Within1year,1-2years,2-3yearsandmorethan5years | 80.70 | 102,965,447.05 |
| GreatWall(Vancouver)Inc | Relatedpartycurrentaccount | 89,035,748.07 | Morethan5years | 8.52 | 89,035,748.07 |
| BailiCo.,Ltd | Relatedpartycurrentaccount | 19,363,348.69 | Morethan5years | 1.85 | 19,363,348.69 |
| BurktonAustraliaLimited | Relatedpartycurrentaccount | 12,559,290.58 | Morethan5years | 1.20 | 12,559,290.58 |
| GuangdongHuizhouLuofushanmineralwaterbeverageCo.,Ltd | Relatedpartycurrentaccount | 10,465,168.81 | Morethan5years | 1.00 | 10,465,168.81 |
| Subtotal | 974,720,517.82 | 93.28 | 234,389,003.20 |
7.Inventory
(1)Details
| Projects | Closingbalance | Beginningbalance | ||||
| Bookbalance | Depreciationreserve | bookvalue | Bookbalance | Depreciationreserve | bookvalue | |
| developmentcost | 28,291,908.11 | 28,291,908.11 | 2,276,063,206.65 | 711,787,110.18 | 1,564,276,096.47 | |
| Developproducts | 1,125,583,917.83 | 54,580,338.25 | 1,071,003,579.58 | 2,127,137,511.58 | 54,807,711.11 | 2,072,329,800.47 |
| Inventory | 103,023.47 | 38,891.91 | 64,131.56 | 273,224.31 | 38,891.91 | 234,332.40 |
| Total | 1,153,978,849.41 | 54,619,230.16 | 1,099,359,619.25 | 4,403,473,942.54 | 766,633,713.20 | 3,636,840,229.34 |
(2)Inventorydepreciationreserve
1)Details
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance | ||
| Provision | other | Reversalorwriteoff | Others[note] | |||
| developmentcost | 711,787,110.18 | 711,787,110.18 | ||||
Projects
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance | ||
| Provision | other | Reversalorwriteoff | Others[note] | |||
| Developproducts | 54,807,711.11 | 227,372.86 | 54,580,338.25 | |||
| Inventory | 38,891.91 | 38,891.91 | ||||
| Total | 766,633,713.20 | 227,372.86 | 711,787,110.18 | 54,619,230.16 | ||
[note]JianbangcompanywastakenoverbythebankruptcyadministratorforbankruptcyliquidationonNovember30,2025,andwillnolongerbeincludedinthescopeofconsolidationfromNovember30,2025.TheprovisionforinventorydepreciationwilldecreasewiththereleaseofJianbangcompany.
2)Thespecificbasisfordeterminingthenetrealisablevalueandthereasonsforthereversalorwriteoffofinventorydepreciationreservesinthecurrentperiod
| Projects | DeterminingnetrealisablevalueSpecificbasis | ReversalofinventorydepreciationReasonsforpreparation | WriteoffinventorydepreciationReasonsforpreparation |
| developmentcost | Theestimatedsellingpriceofinventoryminustheestimatedcosttobeincurredatcompletion,theestimatedsellingexpensesandrelatedtaxes | Thenetrealizablevalueofinventorywithprovisionforinventorydepreciationinpreviousperiodsincreased | Inventoryconsumption/salewithprovisionforinventorydepreciationinthecurrentperiod |
| Developproducts | Thenetrealisablevalueisdeterminedbytheamountoftheestimatedsellingpriceoftherelevantdevelopedproductsminustheproductcost,theestimatedsellingexpensesandtherelevanttaxesandfees | Thenetrealizablevalueofinventorywithprovisionforinventorydepreciationinpreviousperiodsincreased | Inventoryconsumption/salewithprovisionforinventorydepreciationinthecurrentperiod |
| Inventory | Thenetrealisablevalueisdeterminedbytheamountoftheestimatedsellingpriceoftherelevantinventorygoodsminusthecostoftheproducts,theestimatedsellingexpensesandtherelevanttaxesandfees | Thenetrealizablevalueofinventorywithprovisionforinventorydepreciationinpreviousperiodsincreased | Inventoryconsumption/salewithprovisionforinventorydepreciationinthecurrentperiod |
(3)Capitalizationofborrowingcosts
| Projects | IncludedinclosingbalanceCapitalizationamountofborrowingcosts | Interestcapitalizationrate(%) | Calculationstandardandbasisofcapitalizationamount |
| GuangmingLi | 2,206,417.88 | 4.06 | Calculatedaccordingtotheinterestratestipulatedintheloancontract |
| Subtotal | 2,206,417.88 | 4.06 |
(4)Otherinstructions
1)Inventorydevelopmentcosts
| entryname | Starttime | Estimatedtime | Estimatedtotal | Beginningbalance | Closingbalance | Provisionfordepreciationatthe |
forcomplet
ion
| forcompletion | investment(10000yuan) | endoftheperiod | ||||
| LinXinyuan | 2021 | 300,000.00 | 2,247,771,298.55 | |||
| ShantouXinfengtower | 28,291,908.10 | 28,291,908.11 | ||||
| Subtotal | 300,000.00 | 2,276,063,206.65 | 28,291,908.11 |
2)Inventory-developproducts
| entryname | Timeforcompletion | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance | ClosingdeclinePricereserve |
| GuangmingLi | 2024 | 1,432,471,630.58 | 3,603,133.08 | 971,685,098.89 | 464,389,664.77 | |
| TianyuewanphaseII | 2021 | 441,400,625.10 | 1,979,410.15 | 29,915,421.77 | 413,464,613.48 | 28,917,964.91 |
| TianyuewanphaseI | 2017 | 191,139,379.80 | 6,426,489.82 | 184,712,889.98 | 24,890,553.23 | |
| GoldenLeafIslandHaitianPavilion | 1997 | 39,999,534.04 | 960.31 | 40,000,494.35 | 771,820.11 | |
| TsuiLamYuen | 2018 | 7,696,703.10 | 816,399.26 | 8,513,102.36 | ||
| YueKingOriental | 2014 | 6,121,027.07 | 6,121,027.07 | |||
| GoldenLeafIslandphase10 | 2010 | 5,641,278.54 | 57,279.71 | 5,698,558.25 | ||
| GoldenLeafIslandphase11 | 2008 | 2,222,776.30 | 16,234.22 | 2,239,010.52 | ||
| BeijingXinfengtower | 304,557.05 | 304,557.05 | ||||
| WhampoaEstate | 140,000.00 | 140,000.00 | ||||
| Subtotal | 2,127,137,511.58 | 6,473,416.73 | 1,008,027,010.48 | 1,125,583,917.83 | 54,580,338.25 |
8.Contractassets
(1)Details
| Projects | Closingbalance | Beginningbalance | ||||
| Bookbalance | Provisionforimpairment | bookvalue | Bookbalance | Provisionforimpairment | bookvalue | |
| Completedandunsettledprojectfunds | 32,613,380.97 | 3,578,124.69 | 29,035,256.28 | 32,059,525.05 | 1,170,801.96 | 30,888,723.09 |
| Total | 32,613,380.97 | 3,578,124.69 | 29,035,256.28 | 32,059,525.05 | 1,170,801.96 | 30,888,723.09 |
(2)Provisionforimpairment
| Types | Closingbalance | ||||
| Bookbalance | Provisionforimpairment | bookvalue | |||
| money | Proportion(%) | money | ProvisionProportion(%) | ||
1)Categorybreakdown(Continued)
Types
| Types | Beginningbalance | ||||
| Bookbalance | Provisionforimpairment | bookvalue | |||
| money | Proportion(%) | money | ProvisionProportion(%) | ||
| Provisionforimpairmentbyportfolio | 32,059,525.05 | 100.00 | 1,170,801.96 | 3.65 | 30,888,723.09 |
| Total | 32,059,525.05 | 100.00 | 1,170,801.96 | 3.65 | 30,888,723.09 |
2)Contractassetswithportfolioprovisionforimpairment
| Projects | Closingbalance | ||
| Bookbalance | Provisionforimpairment | Provisionratio(%) | |
| Constructionmix | 32,613,380.97 | 3,578,124.69 | 10.97 |
| Subtotal | 32,613,380.97 | 3,578,124.69 | 10.97 |
(3)Changesinprovisionforimpairment
| Projects | Beginningbalance | Currentchangeamount | Closingbalance | |||
| Provision | Withdrawalorreversal | Writeoff | other | |||
| Provisionforimpairmentbyportfolio | 1,170,801.96 | 2,407,322.73 | 3,578,124.69 | |||
| Total | 1,170,801.96 | 2,407,322.73 | 3,578,124.69 | |||
9.Othercurrentassets
(1)Details
| Projects | Closingbalance | Beginningbalance | ||||
| Bookbalance | Impairmentready | bookvalue | Bookbalance | Impairmentready | bookvalue | |
| Prepaidincometax | 1,310,041.90 | 1,310,041.90 | 63,654,695.18 | 63,654,695.18 | ||
| VATprepaid | 35,023,855.49 | 35,023,855.49 | 41,955,887.75 | 41,955,887.75 | ||
| Advancelandvalue-addedtax | 27,906,656.73 | 27,906,656.73 | 28,100,310.83 | 28,100,310.83 | ||
| Inputtaxtobededucted | 407,250.18 | 407,250.18 | 9,375,930.68 | 9,375,930.68 | ||
| Contractacquisitioncost | 6,508,438.39 | 6,508,438.39 | ||||
| Advanceurbanconstructiontaxandsurcharges | 1,431,668.71 | 1,431,668.71 | 4,587,785.46 | 4,587,785.46 | ||
Provisionforimpairmentbyportfolio
| Provisionforimpairmentbyportfolio | 32,613,380.97 | 100.00 | 3,578,124.69 | 10.97 | 29,035,256.28 |
| Total | 32,613,380.97 | 100.00 | 3,578,124.69 | 10.97 | 29,035,256.28 |
Projects
| Projects | Closingbalance | Beginningbalance | ||||
| Bookbalance | Impairmentready | bookvalue | Bookbalance | Impairmentready | bookvalue | |
| other | 53,992.23 | 53,992.23 | 8,975.57 | 8,975.57 | ||
| Total | 66,133,465.24 | 66,133,465.24 | 154,192,023.86 | 154,192,023.86 | ||
(2)Contractacquisitioncost
| Projects | Beginningbalance | Increaseincurrentperiod | Currentwriteoff | Provisionforimpairmentinthecurrentperiod | Closingbalance |
| GuangmingLi | 5,110,543.39 | 5,110,543.39 | |||
| LinXinyuan | 1,397,895.00 | 1,397,895.00 | |||
| Subtotal | 6,508,438.39 | 6,508,438.39 |
10.Long-termequityinvestments
(1)Classification
| Projects | Closingbalance | Beginningbalance | ||||
| Bookbalance | Provisionforimpairment | Bookvalue | Bookbalance | Provisionforimpairment | Bookvalue | |
| Investmentsinjointventures | 19,424,671.47 | 19,424,671.47 | 19,424,671.47 | 19,424,671.47 | ||
| Investmentsinassociates | 32,898,465.09 | 32,898,465.09 | 32,898,465.09 | 32,898,465.09 | ||
| Otherequityinvestments | 167,761,564.39 | 167,761,564.39 | 167,761,564.39 | 167,761,564.39 | ||
| Total | 220,084,700.95 | 220,084,700.95 | 220,084,700.95 | 220,084,700.95 | ||
(2)Details
| Investee | Beginningbalance | Increaseanddecreaseinthecurrentperiod | ||||
| Bookvalue | Provisionforimpairment | Additionalinvestments | Reduceinvestment | Investmentgainsandlossesrecognizedundertheequitymethod | OthercomprehensiveEarningsadjustment | |
| Jointventure | ||||||
| GuangdongHuizhouLuofushanmineralwaterbeverageCo.,Ltd | 9,969,206.09 | |||||
| FengkaiXinghuaHotel | 9,455,465.38 | |||||
| Subtotal | 19,424,671.47 | |||||
| Associates | ||||||
| ShenzhenronghuaElectromechanical | 1,076,954.64 | |||||
Investee
| Investee | Beginningbalance | Increaseanddecreaseinthecurrentperiod | ||||
| Bookvalue | Provisionforimpairment | Additionalinvestments | Reduceinvestment | Investmentgainsandlossesrecognizedundertheequitymethod | OthercomprehensiveEarningsadjustment | |
| EngineeringCo.,Ltd | ||||||
| ShenzhenRunhuaAutoTradingCompany | 1,445,425.56 | |||||
| DongyiRealEstateCo.,Ltd | 30,376,084.89 | |||||
| Subtotal | 32,898,465.09 | |||||
| Otherequityinvestments | ||||||
| BailiCo.,Ltd | 201,100.00 | |||||
| BurktonAustralia | 906,630.00 | |||||
| ShenzhenshenfangDepartmentStoreCo.,Ltd | 10,000,000.00 | |||||
| ShantouXinfengtower | 58,547,652.25 | |||||
| GuangdongFengkaiLianfengcementmanufacturingCo.,Ltd | 56,042,236.04 | |||||
| JiangmenXinjiangRealEstateCo.,Ltd | 9,037,070.89 | |||||
| Xi'anXinfengPropertyTradingCo.,Ltd | 32,840,729.61 | |||||
| Subtotal | 167,761,564.39 | |||||
| Total | 220,084,700.95 | |||||
(Continued)
| Investee | Increaseanddecreaseinthecurrentperiod | Closingbalance | ||||
| Otherequitychanges | Declarationofcashdividendsorprofits | Provisionforimpairment | Other | Bookvalue | Provisionforimpairment | |
| Jointventure | ||||||
| GuangdongHuizhouLuofushanmineralwaterbeverageCo.,Ltd | 9,969,206.09 | |||||
| FengkaiXinghuaHotel | 9,455,465.38 | |||||
| Subtotal | 19,424,671.47 | |||||
| Associates | ||||||
Investee
| Investee | Increaseanddecreaseinthecurrentperiod | Closingbalance | ||||
| Otherequitychanges | Declarationofcashdividendsorprofits | Provisionforimpairment | Other | Bookvalue | Provisionforimpairment | |
| ShenzhenronghuaElectromechanicalEngineeringCo.,Ltd | 1,076,954.64 | |||||
| ShenzhenRunhuaAutoTradingCompany | 1,445,425.56 | |||||
| DongyiRealEstateCo.,Ltd | 30,376,084.89 | |||||
| Subtotal | 32,898,465.09 | |||||
| Otherequityinvestments | ||||||
| BailiCo.,Ltd | 201,100.00 | |||||
| BurktonAustralia | 906,630.00 | |||||
| ShenzhenshenfangDepartmentStoreCo.,Ltd | 10,000,000.00 | |||||
| ShantouXinfengtower | 58,547,652.25 | |||||
| GuangdongFengkaiLianfengcementmanufacturingCo.,Ltd | 56,228,381.64 | |||||
| JiangmenXinjiangRealEstateCo.,Ltd | 9,037,070.89 | |||||
| Xi'anXinfengPropertyTradingCo.,Ltd | 32,840,729.61 | |||||
| Subtotal | 167,761,564.39 | |||||
| Total | 220,084,700.95 | |||||
[note]inotherequityinvestments,theequityofsubsidiariesnotincludedinthescopeofconsolidationofthecompanyisaccountedfor.Thissubsidiarymayhavecompletedtherevocationprocedures,butthecompanyhasnotwrittenoffitslong-termequityinvestment,orstoppedoperatingmanyyearsago,andthecompanyhasnoentity,sothecompanyhasbeenunabletoeffectivelycontrolit.SeeNote6fordetails
11.Investmentinotherequityinstruments
| Projects | Beginningbalance | Increaseanddecreaseinthecurrentperiod | |||
| Additionalinvestments | Reduceinvestment | Gainsandlossesincludedinothercomprehensiveincomeinthecurrentperiod | other | ||
| Shantousmalland | 14,697,341.18 | -125,829.37 | |||
Projects
| Projects | Beginningbalance | Increaseanddecreaseinthecurrentperiod | |||
| Additionalinvestments | Reduceinvestment | Gainsandlossesincludedinothercomprehensiveincomeinthecurrentperiod | other | ||
| medium-sizedenterprisefinancingguaranteeCo.,Ltd | |||||
| Total | 14,697,341.18 | -125,829.37 | |||
(Continued)
| Projects | Closingbalance | Dividendincomerecognizedinthecurrentperiod | Gainsandlossesincludedinothercomprehensiveincomeattheendoftheperiod |
| Shantousmallandmedium-sizedenterprisefinancingguaranteeCo.,Ltd | 14,571,511.81 | 778,495.00 | 6,282,876.24 |
| Total | 14,571,511.81 | 778,495.00 | 6,282,876.24 |
12.Investmentproperties
| Projects | Housesandbuildings | landuseright | Total |
| Bookvalue | |||
| Beginningbalance | 1,042,937,072.97 | 110,807,339.45 | 1,153,744,412.42 |
| Increaseincurrentperiod | 33,326,036.91 | 33,326,036.91 | |
| 1)Outsourcing | |||
| 2)Inventorytransferin | 33,326,036.91 | 33,326,036.91 | |
| Decreaseincurrentperiod | 1,677,368.76 | 2,467,728.73 | 4,145,097.49 |
| 1)Disposal | 99,150.45 | 99,150.45 | |
| 2)Other(exchangeratechanges) | 1,578,218.31 | 2,467,728.73 | 4,045,947.04 |
| Closingbalance | 1,074,585,741.12 | 108,339,610.72 | 1,182,925,351.84 |
