()
Beijing Dahua International Certified Public Accountants (Limited Liability Partnership)
[2024]00000631
20231120231231
1-2
1-2
5-6
7-8
11-12
1-127
31519A [100071]86 (10) 6827 8880 86 (10) 6823 8100
[2024] 00000631
()202312312023
20231231
31,464.30
20,962.99
[2024] 00000631
()
2023
2023
()
2008926
(2012)8995,050.001
6.50
202,000,000.002012891310000630723959H
2016422[2016]920
239,114,597
1.0014.66/3,505,419,992.02239,114,597.003,198,176,385.17
441,114,597.002018121324,582,195.00416,532,402.0020214 21 14,088,908.00402,443,494.002021721202315
20231231402,443,494.00
7102571025
()
2023
()
()
2024429
()
152023
() 12
()
2023
()
()
111231
()
()
()
2,000
2%10%5%
()
2023
2023
()
2023
2023
A.B.C.D.
2023
()
2023
()
()
()
2023
()
()
()
2023
2023
2023
2023
2023
2023
//
2023
2023
()
6.
2023
()
6.
()
()
6.
2023
()
2023
()
()
6.
()
2023
()
2023
2023
2023
2023
()
% %
20-40
2.375-4.75
()
2023
% %3-5
19-31.67
9.5
5-20
4.75-19
8-20
4.75-11.875
20-40
2.375-4.75
2023
()
()
2023
()
1.2.
3.4.
2023
()
2023
()
2023
()
()
()
2023
2023
()
()
1.2.3.
4.
5.
2023
()
2023
()
(1)(2)(3)
/
2023
Internet Data CenterIDC
2023
2023
()1.
2.
3.
4.
2023
()
31./
45./51.
2023
()
()
2023
()
1.
2.
3.
2023
4.
2023
5.
()
2023
()
2023
:
2023
()
()
2023
()
202411202317
2023102517202321
1717
2024112024111717
()
1%3%6%9%13%
1%5%7%
3%
2%
8.25%15%16.5%17%20%25%
70%
1.2%
12%
25%
20%
25%
25%
20%
20%
2023
17%
20%
25%
LON-YER CO.,LTD 16.50%
Alfar Resources Co.,Limited.
8.25%
16.50%
15%
25%
20%
25%
25%
25%
25%
20%
25%
20%
()
17%2 Alfar Resources Co.,Limited.
2,000,0008.25%
2,000,00016.5%Alfar Resources Co.,Limited.2015
2023120231920231120271231
3%1%3%
1%
20231220231120271231
2023
25%20%20271231
202214
202221
20237
202311100%202311200%
202311100%720222022202415%
2023120231120231231
5%
20235%
()
2023123120231120221231
644,399,856.30
662,001,216.39
457,095,050.46
244,961,223.15
| 6,316,719.14 |
2023
1,107,811,625.90
906,962,439.54
236,531,767.21
135,559,958.86
20231231
257,093,329.00
50,000,000.00
200,000,000.00
94,860,000.00
| 6,316,719.14 |
463,410,048.14
144,860,000.00
60,088,820.07
108,684,136.30
60,088,820.07
108,684,136.30
60,088,820.07
108,684,136.30
461,312,164.54
763,525,461.48
6,357,646.36
75,344,429.53
343,483.89
11,862,552.00
20,679,458.85
178,462,166.39
178,462,166.39
8,306,348.20
646,475,461.18
1,058,180,416.45
2023
165,862,045.87
163,731,650.69
480,613,415.31
894,448,765.76
%
%
178,462,166.39
27.61
165,788,164.89
92.90
12,674,001.50
468,013,294.79
72.39
73,880.98
0.02
467,939,413.81
468,013,294.79
72.39
73,880.98
0.02
467,939,413.81
646,475,461.18
100.00
165,862,045.87
25.66
480,613,415.31
%
%
186,768,514.59
17.65
161,588,356.89
86.52
25,180,157.70
871,411,901.86
82.35
2,143,293.80
0.25
869,268,608.06
871,411,901.86
82.35
2,143,293.80
0.25
869,268,608.06
1,058,180,416.45
100.00
163,731,650.69
15.47
894,448,765.76
%
178,462,166.39
165,788,164.89
| 92.90 |
178,462,166.39
165,788,164.89
| 92.90 |
2023
%
461,312,164.54
6,357,646.36
63,576.46
343,483.89
10,304.52
468,013,294.79
73,880.98
161,588,356.89
12,506,156.20
8,306,348.20
165,788,164.89
2,143,293.80
71,366.98
