Weifu High-Technology Group Co., Ltd.
Semi-Annual Financial Report 2019
August 2019
I. Audit reportWhether the semi annual report is audited
□ Yes √ No
The company's semi annual financial report has not been audited.II. Financial statementUnit in note of financial statement refers to CNY: RMB (Yuan)
1. Consolidated balance sheet
Prepared by Weifu High-Technology Group Co., Ltd
2019-6-30
In RMB
Item | 2019-6-30 | 2018-12-31 |
Current assets: | ||
Monetary funds | 2,689,698,577.33 | 2,616,321,740.73 |
Settlement provisions | ||
Capital lent | ||
Tradable financial assets | 4,409,469,555.43 | |
Financial assets measured by fair value and with variation reckoned into current gains/losses | ||
Derivative financial assets | ||
Note receivable | 1,492,394,221.35 | 1,148,107,603.68 |
Account receivable | 2,319,307,654.58 | 1,919,793,266.91 |
Receivable financing | ||
Accounts paid in advance | 130,898,819.37 | 94,651,431.31 |
Insurance receivable | ||
Reinsurance receivables | ||
Contract reserve of reinsurance receivable | ||
Other account receivable | 597,269,619.06 | 84,582,246.16 |
Including: Interest receivable | 674,104.16 | 1,842,437.50 |
Dividend receivable | 536,162,445.67 | |
Buying back the sale of financial assets | ||
Inventories | 1,427,136,271.99 | 1,438,528,714.59 |
Contractual assets |
Assets held for sale | ||
Non-current asset due within one year | ||
Other current assets | 59,554,852.86 | 4,632,137,600.26 |
Total current assets | 13,125,729,571.97 | 11,934,122,603.64 |
Non-current assets: | ||
Loans and payments on behalf | ||
Debt investment | ||
Finance asset available for sales | 255,975,176.91 | |
Other debt investment | ||
Held-to-maturity investment | ||
Long-term account receivable | ||
Long-term equity investment | 4,792,747,311.47 | 4,976,773,946.74 |
Investment in other equity instrument | 180,940,000.00 | |
Other non-current financial assets | 368,800,000.00 | |
Investment real estate | 21,131,775.19 | 21,906,134.52 |
Fixed assets | 2,680,884,221.89 | 2,707,374,678.61 |
Construction in progress | 259,557,105.61 | 166,414,542.18 |
Productive biological asset | ||
Oil and gas asset | ||
Right-of-use assets | ||
Intangible assets | 320,409,700.92 | 324,892,822.75 |
Expense on Research and Development | ||
Goodwill | 55,591,347.00 | 1,784,086.79 |
Long-term expenses to be apportioned | 18,905,250.00 | 16,637,652.31 |
Deferred income tax asset | 214,153,685.24 | 234,697,139.58 |
Other non-current asset | 295,639,334.53 | 251,462,676.27 |
Total non-current asset | 9,208,759,731.85 | 8,957,918,856.66 |
Total assets | 22,334,489,303.82 | 20,892,041,460.30 |
Current liabilities: | ||
Short-term loans | 321,055,399.28 | 298,928,213.94 |
Loan from central bank | ||
Capital borrowed | ||
Transactional financial liability | ||
Financial liability measured by fair value and with variation |
reckoned into current gains/losses | ||
Derivative financial liability | 490,329.13 | |
Note payable | 1,591,019,357.36 | 1,018,367,533.74 |
Account payable | 2,492,584,058.39 | 2,047,336,834.66 |
Accounts received in advance | 53,037,864.67 | 41,329,857.80 |
Selling financial asset of repurchase | ||
Absorbing deposit and interbank deposit | ||
Security trading of agency | ||
Security sales of agency | ||
Wage payable | 235,601,920.23 | 312,113,178.24 |
Taxes payable | 73,450,696.65 | 74,271,613.92 |
Other account payable | 430,239,321.47 | 64,448,723.52 |
Including: Interest payable | 752,404.25 | 517,469.08 |
Dividend payable | 369,352,725.60 | |
Commission charge and commission payable | ||
Reinsurance payable | ||
Contractual liability | ||
Liability held for sale | ||
Non-current liabilities due within one year | 15,000,000.00 | 15,000,000.00 |
Other current liabilities | ||
Total current liabilities | 5,211,988,618.05 | 3,872,286,284.95 |
Non-current liabilities: | ||
Insurance contract reserve | ||
Long-term loans | 22,500,000.00 | 30,000,000.00 |
Bonds payable | ||
Including: Preferred stock | ||
Perpetual capital securities | ||
Lease liability | ||
Long-term account payable | 35,083,263.11 | 35,422,354.11 |
Long-term wages payable | 74,679,175.36 | 74,679,175.36 |
Accrual liability | ||
Deferred income | 415,418,074.89 | 425,769,854.13 |
Deferred income tax liabilities | 6,386,620.12 | 1,912,744.40 |
Other non-current liabilities |
Total non-current liabilities | 554,067,133.48 | 567,784,128.00 |
Total liabilities | 5,766,055,751.53 | 4,440,070,412.95 |
Owner’s equity: | ||
Share capital | 1,008,950,570.00 | 1,008,950,570.00 |
Other equity instrument | ||
Including: Preferred stock | ||
Perpetual capital securities | ||
Capital public reserve | 3,416,022,795.14 | 3,416,022,795.14 |
Less: Inventory shares | ||
Other comprehensive income | 261,591.54 | -19,809,442.95 |
Reasonable reserve | 2,535,660.69 | 1,618,490.50 |
Surplus public reserve | 510,100,496.00 | 510,100,496.00 |
Provision of general risk | ||
Retained profit | 11,059,205,014.71 | 10,996,945,870.13 |
Total owner’ s equity attributable to parent company | 15,997,076,128.08 | 15,913,828,778.82 |
Minority interests | 571,357,424.21 | 538,142,268.53 |
Total owner’ s equity | 16,568,433,552.29 | 16,451,971,047.35 |
Total liabilities and owner’ s equity | 22,334,489,303.82 | 20,892,041,460.30 |
Legal Representative: Chen XuejunPerson in charge of accounting works: Ou JianbinPerson in charge of accounting institute: Ou Jianbin
2. Balance Sheet of Parent Company
In RMB
Item | 2019-6-30 | 2018-12-31 |
Current assets: | ||
Monetary funds | 2,110,649,144.04 | 1,922,408,227.00 |
Transactional financial assets | 4,109,469,555.43 | |
Financial assets measured by fair value and with variation reckoned into current gains/losses | ||
Derivative financial assets | ||
Note receivable | 202,038,803.99 | 264,264,207.30 |
Account receivable | 766,756,661.80 | 742,246,990.99 |
Receivable financing |
Accounts paid in advance | 84,477,497.47 | 59,028,927.25 |
Other account receivable | 712,698,500.83 | 196,849,092.13 |
Including: Interest receivable | 30,570.83 | 188,682.78 |
Dividend receivable | 517,216,193.24 | |
Inventories | 436,366,950.75 | 492,054,274.67 |
Contractual assets | ||
Assets held for sale | ||
Non-current assets maturing within one year | ||
Other current assets | 26,252,619.45 | 4,576,688,553.49 |
Total current assets | 8,448,709,733.76 | 8,253,540,272.83 |
Non-current assets: | ||
Debt investment | ||
Available-for-sale financial assets | 180,035,176.91 | |
Other debt investment | ||
Held-to-maturity investments | ||
Long-term receivables | ||
Long-term equity investments | 5,637,526,395.41 | 5,739,110,426.55 |
Investment in other equity instrument | 105,000,000.00 | |
Other non-current financial assets | 368,800,000.00 | |
Investment real estate | ||
Fixed assets | 1,497,920,785.67 | 1,534,109,106.80 |
Construction in progress | 163,098,662.24 | 78,673,300.59 |
Productive biological assets | ||
Oil and natural gas assets | ||
Right-of-use assets | ||
Intangible assets | 186,309,565.33 | 188,101,655.94 |
Research and development costs | ||
Goodwill | ||
Long-term deferred expenses | ||
Deferred income tax assets | 119,906,203.71 | 140,286,756.70 |
Other non-current assets | 224,004,875.34 | 184,208,090.40 |
Total non-current assets | 8,302,566,487.70 | 8,044,524,513.89 |
Total assets | 16,751,276,221.46 | 16,298,064,786.72 |
Current liabilities |
Short-term borrowings | 92,000,000.00 | 112,000,000.00 |
Transactional financial liability | ||
Financial liability measured by fair value and with variation reckoned into current gains/losses | ||
Derivative financial liability | ||
Notes payable | 332,383,071.60 | 330,545,052.37 |
Account payable | 953,466,419.74 | 823,693,469.51 |
Accounts received in advance | 3,446,051.71 | 6,639,554.63 |
Contractual liability | ||
Wage payable | 159,004,259.87 | 200,205,508.25 |
Taxes payable | 58,256,869.09 | 39,193,425.15 |
Other accounts payable | 411,692,830.03 | 12,142,596.68 |
Including: Interest payable | 283,127.78 | 149,966.66 |
Dividend payable | 369,352,725.60 | |
Liability held for sale | ||
Non-current liabilities due within one year | ||
Other current liabilities | ||
Total current liabilities | 2,010,249,502.04 | 1,524,419,606.59 |
Non-current liabilities: | ||
Long-term loans | ||
Bonds payable | ||
Including: preferred stock | ||
Perpetual capital securities | ||
Lease liability | ||
Long-term account payable | ||
Long term employee compensation payable | 63,962,762.93 | 63,962,762.93 |
Accrued liabilities | ||
Deferred income | 370,269,926.04 | 381,609,056.40 |
Deferred income tax liabilities | 4,529,392.20 | |
Other non-current liabilities | ||
Total non-current liabilities | 438,762,081.17 | 445,571,819.33 |
Total liabilities | 2,449,011,583.21 | 1,969,991,425.92 |
Owners’ equity: | ||
Share capital | 1,008,950,570.00 | 1,008,950,570.00 |
Other equity instrument | ||
Including: preferred stock | ||
Perpetual capital securities | ||
Capital public reserve | 3,488,221,286.39 | 3,488,221,286.39 |
Less: Inventory shares | ||
Other comprehensive income | -19,809,442.95 | |
Special reserve | ||
Surplus reserve | 510,100,496.00 | 510,100,496.00 |
Retained profit | 9,294,992,285.86 | 9,340,610,451.36 |
Total owner’s equity | 14,302,264,638.25 | 14,328,073,360.80 |
Total liabilities and owner’s equity | 16,751,276,221.46 | 16,298,064,786.72 |
3. Consolidated Profit Statement
In RMB
Item | Semi-annual of 2019 | Semi-annual of 2018 |
I. Total operating income | 4,403,444,346.05 | 4,960,801,890.99 |
Including: Operating income | 4,403,444,346.05 | 4,960,801,890.99 |
Interest income | ||
Insurance gained | ||
Commission charge and commission income | ||
II. Total operating cost | 4,005,776,550.51 | 4,446,144,672.35 |
Including: Operating cost | 3,405,386,504.44 | 3,889,590,289.69 |
Interest expense | ||
Commission charge and commission expense | ||
Cash surrender value | ||
Net amount of expense of compensation | ||
Net amount of withdrawal of insurance contract reserve | ||
Bonus expense of guarantee slip | ||
Reinsurance expense | ||
Tax and extras | 34,534,571.66 | 38,000,352.40 |
Sales expense | 104,270,647.40 | 106,347,559.85 |
Administrative expense | 310,909,980.43 | 236,539,410.63 |
R&D expense | 180,167,642.16 | 177,443,968.15 |
Financial expense | -29,492,795.58 | -1,776,908.37 |
Including: Interest expenses | 9,264,648.42 | 9,075,955.05 |
Interest income | 48,416,919.83 | 11,684,097.62 |
Add: other income | 17,632,117.95 | 14,032,459.71 |
Investment income (Loss is listed with “-”) | 888,216,680.48 | 1,149,033,168.39 |
Including: Investment income on affiliated company and joint venture | 790,465,131.05 | 968,640,145.91 |
The termination of income recognition for financial assets measured by amortized cost(Loss is listed with “-”) | ||
Exchange income (Loss is listed with “-”) | ||
Net exposure hedging income (Loss is listed with “-”) | ||
Income from change of fair value (Loss is listed with “-”) | 30,686,277.13 | |
Loss of credit impairment (Loss is listed with “-”) | -6,237,790.75 | |
Losses of devaluation of asset (Loss is listed with “-”) | -1,500,885.27 | 10,087.38 |
Income from assets disposal (Loss is listed with “-”) | 5,107,848.45 | 1,588,185.36 |
III. Operating profit (Loss is listed with “-”) | 1,331,572,043.53 | 1,679,321,119.48 |
Add: Non-operating income | 27,544,757.26 | 3,881,128.87 |
Less: Non-operating expense | 2,631,453.02 | 2,327,872.38 |
IV. Total profit (Loss is listed with “-”) | 1,356,485,347.77 | 1,680,874,375.97 |
Less: Income tax expense | 81,382,654.54 | 102,927,297.96 |
V. Net profit (Net loss is listed with “-”) | 1,275,102,693.23 | 1,577,947,078.01 |
(i) Classify by business continuity | ||
1.continuous operating net profit (net loss listed with ‘-”) | 1,275,102,693.23 | 1,577,947,078.01 |
2.termination of net profit (net loss listed with ‘-”) | ||
(ii) Classify by ownership | ||
1.Net profit attributable to owner’s of parent company | 1,256,661,577.09 | 1,545,242,704.92 |
2.Minority shareholders’ gains and losses | 18,441,116.14 | 32,704,373.09 |
VI. Net after-tax of other comprehensive income | 271,537.20 | -58,302,580.35 |
Net after-tax of other comprehensive income attributable to owners of parent company | 261,591.54 | -58,302,580.35 |
(I) Other comprehensive income items which will not be reclassified subsequently to profit of loss | ||
1.Changes of the defined benefit plans that re-measured | ||
2.Other comprehensive income under equity method that cannot be transfer to gain/loss | ||
3.Change of fair value of investment in other equity instrument | ||
4.Fair value change of enterprise's credit risk |
5. Other | ||
(ii) Other comprehensive income items which will be reclassified subsequently to profit or loss | 261,591.54 | -58,302,580.35 |
1.Other comprehensive income under equity method that can transfer to gain/loss | ||
2.Change of fair value of other debt investment | ||
3.gain/loss of fair value changes for available-for-sale financial assets | -58,302,580.35 | |
4.Amount of financial assets re-classify to other comprehensive income | ||
5.Gain/loss of held-to-maturity investments that re-classify to available-for-sale financial asset | ||
6.Credit impairment provision for other debt investment | ||
7.Cash flow hedging reserve | ||
8.Translation differences arising on translation of foreign currency financial statements | 261,591.54 | |
9.Other | ||
Net after-tax of other comprehensive income attributable to minority shareholders | 9,945.66 | |
VII. Total comprehensive income | 1,275,374,230.43 | 1,519,644,497.66 |
Total comprehensive income attributable to owners of parent Company | 1,256,923,168.63 | 1,486,940,124.57 |
Total comprehensive income attributable to minority shareholders | 18,451,061.80 | 32,704,373.09 |
VIII. Earnings per share: | ||
(i) Basic earnings per share | 1.25 | 1.53 |
(ii) Diluted earnings per share | 1.25 | 1.53 |
Enterprise combine under the same control in the Period, the combined party realized net profit of 0 Yuan before combination, andrealized 0 Yuan at last period for combined partyLegal Representative: Chen XuejunPerson in charge of accounting works: Ou JianbinPerson in charge of accounting institute: Ou Jianbin
4. Profit Statement of Parent Company
In RMB
Item | Semi-annual of 2019 | Semi-annual of 2018 |
I. Operating income | 2,092,474,460.24 | 2,315,142,655.13 |
Less: Operating cost | 1,471,971,514.70 | 1,698,516,522.90 |
Taxes and surcharge | 17,510,903.97 | 20,760,852.64 |
Sales expenses | 15,320,342.43 | 17,030,807.96 |
Administration expenses | 211,000,027.34 | 145,983,978.35 |
R&D expenses | 75,873,810.90 | 70,275,784.76 |
Financial expenses | -41,092,188.59 | -5,330,079.95 |
Including: interest expenses | 3,597,363.92 | 3,589,658.32 |
Interest income | 44,742,417.24 | 9,047,393.86 |
Add: other income | 11,683,224.30 | 11,813,783.39 |
Investment income (Loss is listed with “-”) | 840,215,361.66 | 1,137,350,229.02 |
Including: Investment income on affiliated Company and joint venture | 742,463,812.23 | 894,788,126.54 |
The termination of income recognition for financial assets measured by amortized cost (Loss is listed with “-”) | ||
Net exposure hedging income (Loss is listed with “-”) | ||
Changing income of fair value (Loss is listed with “-”) | 30,195,948.00 | |
Loss of credit impairment (Loss is listed with “-”) | -1,901,377.70 | |
Losses of devaluation of asset (Loss is listed with “-”) | -24,294.39 | -468,622.39 |
Income on disposal of assets (Loss is listed with “-”) | 1,844,051.48 | 698,843.73 |
II. Operating profit (Loss is listed with “-”) | 1,223,902,962.84 | 1,517,299,022.22 |
Add: Non-operating income | 15,034.36 | 26,550.35 |
Less: Non-operating expense | 1,196,252.91 | 989,892.95 |
III. Total Profit (Loss is listed with “-”) | 1,222,721,744.29 | 1,516,335,679.62 |
Less: Income tax | 73,937,477.28 | 82,844,629.16 |
IV. Net profit (Net loss is listed with “-”) | 1,148,784,267.01 | 1,433,491,050.46 |
(i)continuous operating net profit (net loss listed with ‘-”) | 1,148,784,267.01 | 1,433,491,050.46 |
(ii) termination of net profit (net loss listed with ‘-”) | ||
V. Net after-tax of other comprehensive income | -58,302,580.35 | |
(I) Other comprehensive income items which will not be reclassified subsequently to profit of loss | ||
1.Changes of the defined benefit plans that re-measured | ||
2.Other comprehensive income under equity method that cannot be transfer to gain/loss | ||
3.Change of fair value of investment in other equity instrument | ||
4.Fair value change of enterprise's credit risk | ||
5. Other |
(II) Other comprehensive income items which will be reclassified subsequently to profit or loss | -58,302,580.35 | |
1.Other comprehensive income under equity method that can transfer to gain/loss | ||
2.Change of fair value of other debt investment | ||
3.gain/loss of fair value changes for available-for-sale financial assets | -58,302,580.35 | |
4.Amount of financial assets re-classify to other comprehensive income | ||
5.Gain/loss of held-to-maturity investments that re-classify to available-for-sale financial asset | ||
6.Credit impairment provision for other debt investment | ||
7.Cash flow hedging reserve | ||
8.Translation differences arising on translation of foreign currency financial statements | ||
9.Other | ||
VI. Total comprehensive income | 1,148,784,267.01 | 1,375,188,470.11 |
VII. Earnings per share: | ||
(i) Basic earnings per share | ||
(ii) Diluted earnings per share |
5. Consolidated Cash Flow Statement
In RMB
Item | Semi-annual of 2019 | Semi-annual of 2018 |
I. Cash flows arising from operating activities: | ||
Cash received from selling commodities and providing labor services | 4,275,001,010.93 | 4,321,753,642.57 |
Net increase of customer deposit and interbank deposit | ||
Net increase of loan from central bank | ||
Net increase of capital borrowed from other financial institution | ||
Cash received from original insurance contract fee | ||
Net cash received from reinsurance business | ||
Net increase of insured savings and investment | ||
Cash received from interest, commission charge and commission | ||
Net increase of capital borrowed | ||
Net increase of returned business capital |
Net cash received by agents in sale and purchase of securities | ||
Write-back of tax received | 25,327,532.10 | 28,784,608.45 |
Other cash received concerning operating activities | 85,775,494.76 | 20,879,944.10 |
Subtotal of cash inflow arising from operating activities | 4,386,104,037.79 | 4,371,418,195.12 |
Cash paid for purchasing commodities and receiving labor service | 2,534,137,461.67 | 2,812,244,020.34 |
Net increase of customer loans and advances | ||
Net increase of deposits in central bank and interbank | ||
Cash paid for original insurance contract compensation | ||
Net increase of financial assets held for transaction purposes | ||
Net increase of capital lent | ||
Cash paid for interest, commission charge and commission | ||
Cash paid for bonus of guarantee slip | ||
Cash paid to/for staff and workers | 681,756,769.56 | 683,701,600.44 |
Taxes paid | 310,797,279.61 | 342,578,412.02 |
Other cash paid concerning operating activities | 169,088,618.70 | 153,970,471.84 |
Subtotal of cash outflow arising from operating activities | 3,695,780,129.54 | 3,992,494,504.64 |
Net cash flows arising from operating activities | 690,323,908.25 | 378,923,690.48 |
II. Cash flows arising from investing activities: | ||
Cash received from recovering investment | 3,686,500,000.00 | 5,361,095,457.96 |
Cash received from investment income | 525,843,992.65 | 463,686,171.47 |
Net cash received from disposal of fixed, intangible and other long-term assets | 72,457,256.41 | 39,773,802.87 |
Net cash received from disposal of subsidiaries and other units | ||
Other cash received concerning investing activities | ||
Subtotal of cash inflow from investing activities | 4,284,801,249.06 | 5,864,555,432.30 |
Cash paid for purchasing fixed, intangible and other long-term assets | 237,326,162.98 | 362,947,568.87 |
Cash paid for investment | 3,658,800,000.00 | 6,084,063,284.96 |
Net increase of mortgaged loans | ||
Net cash received from subsidiaries and other units obtained | 49,930,736.62 | |
Other cash paid concerning investing activities | 24,000,000.00 | 10,000,000.00 |
Subtotal of cash outflow from investing activities | 3,970,056,899.60 | 6,457,010,853.83 |
Net cash flows arising from investing activities | 314,744,349.46 | -592,455,421.53 |
III. Cash flows arising from financing activities | ||
Cash received from absorbing investment | 13,880,037.60 |
Including: Cash received from absorbing minority shareholders’ investment by subsidiaries | 13,880,037.60 | |
Cash received from loans | 393,249,222.11 | 330,000,000.00 |
Cash received from issuing bonds | ||
Other cash received concerning financing activities | 5,470,000.00 | |
Subtotal of cash inflow from financing activities | 407,129,259.71 | 335,470,000.00 |
Cash paid for settling debts | 378,622,036.77 | 219,000,000.00 |
Cash paid for dividend and profit distributing or interest paying | 836,528,586.57 | 9,337,888.74 |
Including: Dividend and profit of minority shareholder paid by subsidiaries | 174,600.00 | |
Other cash paid concerning financing activities | 5,809,091.00 | 339,091.00 |
Subtotal of cash outflow from financing activities | 1,220,959,714.34 | 228,676,979.74 |
Net cash flows arising from financing activities | -813,830,454.63 | 106,793,020.26 |
IV. Influence on cash and cash equivalents due to fluctuation in exchange rate | 415,189.69 | 810,171.83 |
V. Net increase of cash and cash equivalents | 191,652,992.77 | -105,928,538.96 |
Add: Balance of cash and cash equivalents at the period -begin | 2,404,674,139.49 | 2,948,439,354.22 |
VI. Balance of cash and cash equivalents at the period -end | 2,596,327,132.26 | 2,842,510,815.26 |
6. Cash Flow Statement of Parent Company
In RMB
Item | Semi-annual of 2019 | Semi-annual of 2018 |
I. Cash flows arising from operating activities: | ||
Cash received from selling commodities and providing labor services | 2,342,213,493.89 | 2,707,966,926.41 |
Write-back of tax received | ||
Other cash received concerning operating activities | 48,525,763.15 | 9,047,393.86 |
Subtotal of cash inflow arising from operating activities | 2,390,739,257.04 | 2,717,014,320.27 |
Cash paid for purchasing commodities and receiving labor service | 1,218,981,667.53 | 1,572,426,004.69 |
Cash paid to/for staff and workers | 369,225,756.08 | 361,672,047.87 |
Taxes paid | 186,084,989.75 | 242,573,191.33 |
Other cash paid concerning operating activities | 107,664,076.68 | 142,557,335.52 |
Subtotal of cash outflow arising from operating activities | 1,881,956,490.04 | 2,319,228,579.41 |
Net cash flows arising from operating activities | 508,782,767.00 | 397,785,740.86 |
II. Cash flows arising from investing activities: |
Cash received from recovering investment | 3,521,500,000.00 | 5,174,745,373.00 |
Cash received from investment income | 506,897,740.22 | 450,095,688.15 |
Net cash received from disposal of fixed, intangible and other long-term assets | 4,034,532.29 | 38,214,564.65 |
Net cash received from disposal of subsidiaries and other units | ||
Other cash received concerning investing activities | 215,512,158.54 | |
Subtotal of cash inflow from investing activities | 4,247,944,431.05 | 5,663,055,625.80 |
Cash paid for purchasing fixed, intangible and other long-term assets | 158,044,430.36 | 187,935,182.03 |
Cash paid for investment | 3,328,800,000.00 | 5,687,713,200.00 |
Net cash received from subsidiaries and other units obtained | 82,156,428.71 | |
Other cash paid concerning investing activities | 187,880,372.33 | 173,000,000.00 |
Subtotal of cash outflow from investing activities | 3,756,881,231.40 | 6,048,648,382.03 |
Net cash flows arising from investing activities | 491,063,199.65 | -385,592,756.23 |
III. Cash flows arising from financing activities | ||
Cash received from absorbing investment | ||
Cash received from loans | 160,000,000.00 | 180,000,000.00 |
Cash received from issuing bonds | ||
Other cash received concerning financing activities | ||
Subtotal of cash inflow from financing activities | 160,000,000.00 | 180,000,000.00 |
Cash paid for settling debts | 180,000,000.00 | 78,000,000.00 |
Cash paid for dividend and profit distributing or interest paying | 831,020,889.20 | 3,391,380.55 |
Other cash paid concerning financing activities | ||
Subtotal of cash outflow from financing activities | 1,011,020,889.20 | 81,391,380.55 |
Net cash flows arising from financing activities | -851,020,889.20 | 98,608,619.45 |
IV. Influence on cash and cash equivalents due to fluctuation in exchange rate | 593,522.94 | 761,175.27 |
V. Net increase of cash and cash equivalents | 149,418,600.39 | 111,562,779.35 |
Add: Balance of cash and cash equivalents at the period -begin | 1,920,076,358.43 | 2,454,696,969.20 |
VI. Balance of cash and cash equivalents at the period -end | 2,069,494,958.82 | 2,566,259,748.55 |
7. Statement of Changes in Owners’ Equity (Consolidated)
Amount for current period
In RMB
Item | Semi-annual of 2019 | ||||||||||||||
Owners’ equity attributable to the parent Company | Minority interests | Total owners’ equity | |||||||||||||
Share capital | Other equity instrument | Capital reserve | Less: Inventory shares | Other comprehensive income | Reasonable reserve | Surplus reserve | Provision of general risk | Retained profit | Other | Subtotal | |||||
Preferred stock | Perpetual capital securities | Other | |||||||||||||
I. Balance at the end of the last year | 1,008,950,570.00 | 3,416,022,795.14 | -19,809,442.95 | 1,618,490.50 | 510,100,496.00 | 10,996,945,870.13 | 15,913,828,778.82 | 538,142,268.53 | 16,451,971,047.35 | ||||||
Add: Changes of accounting policy | 19,809,442.95 | -19,809,442.95 | |||||||||||||
Error correction of the last period | |||||||||||||||
Enterprise combine under the same control | |||||||||||||||
Other |
II. Balance at the beginning of this year | 1,008,950,570.00 | 3,416,022,795.14 | 0.00 | 1,618,490.50 | 510,100,496.00 | 10,977,136,427.18 | 15,913,828,778.82 | 538,142,268.53 | 16,451,971,047.35 | ||||||
III. Increase/ Decrease in this year (Decrease is listed with “-”) | 261,591.54 | 917,170.19 | 82,068,587.53 | 83,247,349.26 | 33,215,155.68 | 116,462,504.94 | |||||||||
(i) Total comprehensive income | 1,256,661,577.09 | 1,256,661,577.09 | 18,451,061.80 | 1,275,112,638.89 | |||||||||||
(ii) Owners’ devoted and decreased capital | 14,461,725.98 | 14,461,725.98 | |||||||||||||
1.Common shares invested by shareholders | |||||||||||||||
2. Capital invested by holders of other equity instruments | |||||||||||||||
3. Amount reckoned into owners equity with share-based payment | |||||||||||||||
4. Other | 14,461,725.98 | 14,461,725.98 | |||||||||||||
(III) Profit distribution | -1,174,592,989.56 | -1,174,592,989.56 | -1,174,592,989.56 | ||||||||||||
1. Withdrawal of surplus reserves | |||||||||||||||
2. Withdrawal of general risk provisions | |||||||||||||||
3. Distribution for owners (or | -1,210,740,684.00 | -1,210,740,684.00 | -1,210,740,684.00 |
shareholders) | |||||||||||||||
4. Other | 36,147,694.44 | 36,147,694.44 | 36,147,694.44 | ||||||||||||
(IV) Carrying forward internal owners’ equity | |||||||||||||||
1. Capital reserves conversed to capital (share capital) | |||||||||||||||
2. Surplus reserves conversed to capital (share capital) | |||||||||||||||
3. Remedying loss with surplus reserve | |||||||||||||||
4.Carry-over retained earnings from the defined benefit plans | |||||||||||||||
5.Carry-over retained earnings from other comprehensive income | |||||||||||||||
6. Other | |||||||||||||||
(V) Reasonable reserve | 917,170.19 | 917,170.19 | 302,367.90 | 1,219,538.09 | |||||||||||
1. Withdrawal in the report period | 10,101,863.74 | 10,101,863.74 | 892,049.10 | 10,993,912.84 | |||||||||||
2. Usage in the report period | 9,184,693.55 | 9,184,693.55 | 589,681.20 | 9,774,374.75 |
(VI)Others | 261,591.54 | 261,591.54 | 261,591.54 | ||||||||||||
IV. Balance at the end of the report period | 1,008,950,570.00 | 3,416,022,795.14 | 261,591.54 | 2,535,660.69 | 510,100,496.00 | 11,059,205,014.71 | 15,997,076,128.08 | 571,357,424.21 | 16,568,433,552.29 |
Amount for last year
In RMB
Item | Semi-annual of 2018 | ||||||||||||||
Owners’ equity attributable to the parent Company | Minority interests | Total owners’ equity | |||||||||||||
Share capital | Other equity instrument | Capital reserve | Less: Inventory shares | Other comprehensive income | Reasonable reserve | Surplus reserve | Provision of general risk | Retained profit | Other | Subtotal | |||||
Preferred stock | Perpetual capital securities | Other | |||||||||||||
I. Balance at the end of the last year | 1,008,950,570.00 | 3,417,841,402.89 | 87,169,455.01 | 2,606.93 | 510,100,496.00 | 9,811,609,138.92 | 14,835,673,669.75 | 515,693,194.48 | 15,351,366,864.23 | ||||||
Add: Changes of accounting policy | |||||||||||||||
Error correction of the last period | |||||||||||||||
Enterprise combine under the same control | |||||||||||||||
Other | |||||||||||||||
II. Balance at the beginning of this year | 1,008,950,570.00 | 3,417,841,402.89 | 87,169,455.01 | 2,606.93 | 510,100,496.00 | 9,811,609,138.92 | 14,835,673,669.75 | 515,693,194.48 | 15,351,366,864.23 | ||||||
III. Increase/ | -1,824,597. | -58,302,580.3 | 1,116,994.8 | 334,502,004.92 | 275,491,821.99 | 4,374,207.74 | 279,866,029.73 |
Decrease in this year (Decrease is listed with “-”) | 47 | 5 | 9 | ||||||||||||
(i) Total comprehensive income | -58,302,580.35 | 1,545,242,704.92 | 1,486,940,124.57 | 32,704,373.09 | 1,519,644,497.66 | ||||||||||
(ii) Owners’ devoted and decreased capital | -1,824,597.47 | -1,824,597.47 | -12,945,402.53 | -14,770,000.00 | |||||||||||
1.Common shares invested by shareholders | -12,945,402.53 | -12,945,402.53 | |||||||||||||
2. Capital invested by holders of other equity instruments | |||||||||||||||
3. Amount reckoned into owners equity with share-based payment | |||||||||||||||
4. Other | -1,824,597.47 | -1,824,597.47 | -1,824,597.47 | ||||||||||||
(III) Profit distribution | -1,210,740,700.00 | -1,210,740,700.00 | -15,604,600.00 | -1,226,345,300.00 | |||||||||||
1. Withdrawal of surplus reserves | |||||||||||||||
2. Withdrawal of general risk provisions | |||||||||||||||
3. Distribution for owners (or shareholders) | -1,210,740,700.00 | -1,210,740,700.00 | -15,604,600.00 | -1,226,345,300.00 | |||||||||||
4. Other | |||||||||||||||
(IV) Carrying forward internal owners’ equity |
1. Capital reserves conversed to capital (share capital) | |||||||||||||||
2. Surplus reserves conversed to capital (share capital) | |||||||||||||||
3. Remedying loss with surplus reserve | |||||||||||||||
4.Carry-over retained earnings from the defined benefit plans | |||||||||||||||
5.Carry-over retained earnings from other comprehensive income | |||||||||||||||
6. Other | |||||||||||||||
(V) Reasonable reserve | 1,116,994.89 | 1,116,994.89 | 219,837.18 | 1,336,832.07 | |||||||||||
1. Withdrawal in the report period | 10,050,468.85 | 10,050,468.85 | 1,395,689.84 | 11,446,158.69 | |||||||||||
2. Usage in the report period | 8,933,473.96 | 8,933,473.96 | 1,175,852.66 | 10,109,326.62 | |||||||||||
(VI)Others | |||||||||||||||
IV. Balance at the end of the report period | 1,008,950,570.00 | 3,416,016,805.42 | 28,866,874.66 | 1,119,601.82 | 510,100,496.00 | 10,146,111,143.84 | 15,111,165,491.74 | 520,067,402.22 | 15,631,232,893.96 |
8. Statement of Changes in Owners’ Equity (Parent Company)
Amount for current period
In RMB
Item | Semi-annual of 2019 | |||||||||||
Share capital | Other equity instrument | Capital public reserve | Less: Inventory shares | Other comprehensive income | Reasonable reserve | Surplus reserve | Retained profit | Other | Total owners’ equity | |||
Preferred stock | Perpetual capital securities | Other | ||||||||||
I. Balance at the end of the last year | 1,008,950,570.00 | 3,488,221,286.39 | -19,809,442.95 | 510,100,496.00 | 9,340,610,451.36 | 14,328,073,360.80 | ||||||
Add: Changes of accounting policy | 19,809,442.95 | -19,809,442.95 | ||||||||||
Error correction of the last period | ||||||||||||
Other | ||||||||||||
II. Balance at the beginning of this year | 1,008,950,570.00 | 3,488,221,286.39 | 0.00 | 510,100,496.00 | 9,320,801,008.41 | 14,328,073,360.80 | ||||||
III. Increase/ Decrease in this year (Decrease is listed with “-”) | -25,808,722.55 | -25,808,722.55 | ||||||||||
(i) Total comprehensive income | 1,148,784,267.01 | 1,148,784,267.01 | ||||||||||
(ii) Owners’ devoted and decreased capital | ||||||||||||
1.Common shares invested by shareholders | ||||||||||||
2. Capital invested by holders of other equity instruments | ||||||||||||
3. Amount reckoned into owners equity with share-based payment | ||||||||||||
4. Other | ||||||||||||
(III) Profit distribution | -1,174,592,989.56 | -1,174,592,989.56 |
1. Withdrawal of surplus reserves | ||||||||||||
2. Distribution for owners (or shareholders) | -1,210,740,684.00 | -1,210,740,684.00 | ||||||||||
3. Other | 36,147,694.44 | 36,147,694.44 | ||||||||||
(IV) Carrying forward internal owners’ equity | ||||||||||||
1. Capital reserves conversed to capital (share capital) | ||||||||||||
2. Surplus reserves conversed to capital (share capital) | ||||||||||||
3. Remedying loss with surplus reserve | ||||||||||||
4.Carry-over retained earnings from the defined benefit plans | ||||||||||||
5.Carry-over retained earnings from other comprehensive income | ||||||||||||
6. Other | ||||||||||||
(V) Reasonable reserve | ||||||||||||
1. Withdrawal in the report period | 1,474,547.80 | 1,474,547.80 | ||||||||||
2. Usage in the report period | 1,474,547.80 | 1,474,547.80 | ||||||||||
(VI)Others | ||||||||||||
IV. Balance at the end of the report period | 1,008,950,570.00 | 3,488,221,286.39 | 0.00 | 510,100,496.00 | 9,294,992,285.86 | 14,302,264,638.25 |
Amount for last year
In RMB
Item | Semi-annual of 2018 | |||||||||||
Share capital | Other equity instrument | Capital public reserve | Less: Inventory shares | Other comprehensive income | Reasonable reserve | Surplus reserve | Retained profit | Other | Total owners’ equity | |||
Preferred stock | Perpetual capital securities | Other | ||||||||||
I. Balance at the end of the last year | 1,008,950,570.00 | 3,488,221,286.39 | 87,169,455.01 | 510,100,496.00 | 8,360,801,089.38 | 13,455,242,896.78 | ||||||
Add: Changes of accounting policy | ||||||||||||
Error correction of the last period | ||||||||||||
Other | ||||||||||||
II. Balance at the beginning of this year | 1,008,950,570.00 | 3,488,221,286.39 | 87,169,455.01 | 510,100,496.00 | 8,360,801,089.38 | 13,455,242,896.78 | ||||||
III. Increase/ Decrease in this year (Decrease is listed with “-”) | -58,302,580.35 | 222,750,350.46 | 164,447,770.11 | |||||||||
(i) Total comprehensive income | -58,302,580.35 | 1,433,491,050.46 | 1,375,188,470.11 | |||||||||
(ii) Owners’ devoted and decreased capital | ||||||||||||
1.Common shares invested by shareholders | ||||||||||||
2. Capital invested by holders of other equity instruments | ||||||||||||
3. Amount reckoned into owners equity with share-based payment | ||||||||||||
4. Other | ||||||||||||
(III) Profit distribution | -1,210,740,700.00 | -1,210,740,700.00 |
1. Withdrawal of surplus reserves | ||||||||||||
2. Distribution for owners (or shareholders) | -1,210,740,700.00 | -1,210,740,700.00 | ||||||||||
3. Other | ||||||||||||
(IV) Carrying forward internal owners’ equity | ||||||||||||
1. Capital reserves conversed to capital (share capital) | ||||||||||||
2. Surplus reserves conversed to capital (share capital) | ||||||||||||
3. Remedying loss with surplus reserve | ||||||||||||
4.Carry-over retained earnings from the defined benefit plans | ||||||||||||
5.Carry-over retained earnings from other comprehensive income | ||||||||||||
6. Other | ||||||||||||
(V) Reasonable reserve | ||||||||||||
1. Withdrawal in the report period | 3,751,960.66 | 3,751,960.66 | ||||||||||
2. Usage in the report period | 3,751,960.66 | 3,751,960.66 | ||||||||||
(VI)Others | ||||||||||||
IV. Balance at the end of the report period | 1,008,950,570.00 | 3,488,221,286.39 | 28,866,874.66 | 510,100,496.00 | 8,583,551,439.84 | 13,619,690,666.89 |
III. Basic information of the Company
1. Historical origin of the Company
By the approval of STGS (1992) No. 130 issued by Jiangsu Economic Restructuring Committee,Weifu High-Technology Group Co., Ltd. (hereinafter referred to “the Company” or “Company”) wasestablished as a company of limited liability with funds raised from targeted sources, and registered atWuxi Administration for Industry & Commerce in October 1992. The original share capital of theCompany totaled RMB 115.4355 million, including state-owned share capital amounting to RMB
92.4355 million, public corporate share capital amounting to RMB 8 million and inner employee sharecapital amounting to RMB 15 million.