| Accumulateddepreciationandamortization | |||
| Beginningbalance | 532,826,612.47 | 532,826,612.47 | |
| Increaseincurrentperiod | 25,664,684.19 | 25,664,684.19 |
Projects
| Projects | Housesandbuildings | landuseright | Total |
| 1)Provisionoramortization | 25,664,684.19 | 25,664,684.19 | |
| 2)Other(exchangeratechanges) | |||
| Decreaseincurrentperiod | 1,167,907.29 | 1,167,907.29 | |
| 1)Disposal | 90,316.76 | 90,316.76 | |
| 2)Other(exchangeratechanges) | 1,077,590.53 | 1,077,590.53 | |
| Closingbalance | 557,323,389.37 | 557,323,389.37 | |
| Provisionforimpairment | |||
| Beginningbalance | 14,047,929.59 | 90,944,753.82 | 104,992,683.41 |
| Increaseincurrentperiod | |||
| 1)Provision | |||
| Decreaseincurrentperiod | 2,025,380.11 | 2,025,380.11 | |
| 1)Disposal | |||
| 2)Other(exchangeratechanges) | 2,025,380.11 | 2,025,380.11 | |
| Closingbalance | 14,047,929.59 | 88,919,373.71 | 102,967,303.30 |
| bookvalue | |||
| Closingbookvalue | 503,214,422.16 | 19,420,237.01 | 522,634,659.17 |
| Beginningbookvalue | 496,062,530.91 | 19,862,585.63 | 515,925,116.54 |
13.Fixedassets
| Projects | Housesandbuildings | Transportequipment | Electronicsandothers | Total |
| Bookvalue | ||||
| Beginningbalance | 99,967,911.10 | 7,491,729.61 | 8,345,607.75 | 115,805,248.46 |
| Increaseincurrentperiod | - | 572,220.99 | 572,220.99 | |
| 1)Purchase | 572,220.99 | 572,220.99 | ||
| 2)Otherincreases | ||||
| Decreaseincurrentperiod | 332,006.34 | 337,241.00 | 463,752.98 | 1,133,000.32 |
| 1)Disposalorscrapping | 332,006.34 | 337,241.00 | 176,879.56 | 846,126.90 |
| 2)Otherdecrease | 286,873.42 | 286,873.42 |
Projects
| Projects | Housesandbuildings | Transportequipment | Electronicsandothers | Total |
| Closingbalance | 99,635,904.76 | 7,154,488.61 | 8,454,075.76 | 115,244,469.13 |
| Accumulateddepreciation | ||||
| Beginningbalance | 85,851,256.18 | 6,053,367.82 | 6,411,416.89 | 98,316,040.89 |
| Increaseincurrentperiod | 2,141,291.07 | 236,905.80 | 478,314.57 | 2,856,511.44 |
| 1)Provision | 2,141,291.07 | 236,905.80 | 478,314.57 | 2,856,511.44 |
| 2)Otherincreases | ||||
| Decreaseincurrentperiod | 179,611.33 | 303,516.90 | 394,855.42 | 877,983.65 |
| 1)Disposalorscrapping | 179,611.33 | 303,516.90 | 169,117.89 | 652,246.12 |
| 2)Otherdecrease | 225,737.53 | 225,737.53 | ||
| Closingbalance | 87,812,935.92 | 5,986,756.72 | 6,494,876.04 | 100,294,568.68 |
| Provisionforimpairment | ||||
| Beginningbalance | ||||
| Increaseincurrentperiod | ||||
| 1)Provision | ||||
| 2)Otherincreases | ||||
| Decreaseincurrentperiod | ||||
| 1)Disposalorscrapping | ||||
| 2)Otherdecrease | ||||
| Closingbalance | ||||
| bookvalue | ||||
| Bookvalueattheendoftheperiod | 11,822,968.84 | 1,167,731.89 | 1,959,199.72 | 14,949,900.45 |
| Beginningbookvalue | 14,116,654.92 | 1,438,361.79 | 1,934,190.86 | 17,489,207.57 |
14.Constructioninprogress
(1)Details
| Projectname | Closingbalance | ||
| Bookbalance | Provisionforimpairment | bookvalue | |
| RestorationandrenovationofshenfangPlazaHeliport | 398,222.67 | 398,222.67 | |
| RenovationprojectofatriumelevatorinshenfangPlazapodium | 173,600.00 | 173,600.00 | |
Projectname
| Projectname | Closingbalance | ||
| Bookbalance | Provisionforimpairment | bookvalue | |
| Total | 571,822.67 | 571,822.67 | |
(2)Increaseanddecreaseofconstructioninprogress
| Projectname | Beginningbalance | Increaseincurrentperiod | Currenttransferinfixedassets | Otherdecreaseinthecurrentperiod | Closingbalance |
| RestorationandrenovationofshenfangPlazaHeliport | 398,222.67 | 398,222.67 | |||
| RenovationprojectofatriumelevatorinshenfangPlazapodium | 173,600.00 | 173,600.00 | |||
| Total | 571,822.67 | 571,822.67 |
15.Intangibleassets
| Projects | software | Total |
| Bookvalue | ||
| Beginningbalance | 2,192,000.00 | 2,192,000.00 |
| Increaseincurrentperiod | ||
| 1)Purchase | ||
| Decreaseincurrentperiod | ||
| 1)Disposal | ||
| Closingbalance | 2,192,000.00 | 2,192,000.00 |
| Accumulatedamortization | ||
| Beginningbalance | 2,192,000.00 | 2,192,000.00 |
| Increaseincurrentperiod | ||
| 1)Provision | ||
| Decreaseincurrentperiod | ||
| 1)Disposal | ||
| Closingbalance | 2,192,000.00 | 2,192,000.00 |
| Provisionforimpairment | ||
| Beginningbalance |
Projects
| Projects | software | Total |
| Increaseincurrentperiod | ||
| 1)Provision | ||
| Decreaseincurrentperiod | ||
| 1)Disposal | ||
| Closingbalance | ||
| bookvalue | ||
| Bookvalueattheendoftheperiod | ||
| Beginningbookvalue |
16.Longtermdeferredexpenses
| Projects | Beginningbalance | Increaseincurrentperiod | Currentamortization | Otherdecrease | Closingbalance |
| Renovationfee | 1,578,307.83 | 761,576.34 | 724,200.25 | 1,615,683.92 | |
| Others | 141,603.89 | 59,001.60 | 82,602.29 | ||
| Total | 1,719,911.72 | 761,576.34 | 783,201.85 | 82,602.29 | 1,615,683.92 |
17.Deferredincometaxassetsanddeferredincometaxliabilities
(1)Deferredincometaxassetsnotoffset
| Projects | Closingbalance | Beginningbalance | ||
| DeductibleTemporarydifferences | DeferredIncometaxassets | DeductibleTemporarydifferences | DeferredIncometaxassets | |
| Provisionforimpairmentofassets | 17,373,070.56 | 4,343,267.64 | 17,887,164.32 | 4,471,791.08 |
| Deductibleloss | 9,058,968.76 | 2,264,742.19 | 34,153,954.30 | 8,538,488.58 |
| Unrealizedprofitfrominternaltransactions | 78,405,738.36 | 19,601,434.58 | ||
| Estimatedcontractcost | 3,839,130.81 | 959,782.70 | ||
| Total | 26,432,039.32 | 6,608,009.83 | 134,285,987.79 | 33,571,496.94 |
(2)Deferredincometaxliabilitiesnotoffset
| Projects | Closingbalance | Beginningbalance | ||
| TaxableTemporarydifferences | DeferredIncometaxliabilities | TaxableTemporarydifferences | DeferredIncometaxliabilities | |
Projects
| Projects | Closingbalance | Beginningbalance | ||
| TaxableTemporarydifferences | DeferredIncometaxliabilities | TaxableTemporarydifferences | DeferredIncometaxliabilities | |
| Interestnotdue | 2,778,907.00 | 694,726.75 | 2,340,498.77 | 585,124.68 |
| Changesinfairvalueofinvestmentsinotherequityinstruments | 2,571,511.84 | 642,877.96 | 2,697,341.18 | 674,335.30 |
| Total | 5,350,418.84 | 1,337,604.71 | 5,037,839.95 | 1,259,459.98 |
(3)Deferredincometaxassetsorliabilitiespresentedatnetamountafteroffset
| Projects | Closingbalance | Beginningbalance | ||
| Offsetofdeferredincometaxassetsandliabilities | Afteroffset | Offsetofdeferredincometaxassetsandliabilities | Afteroffset | |
| Balanceofdeferredincometaxassetsorliabilities | Balanceofdeferredincometaxassetsorliabilities | |||
| deferredtaxassets | 469,690.21 | 6,138,319.62 | 33,571,496.94 | |
| DeferredTaxLiability | 469,690.21 | 867,914.50 | 1,259,459.98 | |
(4)Detailsofunrecognizeddeferredincometaxassets
| Projects | Closingbalance | Beginningbalance |
| deductibletemporarydifferences | 1,176,975,484.48 | 1,313,992,914.93 |
| Deductibleloss | 142,018,237.92 | 94,399,508.95 |
| Total | 1,318,993,722.40 | 1,408,392,423.88 |
(5)Thedeductiblelossofunrecognizeddeferredincometaxassetswillexpireinthefollowingyear
| Year | Closingbalance | Beginningbalance | Note |
| 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 | 24,953,841.51 | 26,791,658.02 | |
| 2030 | 49,458,174.73 | ||
| Total | 142,018,237.92 | 94,399,508.95 |
18.Assetswithrestrictedownershiporuserights
(1)Assetconstraintsattheendoftheperiod
| Projects | Bookbalanceattheendoftheperiod | Bookvalueattheendoftheperiod | limitedtype | Reasonsforrestrictions |
Projects
| Projects | Bookbalanceattheendoftheperiod | Bookvalueattheendoftheperiod | limitedtype | Reasonsforrestrictions |
| Monetaryfunds | 5,674,439.78 | 5,674,439.78 | Seizure | PublicfacilitiesprojectsinandaroundtheurbanrenewalprojectinLonggangDistrict,Shenzhen-constructionfunds |
| Monetaryfunds | 50,154.19 | 50,154.19 | Seizure | Constructiondeposit |
| Monetaryfunds | 70,010.20 | 70,010.20 | Seizure | Stoppayments,stopaccounts |
| Accountsreceivable | 7,379,890.15 | 7,158,493.45 | pledge | Pledgeofshort-termloans |
| Total | 13,174,494.32 | 12,953,097.62 |
(2)Restrictionsonassetsatthebeginningoftheperiod
| Projects | Beginningbookbalance | Beginningbookvalue | limitedtype | Reasonsforrestrictions |
| Monetaryfunds | 5,817,217.78 | 5,817,217.78 | Seizure | ConstructionfundsforpublicfacilitiesprojectsinandaroundtheurbanrenewalprojectinLonggangDistrict,Shenzhen;LandreclamationcostofGuangmingLiproject |
| Monetaryfunds | 2,306,548.48 | 2,306,548.48 | freeze | Litigationfreeze |
| Monetaryfunds | 50,155.58 | 50,155.58 | Seizure | Constructiondeposit |
| Monetaryfunds | 158,549.08 | 158,549.08 | Seizure | Stoppayments,stopaccounts |
| Accountsreceivable | 4,918,250.30 | 4,770,702.79 | pledge | Pledgeofshort-termloans |
| inventory | 234,599,800.76 | 161,509,611.70 | Litigationpreservation | Supplierlitigationpreservation |
| Investmentproperties | 137,329,055.83 | 38,505,029.10 | mortgage | Mortgageonborrowings |
| Total | 385,179,577.81 | 213,117,814.51 |
19.Short-termborrowings
| Projects | Closingbalance | Beginningbalance |
| Accountsreceivablefactoring | 50,000.00 | 1,563,000.00 |
| Total | 50,000.00 | 1,563,000.00 |
20.Accountspayable
(1)Details
Projects
| Projects | Closingbalance | Beginningbalance |
| Procurementofengineeringmaterialsandconstruction | 171,738,333.04 | 450,147,073.38 |
| other | 14,341,908.92 | |
| Total | 171,738,333.04 | 464,488,982.30 |
(2)Importantaccountspayablewithanaccountageofmorethan1year
| Projects | Closingbalance | Reasonsforoutstandingorcarryover |
| ShenzhenGuangmingconstructionengineeringNo.1ConstructionEngineeringCo.,Ltd | 69,727,732.09 | Unsettled |
| ShenzhenMunicipalEngineeringCorporation | 16,073,112.33 | Unsettled |
| Subtotal | 85,800,844.42 |
21.Advancereceipts
| Projects | Closingbalance | Beginningbalance |
| rent | 722,042.14 | 1,398,988.78 |
| Total | 722,042.14 | 1,398,988.78 |
22.Contractualliabilities
(1)Details
| Projects | Closingbalance | Beginningbalance |
| Advancereceipts | 15,710,437.24 | 1,284,864,387.02 |
| Advancepayment | 8,115,281.04 | 8,705,289.17 |
| other | 4,574,940.92 | 4,576,556.16 |
| Total | 28,400,659.20 | 1,298,146,232.35 |
(2)Importantcontractliabilitieswithanaccountageofmorethanoneyear
| Projects | Closingbalance | Reasonsfornotcarryingforward |
| GuangmingLi | 2,525,427.51 | Thehandoverofthehousewiththeownerhasnotbeencompleted |
| Total | 2,525,427.51 |
(3)Collectionofpre-salerealestateofimportantprojects
| entryname | Closingbalance | Beginningbalance | Timeforcompletion | Residentialsigningratio(%) |
| GuangmingLi | 2,525,427.51 | 1,270,976,624.80 | Endof2024 | 99.74 |
entryname
| entryname | Closingbalance | Beginningbalance | Timeforcompletion | Residentialsigningratio(%) |
| Subtotal | 2,525,427.51 | 1,270,976,624.80 |
(4)Reasonsforsignificantchangesinthebookvalueofcontractliabilitiesduringthecurrentperiod
| Projects | Changeamount | Reasonsforchange |
| GuangmingLi | 1,268,451,197.29 | GuangmingLiwillcompletethehousehandovertotheownerin2025 |
| Subtotal | 1,268,451,197.29 |
23.Payrollpayable
(1)Details
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance |
| Short-termcompensation | 22,443,222.88 | 65,878,356.82 | 58,653,769.62 | 29,667,810.08 |
| Postemploymentbenefits-definedcontributionplan | 56,145.41 | 7,174,258.36 | 7,228,564.97 | 1,838.80 |
| terminationbenefits | 3,837,029.46 | 749,335.46 | 3,087,694.00 | |
| Total | 22,499,368.29 | 76,889,644.64 | 66,631,670.05 | 32,757,342.88 |
(2)Detailsofshort-termcompensation
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance |
| Salaries,bonuses,allowancesandsubsidies | 22,165,168.53 | 56,498,322.84 | 49,113,053.85 | 29,550,437.52 |
| Employeebenefits | 3,124,994.52 | 3,124,994.52 | ||
| Socialinsurancepremiums | 2,500,080.97 | 2,500,080.97 | ||
| Including:medicalinsurancepremium | 2,098,667.34 | 2,098,667.34 | ||
| Industrialinjuryinsurance | 205,554.23 | 205,554.23 | ||
| Maternityinsurance | 194,891.40 | 194,891.40 | ||
| Employmentsecurityforthedisabled | 968.00 | 968.00 | ||
| housingfund | 2,232,140.90 | 2,232,140.90 | ||
| Laborunionfundsandemployeeeducationfunds | 278,054.35 | 1,411,985.20 | 1,572,666.99 | 117,372.56 |
| Short-termpaidabsences | 92,125.08 | 92,125.08 | ||
| Othershort-termcompensation | 18,707.31 | 18,707.31 |
Projects
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance |
| Subtotal | 22,443,222.88 | 65,878,356.82 | 58,653,769.62 | 29,667,810.08 |
(3)Detailsofdefinedcontributionplan
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance |
| Basicpension | 6,505,753.23 | 6,505,753.23 | ||
| Unemploymentinsurancepremiums | 354,846.59 | 354,846.59 | ||
| Enterpriseannuitypayment | 56,145.41 | 313,658.54 | 367,965.15 | 1,838.80 |
| Subtotal | 56,145.41 | 7,174,258.36 | 7,228,564.97 | 1,838.80 |
24.Taxespayable
| Projects | Closingbalance | Beginningbalance |
| valueaddedtax | 937,306.31 | 1,926,338.10 |
| Corporateincometax | 16,169,391.23 | 15,240,318.16 |
| Withholdingandpayingindividualincometax | 2,139,885.12 | 2,614,360.35 |
| Urbanmaintenanceandconstructiontax | 1,336,686.83 | 1,231,330.83 |
| Landvalue-addedtax | 4,645,184.15 | 4,645,184.15 |
| Propertytaxes | 537,531.44 | 352,632.19 |
| Educationsurcharge | 577,466.85 | 868,224.47 |
| Localeducationsurcharge | 368,675.16 | 546,470.88 |
| other | 209,955.49 | 129,950.88 |
| Total | 26,922,082.58 | 27,554,810.01 |
25.Otheraccountspayable
(1)Details
| Projects | Closingbalance | Beginningbalance |
| Interestpayable | 16,535,277.94 | 16,535,277.94 |
| Otheraccountspayable | 127,745,131.22 | 544,481,375.23 |