2,140,779.80
73,880.98
2,143,293.80
71,366.98
2,140,779.80
73,880.98
163,731,650.69
12,577,523.18
2,140,779.80
8,306,348.20
165,862,045.87
8,306,348.20
| 8,306,348.20 |
| 8,306,348.20 |
8,306,348.20
2023
(%)
| 314,642,951.72 | 314,642,951.72 | 48.67 |
| 178,462,166.39 | 178,462,166.39 | 27.61 | 165,788,164.89 |
| 90,159,848.15 | 90,159,848.15 | 13.95 | 24,774.12 |
| 19,684,872.66 | 19,684,872.66 | 3.04 |
| 17,982,039.60 | 17,982,039.60 | 2.78 | 49,106.86 |
620,93
| 1,878.52 | 620,931,878.52 | 96.05 |
165,862,045.87
(%) (%)
472,025,741.29
100.00
355,269,464.51
99.96
9,020.42
0.00
149,316.65
0.04
1,919.30
0.00
472,036,681.01
100.00
355,418,781.16
100.00
2023
(%)
119,922,461.78
25.41
98,761,289.20
20.92
89,707,421.13
19.00
81,500,000.00
17.27
40,531,173.60
8.59
430,422,345.71
91.19
8,606,325.24
19,970,962.75
8,606,325.24
19,970,962.75
8,606,325.24
10,345,666.91
2023
22,500,000.00
20,500,000.00
50,326,150.65
105,326,150.65
79,432,475.89
138,171,817.56
70,826,150.65
118,200,854.81
8,606,325.24
19,970,962.75
/3,658,817.33
4,733,379.18
70,826,150.65
127,826,150.65
4,947,507.91
5,612,287.73
79,432,475.89
138,171,817.56
70,826,150.65
118,200,854.81
8,606,325.24
19,970,962.75
8,606,325.24
8,606,325.24
| 10,345,666.91 | 10,345,666.91 |
| 70,826,150.65 | 70,826,150.65 | 127,826,150.65 |
118,
| 200,854.81 | 9,625,295.84 |
79,432,475.89
| 70,826,150.65 |
8,606,325.24
| 138,171,817.56 | 118,200,854.81 | 19,970,962.75 |
%
%
70,826,150.65
89.17
70,826,150.65
100.00
8,606,325.24
10.83
8,606,325.24
947,507.91
1.19
947,507.91
7,658,817.33
9.64
7,658,817.33
2023
%
%
79,432,475.89
100.00
70,826,150.65
89.38
8,606,325.24
%
%
127,826,150.65
92.51
118,200,854.81
92.47
9,625,295.84
10,345,666.91
7.49
10,345,666.91
812,287.73
0.60
812,287.73
9,533,379.18
6.89
9,533,379.18
138,171,817.56
100.00
118,200,854.81
85.55
19,970,962.75
%
50,326,150.65
50,326,150.65
100.00
20,500,000.00
20,500,000.00
100.00
70,826,150.65
70,826,150.65
100.00
%
947,507.91
2023
%
947,507.91
%
7,658,817.33
7,658,817.33
()
()
118,200,854.81
118,200,854.81
7,625,295.84
7,625,295.84
55,000,000.00
55,000,000.00
70,826,150.65
70,826,150.65
55,000,000.00
2023
55,000,000.00
(%)
50,326,150.65
3-5
63.36
50,326,150.65
20,500,000.00
2-3
25.81
20,500,000.00
4,189,948.58
5.27
1,000,000.00
1.26
600,000.00
0.76
/ 76,616,099.23
/ 96.46
70,826,150.65
2023
/
/
43,575.84
43,575.84
43,575.84
43,575.84
580,889,641.67
3,656,110.51
577,233,531.16
200,393,769.31
8,384,195.89
192,009,573.42
45,045,424.78
45,045,424.78
15,378,034.72
15,378,034.72
68,449.08
68,449.08
625,978,642.29
3,656,110.51
622,322,531.78
215,883,828.95
8,384,195.89
207,499,633.06
8,384,195.89
4,728,085.38
3,656,110.51
8,384,195.89
4,728,085.38
3,656,110.51
1.
75,434,517.22
29,228,587.41
3,655,253.45
7,352,657.68
2023
79,089,770.67
36,581,245.09
92,827,256.00
92,827,256.00
92,827,256.00
92,827,256.00
.
| 12,359,999.97 | 12,359,999.97 |
\\
| 12,359,999.97 | 12,359,999.97 |
| 12,359,999.97 | 12,359,999.97 |
.
| 4,109,356.44 | 4,109,356.44 |
| 342,446.37 | 342,446.37 |
\\
| 3,766,910.07 | 3,766,910.07 |
4,109,356.4
| 4 | 4,109,356.44 |
.