Between year of 1994 and 1995, the Company was restructured and became a holding subsidiary ofWuxi Weifu Group Co., Ltd (hereinafter referred to as “Weifu Group”).
By the approval of Jiangsu ERC and Shenzhen Securities Administration Office in August 1995, theCompany issued 68 million special ordinary shares (B-share) with value of RMB 1.00 for each, andthe total value of those shares amounted to RMB 68 million. After the issuance, the Company’s totalshare capital increased to RMB 183.4355 million.
By the approval of CSRC in June 1998, the Company issued 120 million RMB ordinary shares(A-share) at Shenzhen Stock Exchange through on-line pricing and issuing. After the issuance, the totalshare capital of the Company amounted to RMB 303.4355 million.
In the middle of 1999, deliberated and approved by the Board and Shareholders’ General Meeting, theCompany implemented the plan of granting 3 bonus shares for each 10 shares. After that, the totalshare capital of the Company amounted to RMB 394.46615 million, of which state-owned sharesamounted to RMB 120.16615 million, public corporate shares RMB 10.4 million, foreign-fundedshares (B-share) RMB 88.40 million, RMB ordinary shares (A-share) RMB 156 million and inneremployee shares RMB 19.5 million.
In the year 2000, by the approval of the CSRC and based upon the total share capital of 303.4355million shares after the issuance of A-share in June 1998, the Company allotted 3 shares for each 10shares, with a price of RMB 10 for each allotted share. Actually 41.9 million shares was allotted, andthe total share capital after the allotment increased to RMB 436.36615 million, of which state-ownedcorporate shares amounted to RMB 121.56615 million, public corporate shares RMB 10.4 million,foreign-funded shares (B-share) RMB 88.4 million and RMB ordinary shares (A-share) RMB 216million.
In April 2005, Board of Directors of the Company has examined and approved 2004 ProfitPre-distribution Plan, and examined and approved by 2004 Shareholders’ General Meeting , theCompany distributed 3 shares for each 10 shares to the whole shareholders totaling to 130,909,845shares in 2005.
According to the Share Merger Reform Scheme of the Company that passed by related shareholders’meeting of Share Merger Reform and SGZF [2006] No.61 Reply on Questions about State-ownedEquity Management in Share Merger Reform of Weifu High-Technology Co., Ltd. issued byState-owned Assets Supervision & Administration Commission of Jiangsu Province, the Weifu Groupetc. 8 non-circulating shareholders arranged pricing with granting 1.7 shares for each 10 shares tocirculating A-share shareholders (totally granted 47,736,000 shares), so as to realize the originallynon-circulating shares can be traded on market when satisfied certain conditions, the scheme has beenimplemented on April 5, 2006.
On 27 May 2009, Weifu Group satisfied the consideration arrangement by dispatching 0.5 shares foreach 10 shares based on the number of circulating A share as prior to Share Merger Reform, accordingto the aforesaid Share Merger Reform, with an aggregate of 14,039,979 shares dispatched. Subsequentto implementation of dispatch of consideration shares, Weifu Group then held 100,021,999 shares ofthe Company, representing 17.63% of the total share capital of the Company.
Pursuant to the document (XGZQ(2009)No.46) about Approval for Merger of Wuxi Weifu Group Co.,Ltd. by Wuxi Industry Development Group Co., Ltd. issued by the State-owned Assets Supervision andAdministration Commission of Wuxi City Government, Wuxi Industry Development Group Co., Ltd.(hereinafter referred to as Wuxi Industry Group) acquired Weifu Group. After the merger, WeifuGroup was then revoked, and its assets and credits & debts were transferred to be under the name ofWuxi Industry Group. Accordingly, Wuxi Industry Group became the first largest shareholder of theCompany since then.
In accordance with the resolutions of shareholders' meeting and provisions of amended constitution,and approved by [2012] No. 109 document of China Securities Regulatory Commission, in Feb., theCompany issued RMB ordinary shares (A-share) of 112,858,000 shares to Wuxi Industry Groups andoverseas strategic investor, Robert Bosch Co., Ltd. (ROBERT BOSCHGMBH) (hereinafter referred toas Robert Bosch Company), face value was ONE Yuan per share, added registered capital of RMB112,858,000, and the registered capital after change was RMB 680,133,995. Wuxi Industry Group isthe first majority shareholder of the Company, and Robert Bosch Company is the second majorityshareholder of the Company.
In March 2013, the profit distribution pre-plan for year of 2012 was deliberated and approved by the
Board, and also passed in Annual General Meeting 2012 of the Company in May 2013. On basis oftotal share capital 680,133,995 shares, distribute 5-share for every 10 shares held by wholeshareholders, 340,066,997 shares in total are distributed. Total share capital of the Companyamounting RMB 1,020,200,992 up to 31 December 2013.
Deliberated and approved by the company’s first extraordinary general meeting in 2015, the companyhas repurchased 11,250,422 shares of A shares from August 26, 2015 to September 8, 2015, and hasfinished the cancellation procedures for above repurchase shares in China Securities Depository andClearing Corporation Limited Shenzhen Branch on September 16, 2015; after the cancellation ofrepurchase shares, the company’s paid-up capital (share capital) becomes 1,008,950,570 Yuan after thechange.
2. Registered place, organization structure and head office of the Company
Registered place and head office of the Company: No. 5 Huashan Road, New District, WuxiUnified social credit code: 91320200250456967NThe Company sets up Shareholders’ General Meeting, the Board of Directors and the SupervisoryCommittee.
The Company sets up Administration Department, Technology Centre, organization & personneldepartment, Office of the Board, compliance department, IT department, Market & StrategyDepartment, Party-masses Department, Finance Department, Purchase Department, ManufacturingQuality Department, MS (Mechanical System) division, AC(Automobile Components) division andDS (Diesel System ) division etc. and subsidiaries such as Wuxi Weifu Leader Catalytic Converter Co.,Ltd., Nanjing Weifu Jinning Co., Ltd. Etc
3. Business nature and major operation activities of the Company
Operation scope of parent company: Technology development and consulting service in the machineryindustry; manufacture of engine fuel oil system products, fuel oil system testers and equipment,manufacturing of auto electronic parts, automotive electrical components, non-standard equipment,non-standard knife tool and exhaust after-treatment system; sales of the general machinery, hardware& electrical equipment, chemical products & raw materials (excluding hazardous chemicals),automobile components and vehicles (excluding nine-seat passenger car); internal combustion enginemaintenance; leasing of the own houses; import and export business in respect of diversifiedcommodities and technologies (other than those commodities and technologies limited or forbidden bythe State for import and export) by self-operation and works as agent for such business. (any projectsthat needs to be approved by laws can only be carried out after getting approval by relevant authorities)Major subsidiaries respectively activate in production and sales of engine accessories, automobilecomponents, mufflers, and purifiers.
4. Relevant party offering approval reporting of financial statements and date thereofFinancial statements of the Company were approved by the Board of Directors for reporting dated 27August 2019
5. Scope of consolidate financial statement
Name of subsidiary | Short name of subsidiary | Shareholding ratio (%) | Proportion of votes (%) | Registered capital (in 10 thousand Yuan) | Business scope | Statement consolidate (Y/N) | |
Directly | Indirectly | ||||||
Nanjing Weifu Jinning Co., Ltd. Co., Ltd. | Weifu Jinning | 80.00 | -- | 80.00 | 34,628.70 | Internal-combustion engine accessories | Y |
Wuxi Weifu Leader Catalytic Converter Co., Ltd. | Weifu Leader | 94.81 | -- | 94.81 | 50,259.63 | Purifier and muffler | Y |
Weifu Mashan Pump Glib Co., Ltd. | Weifu Mashan | 100.00 | -- | 100.00 | 16,500 | Internal-combustion engine accessories | Y |
Wuxi Weifu Chang’an Co., Ltd. | Weifu Chang’an | 100.00 | -- | 100.00 | 21,000 | Internal-combustion engine accessories | Y |
Wuxi Weifu International Trade Co. Ltd. | Weifu International Trade | 100.00 | -- | 100.00 | 3,000 | Trade | Y |
Wuxi Weifu ITM Supercharging Technique Co., Ltd. | Weifu ITM | 100.00 | -- | 100.00 | 16,000 | Internal-combustion engine accessories | Y |
Wuxi Weifu Schmidt Power System Spare Parts Co., Ltd. | Weifu Schmidt | 66.00 | -- | 66.00 | 7,600 | Internal-combustion engine accessories | Y |
Ningbo Weifu Tianli Supercharging Technique Co., Ltd. | Weifu Tianli | 54.2295 | -- | 54.2295 | 11,136 | Internal-combustion engine accessories | Y |
Wuxi Weifu-Autocam Fine Machinery Co. Ltd. | Weifu Autocam | 51.00 | -- | 51.00 | US$ 2,110 | Automobile components | Y |
Wuxi Weifu Leader Catalytic Converter (Wuhan) Co., Ltd. | Weifu Leader (Wuhan) | -- | 60.00 | 60.00 | 1,000 | Purifier and muffler | Y |
Weifu Leader (Chongqing) Automobile components Co., Ltd | Weifu Leader (Chongqing) | -- | 100.00 | 100.00 | 5,000 | Purifier and muffler | Y |
Nanchang Weifu Leader Auto Parts & Components Co., Ltd. | Weifu Leader (Nanchang) | -- | 100.00 | 100.00 | 5,000 | Purifier and muffler | Y |
Weifu Holding Aps | SPV | 100.00 | 100.00 | DKK 2620.60 | Y | ||
IRD Fuel Cells A/S | IRD | 66.00 | 66.00 | DKK 4,160 | Fuel cell components | Y |
IV. Basis of preparation of financial statements
1. Preparation base
The financial statement were stated in compliance with Accounting Standard for Business Enterprises–Basic Norms issued by Ministry of Finance, the specific 42 accounting rules revised and issued dated15 February 2006 and later, the Application Instruments of Accounting Standards and interpretation onAccounting standards and other relevant regulations (together as “Accounting Standards for BusinessEnterprise”), as well as the Compilation Rules for Information Disclosure by Companies OfferingSecurities to the Public No.15 – General Provision of Financial Report (Amended in 2014) issued byCSRC in respect of the actual transactions and proceedings, on a basis of ongoing operation.
In line with relevant regulations of Accounting Standards of Business Enterprise, accounting of theCompany is on accrual basis. Except for certain financial instruments, the financial statementmeasured on historical cost. Assets have impairment been found, corresponding depreciation reservesshall accrual according to relevant rules.
2. Going concern
The Company comprehensively assessed the available information, and there are no obvious factorsthat impact sustainable operation ability of the Company within 12 months since end of the reportingperiod.
V. Major Accounting Policies and EstimationSpecific accounting policies and estimation attention:
The Company and its subsidiaries are mainly engaged in the manufacture and sales of engine fuel oilsystem products, automobile components, mufflers and purifiers etc., in line with the real operationalcharacteristics and relevant accounting standards, many specific accounting policies and estimationhave been formulated for the transactions and events with revenue recognized concerned. As for theexplanation on major accounting judgment and estimation, found more in Note V- Other majoraccounting policy and accounting estimation.
1. Statement on observation of Accounting Standard for Business EnterprisesFinancial statements prepared by the Company were in accordance with requirements of AccountingStandard for Business Enterprises, which truly and completely reflected the financial information ofthe Company during the reporting period such as financial position, operation achievements and cashflow.
2. Accounting period
Accounting period of the Company consist of annual and mid-term, mid-term refers to the reportingperiod shorter than one annual accounting year. The company adopts Gregorian calendar as accountingperiod, namely form each 1 January to 31 December.
3. Business cycles
Normal business cycle is the period from purchasing assets used for process by the Company to thecash and cash equivalent achieved. The Company’s normal business cycle was one-year (12 months).
4. Recording currency
The Company’s reporting currency is the RMB Yuan.
5. Accounting Treatment Method for Business Combinations under the same/different controlBusiness combination is the transaction or events that two or two above independent enterprisescombined as a reporting entity. Business combination including enterprise combined under the samecontrol and business combined under different control.
(1) The business combination under the same control
Enterprise combination under the same control is the enterprise who take part in the combination arehave the same ultimate controller or under the same controller, the control is not temporary. The assetsand liability acquired by combining party are measured by book value of the combined party oncombination date. Balance of net asset’s book value acquired by combining party and combineconsideration paid (or total book value of the shares issued), shall adjusted capital reserve (sharepremium); if the capital reserves (share premium) is not enough for deducted, adjusted for retainedearnings. Vary directly expenses occurred for enterprise combination, the combining party shallreckoned into current gains/losses while occurring. Combination day is the date when combining partyobtained controlling rights from the combined party.
(2) Combine not under the same control
A business combination not involving entities under common control is a business combination inwhich all of the combining entities are not ultimately controlled by the same party or parties bothbefore and after the combination. As a purchaser, fair value of the assets (equity of purchaser heldbefore the date of purchasing included) for purchasing controlling right from the purchaser, theliability occurred or undertake on purchasing date less the fair value of identifiable net assets of thepurchaser obtained in combination, recognized as goodwill if the results is positive; if the number isnegative, the acquirer shall firstly review the measurement of the fair value of the identifiable assetsobtained, liabilities incurred and contingent liabilities incurred, as well as the combination costs. Afterthat, if the combination costs are still lower than the fair value of the identifiable net assets obtained,
the acquirer shall recognize the difference as the profit or loss in the current period. Other directlyexpenses cost for combination shall be reckoned into current gains/losses. Difference of the fair valueof assets paid and its book values, reckoned into current gains/losses. On purchasing date, theidentifiable assets, liability or contingency of the purchaser obtained by the Company recognized byfair value, that required identification conditions; Acquisition date refers to the date on which theacquirer effectively obtains control of the purchaser.
6. Preparation method for consolidated financial statement
(1) Recognition principle of consolidated scope
On basis of the financial statement of the parent company and owned subsidiaries, preparedconsolidated statement in line with relevant information. The scope of consolidation of consolidatedfinancial statements is ascertained on the basis of effective control. Once certain elements involved inthe above definition of control change due to changes of relevant facts or circumstances, the Companywill make separate assessment.
(2) Basis of control
Control is the right to govern an invested party so as to obtain variable return through participating inthe invested party’s relevant activities and the ability to affect such return by use of the aforesaid rightover the invested party. Relevant activates refers to activates have major influence on return of theinvested party’s.
(3) Consolidation process
Subsidiaries are consolidated from the date on which the company obtains their actual control, and arede-consolidated from the date that such control ceases. All significant inter-group balances, investment,transactions and unrealized profits are eliminated in the consolidated financial statements. Forsubsidiaries being disposed, the operating results and cash flows prior to the date of disposal areincluded in the consolidated income statement and consolidated cash flow statement; for subsidiariesdisposed during the period, the opening balances of the consolidated balance sheet would not berestated. For subsidiaries acquired from a business combination not under common control, theiroperating results and cash flows subsequent to the acquisition date are included in the consolidatedincome statement and consolidated cash flow statement, and the opening balances and comparativefigures of the consolidated balance sheet would not be restated. For subsidiaries acquired from abusiness combination under common control, their operating results and cash flows from the date ofcommencement of the accounting period in which the combination occurred to the date of combinationare included in the consolidated income statement and consolidated cash flow statement, and thecomparative figures of the consolidated balance sheet would be restated.In preparing the consolidated financial statements, where the accounting policies or the accountingperiods are inconsistent between the company and subsidiaries, the financial statements of subsidiariesare adjusted in accordance with the accounting policies and accounting period of the company.Concerning the subsidiary obtained under combination with different control, adjusted several
financial statement of the subsidiary based on the fair value of recognizable net assets on purchasedday while financial statement consolidation; concerning the subsidiary obtained under combinationwith same control, considered current status of being control by ultimate controller for consolidationwhile financial statement consolidation.The unrealized gains and losses from the internal transactions occurred in the assets the Company soldto the subsidiaries fully offset "the net profit attributable to the owners of the parent company". Theunrealized gains and losses from the internal transactions occurred in the assets the subsidiaries sold tothe Company are distributed and offset between "the net profit attributable to the owners of the parentcompany" and "minority interest" according to the distribution ratio of the Company to the subsidiary.The unrealized gains and losses from the internal transactions occurred in the assets sold among thesubsidiaries are distributed and offset between "the net profit attributable to the owners of the parentcompany" and "minority interest" according to the distribution ratio of the Company to the subsidiaryof the seller.The share of the subsidiary’s ownership interest not attributable to the Company is listed as “minorityinterest” item under the ownership interest in the consolidated balance sheet. The share of thesubsidiary’s current profit or loss attributable to the minority interests is listed as "minority interest"item under the net profit item in the consolidated income statement. The share of the subsidiary’scurrent consolidated income attributable to the minority interests is listed as the “total consolidatedincome attributable to the minority shareholders” item under the total consolidated income item in theconsolidated income statement. If there are minority shareholders, add the "minority interests" item inthe consolidated statement of change in equity to reflect the changes of the minority interests. If thelosses of the current period shared by a subsidiary’s minority shareholders exceed the share that theminority shareholders hold in the subsidiary ownership interest in the beginning of the period, thebalance still charges against the minority interests.When the control over a subsidiary is ceased due to disposal of a portion of an interest in a subsidiary,the fair value of the remaining equity interest is re-measured on the date when the control ceased. Thedifference between the sum of the consideration received from disposal of equity interest and the fairvalue of the remaining equity interest, less the net assets attributable to the company since theacquisition date, is recognized as the investment income from the loss of control. Other comprehensiveincome relating to original equity investment in subsidiaries shall be treated on the same basis as if therelevant assets or liabilities were disposed of by the purchaser directly when the control is lost, namelybe transferred to current investment income other than the relevant part of the movement arising fromre-measuring net liabilities or net assets under defined benefit scheme by the original subsidiary.Subsequent measurement of the remaining equity interests shall be in accordance with relevantaccounting standards such as Accounting Standards for business Enterprises 2 – Long-term EquityInvestments or Accounting Standards for business Enterprises 22 – Financial Instruments Recognitionand Measurement.The company shall determine whether loss of control arising from disposal in a series of transactions
should be regarded as a bundle of transactions. When the economic effects and terms and conditions ofthe disposal transactions met one or more of the following situations, the transactions shall normally beaccounted for as a bundle of transactions: ①The transactions are entered into after considering themutual consequences of each individual transaction; ② The transactions need to be considered as awhole in order to achieve a deal in commercial sense; ③The occurrence of an individual transactiondepends on the occurrence of one or more individual transactions in the series; ④ The result of anindividual transaction is not economical, but it would be economical after taking into account of othertransactions in the series. When the transactions are not regarded as a bundle of transactions, theindividual transactions shall be accounted as “disposal of a portion of an interest in a subsidiary whichdoes not lead to loss of control” and “disposal of a portion of an interest in a subsidiary which lead toloss of control”. When the transactions are regarded as a bundle of transactions, the transactions shallbe accounted as a single disposal transaction; however, the difference between the considerationreceived from disposal and the share of net assets disposed in each individual transactions before lossof control shall be recognized as other comprehensive income, and reclassified as profit or loss arisingfrom the loss of control when control is lost.
7. Joint arrangement classification and accounting treatment for joint operationsIn accordance with the Company’s rights and obligation under a joint arrangement, the Companyclassifies joint arrangements into: joint ventures and joint operations.The company confirms the following items related to the share of interests in its joint operations, andin accordance with the provisions of the relevant accounting standards for accounting treatment:
(1) Recognize the assets held solely by the Company, and recognize assets held jointly by theCompany in appropriation to the share of the Company;
(2) Recognize the obligations assumed solely by the Company, and recognize obligations assumedjointly by the Company in appropriation to the share of the Company;
(3) Recognize revenue from disposal of the share of joint operations of the Company;
(4) Recognize fees solely occurred by Company;
(5) Recognize fees from joint operations in appropriation to the share of the Company.
8. Determining standards for cash and cash equivalent
Cash refers to stock cash, savings available for paid at any time; cash and cash equivalent refers to thecash held by the Company with short terms(expired within 3 months since purchased), and liquid andeasy to transfer as known amount and investment with minor variation in risks.
9. Foreign currency business and conversion
The occurred foreign currency transactions are converted into the recording currency in accordance
with the middle rate of the market exchange rate published by the People's Bank of China on thetransaction date. Thereinto, the occurred foreign currency exchange or transactions involved in theforeign currency exchange are converted in accordance with the actual exchange rate in thetransactions.
At the balance sheet date, the account balance of the foreign currency monetary assets and liabilities isconverted into the recording currency amount in accordance with the middle rate of the marketexchange rate published by the People's Bank of China on the transaction date. The balance between therecording currency amount converted according to exchange rate at the balance sheet date and theoriginal recording currency amount is disposed as the exchange gains or losses. Thereinto, the exchangegains or losses occurred in the foreign currency loans related to the purchase and construction of fixedassets are disposed according to the principle of capitalization of borrowing costs; the exchange gainsand losses occurred during the start-up are included in the start-up costs; the rest is included in thecurrent financial expenses.
At the balance sheet date, the foreign currency non-monetary items measured with the historical costsare converted in accordance with the middle rate of the market exchange rate published by the People'sBank of China on the transaction date without changing its original recording currency amount; theforeign currency non-monetary items measured with the fair value are converted in accordance with themiddle rate of the market exchange rate published by the People's Bank of China on the fair value date,and the generated exchange gains and losses are included in the current profits and losses as the gainsand losses from changes in fair value.
The following displays the methods for translating financial statements involving foreign operationsinto the statements in RMB: The asset and liability items in the balance sheets for overseas operationsare translated at the spot exchange rates on the balance sheet date. Among the owners’ equity items, theitems other than “undistributed profits” are translated at the spot exchange rates of the transaction dates.The income and expense items in the income statements of overseas operations are translated at theaverage exchange rates of the transaction dates. The exchange difference arising from the abovementioned translation are recognized in other comprehensive income and is shown separately underowner’ equity in the balance sheet; such exchange difference will be reclassified to profit or loss incurrent year when the foreign operation is disposed according to the proportion of disposal.
The cash flows of overseas operations are translated at the average exchange rates on the dates of thecash flows. The effect of exchange rate changes on cash is presented separately in the cash flowstatement.
10. Financial instrument
Financial instrument is the contract that taken shape of the financial asses for an enterprise and of thefinancial liability or equity instrument for other units.
(1) Determination and termination of financial instrument
A financial asset or liability is recognized when the group becomes a party to a financial instrumentcontract.The recognition of a financial assets shall be terminated if it meets one of the following conditions:
① the contractual right to receive the cash flow of the financial assets terminates; and
② the financial assets have been transferred and meets the following termination recognitionconditions for the transfer of financial assetsIf all or part of the current obligations of a financial liability has been discharged, the financial liability orpart of it is derecognized. When the Company (debtor) and the creditor sign an agreement to replace theexisting financial liabilities with new financial liabilities, and the new financial liabilities and theexisting financial liabilities are substantially different from the contract terms, derecognize the existingfinancial liabilities and recognize the new financial liabilities at the same time.Financial assets are traded in the normal way and their accounting recognition and derecognitionproceed on a trade date basis.
(2) Classification and measurement of financial assets
At the initial recognition, according to the business model of managing financial assets and thecontractual cash flow characteristics of financial assets, the Company classifies the financial assets intothe financial assets measured at amortized cost, the financial assets measured at fair value and whosechanges are included in other comprehensive income, and the financial assets measured at fair valueand whose changes are included in current profit or loss.
① Financial assets measured at amortized cost
The Company classifies the financial assets that meet the following conditions and haven’t beendesignated as financial assets measured at fair value and whose changes are included in current profit orloss as financial assets measured at amortized cost:
A. the group's business model for managing the financial assets is to collect contractual cashflows; and
B. the contractual terms of the financial assets stipulate that cash flow generated on a specific dateis only paid for the principal and interest based on the outstanding principal amount.After initial recognition, such financial assets are measured at amortized cost by using the effectiveinterest method. Gains or losses arising from financial assets which are measured at amortized cost andare not a component of any hedging relationship are included in current profit or loss when beingderecognized, amortized by effective interest method, or impaired.
② Financial assets measured at fair value and whose changes are included in other comprehensive
incomeThe Company classifies the financial assets that meet the following conditions and haven’t beendesignated as financial assets measured at fair value and whose changes are included in current profit orloss as financial assets measured at fair value and whose changes are included in other comprehensiveincome:
A. the Group's business model for managing the financial assets is targeted at both the collectionof contractual cash flows and the sale of financial assets; andB. the contractual terms of the financial asset stipulate that the cash flow generated on a specificdate is only the payment of the principal and the interest based on the outstanding principal amount.After initial recognition, such financial assets are subsequently measured at fair value. Interests,impairment losses or gains and exchange gains and losses calculated by using the effective interestmethod are included in profit or loss for the period, and other gains or losses are included in othercomprehensive income. When being derecognized, the accumulated gains or losses previously includedin other comprehensive income are transferred from other comprehensive income and included incurrent profit or loss.
③ Financial assets measured at fair value and whose changes are included in current profit or lossExcept for the above financial assets measured at amortized cost and measured at fair value and whosechanges are included in other comprehensive income, the Company classifies all other financial assets asfinancial assets measured at fair value and whose changes are included in current profit or loss. In theinitial recognition, in order to eliminate or significantly reduce accounting mismatch, the Companyirreversibly designates part of the financial assets that should be measured at amortized cost or measuredat fair value and whose changes are included in the other comprehensive income as the financial assetsmeasured at fair value and whose changes are included in current profit or loss.After the initial recognition, such financial assets are subsequently measured at fair value, and the gainsor losses (including interests and dividend income) are included in the current profit and loss, unless thefinancial assets are part of the hedging relationship.However, for non-trading equity instrument investments, the Company irreversibly designates them asthe financial assets that are measured at fair value and whose changes are included in othercomprehensive income in the initial recognition. The designation is made based on a single investmentand the relevant investment is in line with the definition of equity instruments from the issuer'sperspective.After initial recognition, such financial assets are subsequently measured at fair value. Dividend incomethat meets the conditions is included in profit or loss, and other gains or losses and changes in fair valueare included in other comprehensive income. When it is derecognized, the accumulated gains or lossespreviously included in other comprehensive income are transferred from other comprehensive incomeand included in retained earnings.The business model for managing financial assets refers to how the Company manages financial assets
to generate cash flows. The business model determines whether the cash flow of financial assetsmanaged by the Company is based on contract cash flow, selling financial assets or both. The Companydetermines the business model for managing financial assets based on objective facts and based on thespecific business objectives of financial assets management determined by key management personnel.The Company evaluates the contractual cash flow characteristics of financial assets to determinewhether the contractual cash flows generated by the relevant financial assets on a specific date are onlypayments for the principal and the interest based on the outstanding principal amount. The principal isthe fair value of the financial assets at initial recognition; the interest includes the time value of money,the credit risk associated with the outstanding principal amount for a specific period, and other basicborrowing risks, costs and consideration of profit. In addition, the Company evaluates the contractualterms that may result in changes in the time distribution or the amount of contractual cash flows of thefinancial assets to determine whether they meet the requirements of the above contractual cash flowcharacteristics.Only when the Company changes its business model of managing financial assets, all affected financialassets are reclassified on the first day of the first reporting period after the business model changes,otherwise the financial assets are not allowed to be reclassified after initial recognition. .Financial assets are measured at fair value on initial recognition. For financial assets measured at fairvalue and whose changes are included in current profit or loss, the related transaction expenses aredirectly included in current profit or loss. For other types of financial assets, the related transactioncosts are included in the initial recognition amount. For the accounts receivable or notes receivablearising from the sale of products or the provision of labor services that do not contain or consider thesignificant financing components, the Company uses the consideration amount that is expected to bereceived as the initial recognition amount.
(3) Classification and measurement of financial liabilities
The financial liabilities of the Company are classified as financial liabilities measured at fair value andwhose changes are included in current profit or loss and financial liabilities measured at amortized costat the initial recognition. For financial liabilities that are not classified as financial liabilities measured atfair value and whose changes are included in current profit or loss, the related transaction expenses areincluded in the initial recognition amount.
①Financial liability measured by fair value and with variation reckoned into current gains/lossesFinancial liability measured by fair value and with variation reckoned into current gains/lossesincluding tradable financial liability and the financial liabilities that are designated as fair value in theinitial recognition and whose changes are included in current profit or loss. For such financial liabilities,the subsequent measurement is based on fair value, and the gains or losses arising from changes in fairvalue and the dividends and interest expenses related to these financial liabilities are included in currentprofit or loss.
②Financial liability measured by amortized cost
Other financial liabilities are subsequently measured at amortized cost by using the effective interestmethod. The gain or loss arising from derecognition or amortization is included in current profit orloss.
③Distinctions between financial liabilities and equity instruments
Financial liabilities are liabilities that meet one of the following conditions:
A. Contractual obligations to deliver cash or other financial assets to other parties.B. Contractual obligations to exchange financial assets or financial liabilities with other partiesunder potentially adverse conditions.C. Non-derivative contracts that must be settled or that can be settled by the company's own equityinstruments in the future, and the enterprise will deliver a variable amount of its own equity instrumentsaccording to the contract.D. Derivative contracts that must be settled or that can be settled by the company's own equityinstruments in the future, except for derivatives contracts that exchange a fixed amount of cash or otherfinancial assets with a fixed amount of their own equity instruments.An equity instrument is a contract that proves it has a residual equity in the assets of an enterprise afterdeducting all liabilities.If the Company cannot unconditionally avoid performing a contractual obligation by delivering cash orother financial assets, the contractual obligation is consistent with the definition of financial liability.If a financial instrument is required to be settled or can be settled by the Company's own equityinstruments, it is necessary to consider whether the Company's own equity instruments used to settle theinstrument are a substitute for cash or other financial assets, or to make the instrument holder enjoy theresidual equity in the assets of the issuer after deducting all liabilities. In the former case, the instrumentis the Company's financial liability; if it is the latter, the instrument is the Company's equity instrument.
