湖北一致魔芋生物科技股份有限公司
2022年1-3月审阅报告
2022?1-3?
?????
?????????????????????????????????????????????????????????㧐???2007?4?2????????????????????????4205282100415?????????????????500.002010?4?????????????????????????????2015?5?31??????????2015?7?24????????????????????????????????????91420500798767365X???????5,822.90???5,822.90????1
??????????????????????????????????????????
?????????????䥇???????????????????????????????????????????????????????????
?䥇??????????
() ??2022?1?1???????????䥇???15??????䴗?????????????㧐???????????????????????????????
() ??2022?1?1???????????䥇???15????????????????????????
/
??????????????????????????䙌???䙌????????䙌????9????3??????????????????
???????????
????????????????䦃??2021?12?31??????????2022?3?31?????????2022?1?-3???????2021?1?-3?
() ?????????
1. ????
? ? ??? ?䦃????? 55,936,642.66 8,202,392.29???? 55,274.32 5,386.08
? ? 55,991,916.98 8,207,778.37
2. ?????
(1) ???
? ? ??? ?䦃?
? ? ??? ?䦃?⺮??????????????
21,593,427.98 60,532,820.83??? 21,593,427.98 60,532,820.83
? ? 21,593,427.98 60,532,820.83
(2) ??
??????????????????
3. ????
(1) ???
? ?
?????? ???
???? ?(%) ??
??
(%)????????
45,363,678.97 100.00 2,804,701.28 6.18 42,558,977.69? ? 45,363,678.97 100.00 2,804,701.28 6.18 42,558,977.69(??)
? ?
?䦃???? ???
???? ?(%) ??
??
??
(%)????????
59,446,406.20 100.00 3,034,314.47 5.10 56,412,091.73? ? 59,446,406.20 100.00 3,034,314.47 5.10 56,412,091.73
(2) ????????????????? ?
?????? ??? ???(%)1? 36,409,455.30 1,820,472.76 5.001-2? 8,217,132.08 821,713.21 10.002-3? 686,768.31 137,353.66 20.00
? ?
?????? ??? ???(%)3-4? 33,403.28 16,701.65 50.004-5? 16,920.00 8,460.00 50.00? ? 45,363,678.97 2,804,701.28 6.18
(3) ??????? ? ?䦃?
?????? ?? ???????? 3,034,314.47 -229,613.19? ? 3,034,314.47 -229,613.19
(??)? ?
???
????? ?? ???????? 2,804,701.28
? ? 2,804,701.28
4. ???
? ?
?????? ?(%) ? ??1? 10,532,601.31 87.60 10,532,601.311-2? 255,959.74 2.13 255,959.742-3? 1,234,634.98 10.27 1,234,634.98? ? 12,023,196.03 100.00 12,023,196.03
(??)? ?
?䦃???? ?(%) ? ??1? 53,123,714.13 91.00 53,123,714.13
? ?
?䦃???? ?(%) ? ??1-2? 5,252,948.20 9.00 5,252,948.20
? ? 58,376,662.33 100.00 58,376,662.33
5. ??
(1) ???
? ?
?????? ?? ?????? 440,343.27 440,343.27??? 112,610,855.90 36,336.96 112,574,518.94?? 183,858.52 183,858.52??? 33,477,762.21 33,477,762.21???? 9,438,340.56 81,607.04 9,356,733.52?㧐?? 13,528,132.90 79,566.68 13,448,566.22?????? 2,629.38 2,629.38??? 4,095,595.65 4,095,595.65??? 1,140,512.80 1,140,512.80
? ? 174,918,031.19 197,510.68 174,720,520.51(??)? ?
?䦃???? ?? ?????? 229,442.69 229,442.69??? 75,485,693.14 36,311.62 75,449,381.52?? 211,964.51 211,964.51??? 18,959,146.96 18,959,146.96???? 6,541,537.75 64,005.60 6,477,532.15
? ?
?䦃???? ?? ???㧐?? 9,516,241.34 6,727.07 9,509,514.27?????? 2,629.38 2,629.38??? 4,230,737.59 4,230,737.59??? 924,833.62 924,833.62???? 138,978.94 138,978.94? ? 116,241,205.92 107,044.29 116,134,161.63
(2) ????
1) ???
? ? ?䦃?
???? ???
????? ????? ??? 36,311.62 25.34 36,336.96???? 64,005.60 26,103.74 8,502.30 81,607.04?㧐?? 6,727.07 72,839.61 79,566.68
? ? 107,044.29 98,968.69 8,502.30 197,510.68
2) ?????⿸????????????????
? ? ?????⿸??
???????
????
?????????
???????㧐??
????????????????????㧐?????
????????㧐?????????????
?????????????䦃?????
?????䦃???????????
/?㧐????????
??????????????????
??????????????????????????
???????????????????????????⿸
() ??䲡??????
1. ??/???? ? ?? ???????? 95,807,994.85 107,871,793.13
? ? ?? ??????? 1,937,387.66 668,001.94??? 71,144,547.12 82,480,550.80
2. ??
? ? ?? ????????????[?] 661,502.43 561,478.08????????[?] 4,759,337.68 550,000.00????????? 367,472.81 5,821.78
? ? 5,788,312.92 1,117,299.86[?]????????????????????()2??
() ???
1. ????????
???????????(???)????? 51.24%??????????????????(???)(??? 2.07%)???????????(???) (??? 12.85%)?????????????????? 66.16%???