\\
2023
.
| 8,250,643.53 | 8,250,643.53 |
1,634,582,059.89
1,159,324,241.53
1,634,582,059.89
1,159,324,241.53
2023
2,025,218.14
2,025,218.14
9,451,670.09
121,611,571.54
9,451,670.09
121,611,571.54
| 9,451,670.09 | 9,451,670.09 |
-
1,728,900.98
1,728,900.98
-
109,670,752.89
109,670,752.89
2023
10,211,917.67
10,211,917.67
9,451,670.0
| 9 | 9,451,670.09 |
121,611,571.54
121,611,571.54
| 9,451,670.09 | 9,451,670.09 |
-
| 1,728,900.98 | 371,111,190.08 | 372,840,091.06 |
-
| 109,670,752.89 | 18,771,899.27 | 128,442,652.16 |
-
| 14,899,855.67 | 14,899,855.67 |
-35KV
| 24,513,574.62 | 24,513,574.62 |
10,211,
| 917.67 | 8,568,279.14 | 18,780,196.81 |
| 19,521,859.29 | 19,521,859.29 |
121,611
| ,571.54 | 466,838,328.16 | 578,998,229.61 | 9,451,670.09 |
()
(%)
(%)
(%)
15,2
| 57,696.00 |
70%
70%
-
| 385,000,000.00 |
92%
100%
| 2,938,737.53 | 2,938,737.53 |
4.6%
-
139,000,000.00
| 139,000,000.00 |
88%
100%
| 83,267.42 | 83,267.42 |
4.6%
-
17,000,000.00
| 17,000,000.00 |
72%
100%
| 119,883.36 |
119,883.
| 36 |
4.6%
2023
()
(%)
(%)
(%)
-35KV
| 29,000,000.00 |
54%
100%
| 76,615.89 | 76,615.89 |
4.6%
20,350,000.00
| 20,350,000.00 |
81%
100%
| 22,270,000.00 |
81%
100%
627,997,696.00
3,218,504.20
3,218,504.20
70%20242-
20239
3-
20221
202394-
202395-35KV35KV35KV10KV
20239
202312
2023
20237
.
3,271,984.39
2,550,489.24
5,822,473.63
17,437,211.21
8,238,528.60
25,675,739.81
17,437,211.21
8,238,528.60
25,675,739.81
| 1,394,544.09 | 1,394,544.09 |
| 1,394,544.09 |
1,394,544.09
19,314,651.
| 51 | 10,789,017.84 | 30,103,669.35 |
.
| 1,115,044.56 | 467,589.76 | 1,582,634.32 |
| 3,570,057.84 | 666,358.70 | 4,236,416.54 |
| 3,570,057.84 | 666,358.70 | 4,236,416.54 |
| 1,394,544.09 | 1,394,544.09 |
| 1,394,544.09 |
1,394,544.09
| 3,290,558.31 | 1,133,948.46 | 4,424,506.77 |
.
2023
.
| 16,024,093.20 |
9,
| 655,069.38 | 25,679,162.58 |
| 2,156,939.83 | 2,082,899.48 | 4,239,839.31 |
.
10,982,651.38
412,884,038.32
100,000.00
423,966,689.70
10,982,651.38
412,884,038.32
100,000.00
423,966,689.70
.
7,002,246.62
96,510,542.03
48,333.72
103,561,122.37
1,755,989.04
13,423,249.44
5,000.04
15,184,238.52
1,755,989.04
13,423,249.44
5,000.04
15,184,238.52
8,758,235.66
109,933,791.47
53,333.76
118,745,360.89
.
2023
.
2,224,415.72
302,950,246.85
46,666.24
305,221,328.81
3,980,404.76
316,373,496.29
51,666.28
320,405,567.33
195,164,246.20
| 195,164,246.20 | 195,164,246.20 |
| 611,823.52 | 611,823.52 |
| 119,913,648.58 | 119,913,648.58 |
| 15,595,071.81 | 15,595,071.81 |
| 331,284,790.11 | 331,284,790.11 |
116,269,049.47
116,269,049.47
2023
611,823.52
611,823.52
| 116,880,872.99 | 116,880,872.99 |
3.