(4) Fair value of financial instruments
The company uses valuation techniques that are applicable under current circumstances and that havesufficient available data and other information support to determine the fair value of related financialassets and financial liabilities. The company divides the input values used by valuation techniques intothe following levels and uses them in sequence:
① The first-level input value is the unadjusted quotation of the same assets or liabilities that can beobtained on the measurement date in the active market;
② The second-level input value is the direct or indirect observable input value of the relevant assets orliabilities other than the first-level input value, including quotations of similar assets or liabilities in anactive market; quotations of same or similar assets or liabilities in an active market; other observableinput value other than quotations, such as interest rate and yield curves that are observable during thenormal quote interval; market- validated input value, etc.;
③ The third-level input value is the unobservable input value of the relevant assets or liabilities,including the interest rate that cannot be directly observed or cannot be verified by observable marketdata, stock volatility, future cash flow of the retirement obligation assumed in the business combination,and financial forecasting made by its own data, etc.
(5) Impairment of financial assets
On the basis of expected credit losses, the Company performs impairment treatment on financial assetsmeasured at amortized cost and creditors’ investment measured at fair value and whose changes areincluded in other comprehensive income and recognize the provisions for loss.
①Measurement of expected credit losses
Expected credit loss refers to the weighted average of credit losses of financial instruments weightedby the risk of default. Credit loss refers to the difference between all contractual cash flows that theCompany discounts at the original actual interest rate and are receivable in accordance with contractand all cash flows expected to be received, that is, the present value of all cash shortages. Among them,for the purchase or source of financial assets that have suffered credit impairment, the Companydiscounts the financial assets at the actual interest rate adjusted by credit.The Company measures the expected credit losses of financial instruments at different stages. If thecredit risk of a financial instrument has not increased significantly since the initial recognition, thefinancial instrument is in the first stage, and the Company measures the loss provisions according to theexpected credit losses in the next 12 months. If the credit risk of a financial instrument has increasedsignificantly but the credit impairment has not yet occurred since the initial recognition, the financialinstrument is in the second stage, and the Company measures the loss provisions according to theexpected credit losses of the instrument for the entire duration. If the financial instrument has sufferedcredit impairment since the initial confirmation, it is in the third stage, the Company measures the lossprovisions according to the expected credit losses of the instrument for the entire duration.For the financial instrument with lower credit risk on the balance sheet date, the Company assumes thatits credit risk has not increased significantly since the initial recognition, and measures the lossprovisions according to the expected credit losses in the next 12 months.The expected credit losses for the entire duration refer to the expected credit losses due to all possiblecredit events during the entire expected duration of the financial instrument. Expected credit losses in thenext 12 months refer to the expected credit losses caused by the possible credit events of financialinstrument that may occur within 12 months after the balance sheet date (if the expected duration offinancial instrument is less than 12 months, it shall be the expected duration), which are part of theexpected credit loss for the entire duration.When measuring expected credit losses, the maximum period that the Company needs to consider is thelongest contract period for which the company is exposed to credit risk (including options forconsideration of renewal).
For notes receivable and accounts receivable, regardless of whether there is a major financing, theCompany always measures its loss provisions according to the amount of expected credit losses for theentire duration.The Company divides the combination of the notes receivable and accounts receivable according to thecredit risk characteristics, and calculates the expected credit losses on the basis of combinations, thebasis for determining the combination is as follows:
A. Note receivableNote receivable 1:Bank acceptance billNote receivable 2:Trade acceptanceB. Account receivableAccount receivable 1:Receivables from internal related partyAccount receivable 2:Receivable from other clientsFor the notes receivable divided into combinations, the Company calculates the expected credit losses byreferring to the historical credit loss experience, combing with the current situation and the forecast offuture economic conditions, and through the default risk exposure and the expected credit loss rate forthe entire duration.For the accounts receivable divided into combinations, the Company calculates the expected creditlosses by referring to the historical credit loss experience, combing with the current situation and theforecast of future economic conditions, and compiling a comparison table of accounts receivable agingand the expected credit loss rate for the entire duration.C. Other receivablesWhen a single other receivables cannot be used to estimate the expected credit loss at a reasonable cost,the Company divides other receivables into several combinations based on the credit risk characteristics,and calculates the expected credit losses based on a combination, the basis for determining thecombination is as follows:
Other account receivable 1:Receivables from internal related partyOther account receivable 2:Receivable from other clientsFor other receivables classified as a combination, the Company calculates the expected credit lossthrough the default risk exposure and the expected credit loss rate over the next 12 months or the entireduration.D. Debt investment, other debt investmentFor debt investment and other debt investment, the Company calculates the expected credit lossesaccording to the nature of the investment, according to various types of counter parties and riskexposures, and through default risk exposure and expected credit loss rate in the next 12 months or theentire duration.
②Assessment of a significant increase in credit risk:
The Company determines the relative changes in default risk of the financial instrument occurred in theexpected duration and assess whether the credit risks of financial instrument has increased significantlysince the initial recognition by comparing the risk of default of the financial instrument on the balancesheet date with the risk of default of financial instrument on the initial recognition date. Whendetermining whether the credit risk has increased significantly since the initial recognition, the Companyconsiders reasonable and evidence-based information that can be obtained without unnecessaryadditional costs or effort, including forward-looking information. The information considered by theCompany includes:
A. The debtor fails to pay the principal and interest according to the contractual maturity date;B. Serious worsening of external or internal credit rating (if any) of the financial instruments thathave occurred or are expected;C. Serious deterioration of the debtor’s operating results that have occurred or are expected;D. Changes in existing or anticipated technical, market, economic or legal circumstances that willhave a material adverse effect on the debtor's ability to repay the company.Based on the nature of financial instruments, the Company assesses whether credit risk has increasedsignificantly on the basis of a single financial instrument or combination of financial instruments. Whenconducting an assessment based on a combination of financial instruments, the Company can classifyfinancial instruments based on common credit risk characteristics, such as overdue information andcredit risk ratings.The Company believes that financial assets are subject to default in the following circumstances:
The debtor is unlikely to pay the full amount to the Company, and the assessment does not consider theCompany to take recourse actions such as realizing collateral (if held).
③Financial assets with credit impairment
On the balance sheet date, the Company assesses whether the credit of financial assets measured atamortized cost and the credit of debt investments measured at fair value and whose changes are includedin other comprehensive income has been impaired. When one or more events that adversely affect theexpected future cash flows of a financial asset occur, the financial asset becomes a financial asset thathas suffered credit impairment. Evidence that credit impairment has occurred in financial assets includesthe following observable information:
A. The issuer or the debtor has significant financial difficulties;B. The debtor breaches the contract, such as default or overdue repayment of interest or principal;C. The Company gives concessions to the debtor that will not be made in any other circumstancesfor economic or contractual considerations relating to the financial difficulties of the debtor;D. The debtor is likely to go bankrupt or carry out other financial restructurings;E. The financial difficulties of the issuer or the debtor have caused the active market of the financialasset to disappear.
④ Presentation of expected credit loss provisions
In order to reflect the changes in the credit risk of financial instruments since the initial recognition, theCompany re-measures the expected credit losses on each balance sheet date, and the resulting increase orreversal of the loss provisions shall be included in current profit and loss as impairment losses or gains.For financial assets measured at amortized cost, the loss provisions are written off against the book valueof the financial assets listed in the balance sheet; for debt investments measured at fair value and whosechanges are included in other comprehensive income, the Company recognizes the loss provisions inother comprehensive income and does not deduct the book value of the financial asset.
⑤Write-off
If the Company no longer reasonably expects that the financial asset contract cash flow can be fully orpartially recovered, directly write down the book balance of the financial asset. Such write-downsconstitute the derecognition of related financial assets. This usually occurs when the Companydetermines that the debtor has no assets or sources of income to generate sufficient cash flow to repay theamount that will be written down. However, according to the Company's procedures for recovering thedue amount, the financial assets that have been written down may still be affected by the executionactivities.If the financial assets that have been written down are recovered afterwards, they shall be included in theprofit or loss of the period being recovered as the reversal of the impairment loss
(6) Transfer of financial assets
The transfer of financial assets refers to the transfer or delivery of financial assets to the other party (thetransferee) other than the issuer of the financial assets.For financial assets that the Company has transferred almost all risks and rewards of ownership offinancial assets to the transferee, derecognize the financial assets; if almost all the risks and rewards ofownership of financial assets have been retained, do not derecognize the financial assets.If the Company has neither transferred nor retained almost all the risks and rewards of ownership offinancial assets, dispose as following situations: If the control of the financial assets is abandoned,derecognize the financial assets and determine the resulting assets and liabilities. If the control of thefinancial assets is not abandoned, determine the relevant financial assets according to the extent to whichthey continue to be involved in the transferred financial assets, and determine the related liabilitiesaccordingly.
(7) Balance-out between the financial assets and liabilities
As the Group has the legal right to balance out the financial liabilities by the net or liquidation of thefinancial assets, the balance-out sum between the financial assets and liabilities is listed in the balancesheet. In addition, the financial assets and liabilities are listed in the balance sheet without beingbalanced out.
11. Note receivable
Found more in the impairment of financial instrument carried in Financial Instrument
12. Account receivable
Found more in the impairment of financial instrument carried in Financial Instrument
13. Other account receivable
Found more in the impairment of financial instrument carried in Financial Instrument
11. Note receivable
The notes receivable settled by the Company are all bank acceptance and letters of credit, based on thecredit risk characteristics of notes receivable, the credit risk of notes receivable is comprehensivelyevaluated, the Company does not make credit impairment losses for notes receivable.
12. Account receivable
(1) Account Receivable withdrawal on single significant amount and with bad debt provisionaccrued for single item
Determine basis or amount standards for single significant amount | The Company’s account receivables with above RMB 1 million in single item is defined as account receivables with significant amount in single item. |
Withdrawal method for account with single significant amount and withdrawal single item bad debt provision | In line with the difference of present value of future cash flow lower its book value, carried out impairment test independently and withdrawal the bad debt reserves |
(2) Receivables with bad debt provision accrual by credit portfolio
Portfolio | Bad debt provision accrual |
Classify to many combination based on credit portfolio for those receivables with minor account singly and those with major amount but has no impairment been found after testing independently; base on the actual loss ratio of the receivables of previous years, with same or similar credit portfolio, and combining actual condition accrual bad debt reserves. | Age analysis method |
In portfolio, accounts whose bad debts provision was accrued by age analysis:
√ Applicable □ Not applicable
Account age | Accrual ratio for account receivable | Accrual ratio for other receivables |
Within 6 months |
6 months to one year | 10.00% | 10.00% |
1-2 years | 20.00% | 20.00% |
2-3 years | 40.00% | 40.00% |
Over 3 years | 100.00% | 100.00% |
3-4 years | 100.00% | 100.00% |
4-5 years | 100.00% | 100.00% |
Over 5 years | 100.00% | 100.00% |
In portfolio, withdrawal proportion of bad debt provision based on balance proportion
□ Applicable √ Not applicable
In portfolio, withdrawal proportion of bad debt provision based on other methods:
□ Applicable √ Not applicable
(3) Account receivable with minor single amount but with withdrawal bad debt provision forsingle item
Reasons for withdrawal single item bad debt provision | The present value of future cash flow has major difference with the receivable group’s present value of future cash flow |
Withdrawal method for bad debt provision | Carried out impairment test independently, accrual bad debt reserves according to the difference of present value of future cash flow lower its book value |
13. Other account receivable
Method for determining expected credit losses of other receivables and accounting treatment methodsFor other receivables, whether or not it contains significant financing components, the company alwaysmeasures its loss provisions according to the amount of expected credit losses during the entire renewalperiod, and the resulting increase or reversal amount of loss provisions is included in the current profitand loss as an impairment loss.The company classifies other receivables into several combinations based on similar credit riskcharacteristics, and calculates the expected credit losses based on all reasonable and evidencedinformation (including forward-looking information) on the basis of combination, the basis fordetermining the combination is as follows:
Item | Basis for determining portfolio | Method of measuring expected credit loss |
Other account receivable | Account age | Refer to the historical credit loss experience, combine with the current situation and the forecast of future economic conditions, compile a comparison table of the age of other receivables and the expected credit loss rate of the entire renewal period, and calculate the expected credit losses. |
14. Inventory
Whether the Company needs to comply with the disclosure requirement of special industryN
(1) Classification of inventories
The Company’s inventories are categorized into stock materials, product in process and stock goodsetc.
(2) Pricing for delivered inventories
A. Generally, stock materials are calculated at planned cost. Material cost difference is individually setaccording to classification of grant types. Pursuant to the difference between the planned cost of thereceived or delivered raw materials and the material cost the aforesaid cost should share after carryingforward at period-end, the Company adjusts the planned cost to effective cost; finished products arepriced at effective costs, and carried forward to operating cost by weighted average method whenbeing delivered;B. Products in process are priced at effective costs, and carried forward to finished products at actuallyoccurred cost;C. Finished self-produced products are priced at effective costs, and carried forward to operating costby weighted average method; external purchase goods (from import and export trades) are carriedforward to sales cost by individual pricing method.
(3) Recognition evidence for net realizable value of inventories and withdrawal method for inventoryimpairment provisionInventories as at period-end are priced at the lower of costs and net realizable values; at period end, onthe basis of overall clearance about inventories, inventory impairment provision is withdrew foruncollectible part of costs of inventories which result from destroy of inventories, out-of-time of alland part inventories, or sales price lowering than cost. Inventory impairment provision for stock goodsand quantity of raw materials is subject to the difference between costs of single inventory item overits net realizable value. As for other raw materials with large quantity and comparatively low unitprices, inventory impairment provision is withdrawn pursuant to categories.As for finished goods, commodities and materials available for direct sales, their net realizable valuesare determined by their estimated selling prices less estimated sales expenses and relevant taxes. Formaterial inventories held for purpose of production, their net realizable values are determined by theestimated selling prices of finished products less estimated costs, estimated sales expenses and relevanttaxes accumulated till completion of production. As for inventories held for implementation of salescontracts or service contracts, their net realizable values are calculated on the basis of contract prices.In the event that inventories held by a company exceed order amount as agreed in sales contracts, netrealizable values of the surplus part are calculated on the basis of normal sale price.
(4) Inventory system
Perpetual Inventory System is adopted by the Company and takes a physical inventory.
(5) Amortization of low-value consumables and wrappage
①Low-value consumables
The Company adopts one-off amortization method to amortize the low-value consumables.
②Wrappage
The Company adopts one-off amortization method to amortize the wrappage at the time of receipt.
15. Assets held for sale
The Company classifies non-current assets or disposal groups that meet all of the following conditionsas held-for-sale: according to the practice of selling this type of assets or disposal groups in a similartransaction, the non-current assets or disposal group can be sold immediately at its current condition;The sale is likely to occur, that is, the Company has made resolution on the selling plan and obtaineddefinite purchase commitment, the selling is estimated to be completed within one year. Those assetswhose disposal is subject to approval from relevant authority or supervisory department under relevantrequirements are subject to that approval.
Where the Company loses control over its subsidiary due to disposal of investment in the subsidiary,whether or not the Company retains part equity investment after such disposal, investment in thesubsidiary shall be classified in its entirety as held for sale in the separate financial statement of theparent company subject to that the investment in the subsidiary proposed to be disposed satisfies theconditions for being classified as held for sale, and all the assets and liabilities of the subsidiary shallbe classified as held for sale in consolidated financial statement.The purchase commitment identified refers to the legally binding purchase agreement entered intobetween the Company and other parties, which sets out certain major terms relating to transaction price,time and adequately stringent punishment for default, which render an extremely minor possibility formaterial adjustment or revocation of the agreement.Assets held for sale are measured at the lower of heir carrying value and fair value less selling expense.If the carrying value is higher than fair value less selling expense, the excess shall be recognized asimpairment loss and recorded in profit or loss for the period, and allowance for impairment shall beprovided for in respect of the assets. In respect of impairment loss recognized for disposal group heldfor sale, carrying value of the goodwill in the disposal group shall be deducted first, and then deductthe carrying value of the non-current assets within the disposal group applicable to this measurementstandard on a pro rata basis according to the proportion taken by their carrying value.If the net amount of fair value of non-current assets held for sale less sales expense on subsequentbalance sheet date increases, the amount previously reduced for accounting shall be recovered andreverted from the impairment loss recognized after the asset is classified under the category of held forsale, with the amount reverted recorded in profit or loss for the period. Impairment loss recognizedbefore the asset is classified under the category of held for sale shall not be reverted. If the net amountof fair value of the disposal group held for sale on the subsequent balance sheet date less salesexpenses increases, the amount reduced for accounting in previous periods shall be restored, and shallbe reverted in the impairment loss recognized in respect of the non-current assets which are applicableto relevant measurement provisions after classification into the category of held for sale, with the
reverted amount charged in profit or loss for the current period. The written-off carrying value ofgoodwill shall not be reverted.The non-current assets in the non-current assets or disposal group held for sale is not depreciated oramortized, and the debt interests and other fees in the disposal group held for sale continue to berecognized.If the non-current assets or disposal group are no longer classified as held for sale since they no longermeet the condition of being classified as held for sale or the non-current assets are removed from thedisposal group held for sale, they will be measured at the lower of the following:
(i) The amount after their book value before they are classified as held for sale is adjusted based on thedepreciation, amortization or impairment that should have been recognized given they are notclassified as held for sale;(ii) The recoverable amount.
16.Long-term equity investment
Long-term equity investments refer to long-term equity investments in which the Company has control,joint control or significant influence over the invested party. Long-term equity investment withoutcontrol or joint control or significant influence of the Group is accounted for as available-for-salefinancial assets or financial assets measured at fair value with any change in fair value charged toprofit or loss.
(1) Determination of initial investment cost
Investment costs of the long-term equity investment are recognized by the follow according todifferent way of acquirement:
①For a long-term equity investment acquired through a business combination involving enterprisesunder common control, the initial investment cost of the long-term equity investment shall be theabsorbing party’s share of the carrying amount of the owner’s equity under the consolidated financialstatements of the ultimate controlling party on the date of combination. The difference between theinitial cost of the long-term equity investment and the cash paid, non-cash assets transferred as well asthe book value of the debts borne by the absorbing party shall offset against the capital reserve. If thecapital reserve is insufficient to offset, the retained earnings shall be adjusted. If the consideration ofthe merger is satisfied by issue of equity securities, the initial investment cost of the long-term equityinvestment shall be the absorbing party’s share of the carrying amount of the owner’s equity under theconsolidated financial statements of the ultimate controlling party on the date of combination. With thetotal face value of the shares issued as share capital, the difference between the initial cost of thelong-term equity investment and total face value of the shares issued shall be used to offset against thecapital reserve. If the capital reserve is insufficient to offset, the retained earnings shall be adjusted.(For business combination resulted in an enterprise under common control by acquiring equity of theabsorbing party under common control through a stage-up approach with several transactions, thesetransactions will be judged whether they shall be treat as “transactions in a basket”. If they belong to
“transactions in a basket”, these transactions will be accounted for a transaction in obtaining control. Ifthey are not belong to “transactions in a basket”, the initial investment cost of the long-term equityinvestment shall be the absorbing party’s share of the carrying amount of the owner’s equity under theconsolidated financial statements of the ultimate controlling party on the date of combination. Thedifference between the initial cost of the long-term equity investment and the aggregate of the carryingamount of the long-term equity investment before merging and the carrying amount the additionalconsideration paid for further share acquisition on the date of combination shall offset against thecapital reserve. If the capital reserve is insufficient to offset, the retained earnings shall be adjusted.Other comprehensive income recognized as a result of the previously held equity investment accountedfor using equity method on the date of combination or recognized for available-for-sale financial assetswill not be accounted for.)
②For a long-term equity investment acquired through a business combination involving enterprisesnot under common control, the initial investment cost of the long-term equity investment shall be thecost of combination on the date of acquisition. Cost of combination includes the aggregate fair value ofassets paid by the acquirer, liabilities incurred or borne and equity securities issued. (For businesscombination resulted in an enterprise not under common control by acquiring equity of the acquireunder common control through a stage-up approach with several transactions, these transactions willbe judged whether they shall be treat as “transactions in a basket”. If they belong to “transactions in abasket”, these transactions will be accounted for a transaction in obtaining control. If they are notbelong to “transactions in a basket”, the initial investment cost of the long-term equity investmentaccounted for using cost method shall be the aggregate of the carrying amount of equity investmentpreviously held by the acquire and the additional investment cost. For previously held equityaccounted for using equity method, relevant other comprehensive income will not be accounted for.For previously held equity investment classified as available-for-sale financial asset, the differencebetween its fair value and carrying amount, as well as the accumulated movement in fair valuepreviously included in the other comprehensive income shall be transferred to profit or loss for thecurrent period.) plus the combination cost measured by costs which have directly connection withacquisition are considered as initial investment cost of such long-term equity investment. Realizableassets and liabilities undertaken by such assets (including contingent liabilities) of the partybeing combined as at the combination date are all measured at fair values, without considerationto amount of minority interests. The surplus of combination cost less fair value net realizableassets of the party being combined is recorded as goodwill, and the deficit is directly recognizedin the consolidated statement of gains and losses.
③Long-term investments obtained through other ways:
A. Initial investment cost of long-term equity investment obtained through cash payment is determinedaccording to actual payment for purchase;
B. Initial investment cost of long-term equity investment obtained through issuance of equity securitiesis determined at fair value of such securities;C. Initial investment cost of long-term equity investment (exchanged-in) obtained through exchangewith non-monetary assets, which is of commercial nature, is determined at fair value of the assetsexchanged-out; otherwise determined at carrying value of the assets exchanged-out if it is not ofcommercial nature;D. Initial investment cost of long-term equity investment obtained through debt reorganization isdetermined at fair value of such investment.
(2) Subsequent measurement on long-term equity investment
①Presented controlling ability on invested party, the investment shall use cost method formeasurement.
②Long-term equity investments with joint control (excluding those constitute joint ventures) orsignificant influence on the invested party are accounted for using equity method.
Under the equity method, where the initial investment cost of a long-term equity investment exceedsthe investor’s interest in the fair value of the invested party’s identifiable net assets at the acquisitiondate, no adjustment shall be made to the initial investment cost. Where the initial investment cost isless than the investor’s interest in the fair value of the invested party’s identifiable net assets at theacquisition date, the difference shall be charged to profit or loss for the current period, and the cost ofthe long term equity investment shall be adjusted accordingly.
Under the equity method, investment gain and other comprehensive income shall be recognized basedon the Group’s share of the net profits or losses and other comprehensive income made by the investedparty, respectively. Meanwhile, the carrying amount of long-term equity investment shall be adjusted.The carrying amount of long-term equity investment shall be reduced based on the Group’s share ofprofit or cash dividend distributed by the invested party. In respect of the other movement of net profitor loss, other comprehensive income and profit distribution of invested party, the carrying value oflong-term equity investment shall be adjusted and included in the capital reserves. The Group shallrecognize its share of the invested party’s net profits or losses based on the fair values of the investedparty’s individual separately identifiable assets at the time of acquisition, after making appropriateadjustments thereto. In the event of inconformity between the accounting policies and accountingperiods of the invested party and the Company, the financial statements of the invested party shall beadjusted in conformity with the accounting policies and accounting periods of the Company.Investment gain and other comprehensive income shall be recognized accordingly. In respect of thetransactions between the Group and its associates and joint ventures in which the assets disposed of orsold are not classified as operation, the share of unrealized gain or loss arising from inter-grouptransactions shall be eliminated by the portion attributable to the Company. Investment gain shall be
recognized accordingly. However, any unrealized loss arising from inter-group transactions betweenthe Group and an invested party is not eliminated to the extent that the loss is impairment loss of thetransferred assets. In the event that the Group disposed of an asset classified as operation to its jointventures or associates, which resulted in acquisition of long-term equity investment by the investorwithout obtaining control, the initial investment cost of additional long-term equity investment shall bethe fair value of disposed operation. The difference between initial investment cost and the carryingvalue of disposed operation will be fully included in profit or loss for the current period. In the eventthat the Group sold an asset classified as operation to its associates or joint ventures, the differencebetween the carrying value of consideration received and operation shall be fully included in profit orloss for the current period. In the event that the Company acquired an asset which formed an operationfrom its associates or joint ventures, relevant transaction shall be accounted for in accordance with“Accounting Standards for Business Enterprises No. 20 “Business combination”. All profit or lossrelated to the transaction shall be accounted for.
The Group’s share of net losses of the invested party shall be recognized to the extent that the carryingamount of the long-term equity investment together with any long-term interests that in substance formpart of the investor’s net investment in the invested party are reduced to zero. If the Group has toassume additional obligations, the estimated obligation assumed shall be provided for and charged tothe profit or loss as investment loss for the period. Where the invested party is making profits insubsequent periods, the Group shall resume recognizing its share of profits after setting off against theshare of unrecognized losses.
③Acquisition of minority interest
Upon the preparation of the consolidated financial statements, since acquisition of minority interestincreased of long-term equity investment which was compared to fair value of identifiable net assetsrecognized which are measured based on the continuous measurement since the acquisition date (orcombination date) of subsidiaries attributable to the Group calculated according to the proportion ofnewly acquired shares, the difference of which recognized as adjusted capital surplus, capital surplusinsufficient to set off impairment and adjusted retained earnings.
④Disposal of long-term equity investments
In these consolidated financial statements, for disposal of a portion of the long-term equity investmentsin a subsidiary without loss of control, the difference between disposal cost and disposal of long-termequity investments relative to the net assets of the subsidiary is charged to the owners’ equity. Ifdisposal of a portion of the long-term equity investments in a subsidiary by the parent company resultsin a change in control, it shall be accounted for in accordance with the relevant accounting policies asdescribed in Note V.- 6 “Preparation Method of the Consolidated Financial Statements”.
On disposal of a long-term equity investment otherwise, the difference between the carrying amount ofthe investment and the actual consideration paid is recognized through profit or loss in the current
period.
In respect of long-term equity investment accounted for using equity method with the remaining equityinterest after disposal also accounted for using equity method, other comprehensive income previouslyunder owners’ equity shall be accounted for in accordance with the same accounting treatment fordirect disposal of relevant asset or liability by invested party on pro rata basis at the time of disposal.The owners’ equity recognized for the movement of other owners’ equity (excluding net profit or loss,other comprehensive income and profit distribution of invested party) shall be transferred to profit orloss for the current period on pro rata basis.
In respect of long-term equity investment accounted for using cost method with the remaining equityinterest after disposal also accounted for cost equity method, other comprehensive income measuredand reckoned under equity method or financial instrument before control of the invested party unitacquired shall be accounted for in accordance with the same accounting treatment for direct disposal ofrelevant asset or liability by invested party on pro rata basis at the time of disposal and shall betransferred to profit or loss for the current period on pro rata basis; among the net assets of investedparty unit recognized by equity method (excluding net profit or loss, other comprehensive income andprofit distribution of invested party) shall be transferred to profit or loss for the current period on prorata basis.In the event of loss of control over invested party due to partial disposal of equity investment by theGroup, in preparing separate financial statements, the remaining equity interest which can applycommon control or impose significant influence over the invested party after disposal shall beaccounted for using equity method. Such remaining equity interest shall be treated as accounting forusing equity method since it is obtained and adjustment was made accordingly. For remaining equityinterest which cannot apply common control or impose significant influence over the invested partyafter disposal, it shall be accounted for using the recognition and measurement standard of financialinstruments. The difference between its fair value and carrying amount as at the date of losing controlshall be included in profit or loss for the current period. In respect of other comprehensive incomerecognized using equity method or the recognition and measurement standard of financial instrumentsbefore the Group obtained control over the invested party, it shall be accounted for in accordance withthe same accounting treatment for direct disposal of relevant asset or liability by invested party at thetime when the control over invested party is lost. Movement of other owners’ equity (excluding netprofit or loss, other comprehensive income and profit distribution under net asset of invested partyaccounted for and recognized using equity method) shall be transferred to profit or loss for the currentperiod at the time when the control over invested party is lost. Of which, for the remaining equityinterest after disposal accounted for using equity method, other comprehensive income and otherowners’ equity shall be transferred on pro rata basis. For the remaining equity interest after disposalaccounted for using the recognition and measurement standard of financial instruments, other
comprehensive income and other owners’ equity shall be fully transferred.
In the event of loss of common control or significant influence over invested party due to partialdisposal of equity investment by the Group, the remaining equity interest after disposal shall beaccounted for using the recognition and measurement standard of financial instruments. The differencebetween its fair value and carrying amount as at the date of losing common control or significantinfluence shall be included in profit or loss for the current period. In respect of other comprehensiveincome recognized under previous equity investment using equity method, it shall be accounted for inaccordance with the same accounting treatment for direct disposal of relevant asset or liability byinvested party at the time when equity method was ceased to be used. Movement of other owners’equity (excluding net profit or loss, other comprehensive income and profit distribution under net assetof invested party accounted for and recognized using equity method) shall be transferred to profit orloss for the current period at the time when equity method was ceased to be used.
The Group disposes its equity investment in subsidiary by a stage-up approach with severaltransactions until the control over the subsidiary is lost. If the said transactions belong to “transactionsin a basket”, each transaction shall be accounted for as a single transaction of disposing equityinvestment of subsidiary and loss of control. The difference between the disposal consideration foreach transaction and the carrying amount of the corresponding long-term equity investment ofdisposed equity interest before loss of control shall initially recognized as other comprehensive income,and subsequently transferred to profit or loss arising from loss of control for the current period uponloss of control.
(3) Impairment test method and withdrawal method for impairment provision
Found more in Note V-”impairment of long-term investment”
(4) Criteria of Joint control and significant influence
Joint control is the Company’s contractually agreed sharing of control over an arrangement, whichrelevant activities of such arrangement must be decided by unanimously agreement from parties whoshare control. All the participants or participant group whether have controlling over such arrangementas a group or not shall be judge firstly, than judge that whether the decision-making for sucharrangement are agreed unanimity by the participants or not.
Significant influence is the power of the Company to participate in the financial and operating policydecisions of an invested party, but to fail to control or joint control the formulation of such policiestogether with other parties. While recognizing whether have significant influence by invested party, thepotential factors of voting power as current convertible bonds and current executable warrant of theinvested party held by investors and other parties shall be thank over.
17. Investment real estate
Measurement modeMeasured by cost methodDepreciation or amortization method
Investment real estate is stated at cost. During which, the cost of externally purchased propertiesheld-for-investment includes purchasing price, relevant taxes and surcharges and other expenses whichare directly attributable to the asset. Cost of self construction of properties held for investment iscomposed of necessary expenses occurred for constructing those assets to a state expected to beavailable for use. Properties held for investment by investors are stated at the value agreed in aninvestment contract or agreement, but those under contract or agreement without fair value are statedat fair value.
The Company adopts cost methodology amid subsequent measurement of properties held forinvestment, while depreciation and amortization is calculated using the straight-line method accordingto their estimated useful lives.
The basis of provision for impairment of properties held for investment is referred to NoteV-“Impairment of long-term assets”
18. Fixed assets
(1) Confirmation conditions
Fixed assets refer to the tangible assets for production of products, provision of labor, lease or operation, with a servicelife excess one year and has more unit value.
(2) Depreciation methods
Category | Depreciation Method | Years of depreciation | Scrap value rate | Yearly depreciation rate |
House and Building | Straight-line depreciation | 20~35 | 5 | 2.71~4.75 |
Machinery equipment | Straight-line depreciation | 10 | 5 | 9.50 |
Transportation equipment | Straight-line depreciation | 4~5 | 5 | 19.00~23.75 |
Electronic and other equipment | Straight-line depreciation | 3~10 | 5 | 9.50~31.67 |
(3) Recognition basis, valuation and depreciation method for financial lease assetsThe Company affirms those that conform to below one or several criteria as the finance lease fixed
assets:
① Agreed in the lease contract (or made a reasonable judgment according to the correlated conditionson the lease commencement date), the ownership of lease fixed assets can be transferred to theCompany after the expiry of the lease period;
② The Company has the option to purchase or lease the fixed assets, and the purchase price isestimated to be much less than the fair value of the lease of fixed assets when exercises the options, sowhether the Company will exercise the option can be reasonably determined on the leasecommencement date;
③ Even though the fixed asset ownership is not transferred, the lease term accounts for 75% of theservice life of the lease fixed assets;
④ The present value of the Company’s of minimum lease payment on the lease commencement date isequivalent to 90% or more of the fair value of the lease fixed assets on the lease commencement date;the present value of the leaser’s of minimum lease payment on the lease commencement date isequivalent to 90% or more of the fair value of the lease fixed assets on the lease commencement date;
⑤ The leased assets with special properties can only be used by the Company without majormodifications. The fixed assets rented by finance leases is calculated as the book value according tothe lower one between the fair value of leased assets on the lease commencement date and the presentvalue of the minimum lease payments.
(4) The impairment test method of fixed assets and the method of provision for impairment see NoteV-20-“Long term asset impairment”.
19. Construction in progress
From the date on which the fixed assets built by the Company come into an expected usable state, theprojects under construction are converted into fixed assets on the basis of the estimated value ofproject estimates or pricing or project actual costs, etc. Depreciation is calculated from the next month.Further adjustments are made to the difference of the original value of fixed assets after finalaccounting is completed upon completion of projects.
The basis of provision for impairment of properties held for construction in process is referred to NoteV-“Impairment of long-term assets”
20. Borrowing costs
(1) Recognition of capitalization of borrowing costs
Borrowing costs comprise interest occurred, amortization of discounts or premiums, ancillary costsand exchange differences in connection with foreign currency borrowings. The borrowing costs of theCompany, which incur from the special borrowings occupied by the fixed assets that need more than
one year (including one year) for construction, development of investment properties or inventories orfrom general borrowings, are capitalized and recorded in relevant assets costs; other borrowing costsare recognized as expenses and recorded in the profit or loss in the period when they are occurred.Relevant borrowing costs start to be capitalized when all of the following three conditions are met:
① Capital expenditure has been occurred;
② Borrowing costs have been occurred;
③ Acquisition or construction necessary for the assets to come into an expected usable state has beencarried out.
(2) Period of capitalization of borrowing costs
Borrowing costs arising from purchasing fixed asset, investment real estate and inventory, andoccurred after such assets reached to its intended use of status or sales, than reckoned into assets costswhile satisfy the above mentioned capitalization condition; capitalization of borrowing costs shall besuspended and recognized as current expenditure during periods in which construction of fixed assets,investment real estate and inventory are interrupted abnormally, when the interruption is for acontinuous period of more than 3 months, until the acquisition, construction or production of thequalifying asset is resumed; capitalization shall discontinue when the qualifying asset is ready for itsintended use or sale, the borrowing costs occurred subsequently shall reckoned into financial expenseswhile occurring for the current period.
