||
摘要 | 会计科目 | 明细科目 | 借方金额 | 贷方金额 |
恢复长期股权投资 | 长期股权投资 | -66,758,523.68 | ||
资本公积 | -66,758,523.68 | |||
长投抵销酒店的净资产 | 股本 | 118,107,911.88 | ||
资本公积 | - | |||
盈余公积 | 期初 | |||
盈余公积 | 当期 | |||
未分配利润 | 期初 | -181,728,231.07 | ||
未分配利润 | 当期 | -3,138,204.49 | ||
外币报表折算差额 | ||||
商誉 | ||||
长期股权投资 | -66,758,523.68 | |||
少数股东权益 | ||||
恢复留存收益 | 资本公积 | -66,758,523.68 | ||
未分配利润 | 当期 | -3,138,204.49 | ||
未分配利润 | 期初 | -63,620,319.19 | ||
总统大酒店重分类调整 | 营业成本 | 13450333.1 | ||
营业税金及附加 | 300488.25 | |||
销售费用 | 10,068,374.14 | |||
管理费用 | 3,682,447.21 |
广东海印集团股份有限公司 | |||||
合并资产负债表过渡表 | |||||
2012-12-31 | |||||
(除特别注明外,金额单位均为人民币元) | |||||
资 产 | 追溯调整前合并报表 | 总统大酒店 | 合计数 | 追溯调整分录 | 合并数 |
流动资产: | |||||
货币资金 | 402,815,976.92 | 211,442.50 | 403,027,419.42 | - | 403,027,419.42 |
结算备付金 | - | - | - | ||
拆出资金 | - | - | - | ||
交易性金融资产 | - | - | - | ||
应收票据 | 34,340,700.32 | 34,340,700.32 | - | 34,340,700.32 | |
应收账款 | 139,806,976.02 | 555,963.54 | 140,362,939.56 | - | 140,362,939.56 |
预付款项 | 43,104,408.27 | 7,500.00 | 43,111,908.27 | - | 43,111,908.27 |
应收保费 | - | - | - | ||
应收分保账款 | - | - | - | ||
应收分保合同准备金 | - | - | - | ||
应收利息 | - | - | - | ||
应收股利 | - | - | - | ||
其他应收款 | 85,097,882.84 | 165,393.17 | 85,263,276.01 | - | 85,263,276.01 |
买入返售金融资产 | - | - | - | ||
存货 | 902,857,888.22 | 994,785.71 | 903,852,673.93 | - | 903,852,673.93 |
一年内到期的非流动资产 | - | - | - | ||
其他流动资产 | 24,981,643.88 | 45,659.05 | 25,027,302.93 | - | 25,027,302.93 |
流动资产合计 | 1,633,005,476.47 | 1,980,743.97 | 1,634,986,220.44 | - | 1,634,986,220.44 |
非流动资产: | |||||
发放委托贷款及垫款 | - | - | - | ||
可供出售金融资产 | - | - | - | ||
持有至到期投资 | 441,000.00 | 441,000.00 | - | 441,000.00 | |
长期应收款 | 40,640,150.08 | 40,640,150.08 | - | 40,640,150.08 | |
长期股权投资 | 23,503,064.13 | 23,503,064.13 | - | 23,503,064.13 | |
投资性房地产 | 589,180,317.80 | 13,881,210.43 | 603,061,528.23 | - | 603,061,528.23 |
固定资产 | 695,761,325.07 | 81,967,260.22 | 777,728,585.29 | - | 777,728,585.29 |
在建工程 | 132,448,880.54 | 132,448,880.54 | - | 132,448,880.54 | |
工程物资 | 1,045,042.81 | 1,045,042.81 | - | 1,045,042.81 | |
固定资产清理 | - | - | - | ||
生产性生物资产 | - | - | - | ||
油气资产 | - | - | - | ||
无形资产 | 163,134,344.08 | 182,342.83 | 163,316,686.91 | - | 163,316,686.91 |
开发支出 | 1,000,000.00 | 1,000,000.00 | - | 1,000,000.00 | |
商誉 | 65,311,134.80 | 65,311,134.80 | - | 65,311,134.80 | |
长期待摊费用 | 261,248,732.88 | 2,188,888.39 | 263,437,621.27 | - | 263,437,621.27 |
递延所得税资产 | 30,800,468.85 | 30,800,468.85 | - | 30,800,468.85 | |
其他非流动资产 | 311,716,479.48 | 311,716,479.48 | - | 311,716,479.48 | |
非流动资产合计 | 2,316,230,940.52 | 98,219,701.87 | 2,414,450,642.39 | - | 2,414,450,642.39 |
资产总计 | 3,949,236,416.99 | 100,200,445.84 | 4,049,436,862.83 | - | 4,049,436,862.83 |
报表 第1页 | |||||
广东海印集团股份有限公司 | |||||
合并资产负债表(续)过渡表 | |||||
2013-12-31 | |||||
(除特别注明外,金额单位均为人民币元) | |||||
负债和所有者权益(或股东权益) | 追溯调整前合并报表 | 总统大酒店 | 合计数 | 追溯调整分录 | 合并数 |
流动负债: | |||||
短期借款 | 440,000,000.00 | 440,000,000.00 | - | 440,000,000.00 | |
向中央银行借款 | - | - | - | ||
吸收存款及同业存放 | - | - | - | ||
拆入资金 | - | - | - | ||
交易性金融负债 | - | - | - | ||
应付票据 | 107,000,000.00 | 107,000,000.00 | - | 107,000,000.00 | |
应付账款 | 151,542,774.93 | 769,766.08 | 152,312,541.01 | - | 152,312,541.01 |