()2024
202420282029
2024-20280%202215%10.49%
2024-2028
WACC
20242028
2029
0%
10.49%
132,206.897,889.52140,096.41
2023
153,281.002023
()2024284
2024-2027202811.49%
54,195.8411,991.3666,187.20
69,982.0020233 2018
2023
()2024266
20242034
20242025-20322033-2034
12.82%
4,052.411,559.51
70%100%2,227.876,280.28
6,621.002023
| 98,889.45 | 14,127.05 | 84,762.40 |
| 98,889.45 | 14,127.05 | 84,762.40 |
| 73,880.98 | 18,470.25 | 10,449,642.00 | 2,422,806.36 |
| 2,732,385.87 | 683,096.47 | |||
| 122,365.66 | 30,591.32 | 139,439.98 | 34,859.96 |
| 25,906,807.34 | 6,476,701.83 | 4,493,437.88 |
1,12
3,359.48
2023
| 3,218,797.64 | 680,219.50 | |||
| 29,321,851.62 | 7,205,982.90 | 17,814,905.73 | 4,264,122.27 |
157,
| 340,335.05 | 38,615,456.21 |
164,57
| 6,287.53 | 39,704,816.93 |
| 17,919,076.07 | 4,479,769.02 | 17,851,667.50 | 4,460,850.55 |
| 25,679,162.58 | 6,419,790.65 | 4,239,839.31 | 1,059,959.83 |
| 5,374,242.34 | 409,919.60 | |||
| 206,312,816.04 | 49,924,935.48 | 186,667,794.34 | 45,225,627.31 |
| 3,138,945.00 | 3,138,945.00 |
| 3,138,945.00 | 3,138,945.00 |
200,000,000.00
85,000,000.00
61,700,000.00
46,000,000.00
261,700,000.00
131,000,000.00
2023
| 4,013,800.00 | 4,013,800.00 |
| 4,013,800.00 | 4,013,800.00 |
| 4,013,800.00 |
4,013,800.00
314,000,000.00
283,300,000.00
314,000,000.00
283,300,000.00
149,111,514.68
123,598,742.83
107,881,049.03
40,333,159.24
256,992,563.71
163,931,902.07
2023
159,706,663.98
84,645,923.52
159,706,663.98
84,645,923.52
2,795,718.37
47,864,568.35
47,412,173.21
3,248,113.51
-534,397.93
4,521,341.82
4,939,173.42
116,566.33
3,330,116.30
52,385,910.17
52,351,346.63
3,364,679.84
| 2,194,596.05 |
42,040,435.79
41,05
| 7,564.53 |
3,177,467.31
| 354,952.17 | 354,952.17 |
| 503,536.32 | 2,624,927.34 | 3,057,817.46 | 70,646.20 |
| 494,759.78 | 2,529,825.15 | 2,955,351.65 | 69,233.28 |
| 8,776.54 | 61,744.19 | 69,107.81 | 1,412.92 |
33,358.00
| 33,358.00 |
| 97,586.00 | 2,452,314.80 | 2,549,900.80 |
| 125,000.00 | 125,000.00 |
| 266,938.25 | 266,938.25 |
| 2,795,718.37 |
47,864,568.35
| 47,412,173.21 |
3,248,113.51
2023
| 517,846.00 | 4,383,999.47 | 4,788,811.55 | 113,033.92 |
| 16,551.93 | 137,342.35 | 150,361.87 | 3,532.41 |
| 534,397.93 | 4,521,341.82 | 4,939,173.42 | 116,566.33 |
1,256,072.89
1,603,163.79
1,905,446.31
192,498.33
222,529.36
70,397.77
61,698.60
164,975.98
71,953.67
33,115.68
12,418.38
1,443,525.00
1,443,525.00
37,546.27
36,692.66
25,030.83
24,461.77
1,275,032.21
2,198,690.41
157,417.33
150,483.95
6,561,058.60
5,825,617.59
629,961.50
200,537.44
1,408,077.31
1,384,598.42
33,917,119.93
13,086,911.63
35,955,158.74
14,672,047.49
2023
629,961.50
200,537.44
629,961.50
200,537.44
1,408,077.31
| 1,384,598.42 |
\
1,408,077.31
1,38
| 4,598.42 |
| 697,067.65 | 3,105,250.73 |
| 7,508,396.28 | 9,981,660.90 |
| 25,711,656.00 |
| 33,917,119.93 | 13,086,911.63 |
5,000,000.00
1,000,000.00
4,648,851.91
1,274,518.59
9,648,851.91
2,274,518.59
2023
20,728,847.38
10,970,951.03
20,728,847.38
10,970,951.03
71,500,000.00
294,991,357.78
5,000,000.00
1,000,000.00
289,991,357.78
70,500,000.00
32,879,333.25
5,557,725.12
-6,972,525.91
-1,064,287.24
4,648,851.91
1,274,518.59
21,257,955.43
3,218,919.29
4,188,793.10
4,188,793.10
4,188,793.10
4,188,793.10
2023
| 250,000.00 | 250,000.00 |
| 250,000.00 |
+