(3) Measure of capitalization for borrowing cost
In respect of the special borrowings borrowed for acquisition, construction or production anddevelopment of the assets qualified for capitalization, the amount of interests expenses of the specialborrowings actually occurred in the period less interest income derived from unused borrowingsdeposited in banks or less investment income derived from provisional investment, are recognized.
With respect to the general borrowings occupied for acquisition, construction or production anddevelopment of the assets qualified for capitalization, the capitalized interest amount for generalborrowings is calculated and recognized by multiplying a weighted average of the accumulatedexpenditure on the assets in excess of the expenditure on the some assets of the special borrowings, bya capitalization rate for general borrowings. The capitalization rate is determined by calculation of theweighted average interest rate of the general borrowings.
21. Intangible assets
(1) Measurement, use of life and impairment testing
① Measurement of intangible assets
The intangible assets of the Company including land use rights, patented technology and non-patents
technology etc.The cost of a purchased intangible asset shall be determined by the expenditure actually occurred andother related costs.The cost of an intangible asset contributed by an investor shall be determined in accordance with thevalue stipulated in the investment contract or agreement, except where the value stipulated in thecontract or agreement is not fair.The intangible assets acquired through exchange of non-monetary assets, which is commercial insubstance, is carried at the fair value of the assets exchanged out; for those not commercial insubstance, they are carried at the carrying amount of the assets exchanged out.The intangible assets acquired through debt reorganization, are recognized at the fair value.
② Amortization methods and time limit for intangible assets:
Land use right of the company had average amortization by the transfer years from the beginning date oftransfer (date of getting land use light); Patented technology, non-patented technology and otherintangible assets of the Company are amortized evenly with the shortest terms among expected usefullife, benefit years regulated in the contract and effective age regulated by the laws. The amortizationamount shall count in relevant assets costs and current gains/losses according to the benefit object.As for the intangible assets as trademark, with uncertain benefit terms, amortization shall not becarried.Impairment testing methods and accrual for depreciation reserves for the intangible assets found morein Note V-20-“Long-term assets impairment”.
(2) Internal accounting policies relating to research and development expendituresExpenses incurred during the research phase are recognized as profit or loss in the current period;expenses incurred during the development phase that satisfy the following conditions are recognized asintangible assets (patented technology and non-patents technology):
① It is technically feasible that the intangible asset can be used or sold upon completion;
② there is intention to complete the intangible asset for use or sale;
③ The products produced using the intangible asset has a market or the intangible asset itself has amarket;
④ there is sufficient support in terms of technology, financial resources and other resources in order tocomplete the development of the intangible asset, and there is capability to use or sell the intangibleasset;
⑤ the expenses attributable to the development phase of the intangible asset can be measured reliably.If the expenses incurred during the development phase did not qualify the above mentioned conditions,such expenses incurred are accounted for in the profit or loss for the current period. The developmentexpenditure reckoned in gains/losses previously shall not be recognized as assets in later period. Thecapitalized expenses in development stage listed as development expenditure in balance sheet, andshall be transfer as intangible assets since such item reached its expected conditions for service.
22. Impairment of long-term assets
The Company will judge if there is any indication of impairment as at the balance sheet date in respectof non-current non-financial assets such as fixed assets, construction in progress, intangible assets witha finite useful life, investment properties measured at cost, and long-term equity investments insubsidiaries, joint controlled entities and associates. If there is any evidence indicating that an assetmay be impaired, recoverable amount shall be estimated for impairment test. Goodwill, intangibleassets with an indefinite useful life and intangible assets beyond working conditions will be tested forimpairment annually, regardless of whether there is any indication of impairment.
If the impairment test result shows that the recoverable amount of an asset is less than its carryingamount, the impairment provision will be made according to the difference and recognized as animpairment loss. The recoverable amount of an asset is the higher of its fair value less costs of disposaland the present value of the future cash flows expected to be derived from the asset. An asset’s fairvalue is the price in a sale agreement in an arm’s length transaction. If there is no sale agreement butthe asset is traded in an active market, fair value shall be determined based on the bid price. If there isneither sale agreement nor active market for an asset, fair value shall be based on the best availableinformation. Costs of disposal are expenses attributable to disposal of the asset, including legal fee,relevant tax and surcharges, transportation fee and direct expenses incurred to prepare the asset for itsintended sale. The present value of the future cash flows expected to be derived from the asset over thecourse of continued use and final disposal is determined as the amount discounted using anappropriately selected discount rate. Provisions for assets impairment shall be made and recognized forthe individual asset. If it is not possible to estimate the recoverable amount of the individual asset, theGroup shall determine the recoverable amount of the asset group to which the asset belongs. The assetgroup is the smallest group of assets capable of generating cash flows independently.
For the purpose of impairment testing, the carrying amount of goodwill presented separately in thefinancial statements shall be allocated to the asset groups or group of assets benefiting from synergy ofbusiness combination. If the recoverable amount is less than the carrying amount, the Group shallrecognize an impairment loss. The amount of impairment loss shall first reduce the carrying amount ofany goodwill allocated to the asset group or set of asset groups, and then reduce the carrying amount ofother assets (other than goodwill) within the asset group or set of asset groups, pro rata on the basis ofthe carrying amount of each asset.
An impairment loss recognized on the aforesaid assets shall not be reversed in a subsequent period inrespect of the part whose value can be recovered.
23. Long-term deferred expenses
Long-term expenses to be amortized of the Company the expenses that are already charged and withthe beneficial term of more than one year are evenly amortized over the beneficial term. For thelong-term deferred expense items cannot benefit the subsequent accounting periods, the amortizedvalue of such items is all recorded in the profit or loss during recognition.
24. Employee compensation
(1) Accounting treatment for short-term compensation
During the accounting period when the staff providing service to the Company, the short-termremuneration actual occurred shall recognized as liability and reckoned into current gains/losses.During the accounting period when staff providing service to the Company, the actual short-termcompensation occurred shall recognized as liabilities and reckoned into current gains/losses, except forthose in line with accounting standards or allow to reckoned into capital costs; the welfare occurredshall reckoned into current gains/losses or relevant asses costs while actually occurred. The employeecompensation shall recognize as liabilities and reckoned into current gains/losses or relevant assetscosts while actually occurred. The employee benefits that belong to non-monetary benefits aremeasured in accordance with the fair value; the social insurances including the medical insurance,work-injury insurance and maternity insurance and the housing fund that the enterprise pays for theemployees as well as the labor union expenditure and employee education funds withdrawn by ruleshould be calculated and determined as the corresponding compensation amount and determined thecorresponding liabilities in accordance with the specified withdrawing basis and proportion, andreckoned in the current profits and losses or relevant asset costs in the accounting period that theemployees provide services.
(2) Accounting treatment for post-employment benefit
The post-employment benefit included the defined contribution plans and defined benefit plans.Post-employment benefits plan refers to the agreement about the post-employment benefits betweenthe enterprise and employees, or the regulations or measures the enterprise established for providingpost-employment benefits to employees. Thereinto, the defined contribution plan refers to thepost-employment benefits plan that the enterprise doesn’t undertake the obligation of payment afterdepositing the fixed charges to the independent fund; the defined benefit plans refers topost-employment benefits plans except the defined contribution plan.
(3) Accounting for retirement benefits
When the Company terminates the employment relationship with employees before the end of the
employment contracts or provides compensation as an offer to encourage employees to acceptvoluntary redundancy, the Company shall recognize employee compensation liabilities arising fromcompensation for staff dismissal and included in profit or loss for the current period, when theCompany cannot revoke unilaterally compensation for dismissal due to the cancellation of laborrelationship plans and employee redundant proposals; and the Company recognize cost and expensesrelated to payment of compensation for dismissal and restructuring, whichever is earlier. The earlyretirement plan shall be accounted for in accordance with the accounting principles for compensationfor termination of employment. The salaries or wages and the social contributions to be paid for theemployees who retire before schedule from the date on which the employees stop rendering services tothe scheduled retirement date, shall be recognized (as compensation for termination of employment) inthe current profit or loss by the Group if the recognition principles for provisions are satisfied.
(4)Accounting for other long-term employee benefits
Except for the compulsory insurance, the Company provides the supplementary retirement benefits tothe employees satisfying some conditions, the supplementary retirement benefits belong to the definedbenefit plans, and the defined benefit liability confirmed on the balance sheet is the value bysubtracting the fair value of plan assets from the present value of defined benefit obligation. Thedefined benefit obligation is annually calculated in accordance with the expected accumulated welfareunit method by the independent actuary by adopting the treasury bond rate with similar obligation termand currency. The service charges related to the supplementary retirement benefits (including theservice costs of the current period, the previous service costs, and the settlement gains or losses) andthe net interest are reckoned in the current profits and losses or other asset costs, the changes generatedby recalculating the net liabilities of defined benefit plans or net assets should be reckoned in otherconsolidated income.
25. Accrual liabilities
(1) Recognition principle
An obligation related to a contingency, such as guarantees provided to outsiders, pending litigation orarbitration, product warranties, redundancy plans, onerous contracts, reconstructing, expected disposalof fixed assets, etc. shall be recognized as an estimated liability when all of the following conditionsare satisfied:
① the obligation is a present obligation of the Company;
② it is Contingent that an outflow of economic benefits will be required to settle the obligation;
③ the amount of the obligation can be measured reliably.
(2) Measurement method: Measure on the basis of the best estimates of the expenses necessary forpaying off the contingencies
26. Revenue
Whether the Company needs to comply with the disclosure requirement of special industryNoWhether implemented the new revenue standards
□ Yes √ No
(1) Concrete judging criteria for time of recognized
The major risks and remuneration entitled to the ownership of goods are transferred to buyer; neitherretain the continued management right generally related to ownership, nor exercise effective controlover the sold products; the relevant economic benefits are probable to flow into the Company; therelevant income and costs can be measured reliably.Concrete judging criteria for time of recognized the income from goods sales:
The Company's domestic sales revenue recognition time: The company delivers goods as agreed,checks the goods that the buyers have received and inspected during the period of the lastreconciliation date and this reconciliation date with the buyers on the reconciliation date as agreed, andtransfers the risks and remunerations to the buyers after checking, the Company issues the invoices tothe buyers in accordance with the recognized varieties, quantities and amounts and affirms the salesrevenue realization on the reconciliation date.
The Company's overseas sales revenue recognition time: After checking by the customs, the Companyaffirms the sales revenue realization according to the date of departure on the customs declaration.
(2) Recognition of revenue of assets using right alienation
Revenue from use by others of enterprise assets shall be recognized only when the associatedeconomic benefit can flow into the Company, and the amount of revenue can be measured reliably,revenue measured by the follow:
① Interest income amount: calculated and determined in accordance with the time that others use theenterprises cash and the actual interest rate.
② Royalty revenue amount: calculated and determined in accordance with the charging time andmethod of the relevant contract or agreement as agreed.
The basis that the Company confirms the revenue from transferring the right to use assets.Rental income: the revenue realization is confirmed after collecting the rent on the date as agreed in therental contract (or agreement). For the rent not received on the date as agreed in the contract oragreement but can be received, and of which the amount of revenue can be measured reliably can also berecognized as revenue.
(3) When confirming the incomes of labor services and construction contracts according to the
percentage of completion method, determine the basis and method of the contract completion plan.For the service transaction results can be estimated reliably on the balance sheet date, the servicerevenue is determined and recognized by adopting the percentage of completion method. Thecompletion progress of service transaction is determined by the proportion of incurred costs in theestimated total cost.
The total service revenue is determined by the received or receivable contract or agreement costs,except that the received or receivable contract or agreement costs are not fair. On the balance sheet date,the service revenue of the current period is determined by multiplying the total service revenue by thecompletion progress and deducting the amount accumulated in the previous accounting period andconfirmed to render the service revenue. Meanwhile, the labor costs of the current period are carriedforward by multiplying the total estimated costs of labor services by the completion progress anddeducting the amount accumulated in the previous accounting period with confirmed service costs.
For the service transaction results cannot be estimated reliably on the balance sheet date, respectivelydispose as following circumstances:
①The incurred labor costs estimated to be compensated are confirmed to render the service revenueaccording to the incurred labor costs, and are carried forward by the equivalent amount.
②The incurred labor costs estimated not to be compensated are reckoned in the current profits orlosses, and are not confirmed to render the service revenue.
27. Government grants
(1) Types
Government grants are transfer of monetary assets or non-monetary assets from the government to theGroup at no consideration. Government grants are classified into government grants related to assetsand government grants related to income.As for the assistance object not well-defined in government’s documents, the classification criteria forassets-related or income-related grants are as: whether the grants turn to long-term assets due topurchasing for construction or other means.
(2) Recognition and measure
The government grants shall be recognized while meet the additional conditions of the grants andamount is actually can be obtained.
If a government grant is in the form of a transfer of monetary asset, the item shall be measured at theamount received or receivable. If a government grant is in the form of a transfer of non-monetary asset,the item shall be measured at fair value. If the fair value can not be reliably acquired, than measured bynominal amount.
(3) Accounting treatment
A government grant related to an asset shall be recognized as deferred income, and reckoned intocurrent gains/losses according to the depreciation process in use life of such assets.
A government grant related to income, if they making up relevant expenses and losses for later period,than recognized deferred income, and should reckoned into current gain/loss during the period whilerelevant expenses are recognized; if they making up relevant expenses and losses that occurred, thanreckoned into current gains/losses.A government grant related to daily operation activity of the Company should reckoned into otherincome; those without related to daily operation activity should reckoned into non-operation incomeand expenses.The financial discount funds received by the Company shall write down relevant borrowing costs.
28. Deferred income tax assets/Deferred income tax liabilities
(1) Deferred income tax assets or deferred income tax liabilities are realized based on the differencebetween the carrying values of assets and liabilities and their taxation bases (as for the ones did notrecognized as assets and liability and with taxation basis recognized in line with tax regulations,different between tax base and its book value) at the tax rates applicable in the periods when theCompany recovers such assets or settles such liabilities.
(2) Deferred income tax assets are realized to the extent that it is probable to obtain such taxableincome which is used to set off the deductible temporary difference. As at the balance sheet date, ifthere is obvious evidence showing that it is probable to obtain sufficient taxable income to set off thedeductible temporary difference in future periods, deferred income tax assets not realized in previousaccounting periods shall be realized.
(3) On balance sheet date, re-review shall be made in respect of the carrying value of deferred incometax assets. If it is impossible to obtain sufficient taxable income to set off the benefits of deferredincome tax assets in future periods, then the carrying value of deferred income tax assets shall bereduced accordingly. If it is probable to obtain sufficient taxable income, then the amount reduced shallbe switched back.
(4) Current income tax and deferred income tax considered as income tax expenses or incomesreckoned into current gains/losses, excluding the follow income tax:
①Enterprise combination;
②Transactions or events recognized in owner’s equity directly
29. Lease
(1) Accounting for operating lease
The rental fee paid for renting the properties by the company are amortized by the straight-line methodand reckoned in the current expenses throughout the lease term without deducting rent-free period. Theinitial direct costs related to the lease transactions paid by the company are reckoned in the currentexpenses.
When the lessor undertakes the expenses related to the lease that should be undertaken by the company,the company shall deduct the expenses from the total rental costs, share by the deducted rental costsduring the lease term, and reckon in the current expenses.
Rental obtained from assets leasing, during the whole leasing period without rent-free period excluded,shall be amortized by straight-line method and recognized as leasing revenue. The initial direct costspaid with leasing transaction concerned are reckoned into current expenditure; the amount is larger iscapitalized when incurred, and accounted for as profit or loss for the current period on the same basisas recognition of rental income over the entire lease period.
When the company undertakes the expenses related to the lease that should be undertaken by the lessor,the company shall deduct the expenses from the total rental income, and distribute by the deductedrental costs during the lease term.
(2) Accounting for financing lease
Assets lease-in by financing: On the beginning date of the lease, the entry value of leased asset shall beat the lower of the fair value of the leased asset and the present value of minimum lease payment at thebeginning date of the lease. Minimum lease payment shall be the entry value of long-term accountspayable, with difference recognized as unrecognized financing expenses. Unrecognized financingexpenses shall be reckoned in financial expenses and amortized and using effective interest methodduring the leasing period. The initial direct costs incurred by the Company shall be reckoned into valueof assets lease-in.Finance leased assets: on the lease commencement date, the company affirms the balance among thefinance lease receivables, the sum of unguaranteed residual value and its present value as theunrealized financing income, and recognizes it as the rental income during the period of receiving therent. For the initial direct costs related to the rental transaction, the company reckons in the initialmeasurement of the finance lease receivables, and reduces the amount of income confirmed in thelease term.
30. Other important accounting policy and accounting estimation
In the process of applying the Company's accounting policies, due to the inherent uncertainty ofbusiness activities, the Company needs to judge, estimate and assume the book value of the reportitems cannot be accurately measured. These judgments, estimates and assumptions are made on thebasis of the historical experience of the Company’s management and by considering other relevantfactors, which shall impact the reported amounts of income, expenses, assets and liabilities and thedisclosure of contingent liabilities on the balance sheet date. However, the actual results caused by theestimated uncertainties may differ from the management's current estimates of the Company so as tocarry out the significant adjustments to the book value of the assets or liabilities to be affected.
The Company regularly reviews the aforementioned judgments, estimates and assumptions on the basisof continuing operations, the changes in accounting estimates only affect the current period, of whichthe impacts are recognized in the current period; the changes in accounting estimates not only affect thecurrent period but also the future periods, of which the impacts are recognized in the current and futureperiods.
On the balance sheet date, the important areas of the financial statements that the Company needs tojudge, estimate and assume are as follows:
(1) Provision for bad debts
According to the accounting policies of the accounts receivable, the Company adopts the allowancemethod to calculate the bad debt losses. The impairment of receivables is based on the assessment to thecollectability of the accounts receivable. The impairment of accounts receivable requires themanagement’s judgments and estimates. The actual results and the differences between the previouslyestimated results shall affect the book value of accounts receivable and the provision or return of thereceivables’ bad debt reserves during the period estimated to be changed.
(2) Inventory impairment
According to the inventory accounting policies, the Company measures by the comparison between thecost and the net realizable value, if the cost is higher than the net realizable value and the old andunsalable inventories, the Company calculates and withdraws the inventory impairment. The inventorydevalues to the net realizable value by evaluating the inventory’s vendibility and net realizable value.To identify the inventory impairment, the management needs to obtain the unambiguous evidences,and consider the purpose to hold the inventory, and judge and estimate the impacts of events after thebalance sheet date. The actual results and the differences between the previously estimated results shallaffect the book value of inventory and the provision or return of the inventory impairment during theperiod estimated to be changed.
(3) Held-to-maturity investments
The Company classifies the non-derivative financial assets that meet the requirements, have the fixedor ascertainable repayment amount and fixed due date, and that the Company has the positive intentionand ability to hold to maturity as the held-to-maturity investment. This classification involves a lot ofjudgments. In the process of making the judgments, the Company will evaluate its willingness andability to this held-to-maturity investment. Except in certain cases (such as the investments withinsignificant sales amount when the maturity date comes), if the Company fails to hold theseinvestments till the maturity date, then all the investments shall be reclassified to the available-for-salefinancial assets which cannot be classified as the held-to-maturity investments in this fiscal year and thenext two fiscal years. This kind of case may have a significant impact on the relevant financial assetsvalue listed on the financial statements, and may affect the Company's financial instruments riskmanagement strategy.
(4) Impairment of held-to-maturity investments
The Company determines that the impairment of held-to-maturity investments largely relies onmanagement's judgments. The objective evidences of impairment include that the issuer has seriousfinancial difficulties so that the financial assets cannot continue to be traded in an active market, orcannot be able to fulfill the contract terms (for example, breach the contract of paying the interests orprincipal), etc. In the process of making the judgments, the Company needs to evaluate the impact of theobjective evidence of impairment to the expected future cash flows of the investment.
(5) Impairment of financial assets available for sale
The Company determines that the impairment of held-to-maturity investments largely relies onmanagement's judgments and assumptions so as to determine whether it is needed to affirm itsimpairment loss in the profit statement. In the process of making the judgments and assumptions, theCompany needs to evaluate the extent and duration when the fair value of the investment is less than thecost, as well as the financial situation and short-term business prospects of the invested party, includingthe industry conditions, technological change, credit rating, default rates, and risks of the counter party.
(6) Preparation for the impairment of non-financial & non-current assets
The Company checks whether the non-current assets except for the financial assets may decrease invalue at the balance sheet date. For the intangible assets with indefinite service life, in addition to theannual impairment test, the impairment test is also needed when there is a sign of impairment. For theother non-current assets except for the financial assets, the impairment test is needed when it indicatesthat the book amounts may not be recoverable.
When the book value of the asset or group of assets exceeds its recoverable amount, i.e. the higherbetween the net amount by subtracting the disposal costs from the fair value and the present value ofexpected future cash flows, it indicates the impairment.
As for the net amount by subtracting the disposal costs from the fair value, refer to the sales agreementprice similar to the assets in the fair trade or the observable market price, and subtract the incrementalcosts determination directly attributable to the disposal of the asset.
When estimating the present value of the future cash flow, the Company needs to make significantjudgments to the output, price, and related operating expenses of the asset (or asset group) and thediscount rate used for calculating the present value. When estimating the recoverable amount, theCompany shall adopt all the relevant information can be obtained, including the prediction related tothe output, price, and related operating expenses based on the reasonable and supportable assumptions.
The Company tests whether its business reputation decreases in value every year, which requires toestimating the present value of the asset group allocated with goodwill or the future cash flowcombined by the asset group. When estimating the present value of the future cash flow, the Companyneeds to estimate the future cash flows generated by the asset group or the combination of asset group,and select the proper discount rate to determine the present value of the future cash flows.
(7) Depreciation and amortization
The Company depreciates and amortizes the investment property, fixed assets and intangible assetsaccording to the straight-line method in the service life after considering the residual value. TheCompany regularly reviews the service life to determine the depreciation and amortization expenseamount to be reckoned in each reporting period. The service life is determined by the Company basedon the past experience of similar assets and the expected technological updating. If the previousestimates have significant changes, the depreciation and amortization expense shall be adjusted in futureperiods.
(8) Income tax
In the Company’s normal business activities, the final tax treatment and calculation of some transactionshave some uncertainties. Whether some projects can be disbursed from the cost and expenses beforetaxes requires needs to get approval from the tax authorities. If the final affirmation of these tax mattersdiffers from the initially estimated amount, the difference shall have an impact on its current anddeferred income taxes during the final identification period.
(9) Early retirement benefits and supplementary retirement benefits
The expenses of the Company's early retirement benefits and supplementary retirement benefits andthe amount of liabilities are determined in accordance with various assumptions. These assumptionsinclude the discount rate, the average growth rate of health care costs, the subsidy growth rate of theearly retired personnel and retirees and the other factors. The differences between the actual results and
assumptions will be immediately identified and included in the costs of the current year. Although themanagement thought the reasonable assumptions have been adopted, the changes in the actualexperience and assumed conditions will impact the costs and liability balances of the Company'sinternal early retirement benefits and supplementary retirement benefits.
31. Changes of important accounting policy and estimation
(1) Changes of major accounting policies
√ Applicable □ Not applicable
Content and causes for changes of accounting policy | Approval procedures | Note |
In 2017, the Ministry of Finance revised and issued the Accounting Standards for Business Enterprises No. 22 - Recognition and Measurement of Financial Instruments and Accounting Standards for Business Enterprises No. 23 - Transfer of Financial Assets , Accounting Standards for Business Enterprises No. 24 - Hedge Accounting, and the Accounting Standards for Business Enterprises No. 37 – Financial Instruments Presentation, and the domestic listed companies are required to put the relevant accounting standards of new financial instruments into force from January 1, 2019. The Company implement the above mentioned four accounting standards since 1 Jan. 2019 | Approved and deliberated by 5th session of 9th BOD | Notice No.: 2019-006 |
On April 2019, the Ministry of Finance issued No. 6 Document 2019-“Notice on Amending the 2019 Annual Financial Statements of General Enterprises”, which revised the financial statement format of general enterprises in light of the relevant situation in the implementation of enterprise accounting standards. | Ministry of Finance No. 6 Document 2019 |
(2) Changes of important accounting estimate
□ Applicable √ Not applicable
(3) Adjustment the financial statements at the beginning of the first year of implementation ofnew financial instrument standards, new revenue standards and new leasing standards
√ Applicable □ Not applicable
Consolidate balance sheet
In RMB/CNY
Item | 2018-12-31 | 2019-01-01 | Adjustments |
Current assets: | |||
Monetary funds | 2,616,321,740.73 | 2,616,321,740.73 | |
Settlement provisions | |||
Capital lent |
Tradable financial assets | 4,740,773,607.43 | 4,740,773,607.43 | |
Financial assets measured by fair value and with variation reckoned into current gains/losses | |||
Derivative financial assets | |||
Note receivable | 1,148,107,603.68 | 1,148,107,603.68 | |
Note receivable | 1,919,793,266.91 | 1,919,793,266.91 | |
Account receivable financing | |||
Account paid in advance | 94,651,431.31 | 94,651,431.31 | |
Insurance receivable | |||
Reinsurance receivables | |||
Contract reserve of reinsurance receivable | |||
Other account receivable | 84,582,246.16 | 84,582,246.16 | |
Including: Interest receivable | 1,842,437.50 | 1,842,437.50 | |
Dividend receivable | |||
Buying back the sale of financial assets | |||
Inventory | 1,438,528,714.59 | 1,438,528,714.59 | |
Contract assets | |||
Assets held for sale | |||
Non-current asset due within one year | |||
Other current assets | 4,632,137,600.26 | 60,250,896.83 | -4,571,886,703.43 |
Total current assets | 11,934,122,603.64 | 12,103,009,507.64 | 168,886,904.00 |
Non-current assets: | |||
Loans and payments on behalf | |||
Creditors’ investment | |||
Available-for-sale financial assets | 255,975,176.91 | -255,975,176.91 | |
Other creditors’ investment | |||
Held-to-maturity investments | |||
Long-term receivables | |||
Long-term equity investment | 4,976,773,946.74 | 4,976,773,946.74 | |
Other equity instrument investment | 87,088,272.91 | 87,088,272.91 | |
Other non-current financial assets | |||
Investment real estate | 21,906,134.52 | 21,906,134.52 | |
Fixed assets | 2,707,374,678.61 | 2,707,374,678.61 | |
Construction in progress | 166,414,542.18 | 166,414,542.18 | |
Productive biological assets |
Oil and gas assets | |||
Right-of-use asset | |||
Intangible assets | 324,892,822.75 | 324,892,822.75 | |
Research and development costs | |||
Goodwill | 1,784,086.79 | 1,784,086.79 | |
Long-term deferred expenses | 16,637,652.31 | 16,637,652.31 | |
Deferred income tax assets | 234,697,139.58 | 234,697,139.58 | |
Other non-current assets | 251,462,676.27 | 251,462,676.27 | |
Total non-current assets | 8,957,918,856.66 | 8,789,031,952.66 | -168,886,904.00 |
Total assets | 20,892,041,460.30 | 20,892,041,460.30 | |
Current liabilities: | |||
Short-term borrowings | 298,928,213.94 | 298,928,213.94 | |
Loan from central bank | |||
Capital borrowed | |||
Tradable financial liability | |||
Financial liability measured by fair value and with variation reckoned into current gains/losses | |||
Derivative financial liability | 490,329.13 | 490,329.13 | |
Note payable | 1,018,367,533.74 | 1,018,367,533.74 | |
Account payable | 2,047,336,834.66 | 2,047,336,834.66 | |
Accounts received in advance | 41,329,857.80 | 41,329,857.80 | |
Selling financial asset of repurchase | |||
Absorbing deposit and interbank deposit | |||
Security trading of agency | |||
Security sales of agency | |||
Employee compensation payable | 312,113,178.24 | 312,113,178.24 | |
Taxes payable | 74,271,613.92 | 74,271,613.92 | |
Other accounts payable | 64,448,723.52 | 64,448,723.52 | |
Including: Interest payable | 517,469.08 | 517,469.08 | |
Dividend payable | |||
Commission charge and commission payable | |||
Reinsurance payable | |||
Contract liability | |||
Liability held for sale | |||
Non-current liabilities due within one year | 15,000,000.00 | 15,000,000.00 |
Other current liabilities | |||
Total current liabilities | 3,872,286,284.95 | 3,872,286,284.95 | |
Non-current liabilities: | |||
Insurance contract reserve | |||
Long-term loans | 30,000,000.00 | 30,000,000.00 | |
Bonds payable | |||
Including: preferred stock | |||
Perpetual capital securities | |||
Lease liability | |||
Long-term account payable | 35,422,354.11 | 35,422,354.11 | |
Long-term employee compensation payable | 74,679,175.36 | 74,679,175.36 | |
Accrual liabilities | |||
Deferred income | 425,769,854.13 | 425,769,854.13 | |
Deferred income tax liabilities | 1,912,744.40 | 1,912,744.40 | |
Other non-current liabilities | |||
Total non-current liabilities | 567,784,128.00 | 567,784,128.00 | |
Total liabilities | 4,440,070,412.95 | 4,440,070,412.95 | |
Owners’ equity: | |||
Share capital | 1,008,950,570.00 | 1,008,950,570.00 | |
Other equity instrument | |||
Including: preferred stock | |||
Perpetual capital securities | |||
Capital reserve | 3,416,022,795.14 | 3,416,022,795.14 | |
Less: Inventory shares | |||
Other comprehensive income | -19,809,442.95 | 19,809,442.95 | |
Reasonable reserve | 1,618,490.50 | 1,618,490.50 | |
Surplus reserve | 510,100,496.00 | 510,100,496.00 | |
Provision of general risk | |||
Retained profit | 10,996,945,870.13 | 10,996,945,870.13 | -19,809,442.95 |
Total owners’ equity attributable to parent company | 15,913,828,778.82 | 15,913,828,778.82 | |
Minority interests | 538,142,268.53 | 538,142,268.53 | |
Total owners’ equity | 16,451,971,047.35 | 16,451,971,047.35 | |
Total liabilities and owner’s equity | 20,892,041,460.30 | 20,892,041,460.30 |
ExplanationIn 2017, the Ministry of Finance revised and issued the Accounting Standards for Business Enterprises
No. 22 - Recognition and Measurement of Financial Instruments and Accounting Standards forBusiness Enterprises No. 23 - Transfer of Financial Assets , Accounting Standards for BusinessEnterprises No. 24 - Hedge Accounting, and the Accounting Standards for Business Enterprises No. 37– Financial Instruments Presentation, and the domestic listed companies are required to put therelevant accounting standards of new financial instruments into force from January 1, 2019. TheCompany implement the above mentioned four accounting standards since 1 Jan. 2019
(1) Add new item of “Tradable financial assets”, parts of the former “Other current assets” and“Available-for-sale financial assets” are re-classified for listing
(2) Add new item of “Other equity instrument investment”, parts of the former “Available-for-salefinancial assets” is re-classified for listing
(3) Re-classify “Other comprehensive income” to “Retained profit”
Balance sheet of parent company
In RMB/CNY
Item | 2018-12-31 | 2019-01-01 | Adjustments |
Current assets: | |||
Monetary funds | 1,922,408,227.00 | 1,922,408,227.00 | |
Tradable financial assets | 4,740,773,607.43 | 4,740,773,607.43 | |
Financial assets measured by fair value and with variation reckoned into current gains/losses | |||
Derivative financial assets | |||
Note receivable | 264,264,207.30 | 264,264,207.30 | |
Note receivable | 742,246,990.99 | 742,246,990.99 | |
Account receivable financing | |||
Account paid in advance | 59,028,927.25 | 59,028,927.25 | |
Other account receivable | 196,849,092.13 | 196,849,092.13 | |
Including: Interest receivable | 188,682.78 | 188,682.78 | |
Dividend receivable | |||
Inventory | 492,054,274.67 | 492,054,274.67 | |
Contract assets | |||
Assets held for sale | |||
Non-current asset due within one year | |||
Other current assets | 4,576,688,553.49 | 4,801,850.06 | -4,571,886,703.43 |
Total current assets | 8,253,540,272.83 | 8,422,427,176.83 | 168,886,904.00 |
Non-current assets: | |||
Creditors’ investment |
Available-for-sale financial assets | 180,035,176.91 | -180,035,176.91 | |
Other creditors’ investment | |||
Held-to-maturity investments | |||
Long-term receivables | |||
Long-term equity investment | 5,739,110,426.55 | 5,739,110,426.55 | |
Other equity instrument investment | 11,148,272.91 | 11,148,272.91 | |
Other non-current financial assets | |||
Investment real estate | |||
Fixed assets | 1,534,109,106.80 | 1,534,109,106.80 | |
Construction in progress | 78,673,300.59 | 78,673,300.59 | |
Productive biological assets | |||
Oil and gas assets | |||
Right-of-use asset | |||
Intangible assets | 188,101,655.94 | 188,101,655.94 | |
Research and development costs | |||
Goodwill | |||
Long-term deferred expenses | |||
Deferred income tax assets | 140,286,756.70 | 140,286,756.70 | |
Other non-current assets | 184,208,090.40 | 184,208,090.40 | |
Total non-current assets | 8,044,524,513.89 | 7,875,637,609.89 | -168,886,904.00 |
Total assets | 16,298,064,786.72 | 16,298,064,786.72 | |
Current liabilities: | |||
Short-term borrowings | 112,000,000.00 | 112,000,000.00 | |
Tradable financial liability | |||
Financial liability measured by fair value and with variation reckoned into current gains/losses | |||
Derivative financial liability | |||
Note payable | 330,545,052.37 | 330,545,052.37 | |
Account payable | 823,693,469.51 | 823,693,469.51 | |
Accounts received in advance | 6,639,554.63 | 6,639,554.63 | |
Contract liability | |||
Employee compensation payable | 200,205,508.25 | 200,205,508.25 | |
Taxes payable | 39,193,425.15 | 39,193,425.15 | |
Other accounts payable | 12,142,596.68 | 12,142,596.68 | |
Including: Interest payable | 149,966.66 | 149,966.66 |
Dividend payable | |||
Liability held for sale | |||
Non-current liabilities due within one year | |||
Other current liabilities | |||
Total current liabilities | 1,524,419,606.59 | 1,524,419,606.59 | |
Non-current liabilities: | |||
Long-term loans | |||
Bonds payable | |||
Including: preferred stock | |||
Perpetual capital securities | |||
Lease liability | |||
Long-term account payable | |||
Long-term employee compensation payable | 63,962,762.93 | 63,962,762.93 | |
Accrual liabilities | |||
Deferred income | 381,609,056.40 | 381,609,056.40 | |
Deferred income tax liabilities | |||
Other non-current liabilities | |||
Total non-current liabilities | 445,571,819.33 | 445,571,819.33 | |
Total liabilities | 1,969,991,425.92 | 1,969,991,425.92 | |
Owners’ equity: | |||
Share capital | 1,008,950,570.00 | 1,008,950,570.00 | |
Other equity instrument | |||
Including: preferred stock | |||
Perpetual capital securities | |||
Capital reserve | 3,488,221,286.39 | 3,488,221,286.39 | |
Less: Inventory shares | |||
Other comprehensive income | -19,809,442.95 | 19,809,442.95 | |
Reasonable reserve | |||
Surplus reserve | 510,100,496.00 | 510,100,496.00 | |
Retained profit | 9,340,610,451.36 | 9,320,801,008.41 | -19,809,442.95 |
Total owners’ equity | 14,328,073,360.80 | 14,328,073,360.80 | |
Total liabilities and owner’s equity | 16,298,064,786.72 | 16,298,064,786.72 |
ExplanationIn 2017, the Ministry of Finance revised and issued the Accounting Standards for Business EnterprisesNo. 22 - Recognition and Measurement of Financial Instruments and Accounting Standards for
Business Enterprises No. 23 - Transfer of Financial Assets , Accounting Standards for BusinessEnterprises No. 24 - Hedge Accounting, and the Accounting Standards for Business Enterprises No. 37– Financial Instruments Presentation, and the domestic listed companies are required to put therelevant accounting standards of new financial instruments into force from January 1, 2019. TheCompany implement the above mentioned four accounting standards since 1 Jan. 2019
(1) Add new item of “Tradable financial assets”, parts of the former “Other current assets” and“Available-for-sale financial assets” are re-classified for listing
(2) Add new item of “Other equity instrument investment”, parts of the former “Available-for-salefinancial assets” is re-classified for listing
(3) Re-classify “Other comprehensive income” to “Retained profit”
(4) Retrospective adjustment of early comparison data description when initially implementedthe new financial instrument standards and new leasing standards
□ Applicable √ Not applicable
32. Other
NilVI. Taxation
1. Major taxes and tax rates
Tax | Basis | Tax rate |
VAT | Taxable income | Tax rate of 17%, 16%, 13%, 11%, 10%, 9%, 6% and 5%, rate for exported commodities is stipulated by the state with declaration of export tax rebate, rate of tax may be “exempted, credited and refunded” |
City maintaining & construction tax | Turnover tax payable | 7% |
Corporation income tax | Taxable income | 25%, 22%, 15% |
Educational surtax | Turnover tax payable | 5%, 4.5% |
Disclose reasons for different taxpaying body
Taxpaying body | Income tax rate |
Weifu Mashan, Weifu Chang’an, Weifu International Trade, Weifu ITM, Weifu Schmidt, Weifu Leader (Wuhan), Weifu Leader(Nanchang) | 25% |
The Company, Weifu Jinning, Weifu Leader, Weifu Tianli, Weifu Autocam, Weifu Leader(Chongqing) | 15% |
SPV, IRD Fuel Cells A/S | 22% |
2. Tax preference
On 17 November 2017, the Company got a “High-Tech Enterprise Certificate” issued jointly byScience & Technology Department of Jiangsu Province, Department of Finance of Jiangsu Province,Jiangsu Provincial Office, SAT and Jiangsu Local Taxation Bureau, certificate No.: GR201732000007.Corporate income tax of the Company shall be taxed by 15% in three years since 1 January 2017 inaccordance with State regulations.On 27 December 2017, Weifu Jinning got a “High-Tech Enterprise Certificate” issued jointly byScience & Technology Department of Jiangsu Province, Department of Finance of Jiangsu Province,Jiangsu Provincial Office, SAT and Jiangsu Local Taxation Bureau, certificate No.: GR201732004010.Corporate income tax of the Weifu Jinning shall be taxed by 15% in three years since 1 January 2017in accordance with State regulations.On 17 November 2017, Weifu Leader got a “High-Tech Enterprise Certificate” issued jointly byScience & Technology Department of Jiangsu Province, Department of Finance of Jiangsu Province,Jiangsu Provincial Office, SAT and Jiangsu Local Taxation Bureau, certificate No.: GR201732001828.Corporate income tax of the Weifu Leader shall be taxed by 15% in three years since 1 January 2017in accordance with State regulations.On 29 November 2017, Weifu Tianli got a “High-Tech Enterprise Certificate” issued jointly byScience & Technology Bureau of Ningbo, Department of Finance of Ningbo, Ningbo Office, SAT andNingbo, Zhejiang Provincial Local Taxation Bureau, certificate No.: GR201733100363. Corporateincome tax of the Weifu Tianli shall be taxed by 15% in three years since 1 January 2017 inaccordance with State regulations.On 17 November 2017, Weifu Autocam got a “High-Tech Enterprise Certificate” issued jointly byScience & Technology Department of Jiangsu Province, Department of Finance of Jiangsu Province,Jiangsu Provincial Office, SAT and Jiangsu Local Taxation Bureau, certificate No.: GR201732001043.Corporate income tax of the Weifu Autocam shall be taxed by 15% in three years since 1 January 2017in accordance with State regulations.The State Administration of Taxation announced the first item of Announcement of the StateAdministration of Taxation on the Enterprise Income Tax Issues Concerning the Implementation of theWestern Development Strategy No. 12 of 2012 that from January 1, 2011 to December 31, 2020, theenterprises located in the west region and mainly engaged in the industrial projects stipulated in theCatalogue of Encouragement Industries in the Western Region, and whose main business incomeaccounting for more than 70% of the total income of the enterprise in the current year can pay thecorporate income tax at the tax rate of 15%. In 2018, Weifu Leader (Chongqing) paid its corporateincome tax at the tax rate of 15%.