| Total | 144,280,409.16 | 561,016,653.17 |
(2)Interestpayable
1)Details
| Projects | Closingbalance | Beginningbalance |
Projects
| Projects | Closingbalance | Beginningbalance |
| Interestonloansfromnon-financialinstitutions(interestpayabletoparentcompany) | 16,535,277.94 | 16,535,277.94 |
| Subtotal | 16,535,277.94 | 16,535,277.94 |
2)Importantoverdueinterestpayment
| Borrower | Overdueamount | Overduereason |
| ShenzhenInvestmentHoldingCo.,Ltd | 16,535,277.94 | Unpaid |
| Subtotal | 16,535,277.94 |
(3)Otheraccountspayable
| Projects | Closingbalance | Beginningbalance |
| Nonrelatedpartycurrentaccount | 26,581,817.09 | 177,773,291.96 |
| Relatedpartytransactions | 9,065,673.97 | 234,015,438.99 |
| deposit | 23,487,225.44 | 25,941,548.11 |
| other | 68,610,414.72 | 106,751,096.17 |
| Subtotal | 127,745,131.22 | 544,481,375.23 |
26.Noncurrentliabilitiesduewithinoneyear
| Projects | Closingbalance | Beginningbalance |
| Long-termloansduewithinoneyear | 33,888,347.83 | |
| Total | 33,888,347.83 |
27.Othercurrentliabilities
| Projects | Closingbalance | Beginningbalance |
| Taxonsalestobetransferred | 235,112.72 | 114,948,818.17 |
| Accountsreceivablefactoring | 7,329,890.15 | 3,355,250.30 |
| Total | 7,565,002.87 | 118,304,068.47 |
28.Long-termborrowings
| Projects | Closingbalance | Beginningbalance |
| Mortgages | 96,162,025.65 | |
| Less:long-termloansduewithinoneyear | 33,888,347.83 | |
| Total | 62,273,677.82 |
29.Sharecapital
Projects
| Projects | Beginningbalance | Increaseordecreaseinthecurrentperiod(decreaseexpressedby"-") | Closingbalance | ||||
| issueNewshares | Dividend | Providentfundconversion | other | Subtotal | |||
| Totalshares | 1,011,660,000.00 | 1,011,660,000.00 | |||||
30.Capitalreserve
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | 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 |
31.Othercomprehensiveincome
| Projects | Beginningbalance | Currentamount | Closingbalance | |||||
| Netaftertaxofothercomprehensiveincome | Less:othercomprehensiveincomeincludedinthepreviousperiodistransferredtoretainedincomeinthecurrentperiod(attributabletotheparentcompanyaftertax) | |||||||
| Amountbeforeincometaxinthecurrentperiod | Less:includedinothercomprehensiveincomeinthepreviousperiodandtransferredtoprofitandlossinthecurrentperiod | Less:incometaxexpense | Attributabletoparentcompanyaftertax | Attributabletominorityshareholdersaftertax | ||||
| Othercomprehensiveincomethatcannotbereclassifiedintoprofitorloss | 2,439,210.13 | -125,829.37 | -31,457.34 | -94,372.03 | 2,344,838.10 | |||
| Amongthem:remeasurementofchangesindefinedbenefitplans | ||||||||
| Othercomprehensiveincomethatcannotbetransferredtoprofitorlossundertheequitymethod | ||||||||
| Changesinfairvalueofinvestmentsinotherequityinstruments | 2,439,210.13 | -125,829.37 | -31,457.34 | -94,372.03 | 2,344,838.10 | |||
| Changesinfairvalueofenterprise'sowncreditrisk | ||||||||
Projects
| Projects | Beginningbalance | Currentamount | Closingbalance | |||||
| Netaftertaxofothercomprehensiveincome | Less:othercomprehensiveincomeincludedinthepreviousperiodistransferredtoretainedincomeinthecurrentperiod(attributabletotheparentcompanyaftertax) | |||||||
| Amountbeforeincometaxinthecurrentperiod | Less:includedinothercomprehensiveincomeinthepreviousperiodandtransferredtoprofitandlossinthecurrentperiod | Less:incometaxexpense | Attributabletoparentcompanyaftertax | Attributabletominorityshareholdersaftertax | ||||
| Othercomprehensiveincometobereclassifiedtoprofitorloss | 20,621,206.18 | 1,536,756.74 | 349,071.24 | 1,187,685.50 | 20,970,277.42 | |||
| Amongthem:othercomprehensiveincomeconvertibletoprofitorlossunderequitymethod | ||||||||
| Changesinfairvalueofothercreditor'srightsinvestments | ||||||||
| Amountofreclassificationoffinancialassetsintoothercomprehensiveincome | ||||||||
| Provisionforcreditimpairmentofothercreditor'srightsinvestment | ||||||||
| Cashflowhedgingreserve | ||||||||
| Translationdifferenceofforeigncurrencyfinancialstatements | 20,621,206.18 | 1,536,756.74 | 349,071.24 | 1,187,685.50 | 20,970,277.42 | |||
| Totalothercomprehensiveincome | 23,060,416.31 | 1,410,927.37 | -31,457.34 | 254,699.21 | 1,187,685.50 | 23,315,115.52 | ||
32.Surplusreserve
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance |
| Legalreserve | 275,253,729.26 | 275,253,729.26 | ||
| Total | 275,253,729.26 | 275,253,729.26 |
33.Undistributedprofit
| Projects | Currentperiod | Sameperiodlastyear |
| Undistributedprofitattheendofthepreviousperiodbeforeadjustment | 1,223,893,437.74 | 1,400,604,385.39 |
| Adjustthetotalundistributedprofitatthebeginningoftheperiod(increase+,decrease-) | ||
| Undistributedprofitatthebeginningofthelaterperiod | 1,223,893,437.74 | 1,400,604,385.39 |
Projects
| Projects | Currentperiod | Sameperiodlastyear |
| Plus:netprofitattributabletoownersoftheparentcompanyinthecurrentperiod | 99,956,003.75 | -176,710,947.65 |
| Less:withdrawalofstatutorysurplusreserve | ||
| CommonStockdividendspayable | ||
| Undistributedprofitattheendoftheperiod | 1,323,849,441.49 | 1,223,893,437.74 |
(2)Notestoconsolidatedincomestatementitems
1.Operatingincome/operatingcost
(1)Details
| Projects | Currentperiod | Sameperiodlastyear | ||
| income | cost | income | cost | |
| Mainbusinessincome | 1,475,508,650.42 | 1,066,407,099.14 | 399,806,208.89 | 329,523,182.30 |
| Otherbusinessincome | 7,363,648.94 | 3,405,345.60 | 7,215,982.55 | 2,802,468.00 |
| Total | 1,482,872,299.36 | 1,069,812,444.74 | 407,022,191.44 | 332,325,650.30 |
| Amongthem:revenuefromcontractswithcustomers | 1,420,214,184.88 | 1,028,129,256.31 | 337,868,729.90 | 290,264,756.49 |
(2)Revenuebreakdown
1)Revenuefromcontractswithcustomersisbrokendownbytypeofgoodsorservices
| Projects | Currentperiod | Sameperiodlastyear | ||
| income | cost | income | cost | |
| realestate | 1,324,656,290.59 | 937,154,626.27 | 162,523,053.49 | 127,086,267.87 |
| engineeringconstruction | 81,299,490.77 | 82,326,326.57 | 160,327,744.72 | 154,348,805.43 |
| other | 14,258,403.52 | 8,648,303.47 | 15,017,931.69 | 8,829,683.19 |
| Subtotal | 1,420,214,184.88 | 1,028,129,256.31 | 337,868,729.90 | 290,264,756.49 |
2)Revenuefromcontractswithcustomersisbrokendownbyregionofoperation
| Projects | Currentperiod | Sameperiodlastyear | ||
| income | cost | income | cost | |
| GuangdongProvince | 1,419,516,215.79 | 1,028,129,256.31 | 337,173,047.00 | 290,264,756.49 |
| UnitedStates | 697,969.09 | 695,682.90 | ||
| Subtotal | 1,420,214,184.88 | 1,028,129,256.31 | 337,868,729.90 | 290,264,756.49 |
3)Revenuefromcontractswithcustomersisbrokendownbythetimegoodsorservicesaretransferred
| Projects | Currentperiod | Sameperiodlastyear |
Projects
| Projects | Currentperiod | Sameperiodlastyear |
| Revenuerecognizedatacertainpoint | 1,324,656,290.59 | 162,523,053.49 |
| Revenueisrecognizedinacertainperiodoftime | 95,557,894.29 | 175,345,676.41 |
| Subtotal | 1,420,214,184.88 | 337,868,729.90 |
(3)Informationonperformanceobligations
| Projects | Timeforperformance | Importantpaymentterms | Thenatureofthegoodsthecompanyundertakestotransfer | Isitthemainresponsibleperson | Paymentsassumedbythecompanythatareexpectedtoberefundedtocustomers | Typesofqualityassuranceprovidedbythecompanyandrelatedobligations |
| Sellinggoods | Whengoodsaredelivered | Afterthecontractissigned,thecontractpriceshallbecollectedinadvance | Commercialhousing | yes | nothing | Qualityassurance |
| Provisionofservices | Whenservicesareprovided | Whenthegeneralserviceiscompleted,itshallbechargedaccordingtothecontract | Engineeringconstruction,propertymanagementandotherservices | yes | nothing | nothing |
(4)Therevenuerecognizedinthecurrentperiodincludedinthebookvalueofcontractliabilitiesatthebeginningoftheperiodis1277707691.77yuan.
2.Taxesandsurcharges
| Projects | Currentperiod | Sameperiodlastyear |
| Landvalue-addedtax | 2,493,584.64 | 2,714,249.05 |
| Propertytaxes | 10,144,167.53 | 9,956,557.84 |
| Urbanmaintenanceandconstructiontax | 3,728,882.75 | 1,012,893.50 |
| Educationsurcharge | 1,583,420.73 | 411,819.81 |
| Localeducationsurcharge | 1,073,716.28 | 274,953.45 |
| Landusetax | 1,004,517.36 | 1,120,370.46 |
| Stampdutyandothertaxes | 1,851,122.87 | 1,250,438.60 |
| Total | 21,879,412.16 | 16,741,282.71 |
3.Sellingexpenses
| Projects | Currentperiod | Sameperiodlastyear |
Projects
| Projects | Currentperiod | Sameperiodlastyear |
| Salesagentfeesandcommissions | 6,225,248.69 | 1,863,418.96 |
| Employeecompensation | 5,112,278.69 | 3,362,219.19 |
| Propertymanagementfee | 3,924,137.90 | 3,906,657.98 |
| costofoperation | 192,056.24 | 136,489.27 |
| Advertisingfees | 2,815,526.99 | 2,488,123.19 |
| other | 2,505,974.90 | 1,407,764.34 |
| Total | 20,775,223.41 | 13,164,672.93 |
4.Overhead
| Projects | Currentperiod | Sameperiodlastyear |
| Employeecompensation | 59,783,269.03 | 48,292,124.93 |
| Intermediaryfees | 3,169,937.43 | 6,587,170.53 |
| Legalfees | 834,607.10 | 4,504,258.91 |
| Businesshospitality | 114,180.32 | 532,812.45 |
| Depreciation | 2,640,488.36 | 3,020,894.71 |
| Officeexpenses | 739,390.62 | 1,634,523.51 |
| Repairs | 147,807.43 | 380,818.94 |
| Travel | 40,070.56 | 235,772.33 |
| Utilities | 356,140.75 | 395,856.79 |
| other | 4,679,357.43 | 4,534,298.91 |
| Total | 72,505,249.03 | 70,118,532.01 |
5.Financialexpenses
| Projects | Currentperiod | Sameperiodlastyear |
| Interestexpense | 3,760,510.21 | 2,586,822.94 |
| Less:interestincome | 3,829,111.01 | 7,998,718.28 |
| Exchangegainsandlosses | -1,522,796.04 | -465,656.39 |
| Fees | 371,261.82 | 374,804.61 |
| Total | -1,220,135.02 | -5,502,747.12 |
6.Otherincome
Projects
| Projects | Currentperiod | Sameperiodlastyear | Amountincludedinnonrecurringgainsandlossesinthecurrentperiod |
| grantsrelatedtoincome | 753,298.54 | ||
| Refundofhandlingfeeforwithholdingindividualincometax | 31,652.46 | 86,280.28 | |
| VATplusorminus | 2,627.57 | ||
| Total | 31,652.46 | 842,206.39 |
7.Investmentincome
| Projects | Currentperiod | Sameperiodlastyear |
| Long-termequityinvestmentincomeaccountedforbyequitymethod | ||
| Investmentincomefromdisposaloflong-termequityinvestment | 136,518.90 | 568,863.59 |
| Gainsfromlossofcontrol | -151,858,626.57 | |
| Investmentincomeoftradingfinancialassetsduringtheholdingperiod | ||
| Dividendincomefrominvestmentinotherequityinstrumentsduringtheholdingperiod | 778,495.00 | 777,600.00 |
| Total | -150,943,612.67 | 1,346,463.59 |
8.Incomefromchangesinfairvalue
| Projects | Currentperiod | Sameperiodlastyear |
| Tradingfinancialassets | 16,621,332.22 | 18,461,736.59 |
| Amongthem:incomefromchangesinfairvaluearisingfromfinancialassetsdesignatedtobemeasuredatfairvalueandwhosechangesareincludedinthecurrentprofitandloss | 16,621,332.22 | 18,461,736.59 |
| Total | 16,621,332.22 | 18,461,736.59 |
9.Creditimpairmentlosses
| Projects | Currentperiod | Sameperiodlastyear |
| Baddebtlossofaccountsreceivable | 457,485.01 | -8,437,909.31 |
| Baddebtlossesonotherreceivables | -2,544,245.75 | -515,171.21 |
| Total | -2,086,760.74 | -8,953,080.52 |
10.Lossonimpairmentofassets
Projects
| Projects | Currentperiod | Sameperiodlastyear |
| Inventorydepreciationloss | -374,863,314.48 | |
| Impairmentlossoncontractassets | -2,407,322.73 | -324,845.35 |
| Total | -2,407,322.73 | -375,188,159.83 |
11.Incomefromdisposalofassets
| Projects | Currentperiod | Sameperiodlastyear | IncludedincurrentnonrecurringAmountofprofitorloss |
| Incomefromdisposaloffixedassets | -5,767.73 | 195,840.20 | -5,767.73 |
| Total | -5,767.73 | 195,840.20 | -5,767.73 |
12.Nonoperatingincome
| Projects | Currentperiod | Sameperiodlastyear | IncludedincurrentnonrecurringAmountofprofitorloss |
| Gainsfromdamageandscrappingofnoncurrentassets | 1,475.00 | 1,475.00 | |
| Fines,defaultincome | 923,846.06 | 2,170,800.00 | 923,846.06 |
| Others | 18,312.66 | 243,877.03 | 18,312.66 |
| Total | 943,633.72 | 2,414,677.03 | 943,633.72 |
13.Nonoperatingexpenses
| Projects | Currentperiod | Sameperiodlastyear | IncludedincurrentnonrecurringAmountofprofitorloss |
| Externaldonations | 1,614.33 | 31,795.00 | 1,614.33 |
| Lossondamageandscrappingofnoncurrentassets | 35,685.54 | 23,829.37 | 35,685.54 |
| Latefeesandliquidateddamages | 212,363.60 | ||
| other | 32.50 | 32.50 | |
| Total | 37,332.37 | 267,987.97 | 37,332.37 |
14.Incometaxexpense
(1)Details
Projects
| Projects | Currentperiod | Sameperiodlastyear |
| Currentincometaxexpense | 61,525,217.02 | -4,272,520.91 |
| DeferredIncomeTaxExpense | 157,641.58 | 894,975.30 |
| Total | 61,682,858.60 | -3,377,545.61 |
(2)Accountingprofitandincometaxexpenseadjustmentprocess
| Projects | Currentperiod | Sameperiodlastyear |
| Totalprofit | 161,235,927.20 | -380,973,503.91 |
| Incometaxexpensecalculatedattheapplicabletaxrateoftheparentcompany | 40,308,981.80 | -95,243,375.98 |
| Impactofdifferenttaxratesonsubsidiaries | 132,546.07 | 465,029.57 |
| Effectofadjustingincometaxinpreviousperiods | -10,666,216.42 | -6,533,032.37 |
| Impactofnontaxableincome | -4,809,834.15 | |
| Impactofnondeductiblecosts,expensesandlosses | 3,748,571.21 | 251,199.32 |
| Impactofusingdeductiblelossesofunrecognizeddeferredincometaxassetsinthepreviousperiod | -99,497.07 | -1,349,670.39 |
| Impactofdeductibletemporarydifferencesordeductiblelossesofdeferredincometaxassetsnotrecognizedinthecurrentperiod | 28,258,473.01 | 103,842,138.39 |
| Incometaxexpense | 61,682,858.60 | -3,377,545.61 |
15.NetaftertaxofothercomprehensiveincomeThenetamountofothercomprehensiveincomeaftertaxisdetailedinnote5(1)31tothefinancialstatements.