| 402,443,494.00 | 402,443,494.00 |
| 3,251,906,552.65 | 3,251,906,552.65 |
| 15,571,184.94 |
14,831,269.41
30,402,454.35
3,267,477,73
| 7.59 |
14,831,269.41
3,282,309,007.00
11,593,697.33
/
250,000.00
250,000.00
250,000.00
250,000.00
2023
3,237,572.08
| 104,876,660.04 | 104,876,660.04 |
| 104,876,660.04 | 104,876,660.04 |
2023
199,697.88
199,697.88
199,697.88
199,697.88
40,916,553.79
5,920,326.18
46,836,879.97
40,916,553.79
5,920,326.18
46,836,879.97
-13,974,395.52
-45,065,102.23
+-
-6,620.64
-13,974,395.52
-45,071,722.87
65,952,868.33
32,409,170.16
5,920,326.18
1,311,842.81
2023
46,058,146.63
-13,974,395.52
3,121,492,929.68
2,957,947,994.12
9,981,607,942.15
9,798,318,394.06
2,037,034.83
10,652,792.50
2,547,910.42
10,821,357.23
3,123,529,964.51
2,968,600,786.62
9,984,155,852.57
9,809,139,751.29
() ()
IDC
2,765,017,504.76
2,765,017,504.76
355,601,638.45
355,601,638.45
2,910,821.30
2,910,821.30
2,767,928,326.06
355,601,638.45
3,123,529,964.51
() ()
IDC
5,998,166,619.54
3,634,524,696.22
9,632,691,315.76
348,042,839.92
348,042,839.92
3,421,696.89
3,421,696.89
6,001,588,316.43
3,634,524,696.22
348,042,839.92
9,984,155,852.57
167,911.86
436,287.11
84,335.72
209,716.07
56,223.80
139,810.71
5,566,258.40
4,518,744.93
2023
5,117,385.37
5,024,363.06
213,010.38
199,143.50
2,612.00
1,892.00
159,783.16
15,829.76
11,367,520.69
10,545,787.14
1,111,543.81
1,053,528.89
11,551,003.95
19,797,311.13
6,966,761.85
5,684,700.76
309,820.79
307,975.48
1,301,050.61
819,310.55
541,878.26
232,697.74
996,113.20
| 2,978,735.79 |
4,773,997.74
759,023.86
26,515,932.12
32,669,522.29
25,482,359.47
28,480,841.95
4,829,827.14
2,759,568.13
1,788,710.60
936,452.55
1,198,786.76
1,243,726.60
2,127,717.97
3,953,321.24
4,644,495.47
3,278,806.02
9,695,089.43
11,380,169.31
2,140,286.41
51,907,273.25
52,032,885.80
5,597,419.86
3,825,077.21
11,223,685.71
11,380,330.58
2023
279,275.95
111,424.95
338,261.81
17,438,643.33
15,316,832.74
22,666,647.51
9,115,533.87
13,623,451.08
8,042,775.16
4,707,263.70
9,397,323.87
3,635,952.69
3,253,127.90
17,386,412.82
13,723,210.48
1,834,858.35
3,467,521.58
877,472.63
29,766.18
2,712,330.98
3,497,287.76
/
| 1,780,325.00 | 3,435,989.50 |
| 14,200.00 | 40.17 |
| 29,091.91 |
| 38,333.35 |
2,000.00
| 2,400.00 |
| 1,834,858.35 | 3,467,521.58 |
/
-1,944.04
2,857,881.97
7,312,867.52
2023
131,329.48
142,670.16
1,142,683.60
2,514,964.22
6,646,859.27
7,453,593.64
| 1,125,920.00 |
| 4,480,046.07 |
-
| 3,991,525.22 |
| 388,203.20 | 24,466.37 |
91,8
| 20.07 |
| 4,960,069.34 |
-
| 2,841,138.85 |
36,937,960.78
-12,322,530.45
36,937,960.78
-12,322,530.45
4,728,085.38
-4,336,040.06
4,728,085.38
-4,336,040.06
2023
16,262.26
16,262.26
| 3,443,275.94 |
24,493.71
| 599,938.78 | 2,539,457.93 |
24,493.71
| 4,043,214.72 | 2,539,457.93 |
33,000.00
33,000.00
| 33,000.00 |
111,600.00
| 111,600.00 |
3,372,634.71
830.57
3,372,634.71
489,855.84
3,517,234.71
523,686.41
| 3,517,234.71 |
18,629,684.95
18,205,531.87
2,317,960.81
-2,534,641.23
20,947,645.76
15,670,890.64
2023
82,805,960.43
/20,701,490.09
-11,442,582.45
1,332,709.34
| 1,332,709.34 |
-53,394.51
10,413,610.64
| 10,413,610.64 |
-4,187.35
20,947,645.76
298,270.76
28,445.61
24,575.00
3,296,000.00
7,494,975.04
8,026,616.38
7,609,466.19
12,029,071.83
15,427,286.99
23,380,133.82
2,243,967.60
4,542,464.49
8,816,874.00