VII. Notes to major items in consolidated financial statements
1.Monetary funds
In RMB/CNY
Other explanation
Item | 2019-06-30 | 2018-12-31 |
Bank acceptance bill, L/C and other collateral | 52,783,679.85 | 80,765,732.67 |
Deposit for Letter of Guarantee | 158,280.00 | |
Frozen dividend | 1,655,119.95 | 881,868.57 |
The currency funds in transit for selling the equity of Protean Holdings Corp. | 38,774,365.26 | |
Total | 93,371,445.06 | 81,647,601.24 |
The frozen dividend of 1,655,119.95 Yuan represents the part of dividends distributed by SDEC (stockcode:600841) and Miracle Automation (stock code:002009) for 2017, 2018 and 2019 held by theCompany as tradable financial assets. According to the notices numbered Yue 03MC[2016]2490 andYue 03MC[2016]2492 served by Guangdong Shenzhen Intermediate People’s Court, these dividendswere frozen.
The currency funds in transit for selling the equity of Protean Holdings Corp. is the equity sellingmoney that sold by the Company, it is not available for relevant procedures are in process
2. Tradable financial assets
In RMB/CNY
Item | Ending balance | Opening balance |
Financial assets measured by fair value and with variation reckoned into current gains/losses | 151,261,956.00 | 121,066,008.00 |
Including: |
Item | Ending balance | Opening balance |
Cash on hand | 71,791.03 | 194,161.03 |
Cash in bank | 2,596,255,341.24 | 2,534,479,978.46 |
Other monetary funds | 93,371,445.06 | 81,647,601.24 |
Total | 2,689,698,577.33 | 2,616,321,740.73 |
Including: Total amount saving aboard | 32,827,414.62 |
SDEC | 104,680,056.00 | 85,458,408.00 |
Miracle Automation | 46,581,900.00 | 35,607,600.00 |
Financial assets designated to be measured by fair value and with variation reckoned into current gains/losses | 4,258,207,599.43 | 4,619,707,599.43 |
Including: | ||
Guolian Securities Shares | 12,000,000.00 | 12,000,000.00 |
Shanghai Chengding Detong Equity Investment | 35,820,896.00 | 35,820,896.00 |
Other: financial products | 4,210,386,703.43 | 4,571,886,703.43 |
Total | 4,409,469,555.43 | 4,740,773,607.43 |
Other explanationImplemented new financial instrument standards in 2019, the tradable financial assets was re-classified from formeravailable-for-sale financial assets
3. Note receivable
(1) Classification of notes receivable
In RMB/CNY
Item | Ending balance | Opening balance |
Bank acceptance bill | 1,402,441,411.19 | 1,082,574,482.88 |
Trade acceptance bill | 89,952,810.16 | 65,533,120.80 |
Total | 1,492,394,221.35 | 1,148,107,603.68 |
(2) Bad debt provision accrual, collected or reversal in the period
□ Applicable √ Not applicable
(3) Note receivable that pledged at period-end
In RMB/CNY
Item | Amount pledged at period-end |
Bank acceptance bill | 762,571,527.45 |
Total | 762,571,527.45 |
(4) Notes endorsement or discount and undue on balance sheet date
In RMB/CNY
Item | Amount derecognition at period-end | Amount not derecognition at period-end |
Bank acceptance bill | 359,389,642.56 | |
Trade acceptance bill | 4,190,000.00 | |
Total | 363,579,642.56 |
(5) Notes transfer to account receivable due for failure implementation by drawer at period-end
In RMB/CNY
Item | Amount transfer to account receivable at period-end |
Trade acceptance bill | 6,800,000.00 |
Total | 6,800,000.00 |
Other explanation
The Trade acceptance bills that the company transferred to the accounts receivable due to the failure ofthe drawer to perform the agreement at the end of the period were the bills of the subsidiaries controlledby Baota Petrochemical Group Co., Ltd. and the bills accepted by Baota Petrochemical Group FinanceCo., Ltd. (hereinafter referred to as “BD bills”); as of June 30, 2019, these bills had expired.
(6) Note receivable actually written-off in the period
Nil
4. Account receivable
(1) Classification of account receivable
In RMB/CNY
Category | Ending balance | Opening balance | ||||||||
Book balance | Bad debt reserve | Book value | Book balance | Bad debt reserve | Book value | |||||
Amount | Ratio | Amount | Accrual ratio | Amount | Ratio | Amount | Accrual ratio | |||
Account receivable with bad debt provision accrual on a single basis | 8,552,242.26 | 0.36% | 8,552,242.26 | 100.00% | 8,685,110.25 | 0.44% | 8,685,110.25 | 100.00% | ||
Including: | ||||||||||
Account receivable with single significant amount and withdrawal bad | 6,800,000.00 | 0.29% | 6,800,000.00 | 100.00% | 7,000,000.00 | 0.36% | 7,000,000.00 | 100.00% |
debt provision on single basis | ||||||||||
Account receivable with single minor amount but with bad debts provision accrued on a single basis | 1,752,242.26 | 0.07% | 1,752,242.26 | 100.00% | 1,685,110.25 | 0.08% | 1,685,110.25 | 100.00% | ||
Account receivable with bad debt provision accrual on portfolio | 2,356,860,269.31 | 99.64% | 37,552,614.73 | 1.59% | 2,319,307,654.58 | 1,951,016,221.14 | 99.56% | 31,222,954.23 | 1.60% | 1,919,793,266.91 |
Including: | ||||||||||
Account receivable with bad debt provision accrual on age analysis | 2,356,860,269.31 | 99.64% | 37,552,614.73 | 1.59% | 2,319,307,654.58 | 1,951,016,221.14 | 99.56% | 31,222,954.23 | 1.60% | 1,919,793,266.91 |
Total | 2,365,412,511.57 | 100.00% | 46,104,856.99 | 1.95% | 2,319,307,654.58 | 1,959,701,331.39 | 100.00% | 39,908,064.48 | 2.04% | 1,919,793,266.91 |
Bad debt provision accrual on single basis: RMB 6,800,000.00.
In RMB/CNY
Name | Ending balance | |||
Book balance | Bad debt reserve | Accrual ratio | Accrual causes | |
BD bills | 6,800,000.00 | 6,800,000.00 | 100.00% | Have difficulty in collection |
Total | 6,800,000.00 | 6,800,000.00 | -- | -- |
Bad debt provision accrual on single basis: RMB 1,752,242.26
In RMB/CNY
Name | Ending balance | |||
Book balance | Bad debt reserve | Accrual ratio | Accrual causes | |
Account receivable with single minor amount but with bad debts provision accrued on a single basis | 1,752,242.26 | 1,752,242.26 | 100.00% | Have difficulty in collection |
Total | 1,752,242.26 | 1,752,242.26 | -- | -- |
Bad debt provision accrual on portfolio: RMB 37,552,614.73.
In RMB/CNY
Name | Ending balance | ||
Book balance | Bad debt reserve | Accrual ratio | |
Account receivable with bad debt provision accrual on age analysis | 2,356,860,269.31 | 37,552,614.73 | 1.59% |
Total | 2,356,860,269.31 | 37,552,614.73 | -- |
Explanation on portfolio determines:
Excluding the account receivable accrual impairment provision separately; based on actual loss ratio ofthe receivable groups that owes same or similar risk features, which has classify by age in previousyears, determine accrual ratio for bad debt provision combine with real condition
If the provision for bad debts of accounts receivable is made in accordance with the general model of expected creditlosses, please refer to the disclosure of other receivables to disclose related information about bad-debt provisions:
□ Applicable √ Not applicable
By account age
In RMB/CNY
Account age | Ending balance |
Within one year(One year included) | 2,277,983,177.64 |
Within 6 months | 2,116,062,868.00 |
6 months to one year | 161,920,309.64 |
1-2 years | 69,703,171.66 |
2-3 years | 2,923,284.26 |
Over 3 years | 6,250,635.75 |
3-4 years | 6,250,635.75 |
Total | 2,356,860,269.31 |
(2) Bad debt provision accrual, collected or reversal in the period
Bad debt provision accrual in the period:
In RMB/CNY
Category | Opening balance | Amount changed in the period | Ending balance | ||
Accrual | Collected or reversal | Written-off | |||
Bad debt provision accrual on credit risk portfolio | 39,908,064.48 | 6,607,638.33 | 403,280.82 | 7,565.00 | 46,104,856.99 |
Total | 39,908,064.48 | 6,607,638.33 | 403,280.82 | 7,565.00 | 46,104,856.99 |
Including major amount bad debt provision that collected or reversal in the period:
In RMB/CNY
Enterprise | Amount collected or reversal | Collection by |
BD bills | 200,000.00 | Collection |
Total | 200,000.00 | -- |
(3) Account receivable actually written-off in the period
In RMB/CNY
Item | Amount written-off |
Retail enterprise | 7,565.00 |
Including major account receivable written-off : nil
(4) Top 5 account receivables at ending balance by arrears party
Total period-end balance of top five receivables by arrears party amounting to 1,245,808,296.79 Yuan,takes 52.67 percent of the total account receivable at period-end, bad debt provision accrualcorrespondingly at year-end amounting as 7,579,746.83 Yuan.
(5) Account receivable derecognition due to financial assets transfer
Nil
(6) Assets and liabilities resulted by account receivable transfer and continues involvement
Nil
5. Account paid in advance
(1) By account age
In RMB/CNY
Account age | Ending balance | Opening balance | ||
Amount | Ratio | Amount | Ratio | |
Within one year | 123,926,769.78 | 94.67% | 89,076,980.53 | 94.11% |
1-2 years | 5,312,592.60 | 4.06% | 4,536,408.47 | 4.79% |
2-3 years | 1,569,872.98 | 1.20% | 980,958.32 | 1.04% |
Over 3 years | 89,584.01 | 0.07% | 57,083.99 | 0.06% |
Total | 130,898,819.37 | -- | 94,651,431.31 | -- |
Explanation on reasons of failure to settle on important account paid in advance with age over one year: Nil
(2) Top 5 account paid in advance at ending balance by prepayment objectTotal period-end balance of top five account paid in advance by prepayment object amountedto42,001,171.79 Yuan, takes 32.09 percent of the total advance payment at period-end.
6. Other account receivable
In RMB/CNY
Item | Ending balance | Opening balance |
Interest receivable | 674,104.16 | 1,842,437.50 |
Dividend receivable | 536,162,445.67 | |
Other account receivable | 60,433,069.23 | 82,739,808.66 |
Total | 597,269,619.06 | 84,582,246.16 |
(1) Interest receivable
1) Category of interest receivable
In RMB/CNY
Item | Ending balance | Opening balance |
Time deposit | 674,104.16 | 1,842,437.50 |
Total | 674,104.16 | 1,842,437.50 |
2) Significant overdue interest: nil
3) Accrual of bad debt provision
□ Applicable √ Not applicable
(2) Dividend receivable
1) Category of dividend receivable
In RMB/CNY
Item (or invested enterprise ) | Ending balance | Opening balance |
SDEC | 610,417.20 | |
Guolian Securities Co., Ltd. | 903,640.00 | |
Zhonglian Electronic | 105,200,000.00 | |
Bosch Automobile Diesel | 429,448,388.47 | |
Total | 536,162,445.67 |
2) Important dividend receivable with account age over one year: nil
3) Accrual of bad debt provision
□ Applicable √ Not applicable
(3) Other account receivable
1) By nature
In RMB/CNY
Nature | Ending book balance | Opening book balance |
Intercourse funds receivable from units | 46,492,901.74 | 15,328,121.55 |
Compensation for assets disposal receivable | 67,981,726.00 | |
Receivable from the tax refund for withholding the B-share | 11,515,433.66 | |
Cash deposit | 3,076,126.84 | 3,206,825.88 |
Staff loans and petty cash | 4,656,003.60 | 1,172,017.93 |
Other | 184,793.26 | 509,873.93 |
Total | 65,925,259.10 | 88,198,565.29 |
2) Accrual of bad debt provision
In RMB/CNY
Bad debt reserve | Phase I | Phase II | Phase III | Total |
Expected credit losses over next 12 months | Expected credit losses for the entire duration (without credit impairment occurred) | Expected credit losses for the entire duration (with credit impairment occurred) | ||
Balance on Jan. 1, 2019 | 2,683,204.00 | 2,775,552.63 | 5,458,756.63 | |
Balance of Jan. 1, 2019 in the period | —— | —— | —— | —— |
Current accrual | 34,961.84 | 34,961.84 | ||
Current reversal | 1,528.60 | 1,528.60 | ||
Balance on Jun. 30, 2019 | 2,716,637.24 | 2,775,552.63 | 5,492,189.87 |
Change of book balance of loss provision with amount has major changes in the period
□ Applicable √ Not applicable
By account age
In RMB/CNY
Account age | Ending balance |
Within one year(One year included) | 60,446,202.47 |
Within 6 months | 60,122,838.05 |
6 months to one year | 323,364.42 |
1-2 years | 21,454.00 |
2-3 years | 3,400.00 |
Over 3 years | 2,678,650.00 |
3-4 years | 2,678,650.00 |
Total | 63,149,706.47 |
3) Bad debt provision accrual, collected or reversal in the period
Bad debt provision accrual in the period:
In RMB/CNY
Category | Opening balance | Amount changed in the period | Ending balance | |
Accrual | Collected or reversal | |||
Account receivable with single significant amount and withdrawal bad debt provision on single basis | 2,775,552.63 | 2,775,552.63 | ||
Account receivable with bad debt provision accrual on portfolio | 2,683,204.00 | 34,961.84 | 1,528.60 | 2,716,637.24 |
Total | 5,458,756.63 | 34,961.84 | 1,528.60 | 5,492,189.87 |
Including major amount with bad debt provision reverse or collected in the period: nil
4) Other account receivable actually written-off in the period: nil
5) Top 5 other receivables at ending balance by arrears party
In RMB/CNY
Enterprise | Nature | Ending balance | Account age | Ratio in total ending balance of other receivables | Ending balance of bad debt reserve |
Troowin Power System Technology Co., Ltd. | Intercourse funds of unit | 24,000,000.00 | Within 6 months | 36.40% | |
Protean Holdings Corp. (Note) | Amount from equity sales | 10,499,081.51 | Within 6 months | 15.93% | |
Robert Bosch Company | Intercourse funds of unit | 7,600,000.00 | Within 6 months | 11.53% | |
Ningbo Jiangbei High-Tech Industry Park Development Construction Co., Ltd. | Performance bond | 1,767,000.00 | Over three years | 2.68% | 1,767,000.00 |
American HESS Company | Intercourse funds of unit | 1,514,671.20 | 个别认定 | 2.30% | 1,514,671.20 |
Total | -- | 45,380,752.71 | -- | 68.84% | 3,281,671.20 |
6) Account receivables related to Government grants: nil
7) Other receivable for termination of confirmation due to the transfer of financial assets: nil
8) The amount of assets and liabilities that are transferred other receivable and continued to beinvolved: nilOther explanation
Note: In June 2019, Protean Holdings Corp. which was invested by the company was 100% acquiredby Virtue Surge Limited, Virtue Surge Limited continues to exist after the merger, and ProteanHoldings Corp. no longer exists. This acquisition invoked 5.1 “Drag-along right” in the fifth revisionand the restatement of the shareholder agreement of Protean Holdings Corp., i.e. 5.1 (a) i. The mostmajority of shareholders agree with the shareholding ratio; ii. Oak Investment Partners XII LP ("Oak")with privilege and holding 64.77% of the issued shares agrees; iii. GSR Ventures ("GSR") withprivilege and holding 9.58% of the issued shares agrees; iv. The majority of the board of directors ofProtean Holdings Corp. agrees.In view of the fact that the majority shareholder of Protean Holdings Corp. exercised the “Drag-alongright”, that is, the vast majority of Protean Holdings Corp.’s shareholders were in favor of theshareholding, and the Protean Holdings Corp. board of directors mostly agreed, which met thedrag-along conditions, so Weifu High Tech must agree to sell its 9.61% stake in Protean HoldingsCorp., and there were dozens of other shareholders who held the remaining 16.04% of the issuedshares were dragged to sell their shares. After the sale, the company no longer holds a stake in ProteanHoldings Corp.In this M&A and sale of equity transactions, the company is expected to obtain US$7.17 million inrevenue, of which the expected down payment of US$5,640,153.79 has been received at the end of June,and the remaining US$1.53 million will be used as a reserve guarantee for the M&A and is expected tobe received in 12 months.
7. Inventory
Whether implemented the new revenue standards
□Yes √No
(1) Category
In RMB/CNY
Item | Ending balance | Opening balance | ||||
Book balance | Depreciation reserve | Book value | Book balance | Depreciation reserve | Book value | |
Raw materials | 383,335,648.45 | 64,071,932.72 | 319,263,715.73 | 405,113,183.37 | 71,085,820.65 | 334,027,362.72 |
Goods in process | 177,818,860.49 | 13,699,553.98 | 164,119,306.51 | 182,564,277.52 | 13,682,081.67 | 168,882,195.85 |
Finished goods | 1,077,721,703.57 | 133,968,453.82 | 943,753,249.75 | 1,080,800,727.38 | 145,181,571.36 | 935,619,156.02 |
Total | 1,638,876,212.51 | 211,739,940.52 | 1,427,136,271.99 | 1,668,478,188.27 | 229,949,473.68 | 1,438,528,714.59 |
(2) Inventory depreciation reserve
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance | ||
Accrual | Other | Reversal or write-off | Other | |||
Raw materials | 71,085,820.65 | 1,422,322.52 | 8,436,210.45 | 64,071,932.72 | ||
Goods in process | 13,682,081.67 | 17,472.31 | 13,699,553.98 | |||
Finished goods | 145,181,571.36 | 61,090.44 | 11,274,207.98 | 133,968,453.82 | ||
Total | 229,949,473.68 | 1,500,885.27 | 19,710,418.43 | 211,739,940.52 |
(3) Explanation on capitalization of borrowing costs at ending balance of inventory
Nil
(4) Assets completed without settlement from construction contract at period-endNil
8. Other current assets
Whether implemented the new revenue standards
□Yes √No
In RMB/CNY
Item | Ending balance | Opening balance |
Entrusted financial product | ||
Export tax refund receivable | 5,764,074.36 | 7,848,937.72 |
Prepaid tax fees and VAT retained | 52,783,100.03 | 47,808,273.37 |
Input tax to be deducted and certified | 420,338.49 | 3,420,317.46 |
Other | 587,339.98 | 1,173,368.28 |
Total | 59,554,852.86 | 60,250,896.83 |
9. Long-term equity investment
In RMB/CNY
The invested entity | Opening balance | Current changes (+,-) | Ending balance | Ending balance of | |||||||
Addit | Capital | Investment gain/loss | Other compr | Other | Cash dividend or profit | Provision for | Other |
ional investment | reduction | recognized under equity | ehensive income adjustment | equity change | announced to issued | impairment | impairment provision | |||||
I. Joint venture | ||||||||||||
Wuxi Weifu Environment Catalyst Co.,Ltd. | 565,646,086.93 | 11,583,772.04 | 577,229,858.97 | |||||||||
Wuxi Weifu Electric Drive Tech. Co., Ltd. | 54,742,375.02 | -1,176,749.59 | 53,565,625.43 | |||||||||
Subtotal | 620,388,461.95 | 10,407,022.45 | 630,795,484.40 | |||||||||
II. Associated enterprise | ||||||||||||
Bosch Automobile Diesel System Co., Ltd. | 3,207,122,893.40 | 618,719,531.29 | 858,896,776.94 | 2,966,945,647.75 | ||||||||
Zhonglian Automobile Electronic Co., Ltd. | 1,086,475,955.72 | 147,532,407.57 | 105,200,000.00 | 1,128,808,363.29 | ||||||||
Weifu Precision Machinery Manufacturing Co., Ltd. | 55,310,157.90 | 4,661,420.22 | 59,971,578.12 | |||||||||
Shinwell Automobile Tech. (Wuxi) Co., Ltd. | 7,476,477.77 | -1,250,239.86 | 6,226,237.91 | |||||||||
Subtotal | 4,356,385,484.79 | 769,663,119.22 | 964,096,776.94 | 4,161,951,827.07 | ||||||||
Total | 4,976,773,946.74 | 780,070,141.67 | 964,096,776.94 | 4,792,747,311.47 |
10. Other equity instrument investment
In RMB/CNY
Item | Ending balance | Opening balance |
Beijing Zhike Industry Investment Holding Group Co., Ltd. | 75,940,000.00 | 75,940,000.00 |
Wuxi Xidong Science & Technology Industrial Park Co., Ltd | 5,000,000.00 | 5,000,000.00 |
Wuxi Xichang Microchip Semi-Conductor | 100,000,000.00 | |
Protean Holdings Corp. | 6,148,272.91 | |
Total | 180,940,000.00 | 87,088,272.91 |
11. Other non-current financial assets
In RMB/CNY
Item | Ending balance | Opening balance |
Tradable financial assets holding for over one year | 368,800,000.00 | |
Total | 368,800,000.00 |
12. Investment real estate
(1) Investment real estate measured by cost
√ Applicable □ Not applicable
In RMB/CNY
Item | House and Building | Land use right | Construction in progress | Total |
I. Original book value | ||||
1.Opening balance | 61,677,335.83 | 61,677,335.83 | ||
2.Current increased | ||||
(1) Outsourcing | ||||
(2) Inventory\fixed assets\construction in process transfer-in | ||||
(3) Increased by combination | ||||
3.Current decreased | ||||
(1) Disposal | ||||
(2) Other transfer-out | ||||
4.Ending balance | 61,677,335.83 | 61,677,335.83 | ||
II. Accumulated depreciation and accumulated amortization | ||||
1.Opening balance | 39,771,201.31 | 39,771,201.31 | ||
2.Current increased | 774,359.33 | 774,359.33 | ||
(1) Accrual or amortization | 774,359.33 | 774,359.33 | ||
3.Current decreased | ||||
(1) Disposal |
(2) Other transfer-out | ||||
4.Ending balance | 40,545,560.64 | 40,545,560.64 | ||
III. Depreciation reserves | ||||
1.Opening balance | ||||
2.Current increased | ||||
(1) Accrual | ||||
3. Current decreased | ||||
(1) Disposal | ||||
(2) Other transfer-out | ||||
4.Ending balance | ||||
IV. Book value | ||||
1. Ending book value | 21,131,775.19 | 21,131,775.19 | ||
2. Opening book value | 21,906,134.52 | 21,906,134.52 |
(2) Investment real estate measured at fair value
□ Applicable √ Not applicable
(3) Investment real estate without property certification held
Nil
13. Fixed assets
In RMB/CNY
Item | Ending balance | Opening balance |
Fixed assets | 2,680,884,221.89 | 2,707,374,678.61 |
Total | 2,680,884,221.89 | 2,707,374,678.61 |
(1) Fixed assets
In RMB/CNY
Item | House and Building | Machinery equipment | Transportation equipment | Electronic and other equipment | Total |
I. Original book value: | |||||
1.Opening balance | 1,552,720,830.68 | 2,491,008,841.08 | 35,760,995.37 | 506,932,413.54 | 4,586,423,080.67 |
2.Current | 50,785,697.90 | 67,996,785.02 | 27,287,346.56 | 146,069,829.48 |
increased | |||||
(1) Purchase | 27,350.00 | 2,194,645.89 | 1,218,137.82 | 3,440,133.71 | |
(2) Construction in progress transfer-in | 50,758,347.90 | 38,117,012.08 | 25,682,906.08 | 114,558,266.06 | |
(3) Increased by combination | 27,685,127.05 | 386,302.66 | 28,071,429.71 | ||
3.Current decreased | 105,775.86 | 6,974,597.84 | 573,529.92 | 4,326,432.35 | 11,980,335.97 |
(1) Disposal or scrapping | 6,974,597.84 | 573,529.92 | 4,326,432.35 | 11,874,560.11 | |
(2) Construction in progress transfer to fixed assets | 105,775.86 | 105,775.86 | |||
4.Ending balance | 1,603,400,752.72 | 2,552,031,028.26 | 35,187,465.45 | 529,893,327.75 | 4,720,512,574.18 |
II. Accumulated depreciation | |||||
1.Opening balance | 329,964,732.08 | 1,229,552,990.27 | 24,745,652.33 | 240,562,371.27 | 1,824,825,745.95 |
2.Current increased | 22,965,941.24 | 107,544,181.46 | 1,368,053.76 | 38,029,254.26 | 169,907,430.72 |
(1) Accrual | 22,965,941.24 | 87,891,862.13 | 1,368,053.76 | 37,680,059.40 | 149,905,916.53 |
(2) Increased by combination | 19,652,319.33 | 349,194.86 | 20,001,514.19 | ||
3.Current decreased | 83,749.27 | 5,091,489.41 | 475,772.49 | 2,802,789.50 | 8,453,800.67 |
(1) Disposal or scrapping | 83,749.27 | 5,091,489.41 | 475,772.49 | 2,802,789.50 | 8,453,800.67 |
4.Ending balance | 352,846,924.05 | 1,332,005,682.32 | 25,637,933.60 | 275,788,836.03 | 1,986,279,376.00 |
III. Depreciation reserves | |||||
1.Opening balance | 46,869,092.62 | 73,319.90 | 7,280,243.59 | 54,222,656.11 | |
2.Current increased | |||||
(1) Accrual | |||||
3.Current decreased | 859,429.88 | 14,249.94 | 873,679.82 | ||
(1) Disposal or scrapping | 859,429.88 | 14,249.94 | 873,679.82 | ||
4.Ending balance | 46,009,662.74 | 73,319.90 | 7,265,993.65 | 53,348,976.29 |
IV. Book value | |||||
1. Ending book value | 1,250,553,828.67 | 1,174,015,683.20 | 9,476,211.95 | 246,838,498.07 | 2,680,884,221.89 |
2. Opening book value | 1,222,756,098.60 | 1,214,586,758.19 | 10,942,023.14 | 259,089,798.68 | 2,707,374,678.61 |
(2) Temporarily idle fixed assets
Nil
(3) Fixed assets acquired by financing lease
Nil
(4) Fixed assets acquired by operating lease
Nil
(5) Fixed assets without property certification held
In RMB/CNY
Item | Book value | Reasons for without the property certification |
Boiler room and guard house of Weifu Jinning | 2,640,467.55 | Still in process of relevant property procedures |
Plant and office building of Weifu Chang’an | 42,607,819.23 | Still in process of relevant property procedures |
(6) Disposal of fixed assets
Nil
14. Construction in progress
In RMB/CNY
Item | Ending balance | Opening balance |
Construction in progress | 259,557,105.61 | 166,414,542.18 |
Total | 259,557,105.61 | 166,414,542.18 |
(1) Construction in progress
In RMB/CNY
Item | Ending balance | Opening balance | ||||
Book balance | Impairment provision | Book value | Book balance | Impairment provision | Book value | |
Weifu Tianli Technical Transformation Project | 4,285,789.25 | 4,285,789.25 | 3,214,458.65 | 3,214,458.65 | ||
echnical Transformation Project of parent company | 125,369,185.24 | 1,470,033.00 | 123,899,152.24 | 62,131,476.77 | 1,470,033.00 | 60,661,443.77 |
Technical transformation of Weifu Autocam | 33,251,718.48 | 33,251,718.48 | 64,861,621.60 | 64,861,621.60 | ||
Other | 100,216,788.26 | 2,096,342.62 | 98,120,445.64 | 39,773,360.78 | 2,096,342.62 | 37,677,018.16 |
Total | 263,123,481.23 | 3,566,375.62 | 259,557,105.61 | 169,980,917.80 | 3,566,375.62 | 166,414,542.18 |
(2) Changes of major construction in progress in the period
In RMB/CNY
Item | Budget | Opening balance | Current increased | Amount transfer-in fixed assets | Other decreased in the Period | Ending balance | Proportion of project investment in budget | Progress | Accumulated amount of interest capitalization | including: interest capitalized amount of the year | Interest capitalization rate of the year | Source of funds |
Weifu Tianli Technical Transformation Project | 3,214,458.65 | 3,132,210.40 | 1,909,155.66 | 151,724.14 | 4,285,789.25 | Other | ||||||
Technical Transformation Project of parent company | 62,131,476.77 | 106,018,046.19 | 42,780,337.72 | 125,369,185.24 | Other | |||||||
Technical transfor | 64,861,621.60 | 23,970,066.59 | 54,952,720.46 | 627,249.25 | 33,251,718.48 | Other |
mation of Weifu Autocam | ||||||||||||
Total | 130,207,557.02 | 133,120,323.18 | 99,642,213.84 | 778,973.39 | 162,906,692.97 | -- | -- | -- |
(3) The provision for impairment of construction in progress
Nil
(4) Engineering material
Nil
15. Intangible assets
(1) Intangible assets
In RMB/CNY
Item | Land use right | Patent | Non-patent technology | Trademark and trademark license | Computer software | Total |
I. Original book value | ||||||
1.Opening balance | 381,203,520.00 | 3,539,793.05 | 41,597,126.47 | 52,996,879.28 | 479,337,318.80 | |
2.Current increased | 317,685.92 | 3,394,263.76 | 3,711,949.68 | |||
(1) Purchase | 2,756,543.81 | 2,756,543.81 | ||||
(2) Internal R&D | ||||||
(3) Increased by combination | 317,685.92 | 637,719.95 | 955,405.87 | |||
3.Current decreased | ||||||
(1) Disposal | ||||||
4.Ending balance | 381,203,520.00 | 3,857,478.97 | 41,597,126.47 | 56,391,143.04 | 483,049,268.48 | |
II. Accumulated amortization | ||||||
1.Opening balance | 78,623,510.56 | 2,625,346.70 | 9,709,000.00 | 46,839,738.79 | 137,797,596.05 | |
2.Current increased | 4,176,430.34 | 178,718.30 | 3,839,922.87 | 8,195,071.51 | ||
(1) Accrual | 4,176,430.34 | 176,988.96 | 3,416,558.52 | 7,769,977.82 | ||
(2) Increased by combination | 1,729.34 | 423,364.35 | 425,093.69 | |||
3.Current decreased |
(1) Disposal | ||||||
4.Ending balance | 82,799,940.90 | 2,804,065.00 | 9,709,000.00 | 50,679,661.66 | 145,992,667.56 | |
III. Depreciation reserves | ||||||
1.Opening balance | 16,646,900.00 | 16,646,900.00 | ||||
2.Current increased | ||||||
(1) Accrual | ||||||
3.Current decreased | ||||||
(1) Disposal | ||||||
4.Ending balance | 16,646,900.00 | 16,646,900.00 | ||||
IV. Book value | ||||||
1. Ending book value | 298,403,579.10 | 1,053,413.97 | 15,241,226.47 | 5,711,481.38 | 320,409,700.92 | |
2. Opening book value | 302,580,009.44 | 914,446.35 | 15,241,226.47 | 6,157,140.49 | 324,892,822.75 |
(2) Land use right without property certification held
Nil
16. Goodwill
(1) Original book value of goodwill
In RMB/CNY
The invested entity or matters forming goodwill | Opening balance | Current increased | Current decreased | Ending balance |
Weifu Tianli | 1,784,086.79 | 1,784,086.79 | ||
IRD Fuel Cells A/S | 53,807,260.21 | 53,807,260.21 | ||
Total | 1,784,086.79 | 53,807,260.21 | 55,591,347.00 |
(2) Impairment provision for goodwill
Nil
Relevant information about the assets group or portfolio goodwill included
①Goodwill of the Weifu Tianli: the Company controlling and combine Weifu Tianli by increasing thecapital, the goodwill is the number that combination cost greater than the fair value of identical netassets of Weifu Tianli.At the end of the period, the company conducted an impairment test on goodwill to estimate the presentvalue of future cash flows and the recoverable amount of the goodwill-related asset group, that is to
estimate the present value of future cash flow based on the management's financial budget for the nextfive years and the discount rate of 12.21%, the cash flow of the year after the five years of financialbudget has remained stable. The asset group identified during the goodwill impairment test did notchange.The key parameters determined by the goodwill impairment test are as follows: The current value of theexpected future cash flow of the asset group related to goodwill is measured by using 20%~23% of grossprofit margin and 9%~15% of the operating income growth rate in the forecast period as key parameters.The management determines these parameters based on historical conditions prior to the forecast periodand forecasts of market development. After the above tests, the company's goodwill does not need tomake provisions for impairment.