(3)Notestoconsolidatedcashflowstatementitems
1.Cashreceivedorpaidrelatedtoimportantinvestmentactivities
(1)Cashreceivedfrominvestmentincome
| Projects | Currentperiod | Sameperiodlastyear |
| Dividendincomefrominvestmentinotherequityinstruments | 778,495.00 | 777,600.00 |
| Subtotal | 778,495.00 | 777,600.00 |
(2)Netcashrecoveredfromdisposaloffixedassets,intangibleassetsandotherlong-termassets
| Projects | Currentperiod | Sameperiodlastyear |
| Disposaloflong-termassets | 162,736.20 | 519,930.21 |
| Subtotal | 162,736.20 | 519,930.21 |
(3)Netcashreceivedfromdisposalofsubsidiariesandotherbusinessunits
Projects
| Projects | Currentperiod | Sameperiodlastyear |
| Cashorcashequivalentsreceivedfromsubsidiariesinthecurrentperiod | ||
| Amongthem:ShenzhenPropertyManagementCo.,Ltd | ||
| Less:cashandcashequivalentsheldbythecompanyonthedateoflossofcontrol | 58,433.25 | |
| Amongthem:ShenzhenPropertyManagementCo.,Ltd | ||
| Jianbang | 58,433.25 | |
| Add:cashorcashequivalentsreceivedinthecurrentperiodfromdisposalofsubsidiariesinpreviousperiods | 136,518.90 | 568,863.59 |
| Amongthem:ShenzhenPropertyManagementCo.,Ltd | 136,518.90 | 568,863.59 |
| Netcashreceivedfromdisposalofsubsidiaries | 78,085.65 | 568,863.59 |
(4)Cashpaidforthepurchaseandconstructionoffixedassets,intangibleassetsandotherlong-termassets
| Projects | Currentperiod | Sameperiodlastyear |
| Purchaseoffixedassets | 572,220.99 | 739,401.36 |
| Longtermdeferredexpenses | 761,576.34 | 807,914.47 |
| ExpenditureonConstructioninprogress | 571,822.67 | |
| Subtotal | 1,905,620.00 | 1,547,315.83 |
2.Othercashreceivedorpaidrelatedtooperatingactivities,investmentactivitiesandfinancingactivities
(1)Othercashreceivedrelatedtooperatingactivities
| Projects | Currentperiod | Sameperiodlastyear |
| Interestincome | 3,829,111.01 | 7,559,725.59 |
| Currentandother | 973,811.18 | 8,330,076.43 |
| Total | 4,802,922.19 | 15,889,802.02 |
(2)Othercashpaymentsrelatedtooperatingactivities
| Projects | Currentperiod | Sameperiodlastyear |
| FinancialFees | 371,261.82 | 374,804.61 |
| Cashpaidoperatingexpenses | 25,259,295.06 | 28,607,966.11 |
| Currentandother | 27,171,214.96 | 22,960,703.60 |
| Total | 52,801,771.84 | 51,943,474.32 |
(3)Othercashreceivedrelatedtoinvestmentactivities
Projects
| Projects | Currentperiod | Sameperiodlastyear |
| Fundwealthmanagementproducts | 1,114,167,212.32 | |
| Total | 1,114,167,212.32 |
(4)Othercashpaymentsrelatedtoinvestmentactivities
| Projects | Currentperiod | Sameperiodlastyear |
| Fundwealthmanagementproducts | 1,160,000,000.00 | 90,000,000.00 |
| Total | 1,160,000,000.00 | 90,000,000.00 |
3.Supplementaryinformationtocashflowstatement
| Supplementaryinformation | Currentperiod | Sameperiodlastyear |
| (1)Adjustingnetprofittocashflowfromoperatingactivities: | ||
| Netprofit | 99,553,068.60 | -377,595,958.30 |
| Plus:provisionforimpairmentofassets | 2,407,322.73 | 375,188,159.83 |
| Provisionforcreditimpairment | 2,086,760.74 | 8,953,080.52 |
| Depreciationoffixedassets,depreciationofrightofuseassets,depletionofoilandgasassets,depreciationofproductivebiologicalassets | 28,521,195.63 | 28,234,946.71 |
| Amortizationofintangibleassets | ||
| Amortizationoflongtermdeferredexpenses | 783,201.85 | 686,525.85 |
| Lossesondisposaloffixedassets,intangibleassetsandotherlong-termassets(gainsarerepresentedwith-) | 5,767.73 | -195,840.20 |
| Lossonscrappingoffixedassets(incomeexpressedwith-) | 34,210.54 | 23,829.37 |
| Lossfromchangesinfairvalue(incomeisrepresentedwith-) | -16,621,332.22 | -18,461,736.59 |
| Financialexpenses(incomeisrepresentedwith-) | 3,867,783.17 | 2,586,822.94 |
| Investmentloss(incomeexpressedwith-) | 150,943,612.67 | -1,346,463.59 |
| Decreaseindeferredincometaxassets(increaseexpressedwith-) | 517,729.72 | 2,741,314.32 |
| Increaseindeferredincometaxliabilities(decreaseexpressedwith-) | -360,088.14 | -1,846,339.02 |
| Decreaseininventory(increaseexpressedwith-) | 967,660,785.97 | -96,487,621.86 |
| Decreaseinoperatingreceivables(increaseexpressedwith-) | -752,415,765.38 | -50,483,605.92 |
| Increaseinoperatingpayables(decreaseexpressedwith-) | -582,303,687.54 | 598,936.15 |
| other | ||
| Netcashflowfromoperatingactivities | -95,319,433.93 | -127,403,949.79 |
| (2)Majorinvestmentandfinancingactivitiesnotinvolvingcashreceiptsandpayments: |
Supplementaryinformation
| Supplementaryinformation | Currentperiod | Sameperiodlastyear |
| Debttocapital | ||
| Convertiblecorporatebondsduewithinoneyear | ||
| Newrighttouseassets | ||
| (3)Netchangeincashandcashequivalents: | ||
| Closingbalanceofcash | 278,891,920.87 | 520,910,254.44 |
| Less:Beginningbalanceofcash | 520,910,254.44 | 859,146,413.35 |
| Add:endingbalanceofcashequivalents | ||
| Less:Beginningbalanceofcashequivalents | ||
| Netincreaseincashandcashequivalents | -242,018,333.57 | -338,236,158.91 |
4.Compositionofcashandcashequivalents
(1)Details
| Projects | Closingbalance | Beginningbalance |
| 1)Cash | 278,891,920.87 | 520,910,254.44 |
| Including:cashonhand | 19,892.83 | 38,975.98 |
| Bankdepositsreadyforpayment | 278,872,028.04 | 518,481,597.91 |
| Othermonetaryfundsthatcanbeusedforpaymentatanytime | 2,389,680.55 | |
| Centralbankdepositsavailableforpayment | ||
| Interbankdeposits | ||
| InterbankFunding | ||
| 2)Cashequivalents | ||
| Amongthem:bondinvestmentduewithinthreemonths | ||
| 3)Balanceofcashandcashequivalentsattheendoftheperiod | 278,891,920.87 | 520,910,254.44 |
| Amongthem:restricteduseofcashbytheparentcompanyorsubsidiarieswithinthegroupCashequivalents |
(2)Cashandcashequivalentsheldbythecompanywithlimitedscopeofuse
| Projects | Closingbalance | Beginningbalance | Reasonsforlimitedscopeofuseandreasonsforcashandcashequivalents |
| Monetaryfunds | 5,794,604.17 | 8,332,470.92 | Litigationfreezing,marginandotherregulatedaccounts |
| Subtotal | 5,794,604.17 | 8,332,470.92 |
5.Changesinliabilitiesrelatedtofinancingactivities
| Projects | Beginningbalance | Increaseincurrentperiod | Decreaseincurrentperiod | Closingbalance |
Cashmovements
| Cashmovements | Noncashmovements | Cashmovements | Noncashmovements | |||
| Short-termborrowings | 1,563,000.00 | 50,000.00 | 1,563,000.00 | 50,000.00 | ||
| Long-termloans(includinglong-termloansduewithinoneyear) | 96,162,025.65 | 96,162,025.65 | ||||
| Subtotal | 97,725,025.65 | 50,000.00 | 96,162,025.65 | 1,563,000.00 | 50,000.00 |
(4)Others
1.Foreigncurrencymonetaryitems
| Projects | Foreigncurrencybalanceattheendoftheperiod | Conversionrate | BalanceconvertedintoRMBattheendoftheperiod |
| Monetaryfunds | 4,015,874.15 | ||
| Ofwhich:US$ | 30,040.81 | 7.0288 | 211,150.85 |
| HKD | 4,212,399.31 | 0.90322 | 3,804,723.30 |
| Accountsreceivable | 327,542.08 | ||
| Ofwhich:US$ | 46,600.00 | 7.0288 | 327,542.08 |
| Otherreceivables | 18,689,770.43 | ||
| Including:HongKongdollars | 20,692,378.86 | 0.90322 | 18,689,770.43 |
| Otheraccountspayable | 21,941,821.60 | ||
| Ofwhich:US$ | 722,044.70 | 7.0288 | 5,075,107.79 |
| HKD | 18,673,981.77 | 0.90322 | 16,866,713.81 |
| Accountspayable | 142,421.23 | ||
| Ofwhich:US$ | 100.00 | 7.0288 | 702.88 |
| HKD | 156,903.47 | 0.90322 | 141,718.35 |
2.Leasing
(1)Thecompanyastenant
1)Thecompany'saccountingpoliciesforuserightsassetsaredetailedinnote3(30)tothefinancialstatements.
2)Thecompany'saccountingpoliciesforshort-termleasesandlowvalueassetleasesaredetailedinnote3(30)tothefinancialstatements.Theamountofshort-termleaseexpensesandlowvalueassetleaseexpensesincludedinthecurrentprofitandlossisasfollows:
| Projects | Currentperiod | Sameperiodlastyear |
| Short-termrental | 99,475.70 | 56,045.24 |
Total
| Total | 99,475.70 | 56,045.24 |
3)Currentprofitandlossandcashflowrelatedtoleasing
| Projects | Currentperiod | Sameperiodlastyear |
| Interestexpenseonleaseliabilities | ||
| Totalcashoutflowsrelatedtoleases | 99,475.70 | 56,045.24 |
4)Thematurityanalysisofleaseliabilitiesandthecorrespondingliquidityriskmanagementaredetailedinnote8(2)tothesefinancialstatements.
(2)Thecompanyaslessor
1)Operatingleases
1)Rentalincome
| Projects | Currentperiod | Sameperiodlastyear |
| Rentalincome | 62,658,114.48 | 69,153,461.54 |
| Amongthem:incomerelatedtovariableleasepaymentsnotincludedinthemeasurementofleasereceipts |
2)Operatingleaseassets
| Projects | Closingbalance | Endoflastyear |
| Investmentproperties | 522,634,659.17 | 515,925,116.54 |
| Subtotal | 522,634,659.17 | 515,925,116.54 |
3)Accordingtotheleasecontractsignedwiththelessee,theundiscountedleasereceiptstobereceivedinthefuturebytheirrevocablelease
| Remainingterm | Closingbalance | Endoflastyear |
| Within1year | 56,116,305.50 | 52,670,249.55 |
| 1-2years | 41,138,989.98 | 36,475,042.36 |
| 2-3years | 27,878,059.45 | 22,511,849.37 |
| 3-4years | 20,246,078.56 | 12,694,568.09 |
| 4-5years | 13,037,427.03 | 10,772,038.12 |
| Fiveyearslater | 1,496,990.34 | 8,015,870.44 |
| Total | 159,913,850.86 | 143,139,617.93 |
6、Rightsandinterestsinotherentities
(1)Compositionofenterprisegroups
1.Thecompanyincludes12subsidiariessuchasShenzhenshenfanggroupLonggangDevelopmentCo.,Ltd.andgreatwallrealestateCo.,Ltd.inthescopeofconsolidatedfinancialstatements.
2.Basicinformationofimportantsubsidiaries
Unit:10000yuan
Nameofsubsidiary
| Nameofsubsidiary | registeredcapital | Principalplaceofbusinessandplaceofregistration | Natureofbusiness | Shareholdingratio(%) | Acquisitionmethod | |
| direct | indirect | |||||
| ShenzhenshenfanggroupLonggangDevelopmentCo.,Ltd | 3000.00 | Shenzhen | Realestate | 95.00 | 5.00 | setup |
| Greatwallproperties | $500000 | UnitedStates | Realestate | 70.00 | setup | |
| ShenzhenHaiyanHotelCo.,Ltd | 3000.00 | Shenzhen | Rentandmanagementservices | 68.10 | 31.90 | setup |
| ShenzhenZhentongEngineeringCo.,Ltd | 1000.00 | Shenzhen | Construction | 73.00 | 27.00 | setup |
| ShenzhenhuazhanConstructionSupervisionCo.,Ltd | eighthundred | Shenzhen | Construction | 75.00 | 25.00 | setup |
| ShenzhenLianhuaEnterpriseCo.,Ltd | 1000.00 | Shenzhen | Construction | 95.00 | 5.00 | setup |
| XinfengEnterpriseCo.,Ltd | 1millionHongKongdollars | HongKong | Investmentandmanagement | 100.00 | setup | |
| ShenzhenshenfangbondedtradeCo.,Ltd | fivehundred | Shenzhen | Importandexporttrade | 95.00 | 5.00 | setup |
| ShenzhenShenfangInvestmentCo.,Ltd | 1000.00 | Shenzhen | Investment | 90.00 | 10.00 | setup |
| HualinCo.,Ltd | 10000HongKongdollars | HongKong | Investmentandmanagement | 100.00 | setup | |
| BeijingXinfengrealestatedevelopmentandOperationCo.,Ltd | $10million | Beijing | Realestate | 75.00 | 25.00 | setup |
| ShenzhenshenfangChuanqiRealEstateDevelopmentCo.,Ltd | 3000.00 | Shenzhen | Realestate | 100.00 | setup | |
(2)Otherinstructions
1)Therearethreesubsidiariesofthecompanythathavebeensuspendedforalongtimeandwhoseindustrialandcommercialregistrationhasbeenrevokedbutnotcancelled,namely,GuangzhouHuangpunewestaterealestatedevelopmentCo.,Ltd.andXinfengrealestatedevelopmentandconstruction(Wuhan)Co.,Ltd.,twosecondarysubsidiariesheldbyBeijingXinfengrealestatedevelopmentandOperationCo.,Ltd.andXinfengrealestatedevelopmentand
construction(Wuhan)Co.,Ltd.thesethreesubsidiariesarereportedonthebasisofnoncontinuingoperations.
2)JianbangcompanywasliquidatedonNovember30,2025andtakenoverbythebankruptcyadministrator,whichwillnolongerbeincludedinthescopeofconsolidationfromthatdate.
(2)Changesinthescopeofconsolidationforotherreasons
Decreaseinconsolidationscope
Companyname
| Companyname | Equitydisposal | Timingofequitydisposal | Netassetsatdisposaldate | FromthebeginningoftheperiodtothedisposaldateNetprofit |
| Jianbang | Receivership | November30,2025 | 55,460,144.68 | -589,075.49 |
[note]InNovember2025,thecompanyreceivedthedecisionofHuizhouintermediatepeople'sCourtofGuangdongProvince((2025)yue13pono.45-1),andthecourtruledthatJianbangcompanywasbankrupt.Accordingtotheprovisionsoftheaccountingstandardsforbusinessenterprises,Jianbangcompanyisnolongerincludedinthescopeofthecompany'sconsolidatedfinancialstatements.Basedonthepropertysurveyandcreditor'sRightsVerificationofJianbangcompanycountedatthefirstcreditor'smeeting,thecompanyestimatestherecoverableamountoftheremainingassetsofJianbangcompanywithreferencetothesalespriceofrealestateandlandperunitareaassessedbyathirdparty,andcalculatestheliquidationpriceofcreditor'srightsattributabletothecompany.Attheconsolidatedstatementlevel,thecompanyestimatesthefairvalueofotherreceivablesofJianbangcompanyas742.9747millionyuan,whichisrecognizedasreceivables.Thedifferencebetweentheoriginalbookbalanceandtherecoverableamountofreceivablesoffsetstheinvestmentincomegeneratedbythedisposalofsubsidiaries.
(3)Significantnon-wholly-ownedsubsidiaries
1.Details
| Nameofsubsidiary | MinorityshareholdersShareholdingratio | LessattributableinthecurrentperiodGainsandlossesofminorityshareholders | MinorityshareholdersinthecurrentperiodDividendsdeclared | MinorityshareholdersattheendoftheperiodEquitybalance |
| Greatwallproperties | 30.00% | -98,694.29 | -22,801,466.23 | |
| XinfengInvestmentCo.,Ltd | 45.00% | -15,574.61 | -116,172,006.07 | |
| BestwayPropertiesLimited | 20.00% | -19.24 | -3,870,524.87 | |
| Jianbang | 49.00% | -288,646.99 |
2.Mainfinancialinformationofimportantnonwholly-ownedsubsidiaries
(1)Assetsandliabilities
| Subsidiariesname | Closingbalance | |||||
| currentassets | Noncurrentassets | TotalAssets | currentliabilities | Noncurrentliabilities | Totalliabilities | |
| Greatwallproperties | 526,052.05 | 19,420,237.01 | 19,946,289.06 | 111,745,358.13 | 111,745,358.13 | |
| XinfengInvestment | 517.26 | 2,292.80 | 2,810.06 | 258,164,218.56 | 258,164,218.56 | |
Subsidiariesname
| Subsidiariesname | Closingbalance | |||||
| currentassets | Noncurrentassets | TotalAssets | currentliabilities | Noncurrentliabilities | Totalliabilities | |
| Co.,Ltd | ||||||
| BestwayPropertiesLimited | 32,812,021.68 | 32,812,021.68 | ||||
| Jianbang | ||||||
(Continued)
| Subsidiariesname | Beginningbalance | |||||
| currentassets | Noncurrentassets | TotalAssets | currentliabilities | Noncurrentliabilities | Totalliabilities | |
| Greatwallproperties | 334,066.53 | 19,862,585.63 | 20,196,652.16 | 113,755,645.58 | 113,755,645.58 | |
| XinfengInvestmentCo.,Ltd | 193,038.35 | 36,016.90 | 229,055.25 | 259,168,553.63 | 259,168,553.63 | |
| BestwayPropertiesLimited | 1,084.11 | 1,084.11 | 33,634,035.70 | 33,634,035.70 | ||
| Jianbang | 1,546,413,206.24 | 6,596,481.14 | 1,553,009,687.38 | 1,496,960,467.21 | 1,496,960,467.21 | |
(2)Profitandlossandcashflow
| Subsidiariesname | Currentperiod | Sameperiodlastyear | ||||||
| Operatingincome | Netprofit | Totalcomprehensiveincome | Cashflowfromoperatingactivities | Operatingincome | Netprofit | Totalcomprehensiveincome | Cashflowfromoperatingactivities | |
| Greatwallproperties | 697,969.09 | -328,980.98 | 1,759,924.36 | 158,148.77 | 695,682.90 | -351,389.23 | -1,731,679.70 | -124,152.78 |
| XinfengInvestmentCo.,Ltd | -34,610.25 | -64,961.29 | ||||||
| BestwayPropertiesLimited | -96.22 | 820,929.91 | -713,023.86 | |||||
| Jianbang | -1,918,706.24 | -1,918,706.24 | -2,412.86 | -409,694,614.91 | -409,694,614.91 | -5,663,416.92 | ||
[note]JianbangcompanywastakenoverbythebankruptcyadministratorforbankruptcyliquidationonNovember30,2025,andwillnolongerbeincludedinthescopeofconsolidationfromNovember30,2025.