7,950,200.08
981,301.57
1,162,168.82
13,261,083.35
20,911,228.57
309,849.09
223,987.73
2,157,603.28
1,086,543.27
6,029,623.71
3,583,456.68
--8,533,829.36
4,563,301.11
-4,944,984.11
3,299,031.32
136,636.85
593,631.99
8,910,143.18
11,396,713.79
8,735,732.44
13,362,830.99
65,061,628.54
72,675,558.84
2023
406,474,132.61
98,580,121.38
406,474,132.61
98,580,121.38
63,470,000.00
| 9,720,000.00 |
| 1,914,486.74 |
25,711,656.00
89,181,656.00
| 61,634,486.74 |
| 375,703,329.00 |
| 33,961,080.00 |
| 5,343,410.69 |
| 1,498,202.77 | 1,670,615.74 |
| 382,544,942.46 | 35,631,695.74 |
131,000,000.00
366,700,000.00
236,000,000.00
261,700,000.00
-
25,711,656.00
25,711,656.00
71,500,000.00
294,991,357.78
71,500,000.00
294,991,357.78
4,493,437.88
25,445,193.38
4,031,823.92
25,906,807.34
206,993,437.88
687,403,013.78
25,445,193.38
311,531,823.92
608,309,821.12
2023
61,858,314.67
30,043,934.80
-36,937,960.78
12,322,530.45
-4,728,085.38
4,336,040.06
90,382,762.60
78,258,536.66
4,236,416.54
1,113,155.93
15,184,238.52
15,194,213.29
14,127.05
269,151.38
-16,262.26
3,372,634.71
830.57
-4,960,069.34
2,841,138.85
11,464,808.10
13,952,482.71
-6,646,859.27
-7,453,593.64
-2,941,860.63
-24,489.70
4,699,308.17
-2,510,151.53
-410,094,813.34
110,560,262.34
315,394,117.20
-218,385,799.96
184,294,632.79
1,562,023.50
| 3,237,572.08 |
227,829,283.69
42,064,003.45
644,401,577.76
762,102,439.54
762,102,439.54
277,797,232.83
-117,700,861.78
484,305,206.71
2023
5,025,768.983,938,015.70
644,401,577.76
762,102,439.54
644,399,856.30
662,001,216.39
1,721.46
100,101,223.15
644,401,577.76
762,102,439.54
463,410,048.14
144,860,000.00
-
457,093,329.00
457,093,329.00
-
6,316,719.14
6,316,719.14
121,589,913.98
120,627,327.16
11,299,100.00
10,602,322.29
596,299,0
| 62.12 | 594,639,697.59 |
144,860,000.00
144,860,000.00
2023
144,860,000.00
144,860,000.00
32,521,405.72
7.0827
230,339,360.29
1,255.08
7.8592
9,863.92
37.69
0.9062
34.15
124,809.42
5.3772
671,125.22
1Alfar Resources Co.,Limited.
250,000.00
| 250,000.00 |
| 1 |
1,834,
| 858.35 | 1,834,858.35 |
| 5 |
| 2,084,858.35 | 1,834,858.35 |
2023
()
| 5,597,419.86 | 3,825,077.21 |
| 11,223,685.71 | 11,380,330.58 |
| 279,275.95 | 111,424.95 |
| 338,261.81 |
| 17,438,643.33 |
15,316,832
()
()
()
()
()
()
2023
()20238100%20239
()
()
(%)
| 1,500.00 |
| 10,000.00 |
| 2,000.00 |
| 1,010.00 |
| 200.00 |
| 3,062.50 |
| 1,000.00 |
| 8,000.00 |
LON-YERCO.,LTD
5.00
BVI BVI
Co.,Limited.
| Alfar Resources | ||
| 200,000.00 |
IDC
2023
(%)
| 5,000.00 |
IDC
| 3,334.00 |
IDC
| 1,000.00 |
IDC
| 28,000.00 |
| 17,000.00 |
| 20,000.00 |
IDC
| 5,000.00 |
| 2,000.00 |
| 2,000.00 |
LON-YER CO.,LTDAlfar Resources Co.,Limited.
100%270%360%4100%5Alfar Resources Co.,Limited.LON-YER CO.,LTD61%Alfar Resources Co.,Limited70.93%
29.07%6LON-YER CO.,LTD68%32%
2023
771.77%
28.23%
870%92024495,00015,000
(%)
39%
-
| 3,651,351.14 |
-
| 35,202,088.32 |
40%
| 1,744,037.54 | 17,608,542.44 |
30%
-
| 820,459.49 |
3,439,227
| .72 |
30%
-
| 1,348,396.65 | 21,656,854.03 |
| 19,491,756.91 | 123,335,671.84 | 262,781,971.72 |
40,728,3
| 59.56 |
| 23,624.47 | 28,805.53 | 631,533.89 | 68,949,354.29 |
| 19,515,381.38 | 123,364,477.37 | 263,413,505.61 | 109,677,713.85 |
| 154,438,054.78 | 79,343,121.24 | 251,560,432.11 | 10,292,477.24 |
| 319,247.44 | 26,649,715.30 |
154,438,054.