②IRD Fuel Cells A/S Goodwill: In 2019, the company established SPV (a wholly-owned subsidiary)in Denmark to acquire a 66% stake in Danish IRD Fuel Cells A/S (hereinafter referred to as "IRD")held by FCCTApS., which is equivalent to a total of 7.26 million euros, and CIRO's valuation is 11million euros; goodwill is the part of the acquisition cost greater than the fair value of the IRD netidentifiable assets.
Instructions for goodwill impairments test process and key parameters (such as the forecast period growth rate, stableperiod growth rate, profit rate, discount rate, and forecast period when estimating the present value of the future cashflow), and the method of confirming the impairment loss of goodwill:
Nil
17. Long-term deferred expenses
In RMB/CNY
Item | Opening balance | Current increased | Amortized in the Period | Other decrease | Ending balance |
Remodeling costs etc. | 16,637,652.31 | 3,766,419.71 | 1,498,822.02 | 18,905,250.00 | |
Total | 16,637,652.31 | 3,766,419.71 | 1,498,822.02 | 18,905,250.00 |
18. Deferred income tax assets/Deferred income tax liabilities
(1) Deferred income tax assets that are not offset
In RMB/CNY
Item | Ending balance | Opening balance | ||
Deductible temporary difference | Deferred income tax assets | Deductible temporary difference | Deferred income tax assets | |
Bad debt reserve | 50,810,260.67 | 7,783,655.00 | 44,576,998.51 | 6,770,470.23 |
Inventory depreciation reserve | 191,893,925.45 | 30,139,509.60 | 210,088,809.57 | 32,942,217.43 |
Impairment provision for fixed assets | 19,801,699.55 | 3,186,449.03 | 20,661,129.43 | 3,315,363.51 |
Impairment provision for construction in progress | 3,566,375.62 | 534,956.34 | 3,566,375.62 | 534,956.34 |
Impairment provision for intangible assets | 16,646,900.00 | 2,497,035.00 | 16,646,900.00 | 2,497,035.00 |
Change of fair value of available-for-sale financial assets | 23,305,227.00 | 3,495,784.05 | ||
Impairment provision for other equity instrument investment | 10,000,000.00 | 1,500,000.00 | ||
Depreciation reserves of available-for-sale financial asset | 155,994,927.09 | 23,399,239.06 | ||
Deferred income | 410,876,651.99 | 61,631,497.80 | 422,215,782.35 | 63,332,367.36 |
Internal un-realized profit | 61,587,106.96 | 9,238,066.05 | 33,204,053.14 | 6,439,903.29 |
Payable salary, accrued expenses etc. | 602,725,422.49 | 95,239,575.84 | 539,804,494.87 | 85,801,436.71 |
Depreciation assets, amortization difference | 29,138,524.33 | 4,748,000.87 | 53,624,344.54 | 8,439,877.52 |
Deductible loss of subsidiary | 9,677,975.44 | 2,419,493.86 | 9,677,975.44 | 2,419,493.86 |
Change of fair value of derivative financial liability | 490,329.13 | 73,549.37 | ||
Total | 1,406,724,842.50 | 218,918,239.39 | 1,533,857,346.69 | 239,461,693.73 |
(2) Deferred income tax liabilities that are not offset
In RMB/CNY
Item | Ending balance | Opening balance | ||
Taxable temporary differences | Deferred income tax liabilities | Taxable temporary differences | Deferred income tax liabilities | |
Asset evaluation increment for combination not under the same control | 12,381,519.47 | 1,857,227.92 | 12,751,629.44 | 1,912,744.40 |
Change of fair value of other creditors’ investment | 30,195,948.00 | 4,529,392.20 | ||
Change of fair value of other equity instrument investment | 31,763,694.33 | 4,764,554.15 | 31,763,694.33 | 4,764,554.15 |
Total | 74,341,161.80 | 11,151,174.27 | 44,515,323.77 | 6,677,298.55 |
(3) Deferred income tax assets and deferred income tax liabilities listed after off-set
In RMB/CNY
Item | Trade-off between the deferred income tax assets and liabilities | Ending balance of deferred income tax assets or liabilities after off-set | Trade-off between the deferred income tax assets and liabilities at period-begin | Opening balance of deferred income tax assets or liabilities after off-set |
Deferred income tax assets | -4,764,554.15 | 214,153,685.24 | -4,764,554.15 | 234,697,139.58 |
Deferred income tax liabilities | -4,764,554.15 | 6,386,620.12 | -4,764,554.15 | 1,912,744.40 |
(4) Details of unrecognized deferred income tax assets
In RMB/CNY
Item | Ending balance | Opening balance |
Bad debt reserve | 786,786.19 | 789,822.60 |
Inventory depreciation reserve | 19,846,015.07 | 19,860,664.11 |
Loss from subsidiary | 134,492,349.34 | 139,281,223.32 |
Impairment provision for fixed assets | 33,547,276.74 | 33,561,526.68 |
Impairment provision for other equity instrument investment | 48,633,106.95 | 48,633,106.95 |
Total | 237,305,534.29 | 242,126,343.66 |
(5) Deductible losses of un-recognized deferred income tax assets expired on the followed year
In RMB/CNY
Maturity year | Ending amount | Opening amount | Note |
2019 | 13,864,159.93 | 25,671,694.55 | Subsidiaries have operating losses |
2020 | 44,795,747.87 | 44,795,747.87 | Subsidiaries have operating losses |
2021 | 46,080,956.48 | 46,080,956.48 | Subsidiaries have operating losses |
2022 | 10,503,882.86 | 10,503,882.86 | Subsidiaries have operating losses |
2023 | 4,188,264.45 | 12,228,941.56 | Subsidiaries have operating losses |
2024 | 3,249,606.38 | Subsidiaries have operating losses | |
Total | 122,682,617.97 | 139,281,223.32 | -- |
19. Other non-current assets
Whether implemented the new revenue standards
□Yes √No
In RMB/CNY
Item | Ending balance | Opening balance |
Engineering equipment paid in advance | 295,639,334.53 | 251,462,676.27 |
Total | 295,639,334.53 | 251,462,676.27 |
20. Short-term borrowings
(1) Category of short-term borrowings
In RMB/CNY
Item | Ending balance | Opening balance |
Debt of honor | 321,055,399.28 | 298,928,213.94 |
Total | 321,055,399.28 | 298,928,213.94 |
Explanation on category of short-term borrowings: nil
(2) Overdue short-term loans without payment
Nil
21. Derivative financial liability
In RMB/CNY
Item | Ending balance | Opening balance |
Derivative financial liability | 490,329.13 | |
Total | 490,329.13 |
22. Note payable
In RMB/CNY
Category | Ending balance | Opening balance |
Bank acceptance bill | 1,591,019,357.36 | 1,018,367,533.74 |
Total | 1,591,019,357.36 | 1,018,367,533.74 |
Notes expired at year-end without paid was 0.00 Yuan.
23. Account payable
(1) Account payable
In RMB/CNY
Item | Ending balance | Opening balance |
Within one year | 2,349,278,569.14 | 1,957,672,043.76 |
1-2 years | 96,290,673.62 | 10,208,129.49 |
2-3 years | 10,696,107.46 | 7,830,950.08 |
Over three years | 36,318,708.17 | 71,625,711.33 |
Total | 2,492,584,058.39 | 2,047,336,834.66 |
(2) Important account payable with account age over one year
Nil
24. Accounts received in advance
Whether implemented the new revenue standards
□Yes √No
(1) Accounts received in advance
In RMB/CNY
Item | Ending balance | Opening balance |
Within one year | 51,239,061.80 | 33,337,169.03 |
1-2 years | 935,180.49 | 6,544,805.44 |
2-3 years | 64,130.40 | 425,759.63 |
Over three years | 799,491.98 | 1,022,123.70 |
Total | 53,037,864.67 | 41,329,857.80 |
(2) Important account received in advance with account age over one year
Nil
(3) Projects that settle without completed from construction contract at period-endNil
25. Employee compensation payable
(1) Employee compensation payable
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance |
I. Short-term compensation | 167,414,050.82 | 531,926,552.27 | 549,654,450.68 | 149,686,152.41 |
II. Post-employment welfare- defined contribution plans | 32,505,677.48 | 72,803,533.28 | 84,157,402.12 | 21,151,808.64 |
III. Dismissed welfare | 2,601,561.75 | 515,426.00 | 1,863,263.01 | 1,253,724.74 |
IV. Other welfare due within one year | 90,050,000.00 | 44,085,521.00 | 45,964,479.00 | |
V. Other short-term welfare-Housing subsidies, employee benefits and welfare funds | 19,541,888.19 | 1,996,132.75 | 17,545,755.44 | |
Total | 312,113,178.24 | 605,245,511.55 | 681,756,769.56 | 235,601,920.23 |
(2) Short-term compensation
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance |
1. Wages , bonuses, allowances and subsidies | 148,435,979.41 | 428,283,206.11 | 444,745,192.60 | 131,973,992.92 |
2. Welfare for workers and staff | 32,428,482.17 | 32,428,482.17 | ||
3. Social insurance | 9,451,627.58 | 30,400,781.73 | 33,141,499.65 | 6,710,909.66 |
Including: Medical insurance | 7,681,163.73 | 25,519,780.88 | 27,920,811.47 | 5,280,133.14 |
Work injury insurance | 997,896.55 | 2,276,917.80 | 2,373,914.26 | 900,900.09 |
Maternity insurance | 772,567.30 | 2,604,083.05 | 2,846,773.92 | 529,876.43 |
4. Housing accumulation fund | 658,798.00 | 33,775,081.00 | 33,808,788.00 | 625,091.00 |
5. Labor union expenditure and personnel education expense | 8,867,645.83 | 7,039,001.26 | 5,530,488.26 | 10,376,158.83 |
Total | 167,414,050.82 | 531,926,552.27 | 549,654,450.68 | 149,686,152.41 |
(3) Defined contribution plans
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance |
1. Basic endowment insurance | 17,945,666.32 | 59,741,208.52 | 65,508,569.43 | 12,178,305.41 |
2. Unemployment insurance | 581,515.16 | 1,649,534.04 | 1,792,887.85 | 438,161.35 |
3. Enterprise annuity | 13,978,496.00 | 11,412,790.72 | 16,855,944.84 | 8,535,341.88 |
Total | 32,505,677.48 | 72,803,533.28 | 84,157,402.12 | 21,151,808.64 |
26. Taxes payable
In RMB/CNY
Item | Ending balance | Opening balance |
VAT | 11,847,039.81 | 15,332,751.18 |
Corporation income tax | 53,460,184.87 | 48,855,330.99 |
Individual income tax | 413,036.74 | 1,861,196.92 |
City maintaining & construction tax | 1,053,237.23 | 884,819.63 |
Educational surtax | 752,312.33 | 543,438.10 |
Other (including stamp tax and local funds) | 5,924,885.67 | 6,794,077.10 |
Total | 73,450,696.65 | 74,271,613.92 |
27. Other accounts payable
In RMB/CNY
Item | Ending balance | Opening balance |
Interest payable | 752,404.25 | 517,469.08 |
Dividend payable | 369,352,725.60 | |
Other accounts payable | 60,134,191.62 | 63,931,254.44 |
Total | 430,239,321.47 | 64,448,723.52 |
(1) Interest payable
In RMB/CNY
Item | Ending balance | Opening balance |
Long-term borrowing interest for installment | 90,312.50 | 90,312.50 |
Interest payable for short-term loans | 662,091.75 | 420,478.58 |
Other | 6,678.00 | |
Total | 752,404.25 | 517,469.08 |
Major overdue interest: nil
(2) Dividend payable
In RMB/CNY
Item | Ending balance | Opening balance |
Ordinary stock dividends | 369,352,725.60 | |
Total | 369,352,725.60 |
Other explanation, including important dividend payable over one year without payment, disclose reasons for un-paid: Nil
(3) Other accounts payable
1) Other accounts payable by nature
In RMB/CNY
Item | Ending balance | Opening balance |
Deposit and margin | 23,589,117.50 | 18,680,843.00 |
Social insurance and reserves funds that withholding | 7,786,440.63 | 7,682,496.48 |
Intercourse funds of unit | 25,512,145.98 | 30,982,145.98 |
Other | 3,246,487.51 | 6,585,768.98 |
Total | 60,134,191.62 | 63,931,254.44 |
2) Significant other payable with over one year age
In RMB/CNY
Item | Ending balance | Reasons for non-repayment or carry-over |
Nanjing Jidian Industrial Group Co., Ltd. | 4,500,000.00 | Intercourse funds |
Total | 4,500,000.00 | -- |
28. Non-current liabilities due within one year
In RMB/CNY
Item | Ending balance | Opening balance |
Long-term loans due within one year | 15,000,000.00 | 15,000,000.00 |
Total | 15,000,000.00 | 15,000,000.00 |
29. Long-term loans
(1) Category of long-term loans
In RMB/CNY
Item | Ending balance | Opening balance |
Guaranteed loan | 22,500,000.00 | 30,000,000.00 |
Total | 22,500,000.00 | 30,000,000.00 |
30. Long-term account payable
In RMB/CNY
Item | Ending balance | Opening balance |
Long-term account payable | 16,818,181.00 | 17,157,272.00 |
Special accounts payable | 18,265,082.11 | 18,265,082.11 |
Total | 35,083,263.11 | 35,422,354.11 |
(1) Long-term account payable by nature
In RMB/CNY
Item | Ending balance | Opening balance |
Hi-tech Branch of Nanjing Finance Bureau(note①) | 1,140,000.00 | 1,140,000.00 |
Hi-tech Branch of Nanjing Finance Bureau(note②) | 1,250,000.00 | 1,250,000.00 |
Hi-tech Branch of Nanjing Finance Bureau(note③) | 1,230,000.00 | 1,230,000.00 |
Loan transferred from treasury bond (note④) | 678,181.00 | 1,017,272.00 |
Hi-tech Branch of Nanjing Finance Bureau(note⑤) | 2,750,000.00 | 2,750,000.00 |
Hi-tech Branch of Nanjing Finance Bureau(note⑥) | 1,030,000.00 | 1,030,000.00 |
Hi-tech Branch of Nanjing Finance Bureau(note⑦) | 960,000.00 | 960,000.00 |
Hi-tech Branch of Nanjing Finance Bureau(note⑧) | 5,040,000.00 | 5,040,000.00 |
Hi-tech Branch of Nanjing Finance Bureau(note⑨) | 2,740,000.00 | 2,740,000.00 |
Total | 16,818,181.00 | 17,157,272.00 |
Other explanation
note①:To encourage Weifu Jinning to enter Nanjing High-tech Technology Industry DevelopmentZone, financial supporting capital is allotted by High-tech branch of Finance Bureau of Nanjing forsupporting use, the term is from 20 October 2005 to 20 October 2020. Provided that the operationperiod in the zone is less than 15 years, financial supporting capital will be reimbursed.note②:To encourage Weifu Jinning to enter Nanjing High-tech Technology Industry DevelopmentZone, financial supporting capital is allotted by High-tech branch of Finance Bureau of Nanjing forsupporting use, the term is from 20 July 2006 to 20 July 2021. Provided that the operation period in thezone is less than 15 years, financial supporting capital will be reimbursed.note③:To encourage Weifu Jinning to enter Nanjing High-tech Technology IndustryDevelopment Zone, financial supporting capital is allotted by High-tech branch of Finance Bureauof Nanjing for supporting use, the term is from 17 September 2007 to 17 September 2022. Providedthat the operation period in the zone is less than 15 years, financial supporting capital will bereimbursed.note④:Loan transferred from treasury bond: Weifu Jinning received RMB1.87 million Yuan ofspecial funds from budget of the central government, and RMB1.73 million Yuan of special funds frombudget of the local government. The non-operating income transferred in was 1.87 million Yuan in2011 which was confirmed not to return, if the Company pays back special funds of 3.73 million Yuanto the local government in 11 years since 2012, then the Company needs to repay the principal of339,091.00 Yuan each year.note⑤:To encourage Weifu Jinning to enter Nanjing High-tech Technology IndustryDevelopment Zone, financial supporting capital is allotted by High-tech branch of Finance Bureauof Nanjing for supporting use, the term is from 10 November 2008 to 10 November 2023. Provided
that the operation period in the zone is less than 15 years, financial supporting capital will bereimbursed.note⑥:To encourage Weifu Jinning to enter Nanjing High-tech Technology Industry DevelopmentZone, financial supporting capital is allotted by High-tech branch of Finance Bureau of Nanjing forsupporting use, the term is from 27 October 2009 to 27 October 2024. Provided that the operationperiod in the zone is less than 15 years, financial supporting capital will be reimbursed.note⑦:To encourage Weifu Jinning to enter Nanjing High-tech Technology IndustryDevelopment Zone, financial supporting capital is allotted by High-tech branch of Finance Bureauof Nanjing for supporting use, the term is from 27 December 2010 to 27 December 2025. Providedthat the operation period in the zone is less than 15 years, financial supporting capital will bereimbursed.note⑧:To encourage Weifu Jinning to enter Nanjing High-tech Technology Industry DevelopmentZone, financial supporting capital is allotted by High-tech branch of Finance Bureau of Nanjing forsupporting use, the term is from 28 December 2011 to 28 December 2026. Provided that the operationperiod in the zone is less than 15 years, financial supporting capital will be reimbursed.note⑨:To encourage Weifu Jinning to enter Nanjing High-tech Technology Industry DevelopmentZone, financial supporting capital is allotted by High-tech branch of Finance Bureau of Nanjing forsupporting use, the term is from 18 December 2013 to 18 December 2028. Provided that the operationperiod in the zone is less than 15 years, financial supporting capital will be reimbursed.
(2) Special accounts payable
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance | Cause |
Removal compensation of subsidiary Weifu Jinning | 18,265,082.11 | 18,265,082.11 | |||
Total | 18,265,082.11 | 18,265,082.11 | -- |
Other explanationIn line with regulation of the house acquisition decision of People’s government of Xuanwu District, Nanjing City, NingXuan Fu Zheng Zi (2012) No.001, part of the lands and property of Weifu Jingning needs expropriation in order to carryout the comprehensively improvement of Ming Great Wall. According to the house expropriation and compensationagreement in state-owned lands signed between Weifu Jinning and House Expropriation Management Office of XuanwuDistrict, Nanjing City, RMB 19.7067 million in total are compensate, including operation losses from lessee RMB
1.4416 million in total. The above compensation was received in last period and is making up for the losses from lessee,and the above lands and property have not been collected up to 30 June 2019.
31. Long-term employee compensation payable
(1) Long-term employee compensation payable
In RMB/CNY
Item | Ending balance | Opening balance |
II. Dismiss welfare | 10,716,412.43 | 10,716,412.43 |
III. Other long-term welfare | 63,962,762.93 | 63,962,762.93 |
Total | 74,679,175.36 | 74,679,175.36 |
(2) Change of defined benefit plans
Nil
32. Deferred income
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance | Cause |
Government grants | 425,769,854.13 | 2,428,000.00 | 12,779,779.24 | 415,418,074.89 | Financial allocation received |
Total | 425,769,854.13 | 2,428,000.00 | 12,779,779.24 | 415,418,074.89 | -- |
Item with government grants involved:
In RMB/CNY
Liability | Opening balance | New grants in the Period | Amount reckoned in non-operation revenue | Amount reckoned into other income in the period | Cost reduction in the period | Other changes | Ending balance | Assets related/Income related |
Industrialization project for injection VE pump system with electronically controlled high pressure for less-emission diesel used | 2,884,001.16 | 2,884,001.16 | Assets related | |||||
Appropriation on reforming of production line technology and R&D ability of | 7,100,000.00 | 7,100,000.00 | Assets related |
common rail system for diesel by distributive high-voltage | ||||||||
Fund of industry upgrade(2012) | 60,400,000.00 | 60,400,000.00 | Income related | |||||
Fund of industry upgrade(2013) | 60,520,000.00 | 60,520,000.00 | Income related | |||||
Appropriation on central basic construction investment | 2,142,857.16 | 2,142,857.16 | Assets related | |||||
R&D and industrialization of the high pressure variable pump of the common rail system of diesel engine for automobile | 8,413,809.44 | 8,413,809.44 | Assets related | |||||
Research institute of motor vehicle exhaust aftertreatment technology | 2,472,471.21 | 2,472,471.21 | Assets related | |||||
Fund of industry upgrade(2014) | 36,831,000.00 | 36,831,000.00 | Income related | |||||
New-built assets compensation after the removal of parent company | 147,575,675.52 | 11,339,130.36 | 136,236,545.16 | Assets related | ||||
Fund of industry upgrade(2016) | 40,000,000.00 | 40,000,000.00 | Income related | |||||
Guiding capital for the technical reform from State Hi-Tech Technical Commission | 9,740,000.00 | 9,740,000.00 | Assets related | |||||
Implementation of the variable | 10,908,721.03 | 10,908,721.03 | Assets related |
cross-section turbocharger for diesel engine | ||||||||
Demonstration project for intelligent manufacturing | 1,450,030.10 | 1,450,030.10 | Assets related | |||||
Other | 35,331,288.51 | 2,428,000.00 | 1,440,648.88 | 36,318,639.63 | Assets related | |||
Total | 425,769,854.13 | 2,428,000.00 | 12,779,779.24 | 415,418,074.89 |
Other explanation
(1) Appropriation on industrialization project of electrical control and high voltage jet VE system oflow emissions diesel: in September 2009, Weifu Jinning signed “Project Contract of TechnologyOutcome Transferring Special Capital in Jiangsu Province” with Nanjing Technical Bureau, accordingto which Weifu Jinning received appropriation RMB 6.35 million in 2009, RMB 4.775 millionreceived in 2010 and RMB 0.875 million received in 2011. According to the contract, the attendancedate of this project was: from October of 2009 to March of 2012. This contract agreed 62% of newlyincreased investment in project would be spent in fixed assets investment which are belongs to thegovernment grand with assets/income concerned. In 2013, accepted by the science & technologyagency of Jiangsu Province, and RMB 4,789,997.04 with income related was reckoned into currentoperation revenue directly; the RMB 7,210,002.96 with assets related was amortized during thepredicted service period of the assets, and RMB 721,000.30 amortized in the Period.
(2) The appropriation for research and development ability of distributive high-pressure common railsystem for diesel engine use and production line technological transformation project: according toXCJ No. [2010] 59, the Company has received special funds of 7.1 million Yuan appropriated byFinance Bureau of Wuxi New District in 2011 and used for the Company’s research and developmentability of distributive high-pressure common rail system for diesel engine use and production linetechnological transformation project; this appropriation belongs to government subsidies related toassets, and will be amortized according to the depreciation process of the underlying assets when theproject is completed.
(3) Industry upgrading funds (2012): In accordance with the document Xi Xin Guanjing Fa [2012]No.216 and Document Xi Xin Guancai Fa [2012] No. 85, the Company received funds of 60.4 millionYuan appropriated for industry upgrading this year.
(4) Industry upgrading funds (2013): In accordance with the document Xi Xin Guan Jing Fa [2013]No.379, Xi Xin Guan Jing Fa [2013] No.455, Xi Xin Guan Cai Fa [2013] No.128 and Xi Xin GuanCai Fa [2013] No.153, the Company received funds of 60.52 million Yuan appropriated for industryupgrading in 2013.
(5) Appropriation for investment of capital construction from the central government: In accordance
with the document Xi Caijian [2012] No.43, the Company received appropriation of 5 million Yuan forinvestment of capital construction from the central government in 2012. The appropriation belongs tothe government grants with assets related and will amortized according to relevant assets depreciation.
(6) R&D and industrialization of the high pressure variable pump of the common rail system of dieselengine for automobile: the Company received appropriated for the project in 2013 with 8.05 millionYuan in line with documents of Xi Ke Ji [2013] No.186, Xi Ke Ji [2013] No.208, Xi Cai Gong Mao[2013] No.104, Xi Cai Gong Mao [2013] No.138, Xi Ke Ji [2014] No.125, Xi Cai Gong Mao [2014]No.58, Xi Ke Ji [2014] No. 246 and Xi Cai Gong Mao [2014] No.162. Received RMB 3 million in2014 and RMB 0.45 million in 2015; and belongs to government grant with assets concerned, and shallbe amortized according to the depreciation process.
(7) Research institute of motor vehicle exhaust after-treatment technology: in 2012, the subsidiaryWeifu Leader has applied for equipment purchase assisting funds to Wuxi Huishan Science andTechnology Bureau and Wuxi Science and Technology Bureau for the vehicle exhaust after-treatmenttechnology research institute project. This declaration has been approved by Wuxi Huishan Scienceand Technology Bureau and Wuxi Science and Technology Bureau in 2012, and the company hasreceived appropriation of 2.4 million Yuan in 2012, and received appropriation of 1.6 million Yuan in2013. This appropriation belongs to government subsidies related to assets and will be amortizedaccording to the depreciation process.
(8) Fund of industry upgrade(2014) : In accordance with the document Xi Xin Guan Jing Fa [2014]No.427 and Xi Xin Guan Cai Fa [2014] No.143, the Company received funds of 36.831 million Yuanappropriated for industry upgrading in 2014.
(9) New-built assets compensation after the removal of parent company: policy relocationcompensation received by the Company, and will be amortized according to the depreciation ofnew-built assets, amount of 11,339,130.36 Yuan amortize in the year.
(10) Fund of industry upgrade(2016): In accordance with the document Xi Xin Guan Jing Fa [2016]No.585 and Xi Xin Fa [2016] No.70, the Company received funds of 40 million Yuan appropriated forindustry upgrading in 2016.
(11) Guiding capital for the technical reform from State Hi-Tech Technical Commission: Inaccordance with the document Xi Jing Xin ZH [2016] No.9 and Xi Cai GM [2016] No.56, theCompany received a 9.74 million Yuan for the guiding capital of technical reform (1st batch) fromWuxi for year of 2016, which included in the government subsidy with assets-concerned, and willamortized according to the depreciation process after acceptance
(12) Implementation of the variable cross-section turbocharger for diesel engine: In accordance withthe document YCZ Fa[2016] NO.623 and “Strong Industrial Base Project Contract for year of 2016”,subsidiary Weifu Tianli received a specific subsidy of 16.97 million Yuan (760,000 Yuan received inthe period), the fund supporting strong industrial base project (made-in-China 2025) of centralindustrial transformation and upgrading 2016 from Ministry of Industry and Information Technology;and belongs to government grant with assets concerned, and shall be amortized according to the
depreciation process.
(13) Demonstration project for intelligent manufacturing: under the Notice Relating to Selection of theIntelligent Manufacturing Model Project in Huishan District in 2016 (HJXF[2016]No.36), a fiscalsubsidy of 3,000,000 Yuan was granted by relevant government authority in Huishan district to oursubsidiary Weifu Leader in 2017 to be utilized for transformation and upgrade of Weifu Leader’sintelligent manufacturing facilities. This subsidy belongs to government grant related to assets whichshall be amortized based on the depreciation progress of the assets.
33. Share capital
In RMB/CNY
Opening balance | Change during the year(+,-) | Ending balance | |||||
New shares issued | Bonus share | Shares transferred from capital reserve | Other | Subtotal | |||
Total shares | 1,008,950,570.00 | 1,008,950,570.00 |
34. Capital reserve
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance |
Capital premium(Share capital premium) | 3,370,828,806.22 | 3,370,828,806.22 | ||
Other capital reserve | 45,193,988.92 | 45,193,988.92 | ||
Total | 3,416,022,795.14 | 3,416,022,795.14 |
Other explanation, including changes in the period and reasons for changes: nil
35. Other comprehensive income
In RMB/CNY
Item | Opening balance | Current period | Ending balance | |||||
Account before income tax in the year | Less: written in other comprehensive income in previous period and carried forward to gains and losses in current period | Less: written in other comprehensive income in previous period and carried forward to retained earnings in current period | Less : income tax expense | Belong to parent company after tax | Belong to minority shareholders after tax | |||
II. Other comprehensive income items which will be reclassified subsequently | 271,537.20 | 261,591.54 | 9,945.66 | 261,591.54 |
to profit or loss | ||||||||
Translation reserve | 271,537.20 | 261,591.54 | 9,945.66 | 261,591.54 | ||||
Total other comprehensive income | 271,537.20 | 261,591.54 | 9,945.66 | 261,591.54 |
36. Reasonable reserve
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance |
Safety production costs | 1,618,490.50 | 9,658,567.54 | 8,741,397.35 | 2,535,660.69 |
Total | 1,618,490.50 | 9,658,567.54 | 8,741,397.35 | 2,535,660.69 |
37. Surplus reserve
In RMB/CNY
Item | Opening balance | Current increased | Current decreased | Ending balance |
Statutory surplus reserves | 510,100,496.00 | 510,100,496.00 | ||
Total | 510,100,496.00 | 510,100,496.00 |
38. Retained profit
In RMB/CNY
Item | Current period | Last period |
Retained profits at the end of last period before adjustment | 10,996,945,870.13 | 9,811,609,138.92 |
Total retained profit at beginning of the adjustment (+ for increased, -for decreased) | -19,809,442.95 | |
Retained profits at the beginning of the period after adjustment | 10,977,136,427.18 | 9,811,609,138.92 |
Add: The net profits belong to owners of patent company of this period | 1,256,661,577.09 | 2,396,077,415.21 |
Common dividend payable | 1,210,740,684.00 | 1,210,740,684.00 |
Impact earnings from other equity instrument investment disposal | 36,147,694.44 | |
Retained profit at period-end | 11,059,205,014.71 | 10,996,945,870.13 |
Details about adjusting the retained profits at the beginning of the period:
1) The retroactive adjustments to Accounting Standards for Business Enterprises and its relevant new regulations affectthe retained profits at the beginning of the period amounting to 0 Yuan.
2) The changes in accounting policies affect the retained profits at the beginning of the period amounting to19,809,442.95 Yuan.
3) The major accounting error correction affects the retained profits at the beginning of the period amounting to 0 Yuan
4) Merge scope changes caused by the same control affect the retained profits at the beginning of the period amountingto 0 Yuan.