2. ??????????
????
?? ???
???%
?????? ??????????????
??? ???? ???? 100.00 ?????????????
??? ???
???
100.00 ????????????? ??? ???? ? 51.00 ??
3. ?????????? ??????
???? ???????????????? ???????????????? ???????[?][?] ?????2020?12????2021?9????????????????2020?12????????????
() ????
1. ?????????????㧐??????????
?? ??? ?? ?????????????? ?????? 2,391,365.82 377,411.50
2. ??
???????
? ??
???
䴗??
??????????????????????
49,000,000.00 2021.12.13 2022.12.12 ?
3. ??????? ? ?? ??????????? 658,988.27 619,043.24
() ???????
???? ??
??? ?䦃???? ??? ??? ??????? ????????? 1,132,095.00 56,604.75 963,180.00 48,159.00? ? 1,132,095.00 56,604.75 963,180.00 48,159.00
() ????????????????㧐????????????????() ???
????????????????????() ?????????????????????(?) ?????????????????? ?? ??????? 15,904,271.30 ?????? 19,239,733.71 ???
? ? 35,144,005.01
() ??????
1. ?????????
? ? ?????????????????????⺮ -9,045.47???????????????????????????????????䌷????????????????????????????
5,420,840.11???????????????????????????????????????????????⿸?????
????????????????????????????????????????????????????????㧐????????????????⺮?????????????䦃???????⿸?????????????????????????????????????????????????????????????????????
295,750.29
? ? ????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????????㧐 62,501.99?????????????? 367,472.81
? ? 6,137,519.73???????????? 832,921.60
?????????? 2.56??????????????⿸? 5,304,595.57
2. ????????????
??????????
? ? ?????
?/?
??
??? 4000 ??????????????
98,750.01 ??
???????????????? 2013 ???????䙌??????2013161 ?1000 ?????? 80,000.01 ??
????????? 2013??????????????????201330 ?? 1000 ??????????????
24,999.99 ??
?????? 2016 ???????????????????????????2016499 ?2000 ???????????
75,000.00 ??
???????2015 ????????????????????201511 ??????????????
15,000.00 ??
? 2016 ???????䙌?????⺮?????????201614 ??????????????䲡????
7,500.00 ??
? 2016 ???????䙌?????⺮?????????201614 ?
? ? ?????
?/?
??
??800 ???⿳?????????
75,000.00 ??
???????2017 ??????????????? ????201717 ?4000 ????????????????????
49,999.98 ??
? 2018 ???????????䙌???⺮?????????20186 ?2019 ??????????????????
30,000.00 ??
????? 2019 ???????????????????????202036 ????????????????
9,033.72 ??
????????2018 ??????????䙌??????201925 ?????????? 140,142.51 ?? ??????????????????????????-2020
3,677.43 ??
??????????????????? 2019 ??????????????????2019230 ????????? 35,771.07 ?? ??????????????????? 16,627.71 ??
?????????????????????2021 ??????? ????????2021159?2021???????? 1,500,000.00 ???
?????????????????????????????????????????????????? 150,000.00 ??? ???????????????? 150,000.00 ??? ??????????2021????????? 100,000.00 ???
???????????????????2021?????????????????????? 200,000.00 ???
?????????2021???????????????????????????
2,560,000.00 ??? ?????????? 99,337.68 ???? ? 5,420,840.11
() ⿸?????????
1. ???
???䲡?
????⿸????%
????/??????? ??????????????⿸䲡? 5.68 0.32 0.32?????????????????⿸䲡?
4.04 0.22 0.22
2. ????⿸?????????? ? ?? ??????????⿸䲡? A 18,350,686.80?????? B 5,304,598.13??????????????????⿸䲡? C=A-B 13,046,088.67?????????䦃⿸? D 313,648,533.10???????????????????⿸? E??⿸??????????????? F?????⺮????????????⿸? G?⿸??????????????? H????? I 3????⿸?
YH-
322,823,876.50????⿸???? K=A/J 5.68%???????????⿸???? L=C/J 4.04%
() ???????????????????????
??? ???? ???? ?????????? 5,599.19 820.78 5.82
??????????????????????? 2,159.34 6,053.28 -64.33%
??????????䲡??3,600.00???1,200.00?????? 912.56 625.99 45.78% ?????䴗???420.00
仅为湖北一致魔芋生物科技股份有限公司年月审阅报告之目的而提供文件的复印件,仅用于说明天健会计师事务所(特殊普通合伙)合法经营未经本所书面同意,此文件不得用作任何其他用途,亦不得向第三方传送或披露。
仅为湖北一致魔芋生物科技股份有限公司年月审阅报告之目的而提供文件的复印件,仅用于说明天健会计师事务所(特殊普通合伙)具有执业资质未经本所书面同意,此文件不得用作任何其他用途,亦不得向第三方传送或披露。
仅为湖北一致魔芋生物科技股份有限公司年月审阅报告之目的而提供文件的复印件,仅用于说明吴浩然是中国注册会计师未经本人书面同意,此文件不得用作任何其他用途,亦不得向第三方传送或披露。
仅为湖北一致魔芋生物科技股份有限公司年月审阅报告之目的而提供文件的复印件,仅用于说明姚三香是中国注册会计师未经本人书面同意,此文件不得用作任何其他用途,亦不得向第三方传送或披露。