| 78 | 79,343,121.24 | 251,879,679.55 | 36,942,192.54 |
| 759,373,057.04 | 1,571,650,072.67 | 6,136,852.31 |
-
| 12,934,293.81 | 4,360,093.86 |
-
| 2,734,864.97 |
-
| 4,515,845.07 |
-
| 12,934,293.81 | 4,360,093.86 |
-
| 2,734,864.97 |
-
| 4,515,845.07 |
-109
| ,686.02 |
-
| 11,152,761.49 | 92,086,084.78 |
-
| 4,169,938.71 |
33,224,009.25
103,584,367.36
449,739,572.53
73,272,580.34
2023
25,665.94
352,488.92
297,113.41
16,780,766.86
33,249,675.19
103,936,856.28
450,036,685.94
90,053,347.20
154,438,054.78
64,275,594.01
442,250,380.69
9,584,766.44
26,163.67
3,673,165.12
154,438,054.78
64,275,594.01
442,276,544.36
13,257,931.56
986,312,996.26
2,166,378,009.72
1,080,993.16
-8,449,869.21
3,073,960.00
-3,190,186.84
-1,035,103.20
-8,449,869.21
3,073,960.00
-3,190,186.84
-1,035,103.20
-2,006,554.50
4,710,700.50
-274,353,196.75
-1,833,856.69
()
()
()
()
2023
()
2023
GDP
20231231
646,475,461.18
165,862,045.87
79,432,475.89
70,826,150.65
725,907,937.07
236,688,196.52
20231231
1 1-5
| 261,700,000.00 | 261,700,000.00 |
| 314,000,000.00 | 314,000,000.00 |
| 256,992,563.71 | 256,992,563.71 |
| 35,955,158.74 | 35,955,158.74 |
| 20,728,847.38 | 20,728,847.38 |
5,000,000.00
5,000,000.00
| 289,991,357.78 | 289,991,357.78 |
2023
1 1-5
894,376,569.83
| 289,991,357.78 |
1,184,367,927.61
894,376,569.83
| 289,991,357.78 |
1,184,367,927.61
| 60,088,820.07 | 108,684,136.30 |
| 92,827,256.00 | 92,827,256.00 |
| 152,916,076.07 | 201,511,392.30 |
2023
2023123120231231
1 2 3
60,088,820.07
60,088,820.07
60,088,820.07
60,088,820.07
67,827,256.00
25,000,000.00
92,827,256.00
2023
1 2 3
127,916,076.07
25,000,000.00
152,916,076.07
()
()
(%) (%)
10,000.00
29.11
29.11
()
()
()
2023
()
143,933,255.70
257,382,024.42
2023
| 15,000,000.00 |
2022/3/24 2023/3/23
| 15,000,000.00 |
2022/6/10 2023/6/5
| 12,000,000.00 |
2023/4/11 2027/4/11
| 18,000,000.00 |
2023/6/16 2027/6/16
| 10,000,000.00 |
2022/10/26 2023/10/25
| 10,000,000.00 |
2023/11/30 2027/11/29
| 5,635,200.00 |
2023/11/30 2027/11/29
| 4,364,800.00 |
2023/11/30 2027/11/29
| 2,660,736.80 |
2022/10/31 2023/5/5
| 2,339,263.20 |
2022/10/31 2023/5/5
| 5,000,000.00 |
2022/11/1 2023/5/5
| 1,000,000.00 |
2023/1/13 2027/1/12
| 5,000,000.00 |
2023/2/9 2027/1/12
| 4,000,000.00 |
2023/2/17 2027/1/12
| 5,000,000.00 |
2023/2/21 2027/2/21
| 5,000,000.00 |
2023/3/30 2023/12/19
| 5,000,000.00 |
2022/1/13 2023/1/13
| 24,000,000.00 |
2022/2/15 2023/2/14
| 80,000,000.00 |
2022/6/7 2023/6/7
| 46,000,000.00 |
2022/10/18 2023/4/17
| 61,700,000.00 |
2023/1/10 2027/1/8
| 17,000,000.00 |
2023/2/15 2023/9/5
| 13,000,000.00 |
2023/2/15 2023/9/5
| 8,795,000.00 |
2023/2/15 2023/10/13
| 30,464,000.00 |
2023/2/16 2023/10/13
| 10,741,000.00 |
2023/2/17 2023/10/13
| 5,000,000.00 |
2023/5/6 2023/11/6
| 47,300,000.00 |
2023/6/19 2027/6/12
| 71,000,000.00 |
2022/6/27 2023/12/8
| 20,000,000.00 |
2022/10/24 2023/10/24
| 20,000,000.00 |
2022/10/24 2023/10/24
2023
| 6,000,000.00 |
2022/10/24 2023/10/24
| 29,800,000.00 |
2022/11/10 2023/11/10
| 9,600,000.00 |
2022/11/15 2023/11/15
| 13,900,000.00 |
2022/11/15 2023/11/15
| 100,000,000.00 |
2023/12/12 2027/5/12
| 100,000,000.00 |
2022/9/27 2023/9/28
| 50,000,000.00 |
2022/6/27 2023/6/27
| 20,000,000.00 |
2022/8/12 2023/2/3
| 10,000,000.00 |
2022/8/12 2023/2/10
| 20,000,000.00 |
2023/2/6 2023/8/3
| 30,000,000.00 |
2023/2/27 2023/8/24
| 20,000,000.00 |
2023/2/27 2023/8/24
30,000,0
| 00.00 |
2023/3/27 2023/9/25
| 50,000,000.00 |
2023/3/27 2023/9/25
| 40,000,000.00 |
2023/12/6 2027/6/4
| 50,000,000.00 |
2023/11/30 2027/5/30
| 50,000,000.00 |
2023/12/12 2027/6/12
35,000,000.00
2023/11/22 2027/2/22
| 500,000.00 |
2022/6/27 2023/6/21
709.86
700.13
2023
158,274,635.00
150,730,803.12
5,637,513.60
119,922,461.78
89,707,421.13
374,571.41
4,189,948.58
480,000.00
480,000.00
103,300,000.00
7,552,654.87
()
1,415,000
6,027,900.00
3,990,000
16,997,400.00
630,600
2,686,356.00
6,035,600
25,711,656.00
2023
4.26/6,035,600
2023
()
3,237,572.08
()
()
759,023.86
| 759,023.86 |
| 2,140,286.41 |
338,261.81
| 3,237,572.08 |
()
2023
202365,952,868.33-13,974,395.525,920,326.18202346,058,146.63
0.06
402,443,4948,175,573394,267,92123,656,075.2635.87%
1.