5) Other adjustments affect the retained profits at the beginning of the period amounting to 0 Yuan
39.Operating income and cost
In RMB/CNY
Item | Current period | Last Period | ||
Income | Cost | Income | Cost | |
Main operating | 4,133,178,892.36 | 3,179,484,258.13 | 4,725,759,054.05 | 3,682,028,566.53 |
Other business | 270,265,453.69 | 225,902,246.31 | 235,042,836.94 | 207,561,723.16 |
Total | 4,403,444,346.05 | 3,405,386,504.44 | 4,960,801,890.99 | 3,889,590,289.69 |
Whether implemented the new revenue standards
□Yes √No
40. Operating tax and extras
In RMB/CNY
Item | Current period | Last Period |
City maintaining & construction tax | 12,840,319.07 | 15,131,214.76 |
Educational surtax | 9,260,002.10 | 10,807,786.47 |
Property tax | 7,976,886.64 | 7,130,285.13 |
Land use tax | 3,000,765.60 | 3,243,530.28 |
Vehicle use tax | 5,540.64 | 24,297.00 |
Stamp duty | 1,349,389.57 | 1,578,877.86 |
Other taxes | 101,668.04 | 84,360.90 |
Total | 34,534,571.66 | 38,000,352.40 |
41. Sales expenses
In RMB/CNY
Item | Current period | Last Period |
Salary and fringe benefit | 26,545,495.48 | 23,852,704.11 |
Consumption of office materials and business travel charge | 5,902,212.14 | 5,767,944.92 |
Transportation charge | 13,044,708.75 | 19,146,343.03 |
Warehouse charge | 2,516,917.39 | 3,241,966.63 |
Three-guarantee fee | 39,932,538.62 | 40,015,843.08 |
Business entertainment fee | 9,328,770.85 | 8,251,206.32 |
Other | 7,000,004.17 | 6,071,551.76 |
Total | 104,270,647.40 | 106,347,559.85 |
42. Administration expenses
In RMB/CNY
Item | Current period | Last Period |
Salary and fringe benefit | 134,821,395.41 | 94,992,042.41 |
Depreciation charger and long-term assets amortization | 17,239,939.30 | 24,091,878.82 |
Consumption of office materials and business travel charge | 5,392,838.23 | 7,840,515.40 |
Incentive fund | 35,940,000.00 | 64,279,800.00 |
Other | 117,515,807.49 | 45,335,174.00 |
Total | 310,909,980.43 | 236,539,410.63 |
43. R&D expenses
In RMB/CNY
Item | Current period | Last Period |
Technological development expenses | 180,167,642.16 | 177,443,968.15 |
Total | 180,167,642.16 | 177,443,968.15 |
44. Financial expenses
In RMB/CNY
Item | Current period | Last Period |
Interest expenses | 9,264,648.42 | 9,075,955.05 |
Note discount interest expenses | 6,867,326.37 | 409,282.24 |
Saving interest income | -48,416,919.83 | -11,684,097.62 |
Gains/losses from exchange | 583,881.77 | -491,644.75 |
Handling charges | 2,208,267.69 | 913,596.71 |
Total | -29,492,795.58 | -1,776,908.37 |
45. Other income
In RMB/CNY
Source | Current period | Last Period |
Government grants with routine activities concerned | 17,632,117.95 | 14,032,459.71 |
Total | 17,632,117.95 | 14,032,459.71 |
46. Investment income
In RMB/CNY
Item | Current period | Last Period |
Income of long-term equity investment calculated based on equity | 790,465,131.05 | 968,640,145.91 |
Investment income from holding tradable financial assets | 2,287,308.59 | |
Investment income from period of holding the financial assets available for sale | 3,220,575.00 | |
Investment income obtained from disposal of financial assets available for sales | 17,370,816.75 | |
Entrust financial income | 95,464,240.84 | 159,801,630.73 |
Total | 888,216,680.48 | 1,149,033,168.39 |
47. Income from change of fair value
In RMB/CNY
Sources | Current period | Last Period |
Tradable financial assets | 30,195,948.00 | |
Investment income from disposal of tradable financial assets | 490,329.13 | |
Total | 30,686,277.13 |
48. Credit impairment loss
In RMB/CNY
Item | Current period | Last Period |
Bad debt loss of other account receivable | -33,433.24 | |
Bad debt loss of account receivable | -6,204,357.51 | |
Total | -6,237,790.75 |
49. Assets impairment loss
Whether implemented the new revenue standards
□Yes √No
In RMB/CNY
Item | Current period | Last Period |
I. Bad debt losses | -2,192,563.70 |
II. Loss on inventory valuation | -1,500,885.27 | 2,202,651.08 |
Total | -1,500,885.27 | 10,087.38 |
50. Income from assets disposal
In RMB/CNY
Sources | Current period | Last Period |
Income from disposal of non-current assets | 5,542,556.91 | 1,820,229.59 |
Losses from disposal of non-current assets | -434,708.46 | -232,044.23 |
Total | 5,107,848.45 | 1,588,185.36 |
51. Non-operating income
In RMB/CNY
Item | Current period | Last Period | Amount reckoned into current non-recurring gains/losses |
Government grants | 26,547,209.00 | 3,667,570.46 | 26,547,209.00 |
Other | 997,548.26 | 213,558.41 | 997,548.26 |
Total | 27,544,757.26 | 3,881,128.87 | 27,544,757.26 |
Government grants reckoned into current gains/losses:
In RMB/CNY
Government grants | Granting subject | Cause of distribution | Nature type | Whether the impact of subsidies on the current profit and loss | Whether special subsidies | Current period | Last period | Assets related/Income related |
House land expropriation and disposal incentives of Weifu Jinning | N | N | 26,547,209.00 | Income related | ||||
Stabilization subsidy in Wuxi | N | N | 967,170.46 | Income related | ||||
Patent funding | N | N | 621,500.00 | Income related | ||||
Funds for the intelligent transformation project of common rail pump production in Huishan District | N | N | 1,340,000.00 | Income related | ||||
Reward for the high-tech | N | N | 500,000.00 | Income |
enterprise identification in management committee of Jiangbei District | related | |||||||
Discount reward for imported equipment | N | N | 103,000.00 | Income related | ||||
Employment subsidy from Employment Administration Service of Ningbo City | N | N | 86,520.00 | Income related | ||||
Special funds for 333 high-end personnel training | N | N | 30,000.00 | Income related | ||||
Other | N | N | 19,380.00 | Income related | ||||
Total | 26,547,209.00 | 3,667,570.46 |
52. Non-operating expense
In RMB/CNY
Item | Current period | Last Period | Amount reckoned into current non-recurring gains/losses |
Donations | 43,500.00 | 43,500.00 | |
Non-current assets disposal losses | 180,170.75 | 167,094.34 | 180,170.75 |
Including: fixed assets disposal losses | 180,170.75 | 167,094.34 | 180,170.75 |
Local fund | 2,291,966.58 | 2,015,771.73 | |
Other | 115,815.69 | 145,006.31 | 115,815.69 |
Total | 2,631,453.02 | 2,327,872.38 | 339,486.44 |
53. Income tax expense
(1) Income tax expense
In RMB/CNY
Item | Current period | Last Period |
Payable tax in current period | 52,525,690.93 | 102,952,291.92 |
Adjusted the previous income tax | 3,839,633.55 | -603,416.68 |
Increase/decrease of deferred income tax assets | 20,543,454.34 | 633,939.20 |
Increase/decrease of deferred income tax liability | 4,473,875.72 | -55,516.48 |
Total | 81,382,654.54 | 102,927,297.96 |
(2) Adjustment on accounting profit and income tax expenses
In RMB/CNY
Item | Current period |
Total profit | 1,356,485,347.77 |
Income tax measured by statutory/applicable tax rate | 203,472,802.17 |
Impact by different tax rate applied by subsidies | 1,632,000.65 |
Adjusted the previous income tax | 3,839,633.55 |
Impact by non-taxable revenue | -122,975,551.11 |
Impact by the deductible losses of the un-recognized previous deferred income tax | -3,707,613.33 |
The deductible temporary differences or deductible losses of the un-recognized deferred income tax assets in the Period | 1,564,899.02 |
Other | -2,443,516.40 |
Income tax expense | 81,382,654.54 |
54. Other comprehensive income
Found more in Note -35
55. Items of ash flow statement
(1) Other cash received in relation to operation activities
In RMB/CNY
Item | Current period | Last Period |
Interest income from cash in bank | 49,585,253.17 | 12,485,826.79 |
Government grants | 33,827,547.71 | 8,212,570.46 |
Other | 2,362,693.88 | 181,546.85 |
Total | 85,775,494.76 | 20,879,944.10 |
(2) Other cash paid in relation to operation activities
In RMB/CNY
Item | Current period | Last Period |
Cash cost | 158,648,871.84 | 147,328,558.66 |
Other | 10,439,746.86 | 6,641,913.18 |
Total | 169,088,618.70 | 153,970,471.84 |
(3) Cash received from other investment activities
Nil
(4) Cash paid related with investment activities
In RMB/CNY
Item | Current period | Last Period |
Borrowings paid to Baodun (Tianjin) Electro-mechanical | 10,000,000.00 | |
Borrowings paid to Wuhan Troowin | 24,000,000.00 | |
Total | 24,000,000.00 | 10,000,000.00 |
(5) Other cash received in relation to financing activities
In RMB/CNY
Item | Current period | Last Period |
The borrowings/loans received by Weifu Leader from Wuxi Industry Group | 5,470,000.00 | |
Total | 5,470,000.00 |
(6) Cash paid related with financing activities
In RMB/CNY
Item | Current period | Last Period |
Borrowings/loans paid to Industry Group by Weifu Leader | 5,470,000.00 | |
National debt paid transfer to loans | 339,091.00 | 339,091.00 |
Total | 5,809,091.00 | 339,091.00 |
56. Supplementary information to statement of cash flow
(1) Supplementary information to statement of cash flow
In RMB/CNY
Supplementary information | Current period | Last Period |
1. Net profit adjusted to cash flow of operation activities: | -- | -- |
Net profit | 1,275,102,693.23 | 1,577,947,078.01 |
Add: Assets impairment provision | 7,738,676.02 | -10,087.38 |
Depreciation of fixed assets, consumption of oil assets and depreciation of productive biology assets | 150,680,275.86 | 142,796,801.99 |
Amortization of intangible assets | 7,769,977.82 | 8,927,389.15 |
Amortization of long-term deferred expenses | 1,498,822.02 | 1,093,846.42 |
Loss from disposal of fixed assets, intangible assets and other long-term assets(gain is listed with “-”) | -5,107,848.45 | -1,588,185.36 |
Losses on scrapping of fixed assets (gain is listed with “-”) | 180,170.75 | 167,094.34 |
Gain/loss of fair value changes (gain is listed with “-”) | -30,686,277.13 | |
Financial expenses (gain is listed with “-”) | 8,918,152.92 | 8,265,783.22 |
Investment loss (gain is listed with “-”) | -885,938,793.49 | -1,149,683,398.46 |
Decrease of deferred income tax asset( (increase is listed with “-”) | 17,047,670.29 | 633,939.20 |
Increase of deferred income tax liability (decrease is listed with “-”) | -55,516.90 | -55,516.48 |
Decrease of inventory (increase is listed with “-”) | 9,891,557.33 | 241,085,663.64 |
Decrease of operating receivable accounts (increase is listed with “-”) | -802,107,175.59 | -606,831,311.20 |
Increase of operating payable accounts (decrease is listed with “-”) | 934,171,985.46 | 154,832,323.82 |
Other | 1,219,538.11 | 1,342,269.57 |
Net cash flows arising from operating activities | 690,323,908.25 | 378,923,690.48 |
2. Material investment and financing not involved in cash flow | -- | -- |
3. Net change of cash and cash equivalents: | -- | -- |
Balance of cash at period end | 2,596,327,132.26 | 2,842,510,815.26 |
Less: Balance of cash equivalent at year-begin | 2,404,674,139.49 | 2,948,439,354.22 |
Net increase of cash and cash equivalents | 191,652,992.77 | -105,928,538.96 |
(2) Net cash payment for the acquisition of a subsidiary in the period
In RMB/CNY
Amount | |
Cash and cash equivalent paid in the period for enterprise combination occurred in the period | 54,936,420.00 |
Including: | -- |
Less: Cash and cash equivalent held by subsidiary on purchasing date | 5,005,683.38 |
Including: | -- |
Add: Cash and cash equivalent paid in the period for enterprise combination occurred previous | 0.00 |
Including: | -- |
Net cash paid for subsidiary obtained | 49,930,736.62 |
(3) Net cash received from the disposal of subsidiaries
Nil
(4) Constitution of cash and cash equivalent
57. Note of the changes of owners’ equity
Explain the items and amount at period-end adjusted for “Other” at end of the last year: nil
58. Assets with ownership or use right restricted
In RMB/CNY
Item | Ending book value | Restriction reason |
Monetary funds | 52,783,679.85 | A deposit paid for issuing a bank acceptance bill |
Note receivable | 762,571,527.45 | Notes pledge for bank acceptance |
Monetary funds | 158,280.00 | A deposit paid for issuance of a letter of guarantee |
Monetary funds | 38,774,365.26 | Sales of equity of Protean Holdings Corp. |
Monetary funds | 1,655,119.95 | Court freeze |
Tradable financial assets | 141,199,062.12 | In accordance with the civil ruling No.(2016)Y03MC2490 and No.(2016) Y03MC2492 of Guangdong Shenzhen Intermediate People's Court , the property with the value of 217 million Yuan under the name of the Company and other seven respondents and the third party Shenzhen Hejun Chuangye Holdings Co., Ltd. was frozen. As of the end of the reporting period, 4.71 million shares of Miracle Automation and 11,739,102 shares of SDEC held by the Company were frozen. |
Total | 997,142,034.63 | -- |
59. Item of foreign currency
(1) Item of foreign currency
In RMB/CNY
Item | Closing balance of foreign currency | Rate of conversion | Ending balance of RMB converted |
Monetary funds | -- | -- | |
Including: USD | 26,561,237.88 | 6.8747 | 182,600,542.05 |
Item | Ending balance | Opening balance |
I. Cash | 2,596,327,132.26 | 2,404,674,139.49 |
Including: Cash on hand | 71,791.03 | 194,161.03 |
Bank deposit available for payment at any time | 2,596,255,341.25 | 2,404,479,978.46 |
I. Balance of cash and cash equivalents at the period-end | 2,596,327,132.26 | 2,404,674,139.49 |
EUR | 1,738,513.85 | 7.817 | 13,589,962.77 |
HKD | 7,313.34 | 0.8797 | 6,433.55 |
DKK | 29,426,919.41 | 1.0472 | 30,815,870.01 |
Account receivable | -- | -- | |
Including: USD | 3,330,199.22 | 6.8747 | 22,894,120.58 |
EUR | 669,678.52 | 7.8170 | 5,234,876.99 |
HKD | 10,720,574.00 | 0.8797 | 9,430,888.95 |
DKK | 13,386,058.88 | 1.0472 | 14,017,880.86 |
Short-term borrowings | -- | -- | |
Including: EUR | 3,589,023.83 | 7.8170 | 28,055,399.28 |
Other account receivable | -- | -- | |
Including: USD | 1,527,205.77 | 6.8747 | 10,499,081.51 |
HKD | 13,090,182.63 | 0.8797 | 11,515,433.66 |
Account payable | -- | ||
Including: USD | 37,466.64 | 6.8747 | 257,571.91 |
EUR | 336,864.14 | 7.8170 | 2,633,266.98 |
HKD | 21,899,376.00 | 0.063816 | 1,397,530.58 |
DKK | 18,440,868.48 | 1.0472 | 19,311,277.48 |
(2) Explanation on foreign operational entity, including as for the major foreign operationalentity, disclosed main operation place, book-keeping currency and basis for selection; if thebook-keeping currency changed, explain reasons
□ Applicable √ Not applicable
60. Hedging
Disclosure of the qualitative and quantitative information on hedging items and related hedging instruments, hedgingrisks according to category: nil
61. Government grants
(1) Government grants
In RMB/CNY
Category | Amount | Item | Amount reckoned in current gain/loss |
Social security subsidy for newly recruited college graduates by small and medium-size enterprise in Ningbo City | 95,577.00 | Social security subsidy for newly recruited college graduates by small and medium-size enterprise in Ningbo City | 95,577.00 |
Patent funding | 27,150.00 | Patent funding | 27,150.00 |
Depreciation/amortization compensation for the assets newly established after parent company relocated | 11,339,130.36 | Depreciation/amortization compensation for the assets newly established after parent company relocated | 11,339,130.36 |
Intellectual property subsidy | 318,000.00 | Intellectual property subsidy | 318,000.00 |
The first district-level cash subsidy of special fund for facilitates adjustment in Ningbo City | 90,432.00 | The first district-level cash subsidy of special fund for facilitates adjustment in Ningbo City | 90,432.00 |
City-level funding for science and technology project from management committee of high-tech industrial partk in Ningbo City | 32,000.00 | City-level funding for science and technology project from management committee of high-tech industrial partk in Ningbo City | 32,000.00 |
Subsidy for quality brand in Ningbo City | 30,000.00 | Subsidy for quality brand in Ningbo City | 30,000.00 |
Industrialization project for injection VE pump system with electronically controlled high pressure for less-emission diesel used | 721,000.30 | Industrialization project for injection VE pump system with electronically controlled high pressure for less-emission diesel used | 721,000.30 |
2018 technology development plan and project funding | 2,000.00 | 2018 technology development plan and project funding | 2,000.00 |
Tax contribution award in Huishan District | 30,000.00 | Tax contribution award in Huishan District | 30,000.00 |
Subsidy for the intelligent production line of automobile components process in Huishan District | 293,406.11 | Subsidy for the intelligent production line of automobile components process in Huishan District | 293,406.11 |
Special funds for technological transformation in Wuxi City | 3,740,000.00 | Special funds for technological transformation in Wuxi City | 3,740,000.00 |
Award for strong quality zone in Xinwu District | 50,000.00 | Award for strong quality zone in Xinwu District | 50,000.00 |
Grants for key laboratory in Wuxi City | 35,000.00 | Grants for key laboratory in Wuxi City | 35,000.00 |
Key laboratory (engineering center) of the pollution control from motor vehicle exhausting in Jiangsu province | 85,000.00 | Key laboratory (engineering center) of the pollution control from motor vehicle exhausting in Jiangsu province | 85,000.00 |
Supporting funds for technical improvement for annual output as 140,000 pieces of packaging line of catalytic reduction system for commercial vehicles | 129,500.00 | Supporting funds for technical improvement for annual output as 140,000 pieces of packaging line of catalytic reduction system for commercial vehicles | 129,500.00 |
Funds for technical improvement for annual output as 180,000 pieces of catalytic reduction system for commercial vehicles - received in 2015 | 59,000.00 | Funds for technical improvement for annual output as 180,000 pieces of catalytic reduction system for commercial vehicles - received in 2015 | 59,000.00 |
Funds for technical improvement for annual | 57,777.78 | Funds for technical improvement for annual | 57,777.78 |
output as 180,000 pieces of catalytic reduction system for commercial vehicles - received in 2016 | output as 180,000 pieces of catalytic reduction system for commercial vehicles - received in 2016 | ||
Funds for the automatic construction of welding production line machine replacement project | 39,964.69 | Funds for the automatic construction of welding production line machine replacement project | 39,964.69 |
Condolence payments of government of the Huishan District | 20,000.00 | Condolence payments of government of the Huishan District | 20,000.00 |
Award for the development of high and new technology | 100,000.00 | Award for the development of high and new technology | 100,000.00 |
Other | 337,179.71 | Other | 337,179.71 |
Total | 17,632,117.95 | Total | 17,632,117.95 |
(2) Government grants rebate
□ Applicable √ Not applicable
62. Other
Nil
VIII. Changes of consolidation scope
1. Enterprise combine not under the same control
(1)Enterprise combine not under the same control occurred in the period
In RMB/CNY
Purchaser | Time point for equity obtained | Cost of equity obtained | Ratio of equity obtained | Acquired way Equity obtained way | Purchasing date | Standard to determine the purchasing date | Income of purchaser from purchasing date to period-end | Net profit of purchaser from purchasing date to period-end |
IRD Fuel Cells A/S | 2019-04-23 | 54,936,420.00 | 66.00% | Purchasing | 2019-04-23 | Subject asset delivery date | 6,274,812.54 | -3,478,574.45 |
(2) Combination cost and goodwill
In RMB/CNY
Combination cost | IRD Fuel Cells A/S |
--Cash | 54,936,420.00 |
Total combination cost | 54,936,420.00 |
Less: shares of fair value of identifiable net assets acquired | 1,129,159.79 |
Goodwill/merger cost is less than the shares of fair value of identifiable net assets acquired | 53,807,260.21 |
Determination method for fair value of the combination cost and contingent consideration and changes:
According to the agreement price confirmedMain reasons for large goodwill resulted:
In 2019, the company established SPV (a wholly-owned subsidiary) in Denmark to acquire a 66% stake in Danish IRDFuel Cells A/S (hereinafter referred to as "IRD") held by FCCTApS., which is equivalent to a total of 7.26 million euros,and CIRO's valuation is 11 million euros; goodwill is the part of the acquisition cost greater than the fair value of theIRD net identifiable assets.
(3) Identifiable assets and liability on purchasing date under the purchaser
In RMB/CNY
IRD Fuel Cells A/S | ||
Fair value on purchasing date | Book value on purchasing date | |
Monetary funds | 5,005,683.38 | 5,005,683.38 |
Account receivable | 15,435,805.70 | 15,435,805.70 |
Inventory | 10,402,853.98 | 10,402,853.98 |
Fixed assets | 8,249,263.58 | 8,249,263.58 |
Intangible assets | 484,979.88 | 484,979.88 |
Long-term deferred expenses | 2,862,363.35 | 2,862,363.35 |
Account payable | 40,730,101.70 | 40,730,101.70 |
Net assets | 1,710,848.17 | 1,710,848.17 |
Less: Minority interests | 581,688.38 | 581,688.38 |
Net assets acquired | 1,129,159.79 | 1,129,159.79 |
Determination method for fair value of the identifiable assets and liabilities:
The book value on the balance sheet
Contingent liability of the purchaser bear during combination: Nil
(4) Gains or losses arising from re-measured by fair value for the equity held before purchasingdate
Whether it is a business combination realized by two or more transactions of exchange and a transaction of obtained
control rights in the Period or not
□Yes √No
(5)On purchasing date or period-end of the combination, combination consideration or fair valueof identifiable assets and liability for the purchaser are unable to confirm rationally
(6) Other explanation
2. Enterprise combine under the same control
Nil
3. Reverse purchase
Nil
4. Disposal of subsidiaries
Nil
5.Other reasons for consolidation range changed
Nil
6. Other
Nil
IX. Equity in other entity
1. Equity in subsidiary
(1) Constitute of enterprise group
Name of subsidiary | Main operation place | Registered place | Business nature | Shareholding ratio | Acquired by | |
Directly | Indirectly | |||||
Weifu Jinning | Nanjing | Nanjing | Spare parts of internal-combustion engine | 80.00% | Enterprise combine under the same control | |
Weifu Leader | Wuxi | Wuxi | Automobile exhaust purifier, muffler | 94.81% | Enterprise combine under the same control |
Weifu Mashan | Wuxi | Wuxi | Spare parts of internal-combustion engine | 100.00% | Investment | |
Weifu Chang’an | Wuxi | Wuxi | Spare parts of internal-combustion engine | 100.00% | Investment | |
Weifu International Trade | Wuxi | Wuxi | Trade | 100.00% | Enterprise combine under the same control | |
Weifu ITM | Wuxi | Wuxi | Spare parts of internal-combustion engine | 100.00% | Enterprise combine not under the same control | |
Weifu Schmidt | Wuxi | Wuxi | Spare parts of internal-combustion engine | 66.00% | Investment | |
Weifu Tianli | Ningbo | Ningbo | Spare parts of internal-combustion engine | 54.23% | Enterprise combine not under the same control | |
Weifu Autocam | Wuxi | Wuxi | Spare parts of internal-combustion engine | 51.00% | Enterprise combine not under the same control | |
Weifu Leader (Wuhan) | Wuhan | Wuhan | Automobile exhaust purifier, muffler | 60.00% | Investment | |
Weifu Leader(Chongqing) | Chongqing | Chongqing | Automobile exhaust purifier, muffler | 100.00% | Investment | |
Weifu Leader(Nanchang) | Nanchang | Nanchang | Automobile exhaust purifier, muffler | 100.00% | Investment | |
SPV | Denmark | Denmark | 100.00% | Enterprise combine under the same control | ||
IRD Fuel Cells A/S | Denmark | Denmark | Fuel cell components | 66.00% | Acquisition |
Explanation on share-holding ratio in subsidiary different from ratio of voting right: nil
Basis of the invested unit control by the Company though holds half or below voting rights; and the invested unitwithout controls by the Company but with over half voting rights hold:
Explanation on equity method on Wuxi Weifu Electric Drive Tech. Co., Ltd.The Company holds 80% equity of Weifu Electric Drive; board of the Weifu Electric Drive has 5 directors, including 3appointed by the Company; as for the important resolution of Weifu Electric Drive, the resolution can only be passed byunanimous vote of all directors present, according to the above judges, the Company cannot control Weifu ElectricDrive, the investment for Electric Drive should be regarded as the investment in joint venture, which shall be accountedby the equity method.
Major structured entity included in consolidate statement: nilBasis of termination of agent or consignor: nil
(2) Important non-wholly-owned subsidiary
In RMB/CNY
Name of subsidiary | Share-holding ratio of minority | Gains/losses attributable to minority in the Period | Dividend announced to distribute for minority in the Period | Ending equity of minority |
Weifu Jinning | 20.00% | 14,876,923.21 | 209,198,242.07 | |
Weifu Schmidt | 34.00% | -15,264.15 | 9,466,515.29 | |
Weifu Leader | 5.19% | 2,153,562.30 | 86,957,134.33 | |
Weifu Tianli | 45.77% | 1,473,959.13 | 107,685,585.63 | |
Weifu Autocam | 49.00% | 1,134,650.94 | 144,760,990.56 | |
Total | 19,623,831.43 | 558,068,467.88 |
Explanation on holding ratio different from the voting right ratio for minority shareholders: nil
(3) Main finance of the important non-wholly-owned subsidiary
In RMB/CNY
Name of subsidiary | Ending balance | |||||
Current assets | Non-current assets | Total assets | Current liabilities | Non-current liabilities | Total liabilities | |
Weifu Jinning | 1,070,400,181.05 | 325,848,559.23 | 1,396,248,740.28 | 297,272,709.50 | 49,462,676.40 | 346,735,385.90 |
Weifu Schmidt | 91,597,165.04 | 48,907,335.05 | 140,504,500.09 | 112,265,804.31 | 112,265,804.31 | |
Weifu Leader | 2,793,904,070.68 | 1,067,554,624.25 | 3,861,458,694.93 | 2,174,127,440.73 | 24,712,370.05 | 2,198,839,810.78 |
Weifu Tianli | 360,273,239.11 | 213,757,480.69 | 574,030,719.80 | 309,722,212.42 | 38,486,184.05 | 348,208,396.47 |
Weifu Autocam | 212,762,612.00 | 315,260,086.73 | 528,022,698.73 | 235,328,512.60 | 235,328,512.60 | |
Total | 4,528,937,267.88 | 1,971,328,085.95 | 6,500,265,353.83 | 3,128,716,679.56 | 112,661,230.50 | 3,241,377,910.06 |
Name of subsidiary | Opening balance | |||||
Current assets | Non-current assets | Total assets | Current liabilities | Non-current liabilities | Total liabilities | |
Weifu Jinning | 994,953,012.95 | 342,560,339.76 | 1,337,513,352.71 | 313,381,459.40 | 50,522,767.70 | 363,904,227.10 |
Weifu | 92,342,474.64 | 48,855,179.90 | 141,197,654.54 | 112,913,283.31 | 112,913,283.31 |
Schmidt | ||||||
Weifu Leader | 1,958,116,370.10 | 1,038,234,646.34 | 2,996,351,016.44 | 1,343,115,779.10 | 23,850,612.52 | 1,366,966,391.62 |
Weifu Tianli | 357,404,441.32 | 233,476,608.83 | 590,881,050.15 | 310,421,704.26 | 47,838,928.45 | 358,260,632.71 |
Weifu Autocam | 242,022,679.84 | 310,989,080.94 | 553,011,760.78 | 262,647,739.06 | 262,647,739.06 | |
Total | 3,644,838,978.85 | 1,974,115,855.77 | 5,618,954,834.62 | 2,342,479,965.13 | 122,212,308.67 | 2,464,692,273.80 |
In RMB/CNY
Name of subsidiary | Current period | Last Period | ||||||
Operation Income | Net profit | Total comprehensive income | Cash flow from operation activity | Operation Income | Net profit | Total comprehensive income | Cash flow from operation activity | |
Weifu Jinning | 328,481,669.39 | 75,516,399.57 | 75,516,399.57 | 33,455,248.40 | 345,257,893.56 | 70,230,711.18 | 70,230,711.18 | 34,921,442.31 |
Weifu Schmidt | 84,285,489.50 | -45,675.45 | -45,675.45 | 5,467,884.14 | 90,961,973.06 | 304,135.67 | 304,135.67 | 11,277,941.76 |
Weifu Leader | 1,338,975,875.93 | 32,780,686.77 | 32,780,686.77 | 116,866,170.40 | 1,589,176,188.66 | 76,364,083.43 | 76,364,083.43 | -19,011,866.15 |
Weifu Tianli | 185,591,276.52 | 3,549,640.03 | 3,549,640.03 | 37,008,735.05 | 196,673,863.48 | 8,293,196.15 | 8,293,196.15 | -9,491,657.17 |
Weifu Autocam | 177,929,684.84 | 2,330,164.41 | 2,330,164.41 | 33,593,148.87 | 234,675,435.40 | 22,670,547.15 | 22,670,547.15 | 3,466,284.14 |
Total | 2,115,263,996.18 | 114,131,215.33 | 114,131,215.33 | 226,391,186.86 | 2,456,745,354.16 | 177,862,673.58 | 177,862,673.58 | 21,162,144.89 |
(4) Significant restrictions on the use of enterprise group assets and pay off debts of theenterprise groupNil
(5) Financial or other supporting offers to the structured entity included in consolidatedfinancial statement rangeNil
2. Transaction that has owners equity shares changed in subsidiary but still with controllingrights
Nil
3. Equity in joint venture and associated enterprise
(1) Important joint venture and associated enterprise
Joint venture or associated enterprise | Main operation place | Registered place | Business nature | Shareholding ratio | Accounting treatment on investment for joint venture and associated enterprise | |
Directly | Indirectly | |||||
I. Joint venture | ||||||
Wuxi Weifu Environment Catalyst Co.,Ltd. | Wuxi | Wuxi | Catalyst | 49.00% | Equity method | |
Wuxi Weifu Electric Drive Tech. Co., Ltd. | Wuxi | Wuxi | Wheel-hub motor | 80.00% | Equity method | |
II. Associated enterprise | ||||||
Bosch Automobile Diesel System Co., Ltd. | Wuxi | Wuxi | Internal-combustion engine accessories | 32.50% | 1.50% | Equity method |
Zhonglian Automobile Electronic Co., Ltd. | Shanghai | Shanghai | Internal-combustion engine accessories | 20.00% | Equity method | |
Weifu Precision Machinery Manufacturing Co., Ltd. | Wuxi | Wuxi | Internal-combustion engine accessories | 20.00% | Equity method | |
Shinwell Automobile Tech. (Wuxi) Co., Ltd. | Wuxi | Wuxi | Automobile components | 45.00% | Equity method |
Holding shares ratio different from the voting right ratio:
1. Explanation on equity method for calculation of the investment for Weifu Electronic DriveThe company holds 80.00% equity of Weifu Electronic Drive; the Board of Directors of Weifu Electronic Drive Boardconsists of 5 directors, 3 of whom are appointed by the company; Weifu Electronic Drive’s important board resolutionscan only pass the resolution when being unanimously voted by all the present directors. According to this judgment, thecompany cannot control Weifu Electronic Drive, and its investment should be used as an investment in the joint venture,which adopts equity method for business accounting.
2. Explanation on equity method for calculation of the investment for Shinwell Automobile Tech. (Wuxi) Co., Ltd.The subsidiary Weifu International Trade holds a 45.00% stake in Shinwell Automobile Tech. (Wuxi); the Board ofDirectors of Shinwell Automobile Tech. (Wuxi) consists of 5 directors, 2 of whom are appointed by Weifu InternationalTrade.
Has major influence with less 20% voting rights hold, or has minor influence with over 20% (20% included) voting
rights hold: Nil
(2) Main financial information of the important joint venture
In RMB/CNY
Ending balance/Current period | Opening balance/Last Period | |
Weifu Environment | Weifu Environment | |
Current assets | 2,247,248,921.76 | 2,524,886,121.93 |
Including: cash and cash equivalents | 139,005,591.27 | 62,820,292.38 |
Non -current assets | 306,699,383.10 | 312,633,597.82 |
Total assets | 2,553,948,304.86 | 2,837,519,719.75 |
Current liabilities | 1,348,578,184.48 | 1,658,404,950.50 |
Non-current liabilities | 27,350,000.00 | 24,735,000.00 |
Total liabilities | 1,375,928,184.48 | 1,683,139,950.50 |
Shareholders’ equity attributable to parent company | 1,178,020,120.33 | 1,154,379,769.25 |
Share of net assets calculated by shareholding ratio | 577,229,858.97 | 565,646,086.93 |
Book value of equity investment in joint ventures | 577,229,858.97 | 565,646,086.93 |
Operation income | 1,590,675,320.87 | 1,864,398,010.43 |
Financial expenses | 40,646,719.18 | 47,189,696.29 |
Income tax expense | 4,391,396.50 | 3,251,620.98 |
Net profit | 23,640,351.13 | 92,057,072.82 |
Total comprehensive income | 23,640,351.13 | 92,057,072.82 |
(3) Main financial information of the important associated enterprise
In RMB/CNY
Ending balance/Current period | Opening balance/Last Period | |||||
Bosch Diesel System | Zhonglian Automobile | Weifu Precision Machinery | Bosch Diesel System | Zhonglian Automobile | Weifu Precision Machinery | |
Current assets | 10,553,293,855.65 | 688,825,448.29 | 293,992,324.65 | 10,042,409,061.04 | 153,125,575.56 | 281,266,308.21 |
Non -current assets | 2,621,795,993.79 | 5,478,754,404.78 | 147,235,301.51 | 2,756,104,679.18 | 5,277,976,705.66 | 133,470,007.84 |
Total assets | 13,175,089,849.44 | 6,167,579,853.07 | 441,227,626.16 | 12,798,513,740.22 | 5,431,102,281.22 | 414,736,316.05 |
Current liabilities | 5,175,720,137.18 | 527,845,052.68 | 141,337,604.50 | 4,100,048,133.30 | 2,999,283.95 | 135,365,421.92 |
Non-current | 2,729,313.74 | 2,759,548.45 |
liabilities | ||||||
Total liabilities | 5,175,720,137.18 | 530,574,366.42 | 141,337,604.50 | 4,100,048,133.30 | 5,758,832.40 | 135,365,421.92 |
Attributable to parent company shareholders’ equity | 7,999,369,712.26 | 5,637,005,486.65 | 302,709,734.20 | 8,698,465,606.92 | 5,425,343,448.82 | 279,370,894.13 |
Share of net assets calculated by shareholding ratio | 2,719,785,702.17 | 1,127,401,097.32 | 60,541,946.84 | 2,957,478,306.35 | 1,085,068,689.76 | 55,874,178.83 |
--Goodwill | 267,788,761.35 | 1,407,265.96 | 267,788,761.35 | 1,407,265.96 | ||
--Unrealized profit of internal trading | -20,628,815.49 | -41,334.69 | -18,144,174.02 | -34,986.88 | ||
--Other | -0.28 | -529,034.03 | -0.28 | -529,034.05 | ||
Book value of equity investment in associated enterprise | 2,966,945,647.75 | 1,128,808,363.29 | 59,971,578.12 | 3,207,122,893.40 | 1,086,475,955.72 | 55,310,157.90 |
Operation income | 7,690,808,970.61 | 11,298,817.88 | 144,654,208.76 | 8,713,485,959.51 | 12,091,114.45 | 190,093,280.56 |
Net profit | 1,827,071,096.33 | 737,662,037.83 | 23,338,840.07 | 2,076,330,091.90 | 1,059,760,956.40 | 34,760,623.80 |
Total comprehensive income | 1,827,071,096.33 | 737,662,037.83 | 23,338,840.07 | 2,076,330,091.90 | 1,059,760,956.40 | 34,760,623.80 |
Dividends received from associated enterprise in the year | 429,448,388.47 | 105,200,000.00 | 303,884,540.74 |
Other explanation
adjustment item for other “-0.28”: the differential tail
(4) Financial summary for non-important Joint venture and associated enterprise
In RMB/CNY
Ending balance/Current period | Opening balance/Last Period | |
Joint venture: | -- | -- |
Total book value of investment | 53,565,625.43 | 54,742,375.02 |
Amount based on share-holding ratio | -- | -- |
--Net profit | -1,176,749.59 | |
--Other comprehensive income | -1,176,749.59 | |
Associated enterprise: | -- | -- |
Total book value of investment | 6,226,237.91 | 7,476,477.77 |
Amount based on share-holding ratio | -- | -- |
--Net profit | -1,250,239.86 | |
--Other comprehensive income | -1,250,239.86 | 54,742,375.02 |
(5) Major limitation on capital transfer ability to the Company from joint venture or associatedenterpriseNil
(6) Excess loss occurred in joint venture or associated enterprise
Nil
(7) Unconfirmed commitment with joint venture investment concerned
Nil
(8) Intangible liability with joint venture or associated enterprise investment concernedNil
4. Major conduct joint operation
Nil
5. Structured body excluding in consolidate financial statement
Nil
6. Other
NilX. Risk related with financial instrument
Main financial instrument of the Company including equity investment, loans, account receivable,account payable etc., more details of the financial instrument can be found in relevant items of Note V.Risks concerned with the above mentioned financial instrument, and the risk management policy takesfor lower the risks are as follow:
Aims of engaging in the risk management is to achieve equilibrium between the risk and benefit, lowerthe adverse impact on performance of the Company to minimum standards, and maximized the benefitfor shareholders and other investors. Base on the risk management targets, the basic tactics of the riskmanagement is to recognized and analyzed the vary risks that the Company counted, established anappropriate risk exposure baseline and caring risk management, supervise the vary risks timely andreliably in order to control the risk in a limited range.