(4)Equityinjointventuresorassociates
1.Summaryfinancialinformationofunimportantjointventuresandassociates
| Projects | Closingbalance/currentbalance | Beginningbalance/sameperiodlastyear |
| Jointventure | ||
| Totalbookvalueofinvestment |
Projects
| Projects | Closingbalance/currentbalance | Beginningbalance/sameperiodlastyear |
| Thetotalnumberofthefollowingitemscalculatedaccordingtotheshareholdingratio | ||
| Netprofit | ||
| Othercomprehensiveincome | ||
| Totalcomprehensiveincome | ||
| Associates | ||
| Totalbookvalueofinvestment | ||
| Thetotalnumberofthefollowingitemscalculatedaccordingtotheshareholdingratio | ||
| Netprofit | ||
| Othercomprehensiveincome | ||
| Totalcomprehensiveincome |
2.Excesslossesincurredbyjointventuresorassociates
| JointventuresorNameofjointventure | PreviousaccumulationnotRecognisedlosses | Unrecognizedlossesinthecurrentperiod(ornetprofitsharedinthecurrentperiod) | CumulativeattheendoftheperiodUnrecognizedlosses |
| ShenzhenXinfengRealEstateConsultingCo.,Ltd | 2,217,955.89 | 2,217,955.89 |
7、GovernmentsubsidiesAmountofgovernmentsubsidiesincludedincurrentprofitandloss
| Projects | Currentperiod | Sameperiodlastyear |
| Amountofgovernmentsubsidiesincludedinotherincome | 753,298.54 | |
| Total | 753,298.54 |
8、RisksrelatedtofinancialinstrumentsThegoalofthecompany'sriskmanagementistostrikeabalancebetweenriskandreturn,minimizethenegativeimpactofriskonthecompany'soperatingresults,andmaximizetheinterestsofshareholdersandotherequityinvestors.Basedonthisriskmanagementobjective,thebasicstrategyofthecompany'sriskmanagementistoconfirmandanalyzevariousrisksfacedbythecompany,establishanappropriatebottomlineofrisktoleranceandriskmanagement,andsupervisevariousrisksinatimelyandreliablemannertocontrolriskswithinalimitedrange.Thecompanyisfacingvariousrisksrelatedtofinancialinstrumentsinitsdailyactivities,mainlyincludingcreditrisk,liquidityriskandmarketrisk.Managementhasconsideredandapprovedpoliciestomanagetheserisks,summarizedbelow.
(1)CreditriskCreditriskreferstotheriskthatonepartytoafinancialinstrumentfailstoperformitsobligationsandcausesfinanciallossestotheotherparty.
1.Creditriskmanagementpractice
(1)EvaluationmethodofcreditriskThecompanyassessesoneachbalancesheetdatewhetherthecreditriskoftherelevantfinancialinstrumentshasincreasedsignificantlysinceinitialrecognition.Indeterminingwhethercreditriskhasincreasedsignificantlysinceinitialrecognition,thecompanyconsidersobtainingreasonableandevidence-basedinformationwithoutunnecessaryadditionalcostsorefforts,includingqualitativeandquantitativeanalysisbasedonhistoricaldata,externalcreditriskratingsandforward-lookinginformation.Basedonasinglefinancialinstrumentoracombinationoffinancialinstrumentswithsimilarcreditriskcharacteristics,thecompanydeterminesthechangeintheriskofdefaultduringtheexpecteddurationoffinancialinstrumentsbycomparingtheriskofdefaultoffinancialinstrumentsonthebalancesheetdatewiththeriskofdefaultontheinitialrecognitiondate.
Whenoneormoreofthefollowingquantitativeandqualitativecriteriaaretriggered,thecompanybelievesthatthecreditriskoffinancialinstrumentshasincreasedsignificantly:
1)Thequantitativestandardismainlythatthedefaultprobabilityoftheremainingdurationonthebalancesheetdateincreasesbymorethanacertainproportioncomparedwiththeinitialrecognition;
2)Thequalitativecriteriaaremainlysignificantadversechangesinthedebtor'sbusinessorfinancialsituation,existingorexpectedchangesinthetechnical,market,economicorlegalenvironment,andwillhaveasignificantadverseimpactonthedebtor'sabilitytorepaythecompany.
(2)Definitionofdefaultandcreditimpairedassets
Whenafinancialinstrumentmeetsoneormoreofthefollowingconditions,thecompanydefinesthefinancialassetashavingdefaulted,anditsstandardisconsistentwiththedefinitionofcreditimpairment:
1)Thedebtorhassignificantfinancialdifficulties;
2)Thedebtorviolatesthebindingprovisionsofthecontractonthedebtor;
3)Thedebtorislikelytogobankruptorundergootherfinancialrestructuring;
4)Thecreditorgivesthedebtorconcessionsthatitwouldnototherwisemakebecauseofeconomicorcontractualconsiderationsrelatedtothedebtor'sfinancialdifficulties.
2.Measurementofexpectedcreditlosses
Thekeyparametersofexpectedcreditlossmeasurementincludedefaultprobability,defaultlossrateanddefaultriskexposure.Consideringthequantitativeanalysisandforward-lookinginformationofhistoricalstatistics(suchascounterpartyrating,guaranteemethod,collateralcategory,repaymentmethod,etc.),thecompanyestablishesadefaultprobability,defaultlossrateanddefaultriskexposuremodel.
3.ThereconciliationbetweentheBeginningbalanceoftheprovisionforlossoffinancialinstrumentsandtheclosingbalanceisdetailedinnotesV(1)3,V(1)4,V(1)6andV(1)8tothesefinancialstatements.
4.Creditriskexposureandcreditriskconcentration
Thecompany'screditriskmainlycomesfrommonetaryfundsandreceivables.Inorderto
controltheaboverelatedrisks,thecompanyhastakenthefollowingmeasuresrespectively.
(1)MonetaryfundsThecompanydepositsbankdepositsandothermonetaryfundsinfinancialinstitutionswithhighercreditratings,soitscreditriskislow.
(2)ReceivablesandcontractassetsThecompanyregularlyevaluatesthecreditofcustomerswhotradebycredit.Accordingtothecreditassessmentresults,thecompanychoosestoconducttransactionswithrecognizedcustomerswithgoodcreditandmonitorstheiraccountsreceivablebalancestoensurethatthecompanywillnotfacesignificantbaddebtrisks.
Asthecompany'saccountsreceivableriskpointsaredistributedamongmultiplepartnersandmultiplecustomers.Creditriskiscentrallymanagedaccordingtocustomers.AsofDecember31,2025,thecompanyhasacertaincreditconcentrationrisk,and38.71%ofthecompany'saccountsreceivableandcontractassets(December31,2024:40.97%)arefromthetopfivecustomersinthebalance.Thecompanydoesnotholdanycollateralorothercreditenhancementforthebalanceofaccountsreceivableandcontractassets.
Themaximumcreditriskexposuretothecompanyisthebookvalueofeachfinancialassetinthebalancesheet.
(2)Liquidityrisk
Liquidityriskreferstotheriskofcapitalshortagewhenthecompanyperformsitsobligationtosettlebydeliveringcashorotherfinancialassets.Liquidityriskmaystemfromtheinabilitytosellfinancialassetsatfairvalueassoonaspossible;Orbecausetheotherpartyisunabletorepayitscontractdebts;Orfromdebtmaturingearly;Orfromtheinabilitytogeneratetheexpectedcashflow.
Inordertocontrolthisrisk,thecompanycomprehensivelyusesbillsettlement,bankborrowingandotherfinancingmeans,andadoptstheappropriatecombinationoflong-termandshort-termfinancingmethodstooptimizethefinancingstructure,soastomaintainabalancebetweenfinancingsustainabilityandflexibility.Thecompanyhasobtainedbankcreditlinesfromanumberofcommercialbankstomeetworkingcapitalneedsandcapitalexpenditure.
Financialliabilitiesareclassifiedbyremainingmaturity
(Continued)
Projects
| Projects | Beginningbalance | ||||
| bookvalue | Undiscountedcontractamount | Within1year | 1-3years | Morethan3years | |
| Short-termborrowings | 1,563,000.00 | 1,599,446.39 | 1,599,446.39 | ||
Projects
| Projects | Closingbalance | ||||
| bookvalue | Undiscountedcontractamount | Within1year | 1-3years | Morethan3years | |
| Short-termborrowings | 50,000.00 | 50,000.00 | 50,000.00 | ||
| Accountspayable | 171,738,333.04 | 171,738,333.04 | 171,738,333.04 | ||
| Otheraccountspayable | 144,280,409.16 | 144,280,409.16 | 144,280,409.16 | ||
| Othercurrentliabilities | 7,329,890.15 | 7,329,890.15 | 7,329,890.15 | ||
| Subtotal | 323,398,632.35 | 323,398,632.35 | 323,398,632.35 | ||
Projects
| Projects | Beginningbalance | ||||
| bookvalue | Undiscountedcontractamount | Within1year | 1-3years | Morethan3years | |
| Accountspayable | 464,488,982.30 | 464,488,982.30 | 464,488,982.30 | ||
| Otheraccountspayable | 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-termborrowings | 62,273,677.82 | 67,283,938.91 | 4,788,462.25 | 62,495,476.66 | |
| Subtotal | 1,241,534,729.59 | 1,249,215,899.10 | 1,181,931,960.19 | 4,788,462.25 | 62,495,476.66 |
(3)MarketriskMarketriskreferstotheriskthatthefairvalueorfuturecashflowoffinancialinstrumentswillfluctuateduetochangesinmarketprices.Marketrisksmainlyincludeinterestrateriskandforeignexchangerisk.
1.InterestrateriskInterestrateriskreferstotheriskthatthefairvalueorfuturecashflowoffinancialinstrumentswillfluctuateduetochangesinmarketinterestrates.Fixedinterestrateinterestbearingfinancialinstrumentsexposethecompanytofairvalueinterestraterisk,andfloatinginterestrateinterestbearingfinancialinstrumentsexposethecompanytocashflowinterestraterisk.Thecompanydeterminestheratiooffixedinterestratetofloatinginterestratefinancialinstrumentsaccordingtothemarketenvironment,andmaintainsanappropriateportfoliooffinancialinstrumentsthroughregularreviewandmonitoring.Thecashflowinterestrateriskfacedbythecompanyismainlyrelatedtothecompany'sbankloanswithfloatinginterestrates.
AsofDecember31,2025,thecompany'sbankloanswithnofloatinginterestrate(December31,2024:RMB62273677.82),assumingthatothervariablesremainunchanged,assumingthattheinterestratechangesby50basispoints,willnothaveasignificantimpactonthecompany'stotalprofitandshareholders'equity.
2.Foreignexchangerisk
Foreignexchangeriskreferstotheriskthatthefairvalueorfuturecashflowoffinancialinstrumentswillfluctuateduetochangesinforeignexchangerates.Theriskofexchangeratechangesfacedbythecompanyismainlyrelatedtothecompany'sforeigncurrencymonetaryassetsandliabilities.Forforeigncurrencyassetsandliabilities,ifthereisashort-termimbalance,thecompanywillbuyandsellforeigncurrenciesatmarketexchangerateswhennecessarytoensurethatthenetriskexposureismaintainedatanacceptablelevel.
Exchangerateriskismainlythatthecompany'sfinancialpositionandcashflowareaffectedbyfluctuationsinforeignexchangerates.InadditiontotheassetsdenominatedinHongKongdollarsheldbysubsidiariesestablishedinHongKong,thereisonlyasmallamountofHongKongmarketinvestmentbusiness,andtheforeigncurrencyassetsandliabilitiesheldbythecompanydonotaccountforasignificantproportionoftheoverallassetsandliabilities.Therefore,thecompanybelievesthattheexchangerateriskisnotsignificant.
Thecompany'sforeigncurrencymonetaryassetsandliabilitiesattheendoftheperiodaredetailedinnote5(4)1tothefinancialstatements.
9、Disclosureoffairvalue
(1)Detailsoffairvalueofassetsandliabilitiesmeasuredatfairvalueattheendoftheperiod
Projects
| Projects | Fairvalueattheendoftheperiod | |||
| Level1fairnessValuemeasurement | Level2fairnessValuemeasurement | Level3fairnessValuemeasurement | Total | |
| Continuingfairvaluemeasurement | ||||
| 1.Tradingfinancialassetsandothernoncurrentfinancialassets | 1,050,256,058.41 | 1,050,256,058.41 | ||
| (1)Financialassetsclassifiedasatfairvaluethroughprofitorloss | ||||
| Fundfinance | 1,050,256,058.41 | 1,050,256,058.41 | ||
| (2)Financialassetsdesignatedasmeasuredatfairvalueandwhosechangesareincludedinthecurrentprofitandloss | ||||
| Debtinstrumentsinvestments | ||||
| 2.Investmentinotherequityinstruments | 14,571,511.81 | 14,571,511.81 | ||
| Totalassetscontinuouslymeasuredatfairvalue | 1,064,827,570.22 | 1,064,827,570.22 | ||
(2)Continuousandnoncontinuousthirdlevelfairvaluemeasurementprojects,valuationtechnologyandqualitativeandquantitativeinformationofimportantparameters
Forfundfinancingthatisnottradedinanactivemarket,itsremainingperiodisrelativelyshort,anditsfairvalueisdeterminedbythesumofbookvalueandexpectedincome.Forotherequityinstrumentinvestmentsthatarenottradedintheactivemarket,theinvestmentamountissmall,thenetassetsoftheinvestedunitchangelittle,andthebookvalueissimilartothefairvalue,sothebookvalueisusedtodetermineitsfairvalue.
10、Relatedpartiesandrelatedtransactions
(1)Relatedparties
1.Parentcompanyofthecompany
(1)Parentcompanyofthecompany
| Parentcompanyname | Placeofincorporation | Natureofbusiness | Registeredcapital(10000yuan) | Shareholdingratiooftheparentcompanytothecompany(%) | Votingrightsoftheparentcompanytothecompany(%) |
| ShenzhenInvestmentHoldingCo.,Ltd | Shenzhen,Guangdong | Investment,realestatedevelopment,guarantee | 3,358,600.00 | 54.79 | 54.79 |
(2)Theultimatecontrollerofthecompanyisthestateownedassetssupervisionand
AdministrationCommissionofShenzhenMunicipalPeople'sgovernment.
2.Fordetailsofthecompany'ssubsidiaries,pleaserefertonote6tothefinancialstatements.
3.JointventuresandassociatesofthecompanyFordetailsofthecompany'simportantjointventuresorassociates,pleaserefertonote6tothefinancialstatements.