2.
20231,901,977.12
3.1)
2)
3)
2023
4)
5)
4.
5.
1.
2.
3.1)
1,005,881.65
2)
130,000.00
260,000.00
260,000.00
260,000.00
260,000.00
1,230,000.00
2,400,000.00
2023
2023
IDC
IDC
IDCIDC
2023
144,727,260.6720225,7002023
5,5002023122120244,40015,600
2021721
20231
6,0006,000201912
40%2,40050%
2024115
20222141,846.32022822022
2023
63.720232002023830
20239282023
20242,110
RMB (USD)
305,000,000.00
-
140,000,000103,300,000
255,930,142.39
568,014,145.05
4,910,686.36
3,679,547.35
3,679,547.35
5,240,000.00
13,546,348.20
269,760,376.10
585,240,040.60
49,106.86
8,306,348.20
269,711,269.24
576,933,692.40
2023
%
%
269,760,376.10
100.00
49,106.86
0.02
269,711,269.24
260,840,828.75
96.69
49,106.86
0.02
260,791,721.89
8,919,547.35
3.31
8,919,547.35
269,760,376.10
100.00
49,106.86
0.02
269,711,269.24
%
%
8,306,348.20
1.42
8,306,348.20
100.00
576,933,692.40
98.58
576,933,692.40
568,014,145.05
97.06
568,014,145.05
8,919,547.35
1.52
8,919,547.35
585,240,040.60
100.00
8,306,348.20
1.42
576,933,692.40
8,306,348.20
| 8,306,348.20 | 8,306,348.20 |
| 49,106.86 | 49,106.86 |
| 49,106.86 |
49,106
| .86 |
| 8,306,348.20 | 49,106.86 | 8,306,348.20 | 49,106.86 |
2023
8,306,348.20
8,306,348.20
8,306,348.20
(%)
241,873,378.88
| 241,873,378.88 | 89.66 |
| 17,982,039.60 | 6.67 | 49,106.86 |
| 5,240,000.00 | 1.94 |
| 3,679,547.35 | 1.36 |
| 971,426.50 | 0.36 |
| 269,746,392.33 | 99.99 |
49,106.86
679,533,356.90
1,038,038,770.32
679,533,356.90
1,038,038,770.32
2023
429,245,918.30
907,145,359.82
219,000,000.00
62,701,000.00
31,287,438.60
68,192,410.50
679,533,356.90
1,038,038,770.32
679,533,356.90
1,038,038,770.32
/865,782.53
1,866,355.53
678,445,588.53
1,035,645,023.13
221,985.84
527,391.66
679,533,356.90
1,038,038,770.32
679,533,356.90
1,038,038,770.32
679,533,356.90
679,533,356.90
1,038,038,770.32
1,038,038,770.32
679,533,356.90
679,533,356.90
1,038,038,770.32
1,038,038,770.32
2023
(%)
401,487,438.60
59.08
152,976,629.58
22.51
77,026,037.46
11.34
32,900,000.00
4.84
14,055,482.89
2.07
/
678,445,588.53
| 678,445,588.53 |
/ 99.84
2023
| 2,816,020,214.33 | 48,800,000.00 | 2,767,220,214.33 | 2,700,375,787.77 |
48,
| 800,000.00 | 2,651,575,787.77 |
| 2,816,020,214.33 | 48,800,000.00 | 2,767,220,214.33 | 2,700,375,787.77 | 48,800,000.00 | 2,651,575,787.77 |
2023
80,320,181.47
76,970,218.72
5,686,273,714.55
5,689,586,577.93
2,621,150.84
358,767.26
1,849,156.22
82,941,332.31
77,328,985.98
5,688,122,870.77
5,689,586,577.93
() () IDC
80,320,181.47
80,320,181.47
2,489,055.66
2,489,055.66
132,095.18
| 132,095.18 |
82,941,332.31
82,941,332.31
() ()
IDC
2,051,749,018.33
3,634,524,696.22
5,686,273,714.55
1,849,156.22
1,849,156.22
2,053,598,174.55
3,634,524,696.22
5,688,122,870.77
84,880,911.96
39,329,046.89
2023
2,082,462.10
4,241,021.38
-1,944.04
131,329.48
142,670.16
87,094,703.54
43,710,794.39
-
| 3,372,634.71 |
2,396,330.98
,
| 9,091,964.39 |
| 55,000,000.00 |
2,514,964.22