In business process, the risks with financial instrument concerned happen in front of the Companymainly including credit exposure, market risk and liquidity risk. BOD of the Company takes fullcharge of the risk management target and policy-making, and takes ultimate responsibility for thetarget of risk management and policy. Risk management department and financial control departmentmanager and monitor those risk exposure to ensuring the risks are control in a limited range.
1. Credit Risk
Credit risk refers to the one party fails to perform the obligation of the financial instruments, form theother party company mainly face credit risk for financial loss caused by the customer credit risks. Inorder to prevent the risks, the Company formulated an evaluation system for the new client’s credit andsystem to analyze the book credit for regular customer. The evaluation system for the new client’scredit aims at the new clients, the Company will conduct an background investigation based on theestablished process, with purpose of determine whether offer credit limit to the client and the amountof the credit and credit terms or not. Whereby, the Company setting a credit limits and credit period forevery new client, and such limit is the maximum amount without additional approval. The system toanalyze the book credit for regular customer refers to after purchase order received by regularcustomer, the Company will examine the order amount and outstanding balance, if the total over thecredit limit, on the premise of additional approval, sales on account shall be realized, or prepaymentsfor relevant amount shall be required.
Furthermore, as for the sales on account occurred, the Company will guarantee the total credit risks ina controlling range by analyzed and review the monthly report of the risk attention for account
receivables.
The maximum credit risk exposure of the Company is the book amount of such financial assets, tillend of 30
thJune 2019, lists of the maximum credit risk exposure of the Company are as:
Item | Amount of merge | Amount of parent company |
Note receivable | 2,319,307,654.58 | 766,756,661.80 |
Other account receivable -Other account receivable | 60,433,069.23 | 195,451,736.76 |
2. Market risk
Market risk of the financial instrument refers to the fair value of financial instrument or future cashflow due to fluctuations in the market price changes and produce, mainly includes the IRR, FX riskand other price risk.
(1) Interest rate risk (IRR)
IRR refers to the fluctuate risks on Company’s financial status and cash flow arising from rateschanges in market. IRR of the Company mainly related with the bank loans. In order to lower thefluctuate of IRR, the Company, in line with the anticipative change orientation, choose floating rate orfixed rate, that is the rate in future period will goes up prospectively, than choose fixed rate; if the ratein future period will decline prospectively, than choose the floating rate. In order to minor the badimpact from difference between the expectation and real condition, loans for liquid funds of theCompany are choose the short-term period, and agreed the terms of prepayment in particular.
(2) Foreign exchange (FX) risk
FX risks refer to the losses arising from exchange rate movement. The FX risk sustain by the Companymainly related with the USD, EUR, SF, JPY and HKD, except for the USD, EUR, SF, JPY and HKDcarried out for the machinery equipment purchasing of parent company and Autocam, materialpurchasing of parent company and paying the technical service fee and trademark usage charge and theimport and export trading of Weifu International Trade, other main business of the Company arepricing and settle with RMB (Yuan). In consequence of the foreign financial assets and liabilities takesminor ratio in total assets, the Company has small FX risk of the financial instrument, considered bymanagement of the Company.
End as 30 June 2019, except for the follow assets or liabilities listed with foreign currency, assets andliabilities of the Company are carried with RMB
①Foreign currency assets of the Company till end of 30 June 2019:
Item | Ending foreign currency balance | Convert rate | Ending RMB balance converted | Ratio in assets(%) |
Monetary funds | -- | -- | ||
Including: USD | 26,561,237.88 | 6.8747 | 182,600,542.05 | 0.82% |
EUR | 1,738,513.85 | 7.8170 | 13,589,962.77 | 0.06% |
HKD | 7,313.34 | 0.8797 | 6,433.55 | 0.00% |
DKK | 29,426,919.41 | 1.0472 | 30,815,870.01 | 0.14% |
Account receivable | -- | -- |
Including: USD | 3,330,199.22 | 6.8747 | 22,894,120.58 | 0.10% |
EUR | 669,678.52 | 7.8170 | 5,234,876.99 | 0.02% |
HKD | 10,720,574.00 | 0.8797 | 9,430,888.95 | 0.04% |
DKK | 13,386,058.88 | 1.0472 | 14,017,880.86 | 0.06% |
Other account receivable | -- | -- | ||
Including: USD | 1,527,205.77 | 6.8747 | 10,499,081.51 | 0.05% |
HKD | 13,090,182.63 | 0.8797 | 11,515,433.66 | 0.05% |
Total ratio in assets | -- | -- | 1.35% |
②Foreign currency liability of the Company till end of 31st December 2018:
Item | Ending foreign currency balance | Convert rate | Ending RMB balance converted | Ratio in assets(%) |
Short-term borrowings | -- | -- |
Including: EUR | 3,589,023.83 | 7.8170 | 28,055,399.28 | 0.48% |
Account payable | -- | -- |
Including: USD | 37,466.64 | 6.8747 | 257,571.91 | 0.00% |
EUR | 336,864.14 | 7.8170 | 2,633,266.98 | 0.05% |
JPY | 21,899,376.00 | 0.063816 | 1,397,530.58 | 0.02% |
DKK | 18,440,868.48 | 1.0472 | 19,311,277.48 | 0.33% |
Total ratio in assets | -- | -- | 0.89% |
③Other pricing risk
Classification of the Company held is the equity investments in financial assets available for sale, andsuch investment can be measured by fair value on balance sheet date, thus, the Company owns a riskof stock market changes.Furthermore, on the premise of deliberated and approved by the BOD, the Company exercise entrustfinancing with the self-owned idle capital; therefore, the Company has the risks of collecting noprincipal due to entrust financial products default. Aims at such risk, the Company formulated a“Management Mechanism of Capital Financing”, and well-defined the authority approval, investmentdecision-making, calculation management and risk controls for the entrust financing in order toguarantee a security funds and prevent investment risk efficiently. In order to lower the adverse impactfrom unpredictable factors, the Company choose short-term and medium period for investment andinvestment product’s term is up to 3 years in principle; in variety of investment, the Company did notinvested for the stocks, derivative products, security investment fund and the entrust financial productsaims at security investment as well as other investment with securities concerned.
3. Liquidity risk
Liquidity risk refers to the capital shortage risk occurred during the clearing obligation implementedby the enterprise in way of cash paid or other financial assets. The Company aims at guarantee theCompany has rich capital to pay the due debts, therefore, a financial control department is establishedfor collectively controlling such risks. On the one hand, the financial control department monitoringthe cash balance, the marketable securities which can be converted into cash at any time and the rollingforecast on cash flow in future 12 months, ensuring the Company, on condition of reasonableprediction, owes rich capital to paid the debts; on the other hand, building a favorable relationship withthe banks, rationally design the line of credit, credit products and credit terms, guarantee a sufficientlimit for bank credits in order to satisfy vary short-term financing requirements.XI. Disclosure of fair value
1. Ending fair value of the assets and liabilities measured by fair value
In RMB/CNY
Item | Ending fair value | |||
First-order | Second-order | Third-order | Total | |
I. Sustaining measured by fair value | -- | -- | -- | -- |
(i) Tradable financial assets | 151,261,956.00 | 151,261,956.00 | ||
1.Financial assets measured by fair value and with variation reckoned into current gains/losses | 151,261,956.00 | 151,261,956.00 | ||
(2) Equity instrument investment | 151,261,956.00 | 151,261,956.00 | ||
Total liability sustaining measured by fair value | 151,261,956.00 | 151,261,956.00 | ||
II. Non-persistent measure | -- | -- | -- | -- |
2. Recognized basis for the market price sustaining and non-persistent measured by fair value onfirst-orderAccording to relevant requirement of accounting standards, the Company continues to measure thefinancial assets available for sale-equity instrument investment by fair value on balance sheet date. On30 June 2019, the financial assets available for sale-equity instrument investment held by the Companyrefers to the SDEC (stock code: 600841) and Miracle Automation (Stock code: 002009), determiningbasis of the market price at period-end refers to the closing price of 28 June 2019, the 29 June 2019and 30 June 2019 are nonworking days.
XII. Related party and related transactions
1. Parent company of the enterprise
Parent company | Registered place | Business nature | Registered capital | Share-holding ratio on the enterprise for parent company | Voting right ratio on the enterprise |
Wuxi Industry Group | Wuxi | Operation of state-owned assets | 4720.6710 million Yuan | 20.22% | 20.22% |
Explanation on parent company of the enterpriseWuxi Industry Development Group Co., Ltd was solely state-owned enterprise funded and established by WuxiMunicipal People’s Government which mainly took responsibility of authorizing the state-owned assets operationwithin a certain areas, investment management of significant project, investment and development of manufacturing andservices and venture capital in high-tech achievementUltimate controller of the Company is State-owned Assets Supervision & Administration Commission of WuxiMunicipality of Jiangsu Province.
2. Subsidiary of the Enterprise
Found more in Note IX. 1.” Equity in subsidiary”
3. Joint venture and associated enterprise
Found more in Note IX.3. “Equity in joint venture and associated enterprise”Other associated enterprise or joint ventures which has related transaction with the Company in the period or occurredprevious: nil
4. Other Related party
Other related party | Relationship with the Enterprise |
Robert Bosch Company | Second largest shareholder of the Company |
Key executive | Director, supervisor and senior executive of the Company |
5. Related transaction
(1) Goods purchasing, labor service providing and receiving
Goods purchasing/labor service receiving
In RMB/CNY
Related party | Content of related transaction | Current period | Approved transaction limit | Whether more than the transaction limit (Y/N) | Last Period |
Weifu Precision Machinery | Goods | 12,828,147.72 | 40,000,000.00 | N | 22,934,380.54 |
Bosch Diesel System | Goods | 8,332,723.32 | 60,000,000.00 | N | 29,375,329.74 |
Weifu Environment | Goods | 675,657,317.56 | 2,000,000,000.00 | N | 946,283,103.47 |
Robert Bosch Company | Goods | 66,801,410.90 | 130,000,000.00 | N | 62,350,113.72 |
Goods sold/labor service providing
In RMB/CNY
Related party | Content of related transaction | Current period | Last Period |
Weifu Precision Machinery | Goods and labor | 661,932.69 | 2,772,785.47 |
Bosch Diesel System | Goods and labor | 1,487,822,558.90 | 1,600,013,496.75 |
Weifu Environment | Goods and labor | 10,231,437.30 | 28,741,766.37 |
Robert Bosch Company | Goods and labor | 309,791,012.66 | 319,461,744.57 |
(2) Related trusteeship management/contract & entrust management/ outsourcing
Nil
(3) Related lease
As a lessor:
In RMB/CNY
Lessee | Assets type | Lease income recognized in the Period | Lease income recognized at last Period |
Weifu Environment | Workshop | 1,254,028.50 | 1,254,028.50 |
As a tenant: nil
(4) Related guarantee
Nil
(5) Related party’s borrowed/lending funds
In RMB/CNY
Related party | Loan amount | Start date | Maturity | Note |
Borrowing | ||||
Wuxi Industry Group | 5,470,000.00 | 2018-02-13 | 2019-02-12 | Return by Weifu Leader |
Funds lent |
(6) Related party’s assets transfer and debt reorganization
Nil
(7) Remuneration of key manager
In RMB/CNY
Item | Current period | Last Period |
Remuneration of key manager | 2,570,000.00 | 2,400,000.00 |
(8) Other related transactions
Item | Related party | Current period | Last Period |
Purchase of fixed assets | Bosch Diesel System | 5,720,900.23 | 42,735.04 |
Technology royalties paid etc. | Robert Bosch Company | 1,122,250.34 | 2,805,114.55 |
Technology royalties paid etc. | Bosch Diesel System | 1,002,714.76 | |
Sales of fixed assets | Weifu Environment | 10,485,153.25 |
6. Receivable/payable items of related parties
(1)Receivable item
In RMB/CNY
Item | Related party | Ending balance | Opening balance | ||
Book balance | Bad debt reserve | Book balance | Bad debt reserve | ||
Account receivable | Weifu Precision Machinery | 197,525.88 | 77,477.41 | ||
Account receivable | Bosch Diesel System | 447,801,217.87 | 420,746,170.76 | ||
Account receivable | Robert Bosch Company | 122,663,619.56 | 132,830,976.56 | ||
Other account receivable | Robert Bosch Company | 12,285,081.81 | |||
Account received in advance | Robert Bosch Company | 27,359.50 | |||
Account paid in advance | Robert Bosch Company | 3,255.11 | |||
Account receivable | Weifu Environment | 8,491,872.63 | 1,233,580.22 | ||
Account received in advance | Weifu Environment | 184,592.07 | |||
Account paid in advance | Bosch Diesel System | 1,057,272.58 |
(2) Payable item
In RMB/CNY
Item | Related party | Ending book balance | Opening book balance |
Account payable | Weifu Precision Machinery | 8,166,482.16 | 7,941,418.36 |
Account payable | Weifu Environment | 518,192,336.60 | 337,307,634.70 |
Account payable | Bosch Diesel System | 12,463,997.06 | 24,743,403.24 |
Account payable | Robert Bosch Company | 21,408,603.28 | 5,170,470.70 |
Accounts received in advance | Robert Bosch Company | 754,552.15 | |
Account paid in advance | Robert Bosch Company | 21,000,000.00 | |
Other accounts payable | Wuxi Industry Group | 5,476,678.00 | |
Account paid in advance | Wuxi Industry Group | 48,828.87 |
7. Commitments of related party
Nil
8. Other
Nil
XIII. Share-based payment
Nil
XIV. Commitment or contingency
1. Important commitments
Important commitments in balance sheet dateNil
2. Contingency
(1) Contingency on balance sheet date
Guarantees to subsidiary
Guarantee provided | Guarantee received | Debit bank | Guarantee amount (in 10 thousand Yuan) | Starting from | Terminated dated | Whether guarantee implemented or |
not (Y/N)WeifuHigh-TechnologyGroup Co., Ltd.
Weifu High-Technology Group Co., Ltd. | Weifu Tianli | Jiangbei branch of Bank of China in Ningbo | 3,750.00 | 2016-11-15 | 2021-11-10 | N |
(2) For the important contingency not necessary to disclosed by the Company, explained reasons
The Company has no important contingency that need to disclosed
XV. Events after balance sheet date
1. Important non adjustment matters
Nil
2. Profit distribution
Nil
3. Sales return
Nil
4. Other events after balance sheet date
NilXVI. Other important events
1. Previous accounting errors collection
Nil
2. Debt restructuring
Nil
3. Assets replacement
Nil
4. Pension plan
The Enterprise Annuity Plan under the name of WFHT has deliberated and approved by 8
thsession of
thBOD: in order to mobilize the initiative and creativity of the employees, established a talentlong-term incentive mechanism, enhance the cohesive force and competitiveness in enterprise, theCompany carried out the above mentioned annuity plan since the date of reply of plans reportingreceived from labor security administration department. Annuity plans are: the annuity fund are paidby the enterprise and employees together; the amount paid by enterprise shall not over the 1/12 of thetotal salary of last years, amount paid by individual and enterprise shall not over the 1/6 of the totalsalary of last year, in accordance with the State’s annuity policy, the Company will adjusted theeconomic benefits in due time, in principle of responding to the economic strength of the enterprise,the amount paid by the enterprise at current period control in the 8.33 percent of the total salary of lastyear, specific paying ratio later shall be adjust correspondingly in line with the operation condition ofthe Company.In December 2012, the Company received the Reply on annuity plans reporting under the name ofWFHT from labor security administration department, later, the Company entered into the EntrustedManagement Contract of the Annuity Plan of WFHT with PICC.
5. Discontinued operations
Nil
6. Segment
(1) Recognition basis and accounting policy for reportable segment
Determine the operating segments in line with the internal organization structure, managementrequirement and internal reporting system. Operating segment of the Company refers to the followedcomponents that have been satisfied at the same time:
①the component is able to generate revenues and expenses in routine activities;
②management of the Company is able to assess the operation results regularly, and determineresources allocation and performance evaluation for the component;
③being analyzed, financial status, operation results and cash flow of the components are able torequired by the CompanyThe Company mainly engaged in the manufacture of fuel system of internal combustion engineproducts, auto components, muffler and purifier etc., based on the product segment, the Companydetermine three reporting segment as auto fuel injection system, air management system andautomotive post processing system. Accounting policy for the three reporting segments are shares thesame policy state in Note V
Segment assets exclude financial assets measured by fair value and with variation reckoned intocurrent gains/losses, derivative instruments, dividends receivables, financial products due within oneyear, financial assets available for sale, long term equity investment and other undistributed assets,since these assets are not related to products operation.
(2) Financial information for reportable segment
In RMB/CNY
Item | Product segment of automobile fuel injection system | Product segment of automotive post processing system | Product segment of air management system | Add: investment/income measured by equity, income of financial products or possession and disposal income, the retained assets or gains/losses as the financial assets available for sale or possession and disposal income | Offset of segment | Total |
Operating income | 2,887,472,034.84 | 1,338,975,875.93 | 249,872,942.78 | 72,876,507.50 | 4,403,444,346.05 | |
Operating cost | 2,106,502,659.22 | 1,184,686,948.46 | 186,025,785.22 | 71,828,888.46 | 3,405,386,504.44 | |
Total Profit | 409,096,576.45 | 18,760,424.74 | 13,369,919.27 | 916,625,070.62 | 1,366,643.31 | 1,356,485,347.77 |
Net profit | 359,669,021.43 | 13,213,081.52 | 13,099,724.16 | 889,978,914.91 | 858,048.78 | 1,275,102,693.23 |
Total assets | 9,432,703,846.25 | 3,130,358,394.74 | 810,868,051.46 | 9,964,372,961.66 | 1,003,813,950.29 | 22,334,489,303.82 |
Total liabilities | 3,531,209,246.64 | 2,198,839,810.78 | 469,855,219.61 | 433,784,945.50 | 5,766,119,331.53 |
(3) If there are no segment in the Company, or the total assets and liabilities of the segment areun-able to disclosed, explain the reasonsNot applicable
7. Major transaction and events makes influence on investor’s decision
Nil
XVII. Principle notes of financial statements of parent company
1. Account receivable
(1) Category of account receivable
In RMB/CNY
Category | Ending balance | Opening balance | ||||||||
Book balance | Bad debt reserve | Book value | Book balance | Bad debt reserve | Book value | |||||
Amount | Ratio | Amount | Accrual ratio | Amount | Ratio | Amount | Accrual ratio | |||
Account receivable with bad debt provision accrual on a single basis | 6,800,000.00 | 0.87% | 6,800,000.00 | 100.00% | 7,000,000.00 | 0.93% | 7,000,000.00 | 100.00% | ||
Including: | ||||||||||
Including: Account receivable with single significant amount and withdrawal bad debt provision on single basis | 6,800,000.00 | 0.87% | 6,800,000.00 | 100.00% | 7,000,000.00 | 0.93% | 7,000,000.00 | 100.00% | ||
Account receivable with bad debt provision accrual on portfolio | 772,349,191.61 | 99.13% | 5,592,529.81 | 0.72% | 766,756,661.80 | 745,766,010.32 | 99.07% | 3,519,019.33 | 0.47% | 742,246,990.99 |
Including: | ||||||||||
Account receivable with bad debt provision accrual on age analysis | 617,175,959.31 | 79.21% | 5,592,529.81 | 0.91% | 611,334,604.28 | 575,890,771.39 | 76.50% | 3,519,019.33 | 0.61% | 572,371,752.06 |
Related party | 155,173,232.30 | 19.92% | 155,422,057.52 | 169,875,238.93 | 22.57% | 169,875,238.93 | ||||
Total | 779,149,191.61 | 100.00% | 12,392,529.81 | 766,756,661.80 | 752,766,010.32 | 100.00% | 10,519,019.33 | 1.40% | 742,246,990.99 |
Accrual bad debt reserve on single basis: 6,800,000.00 Yuan
In RMB/CNY
Item | Ending balance | |||
Book balance | Bad debt reserve | Accrual ratio | Accrual causes | |
BD bills | 6,800,000.00 | 6,800,000.00 | 100.00% | Have difficulty in collection |
Total | 6,800,000.00 | 6,800,000.00 | -- | -- |
Bad debt reserve accrual by portfolio:5,592,529.81 Yuan
In RMB/CNY
Item | Ending balance | ||
Book balance | Bad debt reserve | Accrual ratio | |
Account receivable with bad debt provision accrual on age analysis | 617,175,959.31 | 5,592,529.81 | 0.91% |
Total | 617,175,959.31 | 5,592,529.81 | -- |
Explanation on portfolio determines:
Except for the receivables with impairment reserves accrual singly; base on the actual loss ratio of thereceivables of previous years, with same or similar credit portfolio, and combining actual conditionaccrual bad debt reserves to determined the accrual ratio for bad debt reserves
If the provision for bad debts of accounts receivable is made in accordance with the general model of expected creditlosses, please refer to the disclosure of other receivables to disclose related information about bad-debt provisions:
□ Applicable √ Not applicable
By account age
In RMB/CNY
Account age | Ending balance |
Within one year(One year included) | 610,306,392.05 |
Within 6 months | 589,618,490.41 |
6 months to one year | 20,687,901.64 |
1-2 years | 3,713,401.89 |
2-3 years | 625,176.83 |
Over 3 years | 2,530,988.54 |
3-4 years | 2,530,988.54 |
Total | 617,175,959.31 |
(2) Bad debt provision accrual, collected or reversal in the period
Bad debt provision accrual in the period:
In RMB/CNY
Category | Opening balance | Amount changed in the period | Ending balance | ||
Accrual | Collected or reversal | Written-off | |||
Bad debt reserve of account receivable | 10,519,019.33 | 2,081,075.48 | 200,000.00 | 7,565.00 | 12,392,529.81 |
Total | 10,519,019.33 | 2,081,075.48 | 200,000.00 | 7,565.00 | 12,392,529.81 |
Including major amount bad debt provision that collected or reversal in the period:
In RMB/CNY
Enterprise | Amount collected or reversal | Collection by |
BD bills | 200,000.00 | Collected |
Total | 200,000.00 | -- |
(3) Account receivable actually written-off in the period
In RMB/CNY
Item | Amount written-off |
Retail enterprise | 7,565.00 |
Including major account receivable written-off: nil
(4) Top 5 account receivables at ending balance by arrears party
Total receivables collected by arrears party for the Period amounting to 562,914,456.50 Yuan, takes
72.25 percent in closing balance of the account receivables; 638,572.32 Yuan are accrualcorrespondingly for bad debt reserves.
(5) Account receivable derecognition due to financial assets transferNil
(6) Assets and liabilities resulted by account receivable transfer and continues involvement
Nil
2. Other account receivable
In RMB/CNY
Item | Ending balance | Opening balance |
Interest receivable | 30,570.83 | 188,682.78 |
Dividend receivable | 517,216,193.24 | |
Other account receivable | 195,451,736.76 | 196,660,409.35 |
Total | 712,698,500.83 | 196,849,092.13 |
(1) Interest receivable
1) Category of interest receivable
In RMB/CNY
Item | Ending balance | Opening balance |
Interest receivable from unified loan and return | 30,570.83 | 188,682.78 |
Total | 30,570.83 | 188,682.78 |
2) Significant overdue interest
Nil
3) Accrual of bad debt provision
□ Applicable √ Not applicable
(2) Dividend receivable
1) Category of dividend receivable
In RMB/CNY
Item (or invested enterprise) | Ending balance | Opening balance |
SDEC | 610,417.20 | |
Guolian Securities Co., Ltd. | 903,640.00 | |
Zhonglian Electronic | 105,200,000.00 | |
Bosch Automobile Diesel | 410,502,136.04 | |
Total | 517,216,193.24 |
2) Important dividend receivable with account age over one year Nil
3) Accrual of bad debt provision
□ Applicable √ Not applicable
(3) Other account receivable
1) Other account receivable by nature
In RMB/CNY
Nature | Ending book balance | Opening book balance |
Intercourse funds receivable from units | 34,499,081.51 | |
Balance of related party in the consolidate scope | 148,552,615.72 | 196,047,735.72 |
Receivable from the tax refund for withholding the B-share | 11,515,433.66 | |
Staff loans and petty cash | 904,908.09 | 605,473.63 |
Other | 7,200.00 | |
Total | 195,472,038.98 | 196,660,409.35 |
2) Accrual of bad debt provision
Bad debt reserve | Phase I | Phase II | Phase III | Total |
Expected credit losses over next 12 months | Expected credit losses for the entire duration (without credit impairment occurred) | Expected credit losses for the entire duration (with credit impairment occurred) |
Current accrual | 20,302.22 | 20,302.22 | ||
Balance on Jun. 30, 2019 | 20,302.22 | 20,302.22 |
Major change of book value for the loss impairment in the period
□ Applicable √ Not applicable
By account age
In RMB/CNY
Account age | Ending balance |
Within one year(One year included) | 20,302.22 |
Within 6 months | |
6 months to one year | 20,302.22 |
Total | 20,302.22 |
3) Bad debt provision accrual, collected or reversal in the period:
Bad debt provision accrual was 20,302.22 Yuan; the amount collected or switches back amounting to 0 Yuan.
4) Other account receivable actually written-off in the period: nil
5) Top 5 other receivables at ending balance by arrears party: nil
In RMB/CNY
Enterprise | Nature | Ending balance | Account age | Ratio in total ending balance of other receivables | Ending balance of bad debt reserve |
Wuxi Weifu Chang’an Co., Ltd. | Balance of related party in the consolidate scope | 90,000,000.00 | Within 6 months | 46.04% | |
Weifu Mashan Pump Glib Co., Ltd. | Balance of related party in the consolidate scope | 34,552,615.72 | Within 6 months | 17.68% | |
Wuxi Weifu Schmidt Power System Spare Parts Co., Ltd. | Balance of related party in the consolidate scope | 24,000,000.00 | Within 6 months | 12.28% | |
Troowin Power System Technology Co., Ltd. | Intercourse funds of unit | 24,000,000.00 | Within 6 months | 12.28% | |
Receivable from the tax refund for withholding the B-share | Receivable from the tax refund for withholding the B-share | 11,515,433.66 | Within 6 months | 5.89% | |
Total | -- | 184,068,049.38 | -- | 94.17% |
6) Account receivable with government grand involved: nil
7) Other receivable for termination of confirmation due to the transfer of financial assets: nil
8) The amount of assets and liabilities that are transferred other receivable and continued to be involved: nil
3. Long-term equity investment
In RMB/CNY
Item | Ending balance | Opening balance | ||||
Book balance | Impairment provision | Book value | Book balance | Impairment provision | Book value | |
Investment for subsidiary | 1,548,768,117.88 | 1,548,768,117.88 | 1,466,611,689.17 | 1,466,611,689.17 | ||
Investment for associates and joint venture | 4,088,758,277.53 | 4,088,758,277.53 | 4,272,498,737.38 | 4,272,498,737.38 | ||
Total | 5,637,526,395.41 | 5,637,526,395.41 | 5,739,110,426.55 | 5,739,110,426.55 |
(1)Investment for subsidiary
In RMB/CNY
The invested entity | Opening balance | Current increased | Current decreased | Ending balance | Provision for impairment in the period | Ending balance of impairment provision |
Weifu Jinning | 178,639,593.52 | 178,639,593.52 | ||||
Weifu Leader | 460,113,855.00 | 460,113,855.00 | ||||
Weifu Mashan | 168,693,380.51 | 168,693,380.51 | ||||
Weifu Chang’an | 220,902,037.30 | 220,902,037.30 | ||||
Weifu International Trade | 32,849,254.85 | 32,849,254.85 | ||||
Weifu ITM | 167,000,000.00 | 167,000,000.00 | ||||
Weifu Schmidt | 50,160,000.00 | 50,160,000.00 | ||||
Weifu Tianli | 105,799,100.00 | 105,799,100.00 | ||||
Weifu Autocam | 82,454,467.99 | 82,454,467.99 | ||||
SPV | 82,156,428.71 | 82,156,428.71 | ||||
Total | 1,466,611,689.17 | 82,156,428.71 | 1,548,768,117.88 |
(2) Investment for associates and joint venture
In RMB/CNY
Enterprise | Opening balance | Current changes (+,-) | Ending balance | Ending balance of impairment provision | |||||||
Additional investment | Capital reduction | Investment gain/loss recognized under equity | Other comprehensive income adjustment | Other equity change | Cash dividend or profit announced to issued | Provision for impairment | Other | ||||
I. Joint venture | |||||||||||
Wuxi Weifu Electric | 54,742,375.02 | -1,176,749.59 | 53,565,625.43 |
Drive Tech. Co., Ltd. | |||||||||||
Subtotal | 54,742,375.02 | -1,176,749.59 | 53,565,625.43 | ||||||||
II. Associated enterprise | |||||||||||
Bosch Automobile Diesel System Co., Ltd. | 3,076,037,410.12 | 591,431,846.91 | 821,004,272.08 | 2,846,464,984.95 | |||||||
Zhonglian Automobile Electronic Co., Ltd. | 1,086,475,955.72 | 147,532,407.57 | 105,200,000.00 | 1,128,808,363.29 | |||||||
Weifu Precision Machinery Manufacturing Co., Ltd. | 55,242,996.52 | 4,676,307.34 | 59,919,303.86 | ||||||||
Subtotal | 4,217,756,362.36 | 743,640,561.82 | 926,204,272.08 | 4,035,192,652.10 | |||||||
Total | 4,272,498,737.38 | 742,463,812.23 | 926,204,272.08 | 4,088,758,277.53 |
(3) Other explanation
4. Operating income and cost
In RMB/CNY
Item | Current period | Last Period | ||
Income | Cost | Income | Cost | |
Main business | 1,895,457,557.71 | 1,303,140,646.02 | 2,136,258,034.82 | 1,533,313,082.59 |
Other business | 197,016,902.53 | 168,830,868.68 | 178,884,620.31 | 165,203,440.31 |
Total | 2,092,474,460.24 | 1,471,971,514.70 | 2,315,142,655.13 | 1,698,516,522.90 |
Whether implemented the new revenue standards
□Yes √No
5. Investment income
In RMB/CNY
Item | Current period | Last Period |
Income of long-term equity investment calculated based on cost | 62,418,400.00 | |
Income of long-term equity investment calculated based on equity | 742,463,812.23 | 894,788,126.54 |
Investment income from period of holding the tradable financial assets | 2,287,308.59 | |
Investment income from period of holding the financial assets available for sale | 3,220,575.00 | |
Investment income obtained from disposal of financial assets available for sale | 17,370,816.75 | |
Entrust financial income | 95,464,240.84 | 159,552,310.73 |
Total | 840,215,361.66 | 1,137,350,229.02 |
XVIII. Supplementary Information
1. Current non-recurring gains/losses
√ Applicable □ Not applicable
In RMB/CNY
Item | Amount | Note |
Gains/losses from the disposal of non-current asset | 4,927,677.70 | |
Governmental subsidy reckoned into current gains/losses (not including the subsidy enjoyed in quota or ration according to national standards, which are closely relevant to enterprise’s business) | 44,179,326.95 | 含House land expropriation and disposal incentives of Weifu Jinning |
Profit and loss of assets delegation on others’ investment or management | 95,464,240.84 | |
Held transaction financial asset, gains/losses of changes of fair values from transaction financial liabilities, and investment gains from disposal of transaction financial asset, transaction financial liabilities and financial asset available for sales, exclude the effective hedging business relevant with normal operations of the Company | 30,686,277.13 | |
Switch back of provision for depreciation of account receivable and contract assets which was singly taken depreciation test | 200,000.00 | |
Other non-operating income and expenditure except for the aforementioned items | 838,232.57 | |
Less: Impact on income tax | 26,626,210.20 | |
Impact on minority shareholders’ equity | 7,102,792.64 | |
Total | 142,566,752.35 | -- |
Concerning the extraordinary profit (gain)/loss defined by Q&A Announcement No.1 on Information Disclosure forCompanies Offering Their Securities to the Public --- Extraordinary Profit/loss, and the items defined as recurring profit
(gain)/loss according to the lists of extraordinary profit (gain)/loss in Q&A Announcement No.1 on InformationDisclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss, explain reasons
□ Applicable √ Not applicable
2. REO and earnings per share
Profits during report period | Weighted average ROE | Earnings per share | |
Basic earnings per share (RMB/Share) | Diluted earnings per share (RMB/Share) | ||
Net profits belong to common stock stockholders of the Company | 7.60% | 1.25 | 1.25 |
Net profits belong to common stock stockholders of the Company after deducting nonrecurring gains and losses | 6.73% | 1.10 | 1.10 |
3. Difference of the accounting data under accounting rules in and out of China
(1) Difference of the net profit and net assets disclosed in financial report, under both IAS(International Accounting Standards) and Chinese GAAP (Generally Accepted AccountingPrinciples)
□ Applicable √ Not applicable
(2) Difference of the net profit and net assets disclosed in financial report, under both foreignaccounting rules and Chinese GAAP (Generally Accepted Accounting Principles)
□ Applicable √ Not applicable
(3) Explanation on data differences under the accounting standards in and out of China; as forthe differences adjustment audited by foreign auditing institute, listed name of the institute
Not applicable
4. Other
Ni