4.Otherrelatedpartiesofthecompany
Namesofotherrelatedparties
| Namesofotherrelatedparties | Relationshipbetweenotherrelatedpartiesandthecompany |
| ShenzhenOrientalNewWorldDepartmentStoreCo.,Ltd | Shareholdingcompany |
| ShenzhenShenxibuildingdecorationcompany | Revokedbutnotcancelledholdingsubsidiariesnotincludedinthemerger |
| ShenzhenzhentongxinElectromechanicalIndustryDevelopmentCo.,Ltd | Holdingsubsidiariesnotincludedinthemerger |
| ShenzhenNanyangHotelCo.,Ltd | Revokedbutnotcancelledholdingsubsidiariesnotincludedinthemerger |
| Shenzhenrealestateelectromechanicalmanagementcompany | Revokedbutnotcancelledholdingsubsidiariesnotincludedinthemerger |
| ShenzhenLonggangHenggangHuagangIndustrialCo.,Ltd | Revokedbutnotcancelledholdingsubsidiariesnotincludedinthemerger |
| GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd.[note] | Holdingsubsidiariesnotincludedinthemergerthathaveenteredbankruptcyproceedings |
| GuangzhoubobiEnterpriseManagementConsultingCo.,Ltd.(hereinafterreferredtoasGuangzhoubobi) | Shareholdersofsubsidiaries |
| ShenzhenPropertyManagementCo.,Ltd | Holdingsubsidiaryofparentcompany |
| GuorenPropertyInsuranceCo.,Ltd | Holdingsubsidiaryofparentcompany |
| ShenzhenwaterplanningandDesignInstituteCo.,Ltd | Holdingsubsidiaryofparentcompany |
| ShenzhenGeneralInstituteofArchitecturalDesignandResearch | Holdingsubsidiaryofparentcompany |
| ShenzhenshenfangpropertycleaningCo.,Ltd | Holdingsubsidiaryofparentcompany |
| ShenzhenPropertyManagementCo.,Ltd.Shantoubranch | Holdingsubsidiaryofparentcompany |
| ShenzhenXinfengRealEstateConsultingCo.,Ltd | Shareholdingcompany |
| GuangdongHuizhouLuofushanmineralwaterbeverageCo.,Ltd | Shareholdingcompany |
| ShenzhenRunhuaAutoTradingCompany | Shareholdingcompany |
| GreatWall(Vancouver)Inc | Shareholdingcompany |
| BurktonAustraliaLimited | Shareholdingcompany |
| BailiCo.,Ltd | Shareholdingcompany |
| ShenzhenshenfangDepartmentStoreCo.,Ltd | Shareholdingcompany |
| ShenzhenronghuaElectromechanicalEngineeringCo.,Ltd | Shareholdingcompany |
| Xi'anXinfengPropertyTradingCo.,Ltd | Shareholdingcompany |
Namesofotherrelatedparties
| Namesofotherrelatedparties | Relationshipbetweenotherrelatedpartiesandthecompany |
| FengkaiLianfengcementmanufacturingCo.,Ltd | Shareholdingcompany |
| BeijingShenfangPropertyManagementCo.,Ltd | Shareholdingcompany |
[note]beforeNovember30,2025,GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd.wasaholdingsubsidiaryofthecompany.OnandafterNovember30,2025,GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd.enteredbankruptcyliquidationproceedingsandwastakenoverbytheadministrator.Thecompanylosescontrolofitandwillnolongerincludeitinthescopeofconsolidatedstatements.Atthetimeoflossofcontrol,thecorrespondingbookbalanceoflong-termequityinvestmentis450,000,000.00yuan,andtheprovisionforimpairmentoflong-termequityinvestmentis450,000,000.00yuan.
(2)Relatedpartytransactions
1.Relatedpartytransactionsforpurchasingandsellingcommodities,providingandreceivinglaborservices
(1)Relatedpartytransactionsforpurchasinggoodsandreceivingservices
| Relatedparties | Contentofrelatedpartytransactions | Currentperiod | Sameperiodlastyear |
| ShenzhenwaterplanningandDesignInstituteCo.,Ltd | Testingservices | 27,169.81 | |
| GuorenPropertyInsuranceCo.,Ltd | Insuranceservices | 265,372.43 | 322,255.28 |
| ShenzhenPropertyManagementCo.,Ltd | Propertyservices | 3,718,815.11 | 7,472,214.59 |
| ShenzhenshenfangpropertycleaningCo.,Ltd | Cleaningservices | 520,444.89 | 497,453.20 |
| ShenzhenPropertyManagementCo.,Ltd.Shantoubranch | Propertyservices | 2,553,168.28 | 2,480,734.94 |
| ShenzhenronghuaElectromechanicalEngineeringCo.,Ltd | Engineeringservices | 310,179.94 | |
| Subtotal | 7,367,980.65 | 10,799,827.82 |
(2)Relatedpartytransactionsforthesaleofgoodsandtheprovisionofservices
| Relatedparties | Contentofrelatedpartytransactions | Currentperiod | Sameperiodlastyear |
| GuorenPropertyInsuranceCo.,Ltd | Leasingservices | 424,754.28 | 773,325.68 |
| ShenzhenPropertyManagementCo.,Ltd | Leasingservices | 5,199,896.63 | 5,476,586.12 |
| ShenzhenshenfangpropertycleaningCo.,Ltd | Leasingservices | 41,714.28 | 39,999.96 |
| Subtotal | 5,666,365.19 | 6,289,911.76 |
2.Relatedpartyleases
Companyrentals
Nameoftenant
| Nameoftenant | Typesofleasedassets | ConfirmedinthecurrentperiodRentalincome | ConfirmedinthesameperiodlastyearRentalincome |
| ShenzhenPropertyManagementCo.,Ltd | Houses,buildings | 5,199,896.63 | 5,476,586.12 |
| ShenzhenshenfangpropertycleaningCo.,Ltd | Houses,buildings | 41,714.28 | 39,999.96 |
| GuorenPropertyInsuranceCo.,Ltd | Houses,buildings | 424,754.28 | 773,325.68 |
| Subtotal | 5,666,365.19 | 6,289,911.76 |
3.Remunerationofkeymanagement
| Projects | Currentperiod | Sameperiodlastyear |
| Keymanagementcompensation | 6,981,280.00 | 8,572,590.00 |
4.OtherrelatedpartytransactionsInordertoadvocatethatthecoreemployeesofthegroupsharetheoperatingresultsofmarket-orientedprojectswiththecompany,shareoperationalrisks,stimulatetheirendogenousmotivationtoimproveefficiencyandincreaseefficiency,improveassetmanagementefficiency,andrealizethepreservationandappreciationofstate-ownedassets,thecompanyformulatedthemeasuresforthemanagementofemployeesinlinxijunprojectofshenfanggroupinJuly2021.Accordingtotheprovisionsoftheabovemanagementmeasures,thefollow-upwillconstitutearelatedpartytransactionofjointinvestmentwithsomedirectors,supervisorsandseniorexecutivesofthecompany.Thecompanyhascancelledthefollow-upinvestmentintheLinXinyuanprojectinJune2025andreturnedthefollow-upinvestmentamountinfullin2025.
(3)Receivablesandpayablesfromrelatedparties
1.Receivablesfromrelatedparties
| projectname | Relatedparties | Closingbalance | Beginningbalance | ||
| Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | ||
| Accountsreceivable | |||||
| ShenzhenPropertyManagementCo.,Ltd | 500,000.00 | 1,025,942.86 | |||
| ShenzhenXinfengRealEstateConsultingCo.,Ltd | 1,212,232.73 | 1,212,232.73 | 1,237,010.58 | 1,237,010.58 | |
| Subtotal | 1,712,232.73 | 1,212,232.73 | 2,262,953.44 | 1,237,010.58 | |
| Otherreceivables | |||||
| GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd | 843,296,961.67 | 102,965,447.05 | |||
| ShenzhenPropertyManagementCo.,Ltd | 5,500.00 | ||||
| GuangdongHuizhouLuofushanmineralwaterbeverageCo.,Ltd | 10,465,168.81 | 10,465,168.81 | 10,465,168.81 | 10,465,168.81 | |
projectname
| projectname | Relatedparties | Closingbalance | Beginningbalance | ||
| Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | ||
| ShenzhenRunhuaAutoTradingCompany | 3,072,764.42 | 3,072,764.42 | 3,072,764.42 | 3,072,764.42 | |
| GreatWall(Vancouver)Inc | 89,035,748.07 | 89,035,748.07 | 89,035,748.07 | 89,035,748.07 | |
| BurktonAustraliaLimited | 12,559,290.58 | 12,559,290.58 | 12,559,290.58 | 12,559,290.58 | |
| BailiCo.,Ltd | 19,363,348.69 | 19,363,348.69 | 20,251,959.02 | 20,251,959.02 | |
| ShenzhenshenfangDepartmentStoreCo.,Ltd | 237,648.82 | 237,648.82 | 237,648.82 | 237,648.82 | |
| ShenzhenronghuaElectromechanicalEngineeringCo.,Ltd | 475,223.46 | 475,223.46 | 475,223.46 | 475,223.46 | |
| Xi'anXinfengPropertyTradingCo.,Ltd | 8,391,333.18 | 8,391,333.18 | 8,419,205.19 | 8,419,205.19 | |
| ShenzhenShenxibuildingdecorationcompany | 7,660,529.37 | 7,660,529.37 | 7,660,529.37 | 7,660,529.37 | |
| ShenzhenNanyangHotelCo.,Ltd | 3,168,721.00 | 3,168,721.00 | 3,168,721.00 | 3,168,721.00 | |
| BeijingShenfangPropertyManagementCo.,Ltd | 6,905,673.69 | 6,533,817.09 | 6,905,673.69 | 6,533,817.09 | |
| Subtotal | 1,004,632,411.76 | 263,929,040.54 | 162,257,432.43 | 161,880,075.83 | |
2.Amountsduetorelatedparties
| entryname | Relatedparties | Closingbalance | Beginningbalance |
| Otheraccountspayable-interestpayable | |||
| ShenzhenInvestmentHoldingCo.,Ltd | 16,535,277.94 | 16,535,277.94 | |
| Subtotal | 16,535,277.94 | 16,535,277.94 | |
| Accountspayable | |||
| ShenzhenPropertyManagementCo.,Ltd | 8,127,082.22 | 12,658,092.83 | |
| Subtotal | 8,127,082.22 | 12,658,092.83 | |
| Otheraccountspayable | |||
| ShenzhenPropertyManagementCo.,Ltd | 171,466.20 | 244,304.26 | |
| GuorenPropertyInsuranceCo.,Ltd | 74,332.00 | ||
| ShenzhenOrientalNewWorldDepartmentStoreCo.,Ltd | 902,974.64 | 902,974.64 | |
| FengkaiLianfengcementmanufacturingCo.,Ltd | 1,867,348.00 | 1,867,348.00 |
entryname
| entryname | Relatedparties | Closingbalance | Beginningbalance |
| Shenzhenrealestateelectromechanicalmanagementcompany | 14,981,420.99 | 14,981,420.99 | |
| ShenzhenzhentongxinElectromechanicalIndustryDevelopmentCo.,Ltd | 8,260,832.50 | 8,310,832.50 | |
| ShenzhenshenfangDepartmentStoreCo.,Ltd | 639,360.38 | 639,360.38 | |
| ShenzhenLonggangHenggangHuagangIndustrialCo.,Ltd | 165,481.09 | 165,481.09 | |
| GuangzhoubobiEnterpriseManagementConsultingCo.,Ltd | 206,903,717.13 | ||
| Subtotal | 26,988,883.80 | 234,089,770.99 |
11、Commitmentsandcontingencies
(1)ImportantcommitmentsAsofDecember31,2025,thecompanydoesnotneedtodiscloseimportantcommitments.
(2)Contingencies
1.Contingentliabilitiesarisingfrompendinglitigationandarbitrationandtheirfinancialimpact
| plaintiff | defendant | Causeofaction | Courtofacceptance | Targetamount | Note |
| ZhongshanShengtangAdvertisingCo.,Ltd | GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd | Filingforbankruptcyliquidation | Huizhouintermediatepeople'scourt | Creditor'srightsanddebtsunderreview | Inthebankruptcyliquidation,theadministratorhastakenoverJianbangcompany.Casedetails:[Note1] |
| HuizhouMingxiangEconomicInformationConsultingCo.,Ltd.,HuizhouHuiyangHongfaindustryandTradeCo.,Ltd.andHuizhoujinlongshengIndustrialCo.,Ltd | GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd | Litigationoverbillpaymentclaim | HuiyangDistrictCourt | Principal177.1514millionyuan,interest2.8482millionyuan | Progressofthecase:Jianbangcompanyhasenteredthebankruptcyliquidationprocedure,andcreditorscandeclaretheircreditor'srightstothemanager.Casedetails:[Note2] |
| ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd | GuangzhoubobiEnterpriseManagementConsultingCo.,Ltd.,EvergranderealestategroupPearlRiverDeltarealestatedevelopmentCo.,Ltd.,ShenzhenQijinInvestmentCo.,Ltd.(hereinafterreferredtoasShenzhenQijin),andthethird | Disputesoverjointventureandcooperativedevelopmentrealestatecontracts | Huizhouintermediatepeople'sCourtofGuangdongProvince | 743.575millionyuan | Caseprogress:inthesecondinstance.HengdaPearlRiverDeltacompanyhasenteredthebankruptcyliquidationprocedureandhasdeclareditscreditor'srightstothemanager.GuangzhoubobiandShenzhenQijinarehandlingliquidationcancellationandhavedeclaredtheircreditor'srightstotheliquidationgrouprespectively. |
personisGuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd
| personisGuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd | Casedetails:[Note3] | ||||
| ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd | GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd | Loancontractdisputes | ShenzhenLuohuDistrictPeople'scourt | Principalandinterest395.6885millionyuan | Caseprogress:endtheenforcementprocess.Jianbangcompanyhasenteredthebankruptcyliquidationprocedureandhasdeclareditscreditor'srightstothemanager.Casedetails:[Note4] |
| ShenzhenSpecialEconomicZoneRealEstate(Group)Co.,Ltd | GuangdongJianbanggroup(Huiyang)IndustrialCo.,Ltd.,GuangzhoubobiEnterpriseManagementConsultingCo.,Ltd.,EvergranderealestategroupPearlRiverDeltarealestatedevelopmentCo.,Ltd.andShenzhenQijinInvestmentCo.,Ltd | Loancontractdisputes | HuizhouHuiyangDistrictPeople'scourt | Principalandinterest419.5229millionyuan | Progressofthecase:JianbangcompanyandHengdaPearlRiverDeltacompanyhaveenteredthebankruptcyliquidationprocedureandhavedeclaredtheircreditor'srightstothemanagerrespectively.GuangzhoubobiandShenzhenQijinarehandlingliquidationcancellationandhavedeclaredtheircreditor'srightstotheliquidationgrouprespectively.Casedetails:[Note5] |
[Note1]onOctober27,2025,JianbangcompanyreceivedthecivilrulinganddecisionmadebyHuizhouintermediatepeople'scourt,whichruledtoaccepttheapplicationforbankruptcyliquidationofJianbangcompanybyZhongshanShengtangAdvertisingCo.,Ltd.(hereinafterreferredtoasShengtangcompany)andappointanadministrator.Fordetails,pleaserefertotheannouncementoncourtrulingtoaccepttheapplicationforbankruptcyliquidationofholdingsubsidiariesandtheappointmentofmanagersissuedbythecompanyonOctober30,2025(AnnouncementNo.:2025-030).OnDecember8,2025,thecompanysubmittedcreditor'srightsdeclarationmaterialstothemanagerofJianbangcompanyinaccordancewiththeamountofcreditor'srightsconfirmedbytheeffectiveciviljudgment,theconfirmationofcreditor'srightsanddebts,andthetransfercertificate;Thecompanyactivelyparticipatesincreditors'meetingsandexercisescreditors'rightsaccordingtolaw.[Note2]Jianbangcompanyisasubsidiaryofthecompanyholding51%oftheshares.BecauseJianbangcompanywasunabletopaythecommercialacceptancebilldueinJanuary2022,withatotalamountof177.1514millionyuan,theplaintiffcompanyfiledalawsuitonthedisputeofbillpaymentclaimwithHuiyangDistrictCourt.OnMarch14,2023,thecourtruledthatJianbangcompanywouldpaycommercialbillsandoverdueinterest(includinglitigationfeesandpreservationfeesofabout1.03millionyuan)tothreecompanieswithin15days.Thecaseseized2and4buildingsinthefirstphaseofshenfanglinxinyuanproject,totaling153units,withanestimatedpriceof220millionyuanatthefilingprice.TheplaintiffhasappliedtoHuizhouintermediatepeople'scourtforexecution.AsofDecember31,2025,inviewofthebankruptcyliquidationproceedingsofJianbangcompany,themanagertookoverJianbangcompanyandhandledalllitigationandexecutioncasesinaunifiedmanner.
[Note3]onApril30,2021,thecompanysignedthecooperativedevelopmentagreementandtheentrustedmanagementagreementwithGuangzhoubobi,HengdaPearlRiverDeltaandJianbangcompany.GuangzhoubobipromisedthatJianbangcompanywouldachieveacumulativenetprofitofnotlessthan1.25billionyuanin2021-2025.IfGuangzhoubobifailstofulfillitsprofitcommitment,itwillmakeupthedifference.OnJune30,2021,duetotheacquisitionof51%equityofGuangzhoubobibyShenzhenQijin,thecompany,Guangzhoubobi,HengdaPearlRiverDeltaandShenzhenQijinjointlysignedsupplementaryagreementItothecooperativedevelopmentagreement,stipulatingthatShenzhenQijinshallbejointlyandseverallyliablewithHengdaPearlRiverDeltafortheprofitcommitmentanddifferencesupplementofGuangzhoubobitothecompanystipulatedinthecooperativedevelopmentagreement.Now,thecompanyhasfiledalawsuitbecausetheactsofGuangzhoubobiandHengdaPearlRiverDeltahavefundamentallyviolatedthecontractandhaveactuallylosttheabilitytoperformthecontract,resultinginthefailuretoachievethepurposeandexpectedbenefitsofthecompany'scontract.OnJanuary8,2025,thecompanyreceivedtheciviljudgmentofthefirstinstanceofthecase,andthejudgmentmadebyHuizhouintermediatepeople'sCourtofthefirstinstancesupportedsomeofthecompany'sclaims.OnJanuary22,2025,thecompanyappealedtheunsubstantiatedapplication.ThecasewasheardinthesecondinstanceonMay22,2025andisnowinthesecondinstance.InviewofthefactthatEvergrandePearlRiverDeltacompanyhasenteredthebankruptcyliquidationprocedure,thecompanyhasdeclareditscreditor'srightstothemanager,whileGuangzhoubobiandShenzhenQijinarehandlingtheliquidationcancellation,andthecompanyhasdeclareditscreditor'srightstotheliquidationgrouprespectively.[Note4]in2021,thecompanyacquiredGuangzhoubobitohold51%ofthesharesofJianbangcompany.Atthetimeofacquisition,itwasagreedthatthecompanywouldprovideinterestbearingloanstoJianbangcompanyaccordingtotheproportionofshares.Later,Jianbangcompanyborrowedmoneyfromthecompanytwiceandsignedtheloanagreement.Afterthesigningoftheagreement,thecompanyshallprovideloanstoJianbangcompanyinaccordancewiththecontractandfulfillitslendingobligations.Nowthetwoloanshaveexpired,butJianbangcompanyhasnotrepaidthem,whichconstitutesadefault.Asastate-controlledlistedcompany,thecompanyfiledthislawsuitinordertoprotectstate-ownedassetsfromlosses.ThecasewasjudgedinthefirstinstanceinDecember2023.InJanuary2024,thecompanyreceivedtheciviljudgmentmadebythepeople'sCourtofLuohuDistrict,ShenzhenCity,GuangdongProvince:itwasjudgedthatJianbangcompanywouldrepaytheprincipaloftheloanof344696200.26yuanandpayinteresttothecompanywithin10daysfromthedateofentryintoforceofthejudgment;JudgmentJianbangcompanyshallpayliquidateddamagestothecompanywithin10daysfromtheeffectivedateofthejudgment.Thecompanyhasappliedforcompulsoryexecution,andreceivedtheexecutionrulingonDecember2,2025,rulingtoterminatetheexecutionprocedure.InviewofthefactthatJianbangcompanyhasenteredthebankruptcyliquidationproceedings,thecompanyhasdeclareditscreditor'srightstothemanager.
[Note5]in2021,thecompanyacquiredGuangzhoubobitohold51%ofthesharesofJianbangcompany,andagreedtoprovideinterestbearingloanstoJianbangcompanyaccordingtotheproportionofshares.ThelatterfivepartiessignedanagreementtostipulatethatthecompanywillprovideloanstoJianbangcompany,andJianbangcompanywillprovidecorrespondingcollateral.Atthesametime,Guangzhoubobi,HengdaPearlRiverDeltaandShenzhenQiarejointlyandseverallyliablefor49%ofthetotalamountofloans,interestandliquidated
damages.Afterthesigningoftheagreement,thecompanyprovidedloanstoJianbangcompanyinaccordancewiththecontractandfulfilleditslendingobligations,butJianbangcompanywasunabletorepaytheloans.Asastate-controlledlistedcompany,thecompanyfiledalawsuitinthiscaseinordertoprotectstate-ownedassetsfromlosses.OnJune7,2024,thecompanyreceivedthejudgmentofvictoryinthefirstinstance.OnJune24,2024,Guangzhoubobiappealed,butfailedtopaythecaseacceptancefeeontime.InOctober2024,Huizhouintermediatepeople'sCourtissuedthecivilruling,whichwashandledaswithdrawalofthelawsuit,andthejudgmentofthefirstinstancetookeffect.ThecompanyappliedtothecourtforenforcementinJanuary2025.InviewofthefactthatJianbangcompanyandHengdaPearlRiverDeltacompanyhaveenteredthebankruptcyliquidationprocedures,thecompanyhasdeclaredcreditor'srightstothemanagerrespectively,whileGuangzhoubobiandShenzhenQijinarehandlingliquidationcancellation,andthecompanyhasdeclaredcreditor'srightstotheliquidationgrouprespectively.
2.Contingentliabilitiesformedbyprovidingdebtguaranteesforotherunitsandtheirfinancialimpact
AsofDecember31,2025,thecompanyprovidedmortgageloanguaranteesandsubsidiaryloanguaranteesforcommercialhousingofftakersinaccordancewithrealestatebusinesspractices,totaling181.6769millionyuan.
Guaranteedentity
| Guaranteedentity | LoanFinancialinstitutions | GuaranteedloanPaymentamount(10000yuan) | guaranteeDuedate | Note |
| Buyer | ChinaConstructionBank | 38.85 | Aftercompletingthemortgageregistrationoftherealestatecertificateandhandingitovertothebankforsafekeeping | ShangLinyuan |
| Buyer | agriculturalbank | 151.43 | Aftercompletingthemortgageregistrationoftherealestatecertificateandhandingitovertothebankforsafekeeping | TsuiLamYuen |
| Buyer | agriculturalbank | 631.55 | Aftercompletingthemortgageregistrationoftherealestatecertificateandhandingitovertothebankforsafekeeping | ChuanqiDonghuMingyuan |
| Buyer | ChinaConstructionBank,Bankofcommunications,industrialandCommercialBankofChina,BankofChina,EverbrightBankandpostalsavingsbank | 1,787.98 | Aftercompletingthemortgageregistrationoftherealestatecertificateandhandingitovertothebankforsafekeeping | TianYueWan |
| Buyer | IndustrialandCommercialBankofChina,HuaxiaBank,agriculturalandCommercialBankofChina,AgriculturalBankofChina,postalsavingsbank,ChinaMerchantsBankandBankofChina | 15,557.88 | Aftercompletingthemortgageregistrationoftherealestatecertificateandhandingitovertothebankforsafekeeping | GuangmingLi |
| Subtotal | 18,167.69 |
12、EventsafterbalancesheetdateProfitdistributionafterbalancesheetdate
Basedonthetotalsharecapitalof1,011,660,000sharesasofDecember31,2025,thecompanyintendstodistributeacashdividendof0.35yuan(includingtax)per10sharestoallshareholders,totaling35,408,100.00yuan.
13、Otherimportantmatters
Segmentinformation
Thecompany'smainbusinessistocollectrentalfeesandmanagementfeesforthedevelopment,constructionandsaleofrealestateproductsandtherentalofproperties.Thecompanyregardsthisbusinessasawholetoimplementmanagementandevaluatebusinessresults.Therefore,thecompanydoesnotneedtodisclosesegmentinformation.Detailsofthecompany'srevenuebreakdownaresetoutinnote5(2)1tothefinancialstatements.
14、Notestomajoritemsinthefinancialstatementsoftheparentcompany
(1)Notestobalancesheetitemsofparentcompany
1.Accountsreceivable
(1)Aging
Aging
| Aging | Closingbalance | Beginningbalance |
| Within1year | 8,724,709.94 | 13,309,107.41 |
| 1-2years | 1,992,924.09 | |
| Morethan5years | 4,450,138.62 | 4,450,138.62 |
| Totalbookbalance | 15,167,772.65 | 17,759,246.03 |
| Less:baddebtprovision | 10,324,219.89 | 10,559,107.12 |
| Totalbookvalue | 4,843,552.76 | 7,200,138.91 |
(2)Provisionforbaddebts
1)Categorybreakdown
| Types | Closingbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| money | Proportion(%) | money | Provisionratio(%) | ||
| Singleprovisionforbaddebts | 10,069,296.06 | 66.39 | 10,069,296.06 | 100.00 | |
| Provisionforbaddebtsbyportfolio | 5,098,476.59 | 33.61 | 254,923.83 | 5.00 | 4,843,552.76 |
| Total | 15,167,772.65 | 100.00 | 10,324,219.89 | 68.07 | 4,843,552.76 |
(Continued)
| Types | Beginningbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| money | Proportion(%) | money | Provisionratio(%) | ||
| Singleprovisionforbaddebts | 10,084,109.60 | 56.78 | 10,084,109.60 | 100.00 | |
Types
| Types | Beginningbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| money | Proportion(%) | money | Provisionratio(%) | ||
| Provisionforbaddebtsbyportfolio | 7,675,136.43 | 43.22 | 474,997.52 | 6.19 | 7,200,138.91 |
| Total | 17,759,246.03 | 100.00 | 10,559,107.12 | 59.46 | 7,200,138.91 |
2)Importantaccountsreceivablewithsingleprovisionforbaddebts
| Companyname | Beginningbalance | Closingbalance | ||||
| Bookbalance | Baddebtprovision | Bookbalance | Baddebtprovision | Provisionratio(%) | Basisofprovision | |
| Longtermuncollectedhousesales | 10,084,109.60 | 10,084,109.60 | 10,069,296.06 | 10,069,296.06 | 100.00 | Notexpectedtoberecovered |
| Subtotal | 10,084,109.60 | 10,084,109.60 | 10,069,296.06 | 10,069,296.06 | 100.00 | |
3)Accountsreceivablewithportfolioprovisionforbaddebts
| Projects | Closingbalance | ||
| Bookbalance | Baddebtprovision | Provisionratio(%) | |
| Portfolioofrealestatesalesreceivables | 5,098,476.59 | 254,923.83 | 5.00 |
| Portfolioofrelatedpartieswithinthescopeofreceivablesconsolidation | |||
| Subtotal | 5,098,476.59 | 254,923.83 | 5.00 |
(3)Changesinbaddebtreserves
| Projects | Beginningbalance | Currentchangeamount | Closingbalance | |||
| Provision | Withdrawalorreversal | Writeoff | other | |||
| Singleprovisionforbaddebts | 10,084,109.60 | 110,856.38 | 9,973,253.22 | |||
| Provisionforbaddebtsbyportfolio | 474,997.52 | 124,030.85 | 350,966.67 | |||
| Total | 10,559,107.12 | 234,887.23 | 10,324,219.89 | |||
(4)Top5accountsreceivableandcontractassets
| Companyname | Bookbalanceattheendoftheperiod | Proportioninthetotalbalanceofaccountsreceivableandcontractassetsattheendoftheperiod(%) | Provisionforbaddebtsofaccountsreceivableandprovisionforimpairmentofcontractassets | ||
| Accountsreceivable | Contractassets | Subtotal | |||
| ShenzhenHuatangfamouswineCityInvestmentCo., | 3,080,162.00 | 3,080,162.00 | 20.31 | 154,008.10 | |
Companyname
| Companyname | Bookbalanceattheendoftheperiod | Proportioninthetotalbalanceofaccountsreceivableandcontractassetsattheendoftheperiod(%) | Provisionforbaddebtsofaccountsreceivableandprovisionforimpairmentofcontractassets | ||
| Accountsreceivable | Contractassets | Subtotal | |||
| Ltd | |||||
| DaxingautopartsCo.,Ltd | 2,052,228.46 | 2,052,228.46 | 13.53 | 2,052,228.46 | |
| ShenzhenLuohuhospitalgroup | 1,240,986.00 | 1,240,986.00 | 8.18 | 62,049.30 | |
| ShenzhenXinfengRealEstateConsultingCo.,Ltd | 1,212,232.73 | 1,212,232.73 | 7.99 | 1,212,232.73 | |
| WangWeidong | 1,200,000.00 | 1,200,000.00 | 7.91 | 1,200,000.00 | |
| Subtotal | 8,785,609.19 | 8,785,609.19 | 57.92 | 4,680,518.59 | |
2.Otherreceivables
(1)Details
| Projects | Closingbalance | Beginningbalance |
| Dividendsreceivable | 24,222,722.88 | 29,222,722.88 |
| Otherreceivables | 1,856,205,185.25 | 1,722,328,667.65 |
| Total | 1,880,427,908.13 | 1,751,551,390.53 |
(2)Dividendsreceivable
1)Details
| Projects | Closingbalance | Beginningbalance |
| ShenzhenshenfanggroupLonggangDevelopmentCo.,Ltd | 24,222,722.88 | 29,222,722.88 |
| Subtotal | 24,222,722.88 | 29,222,722.88 |
2)Importantdividendsreceivablewithanaccountageofmorethan1year
| Projects | Closingbalance | Aging | Reasonsforuncollection | Whetherthereisimpairmentanditsjudgmentbasis |
| ShenzhenshenfanggroupLonggangDevelopmentCo.,Ltd | 24,222,722.88 | 3-4years | Deferredpayment | no |
| Subtotal | 24,222,722.88 |
(3)Otherreceivables
1)Natureandclassificationofpayments
| Natureofpayment | Closingbalance | Beginningbalance |
Natureofpayment
| Natureofpayment | Closingbalance | Beginningbalance |
| Portfolioofreceivablesfromrelatedparties | 2,633,214,641.39 | 2,403,869,206.91 |
| Portfolioofreceivablesfromgovernmentdepartments | 165,460.00 | 165,460.00 |
| Employeereserveportfolioreceivable | 93,900.00 | |
| Collectionandpaymentportfolioreceivable | 500,018.15 | 1,002,722.31 |
| Otherreceivablesportfolio | 144,601,238.67 | 142,474,366.82 |
| Subtotalbookbalance | 2,778,481,358.21 | 2,547,605,656.04 |
| Less:baddebtprovision | 922,276,172.96 | 825,276,988.39 |
| Subtotalbookvalue | 1,856,205,185.25 | 1,722,328,667.65 |
2)Aging
| Aging | Closingbalance | Beginningbalance |
| Within1year | 258,963,768.91 | 452,103,220.23 |
| 1-2years | 424,416,517.52 | 6,102,884.22 |
| 2-3years | 6,100,266.94 | 642,158.28 |
| 3-4years | 243,411.53 | 456,845,625.71 |
| 4-5years | 456,845,625.71 | 104,875,297.41 |
| Morethan5years | 1,631,911,767.60 | 1,527,036,470.19 |
| Subtotalbookbalance | 2,778,481,358.21 | 2,547,605,656.04 |
| Less:baddebtprovision | 922,276,172.96 | 825,276,988.39 |
| Subtotalbookvalue | 1,856,205,185.25 | 1,722,328,667.65 |
3)Provisionforbaddebts
①Categorybreakdown
| Types | Closingbalance | ||||
| Bookbalance | Baddebtprovision | bookvalue | |||
| money | Proportion(%) | money | ProvisionProportion(%) | ||
| Singleprovisionforbaddebts | 1,662,432,598.59 | 59.83 | 922,101,083.97 | 55.47 | 740,331,514.62 |
| Provisionforbaddebtsbyportfolio | 1,116,048,759.62 | 40.17 | 175,088.99 | 0.02 | 1,115,873,670.63 |
| Subtotal | 2,778,481,358.21 | 100.00 | 922,276,172.96 | 33.19 | 1,856,205,185.25 |
(Continued)
| Types | Beginningbalance | ||
| Bookbalance | Baddebtprovision | bookvalue | |
money
| money | Proportion(%) | money | ProvisionProportion(%) | ||
| Singleprovisionforbaddebts | 825,174,418.56 | 32.39 | 825,174,418.56 | 100.00 | |
| Provisionforbaddebtsbyportfolio | 1,722,431,237.48 | 67.61 | 102,569.83 | 0.01 | 1,722,328,667.65 |
| Subtotal | 2,547,605,656.04 | 100.00 | 825,276,988.39 | 32.39 | 1,722,328,667.65 |
②Otherreceivableswithportfolioprovisionforbaddebts
| Portfolioname | Closingbalance | ||
| Bookbalance | Baddebtprovision | Provisionratio(%) | |
| Portfolioofreceivablesfromrelatedparties | 1,111,796,074.26 | ||
| Portfolioofreceivablesfromgovernmentdepartments | 165,460.00 | ||
| Collectionandpaymentportfolioreceivable | 500,018.15 | 25,000.91 | 5.00 |
| Otherreceivablesportfolio | 3,587,207.21 | 150,088.08 | 4.18 |
| Subtotal | 1,116,048,759.62 | 175,088.99 | 0.02 |
4)Changesinbaddebtreserves
| Projects | Stage1. | Stage2. | Stage3. | Subtotal |
| Next12monthsExpectedcreditloss | Expectedcreditlossforthewholeduration(nocreditimpairment) | Expectedcreditlossforthewholeduration(creditimpairmenthasoccurred) | ||
| Beginningbalance | 102,289.83 | 825,174,698.56 | 825,276,988.39 | |
| Beginningbalanceincurrentperiod | —— | —— | —— | |
| --Movetophase2 | ||||
| --Movetophase3 | ||||
| --Backtophase2 | ||||
| --Backtophase1 | ||||
| Currentprovision | 19,877.93 | 52,921.23 | 72,799.16 | |
| Recoveredorreversedinthecurrentperiod | ||||
| Currentwriteoff | ||||
| Otherchanges | 96,926,385.41 | 96,926,385.41 |
5)Top5otherreceivables
Companyname
| Companyname | Natureofpayment | Bookbalanceattheendoftheperiod | Aging | Proportioninbalanceofotherreceivables(%) | Baddebtprovisionattheendoftheperiod |
| Jianbang | Currentaccountofsubsidiary | 843,296,961.67 | Within1year,1-2years,2-3yearsandmorethan5years | thirtypointthreefive | 102965447.05 |
| ShantouHuafengRealEstateDevelopmentCo.,Ltd | Currentaccountofsubsidiary | 734,160,642.87 | 1-2years,morethan5years | 30.35 | 102,965,447.05 |
| XinfengEnterpriseCo.,Ltd | Currentaccountofsubsidiary | 535,292,823.86 | 1-2years,morethan5years | 26.42 | |
| ShenzhenshenfangChuanqiRealEstateDevelopmentCo.,Ltd | Currentaccountofsubsidiary | 262,695,711.25 | Within1year,1-2yearsandmorethan5years | 19.26 | 535,292,823.86 |
| Greatwallproperties | Currentaccountofsubsidiary | 104,182,848.13 | Morethan5years | 9.45 | |
| Subtotal | 2,479,628,987.78 | 3.75 | 104,182,848.13 |
3.Long-termequityinvestments
(1)Details
| Projects | Closingbalance | Beginningbalance | ||||
| Bookbalance | Provisionforimpairment | bookvalue | Bookbalance | Provisionforimpairment | bookvalue | |
| Investmentsinsubsidiaries | 1,265,520,833.00 | 133,339,271.15 | 1,132,181,561.85 | 1,715,520,833.00 | 554,754,168.86 | 1,160,766,664.14 |
Closingbalance
| Closingbalance | 122,167.76 | 52,921.23 | 922,101,083.97 | 922,276,172.96 |
| Provisionratioforbaddebtreservesattheendoftheperiod(%) | 0.05 | 0.41 | 55.47 | 32.48 |
Investmentinassociatesandjointventures
| Investmentinassociatesandjointventures | 11,977,845.58 | 11,977,845.58 | 11,977,845.58 | 11,977,845.58 | ||
| Total | 1,277,498,678.58 | 145,317,116.73 | 1,132,181,561.85 | 1,727,498,678.58 | 566,732,014.44 | 1,160,766,664.14 |
(2)Investmentsinsubsidiaries
| Investee | Beginningbalance | Increaseanddecreaseinthecurrentperiod | Closingbalance | |||||
| Bookvaluevalue | Impairmentready | AddInvestment | reduceInvestment | Provisionforimpairment | other | Bookvaluevalue | Impairmentready | |
| ShenzhenHaiyanHotelCo.,Ltd | 20,605,047.50 | 20,605,047.50 | ||||||
| ShenzhenShenfangInvestmentCo.,Ltd | 9,000,000.00 | 9,000,000.00 | ||||||
| XinfengEnterpriseCo.,Ltd | 556,500.00 | 556,500.00 | ||||||
| XinfengRealEstateCo.,Ltd | 22,717,697.73 | 22,717,697.73 | ||||||
| ShenzhenZhentongEngineeringCo.,Ltd | 11,332,321.45 | 11,332,321.45 | ||||||
| Greatwallproperties | 1,435,802.00 | 1,435,802.00 | ||||||
| ShenzhenshenfangbondedtradeCo.,Ltd | 4,750,000.00 | 4,750,000.00 | ||||||
| ShenzhenhuazhanConstructionSupervisionCo.,Ltd | 6,000,000.00 | 6,000,000.00 | ||||||
| ShenzhenLianhuaEnterpriseCo.,Ltd | 13,458,217.05 | 13,458,217.05 | ||||||
| ShenzhenshenfanggroupLonggangDevelopmentCo.,Ltd | 30,850,000.00 | 30,850,000.00 | ||||||
| BeijingXinfengrealestatedevelopmentandOperationCo.,Ltd | 64,183,888.90 | 64,183,888.90 | ||||||
| ShantouHuafengRealEstateDevelopmentCo.,Ltd | 16,467,021.02 | 16,467,021.02 | ||||||
| BailiCo.,Ltd | 201,100.00 | 201,100.00 | ||||||
| BurktonAustralia | 906,630.00 | 906,630.00 | ||||||
Investee
| Investee | Beginningbalance | Increaseanddecreaseinthecurrentperiod | Closingbalance | |||||
| Bookvaluevalue | Impairmentready | AddInvestment | reduceInvestment | Provisionforimpairment | other | Bookvaluevalue | Impairmentready | |
| ShenzhenshenfangDepartmentStoreCo.,Ltd | 9,500,000.00 | 9,500,000.00 | ||||||
| ShantouXinfengtower | 58,547,652.25 | 58,547,652.25 | ||||||
| Jianbang | 28,585,102.29 | 421,414,897.71 | 28,585,102.29 | 450,000,000.00 | ||||
| ShenzhenshenfangChuanqiRealEstateDevelopmentCo.,Ltd | 995,000,000.00 | 995,000,000.00 | ||||||
| HualinCo.,Ltd | 8,955.10 | 8,955.10 | ||||||
| Subtotal | 1,160,766,664.14 | 554,754,168.86 | 28,585,102.29 | 450,000,000.00 | 1,132,181,561.85 | 133,339,271.15 | ||
(3)Investmentinassociatesandjointventures
| Investee | Beginningbalance | Increaseanddecreaseinthecurrentperiod | ||||
| bookvalue | Provisionforimpairment | Additionalinvestments | Reduceinvestment | Investmentgainsandlossesrecognizedundertheequitymethod | OthercomprehensiveEarningsadjustment | |
| Jointventure | ||||||
| FengkaiXinghuaHotel | 9,455,465.38 | |||||
| Subtotal | 9,455,465.38 | |||||
| Associates | ||||||
| ShenzhenronghuaElectromechanicalEngineeringCo.,Ltd | 1,076,954.64 | |||||
| ShenzhenRunhuaAutoTradingCompany | 1,445,425.56 | |||||
| Subtotal | 2,522,380.20 | |||||
| Total | 11,977,845.58 | |||||
(Continued)
| Investee | Increaseanddecreaseinthecurrentperiod | Closingbalance |
Otherequitychanges
| Otherequitychanges | Declarationofcashdividendsorprofits | Provisionforimpairment | other | bookvalue | Provisionforimpairment | |
| Jointventure | ||||||
| FengkaiXinghuaHotel | 9,455,465.38 | |||||
| Subtotal | 9,455,465.38 | |||||
| Associates | ||||||
| ShenzhenronghuaElectromechanicalEngineeringCo.,Ltd | 1,076,954.64 | |||||
| ShenzhenRunhuaAutoTradingCompany | 1,445,425.56 | |||||
| Subtotal | 2,522,380.20 | |||||
| Total | 11,977,845.58 |
(4)Impairmenttestoflong-termequityinvestment
1)Therecoverableamountisdeterminedatthenetamountoffairvalueminusdisposalexpenses
| Projects | bookvalue | Recoverableamount | Provisionforimpairmentinthecurrentperiod |
| Jianbang | 28,585,102.29 | 28,585,102.29 | |
| Subtotal | 28,585,102.29 | 28,585,102.29 |
(Continued)
| Projects | Determinationoffairvalueanddisposalexpenses | Keyparametersandtheirdeterminationbasis |
| Jianbang | Thefairvalueisdeterminedbytheassetbasedmethod,andtherelevantdisposalexpensesaredeterminedbytheestimateddisposalexpenserate | Estimatedsellingprice,salesvolume,productioncostandotherrelatedexpensesoftheproduct |
| Subtotal |
2)Otherinstructions
Attheendofthereportingperiod,thecompanymadeanprovisionimpairmenttestonitsinvestmenttoJianbangcompanyaccordingtoitsnetrecoverableamount,asJianbangcompanywasintobankruptcyinNovemberof2025.
(2)Notestoitemsintheprofitstatementoftheparentcompany
1.Operatingincome/operatingcost
(1)Details
| Projects | Currentperiod | Sameperiodlastyear | ||
| income | cost | income | cost | |
Projects
| Projects | Currentperiod | Sameperiodlastyear | ||
| income | cost | income | cost | |
| Mainbusiness | 55,192,364.38 | 32,158,574.37 | 66,692,989.08 | 35,527,944.94 |
| Otherbusiness | 226,373.11 | 225,325.47 | 55,199.50 | |
| Total | 55,418,737.49 | 32,383,899.84 | 66,748,188.58 | 35,527,944.94 |
| Amongthem:revenuefromcontractswithcustomers | 5,371,428.57 | 161,228.70 | 8,980,139.71 | 1,396,009.16 |
(2)Revenuebreakdown
1)Revenuefromcontractswithcustomersisbrokendownbytypeofgoodsorservices
| Projects | Currentperiod | Sameperiodlastyear | ||
| income | cost | income | cost | |
| realestate | 5,371,428.57 | 161,228.70 | 8,980,139.71 | 1,396,009.16 |
| Subtotal | 5,371,428.57 | 161,228.70 | 8,980,139.71 | 1,396,009.16 |
2)Revenuefromcontractswithcustomersisbrokendownbyregionofoperation
| Projects | Currentperiod | Sameperiodlastyear | ||
| income | cost | income | cost | |
| GuangdongProvince | 5,371,428.57 | 161,228.70 | 8,980,139.71 | 1,396,009.16 |
| Subtotal | 5,371,428.57 | 161,228.70 | 8,980,139.71 | 1,396,009.16 |
3)Revenuefromcontractswithcustomersisbrokendownbythetimegoodsorservicesaretransferred
| Projects | Currentperiod | Sameperiodlastyear |
| Revenuerecognizedatacertainpoint | 5,371,428.57 | 8,980,139.71 |
| Subtotal | 5,371,428.57 | 8,980,139.71 |
(3)Informationonperformanceobligations
| Projects | Timeforperformance | Importantpaymentterms | Thenatureofthegoodsthecompanyundertakestotransfer | Isitthemainresponsibleperson | Paymentsassumedbythecompanythatareexpectedtoberefundedtocustomers | Typesofqualityassuranceprovidedbythecompanyandrelatedobligations |
| Sellinggoods | Whengoodsaredelivered | Afterthecontractissigned,thecontractpriceshallbecollectedinadvance | Commercialhousing | yes | nothing | Qualityassurance |
| Provisionofservices | Whenservicesareprovided | Whenthegeneralserviceiscompleted,itshallbechargedaccordingto | Leasingservices | yes | nothing | nothing |
Projects
| Projects | Timeforperformance | Importantpaymentterms | Thenatureofthegoodsthecompanyundertakestotransfer | Isitthemainresponsibleperson | Paymentsassumedbythecompanythatareexpectedtoberefundedtocustomers | Typesofqualityassuranceprovidedbythecompanyandrelatedobligations |
| thecontract |
(4)Therevenuerecognizedinthecurrentperiodincludedinthebookvalueofcontractliabilitiesatthebeginningoftheperiodis6857.14yuan.
2.Investmentincome
| Projects | Currentperiod | Sameperiodlastyear |
| Investmentincomefromdisposaloflong-termequityinvestment | 136,518.90 | 568,863.59 |
| Dividendincomefrominvestmentinotherequityinstrumentsduringtheholdingperiod | 778,495.00 | 777,600.00 |
| Total | 915,013.90 | 1,346,463.59 |
15、Othersupplementaryinformation
(1)Nonrecurringgainsandlosses
1.Detailedstatementofnonrecurringgainsandlosses
| Projects | money | explain |
| Gainsandlossesondisposalofnoncurrentassets,includingthewriteoffpartoftheprovisionforassetimpairment | -151,762,085.94 | |
| Governmentsubsidiesincludedinthecurrentprofitandloss,exceptforgovernmentsubsidiescloselyrelatedtothenormalbusinessofthecompany,inlinewithnationalpoliciesandregulations,enjoyedinaccordancewithdeterminedstandards,andhavingasustainedimpactonthecompany'sprofitandloss | ||
| Inadditiontotheeffectivehedgingbusinessrelatedtothenormalbusinessofthecompany,thegainsandlossesfromchangesinfairvaluearisingfromtheholdingoffinancialassetsandfinancialliabilitiesbynon-financialenterprisesandthegainsandlossesarisingfromthedisposaloffinancialassetsandfinancialliabilities | 16,621,332.22 | |
| Capitaloccupancyfeeschargedtonon-financialenterprisesincludedincurrentprofitsandlosses | ||
| Gainsandlossesfromentrustingotherstoinvestormanageassets | ||
| Gainsandlossesfromentrustedloans | ||
| Lossofassetsduetoforcemajeure,suchasnaturaldisasters | ||
| Reversalofprovisionforimpairmentofreceivablessubjecttoseparateimpairmenttest | ||
| Theinvestmentcostofsubsidiaries,associatesandjointventuresobtainedbytheenterpriseislessthantheincomefromthefairvalueoftheidentifiablenetassetsoftheinvestedentityatthetimeofobtainingtheinvestment | ||
| Currentnetprofitandlossofsubsidiariesarisingfrombusinesscombinationunderthesamecontrolfromthebeginningoftheperiodtothemergerdate |
Gainsandlossesonnonmonetaryassetexchange
| Gainsandlossesonnonmonetaryassetexchange | |
| Gainsandlossesondebtrestructuring | |
| One-timeexpensesincurredbytheenterprisebecausetherelevantbusinessactivitiesarenolongersustainable,suchasexpensesforresettlingemployees,etc | |
| One-timeimpactoncurrentprofitandlossduetotheadjustmentoftax,accountingandotherlawsandregulations | |
| Sharebasedpaymentexpensesconfirmedatonetimeduetocancellationandmodificationofequityincentiveplan | |
| Forcashsettledsharebasedpayments,gainsandlossesarisingfromchangesinthefairvalueofemployeesalariespayableafterthevestingdate | |
| Gainsandlossesarisingfromchangesinthefairvalueofinvestmentrealestatemeasuredsubsequentlyusingthefairvaluemodel | |
| Gainsfromtransactionswithsignificantlyunfairtransactionprices | |
| Gainsandlossesarisingfromcontingenciesunrelatedtothenormalbusinessoperationofthecompany | |
| Custodyfeeincomefromentrustedoperation | |
| Othernonoperatingincomeandexpensesotherthantheaboveitems | 940,511.89 |
| Otherprofitandlossitemsthatmeetthedefinitionofnonrecurringprofitandloss | |
| Subtotal | -134,200,241.83 |
| Less:impactofenterpriseincometax(thedecreaseofincometaxisexpressedby"-") | 210,384.02 |
| Impactonminorityshareholders'equity(aftertax) | -13,705.11 |
| Netnonrecurringgainsandlossesattributabletoownersoftheparentcompany | -134,396,920.74 |
2.Accordingtothedefinitionsandprinciples,thenonrecurringgainsandlosseslistedintheexplanatoryannouncementoninformationdisclosureofcompaniesofferingsecuritiestothepublicNo.1-nonrecurringgainsandlosses(revisedin2023)aredefinedasrecurringgainsandlosses
| Projects | money | reason |
| Refundofhandlingfeeforwithholdingindividualincometax | 31,652.46 | Continuousoccurrenceineachyear,notaccidental,isrecognizedasrecurringgainsandlosses |
(2)Returnonequityandearningspershare
1.Details
| Profitduringthereportingperiod | WeightedaveragenetassetsYield(%) | Earningspershare(yuan/share) | |
| Basicearningspershare | Dilutedearningspershare | ||
| Netprofitattributabletoordinaryshareholdersofthecompany | 2.81 | 0.0988 | 0.0988 |
| Netprofitattributabletoordinaryshareholdersofthecompanyafterdeductingnonrecurringgainsandlosses | 6.58 | 0.2317 | 0.2317 |
2.Calculationprocessofweightedaveragereturnonnetassets
| Projects | Serialnumber | Currentperiod |
Projects
| Projects | Serialnumber | Currentperiod | |
| Netprofitattributabletoordinaryshareholdersofthecompany | A | 99,956,003.75 | |
| Nonrecurringgainsandlosses | B | -134,396,920.74 | |
| Netprofitattributabletoordinaryshareholdersofthecompanyafterdeductingnonrecurringgainsandlosses | C=A-B | 234,352,924.49 | |
| Netassetsatthebeginningoftheperiodattributabletoordinaryshareholdersofthecompany | D | 3,512,112,493.42 | |
| Newnetassetsattributabletoordinaryshareholdersofthecompanysuchasissuanceofnewsharesordebttoequityswap | E | ||
| Cumulativemonthsfromthenextmonthofnewnetassetstotheendofthereportingperiod | F | ||
| Netassetsattributabletoordinaryshareholdersofthecompanyreducedbyrepurchaseorcashdividend | G | ||
| Cumulativemonthsfromthenextmonthofnetassetsreductiontotheendofthereportingperiod | H | ||
| other | other | I | 254,699.21 |
| Cumulativemonthsfromthenextmonthofincreaseordecreaseinnetassetstotheendofthereportingperiod | J | 6 | |
| Monthsduringthereportingperiod | K | 12 | |
| Weightedaveragenetassets | L=D+A/2+exf/K-GxH/K+IxJ/K | 3,562,217,844.90 | |
| Weightedaveragereturnonequity | M=A/L | 2.81% | |
| Weightedaveragereturnonnetassetsafterdeductingnonrecurringgainsandlosses | N=C/L | 6.58% | |
3.Calculationprocessofbasicearningspershareanddilutedearningspershare
(1)Calculationprocessofbasicearningspershare
| Projects | Serialnumber | Currentperiod |
| Netprofitattributabletoordinaryshareholdersofthecompany | A | 99,956,003.75 |
| Nonrecurringgainsandlosses | B | -134,396,920.74 |
| Netprofitattributabletoordinaryshareholdersofthecompanyafterdeductingnonrecurringgainsandlosses | C=A-B | 234,352,924.49 |
| Totalnumberofsharesatthebeginningoftheperiod | D | 1,011,660,000.00 |
| Increaseinthenumberofsharesduetotheconversionofprovidentfundintosharecapitalorstockdividenddistribution | E | |
| Issuanceofnewsharesordebttoequityswaptoincreasethenumberofshares | F | |
| Cumulativemonthsfromthenextmonthaftertheincreaseofsharestotheendofthereportingperiod | G | |
| Decreaseinthenumberofsharesduetorepurchase | H | |
| Cumulativemonthsfromthenextmonthafterthereductionofsharestotheendofthereportingperiod | I | |
| Numberofsharewithdrawalsduringthereportingperiod | J | |
| Monthsduringthereportingperiod | K | 12 |
Projects
| Projects | Serialnumber | Currentperiod |
| Weightedaveragenumberofordinarysharesoutstanding | L=D+e+FXG/K-HxI/K-J | 1,011,660,000.00 |
| Basicearningspershare | M=A/L | 0.0988 |
| Basicearningspershareafterdeductingnonrecurringgainsandlosses | N=C/L | 0.2317 |
(2)CalculationprocessofdilutedearningspershareThecalculationprocessofdilutedearningspershareisthesameasthatofbasicearningspershare.