预收款项 | 191,531,099.94 | 718,679.47 | 192,249,779.41 | - | 192,249,779.41 |
卖出回购金融资产款 | - | - | - | ||
应付手续费及佣金 | - | - | - | ||
应付职工薪酬 | 10,952,573.24 | 377,178.85 | 11,329,752.09 | - | 11,329,752.09 |
应交税费 | 24,460,272.45 | 256,891.48 | 24,717,163.93 | - | 24,717,163.93 |
应付利息 | 20,958,904.08 | 20,958,904.08 | - | 20,958,904.08 | |
应付股利 | 7,062,946.03 | 7,062,946.03 | - | 7,062,946.03 | |
其他应付款 | 308,599,297.91 | 164,836,453.64 | 473,435,751.55 | - | 473,435,751.55 |
应付分保账款 | - | - | - | ||
保险合同准备金 | - | - | - | ||
代理买卖证券款 | - | - | - | ||
代理承销证券款 | - | - | - | ||
一年内到期的非流动负债 | 181,002,107.40 | 181,002,107.40 | - | 181,002,107.40 | |
其他流动负债 | 300,000,000.00 | 300,000,000.00 | - | 300,000,000.00 | |
流动负债合计 | 1,743,109,975.98 | 166,958,969.52 | 1,910,068,945.50 | - | 1,910,068,945.50 |
非流动负债: | |||||
长期借款 | 511,153,821.95 | 511,153,821.95 | - | 511,153,821.95 | |
应付债券 | - | - | - | ||
长期应付款 | 1,291,747.86 | 1,291,747.86 | - | 1,291,747.86 | |
专项应付款 | - | - | - | ||
预计负债 | - | - | - | ||
递延所得税负债 | - | - | - | ||
其他非流动负债 | 3,747,708.36 | 3,747,708.36 | - | 3,747,708.36 | |
非流动负债合计 | 516,193,278.17 | - | 516,193,278.17 | - | 516,193,278.17 |
负债合计 | 2,259,303,254.15 | 166,958,969.52 | 2,426,262,223.67 | - | 2,426,262,223.67 |
所有者权益(或股东权益): | |||||
实收资本(或股本) | 492,188,966.00 | 118,107,911.88 | 610,296,877.88 | -118,107,911.88 | 492,188,966.00 |
资本公积 | - | - | - | ||
减:库存股 | - | - | - | ||
专项储备 | - | - | - | ||
盈余公积 | 109,653,751.24 | 109,653,751.24 | - | 109,653,751.24 | |
一般风险准备 | - | - | - | ||
未分配利润 | 1,070,290,143.21 | -184,866,435.56 | 885,423,707.65 | 118,107,911.88 | 1,003,531,619.53 |
外币报表折算差额 | - | - | - | ||
归属于母公司所有者权益合计 | 1,672,132,860.45 | -66,758,523.68 | 1,605,374,336.77 | - | 1,605,374,336.77 |
少数股东权益 | 17,800,302.39 | 17,800,302.39 | 17,800,302.39 | ||
所有者权益(或股东权益)合计 | 1,689,933,162.84 | -66,758,523.68 | 1,623,174,639.16 | - | 1,623,174,639.16 |
负债和所有者权益(或股东权益)总计 | 3,949,236,416.99 | 100,200,445.84 | 4,049,436,862.83 | - | 4,049,436,862.83 |
广东海印集团股份有限公司 | |||||
合并利润表过渡表 | |||||
2012年度 | |||||
(除特别注明外,金额单位均为人民币元) | |||||
项 目 | 追溯调整前合并报表 | 总统大酒店 | 合计数 | 追溯调整分录 | 合并数 |
一、营业总收入 | 2,092,796,010.08 | 42,994,041.68 | 2,135,790,051.76 | - | 2,135,790,051.76 |
其中:营业收入 | 2,092,796,010.08 | 42,994,041.68 | 2,135,790,051.76 | - | 2,135,790,051.76 |
利息收入 | - | - | - | ||
已赚保费 | - | - | - | ||
手续费及佣金收入 | - | - | - | ||
二、营业总成本 | 1,535,462,103.02 | 46,126,082.37 | 1,581,588,185.39 | -0.00 | 1,581,588,185.39 |
其中:营业成本 | 1,165,281,699.58 | 5,970,176.84 | 1,171,251,876.42 | 13,450,333.10 | 1,184,702,209.52 |
利息支出 | - | - | - | ||
手续费及佣金支出 | - | - | - | ||
退保金 | - | - | - | ||
赔付支出净额 | - | - | - | ||
提取保险合同准备金净额 | - | - | - | ||
保单红利支出 | - | - | - | ||
分保费用 | - | - | - | ||
营业税金及附加 | 94,190,118.79 | 2,389,183.20 | 96,579,301.99 | 300,488.25 | 96,879,790.24 |
销售费用 | 76,094,861.85 | 17,492,372.45 | 93,587,234.30 | -10,068,374.14 | 83,518,860.16 |
管理费用 | 129,412,437.37 | 19,808,478.82 | 149,220,916.19 | -3,682,447.21 | 145,538,468.98 |
财务费用 | 68,630,161.47 | 465,871.06 | 69,096,032.53 | - | 69,096,032.53 |
资产减值损失 | 1,852,823.96 | 1,852,823.96 | - | 1,852,823.96 | |
加:公允价值变动收益(损失以“-”号填列) | - | - | - | ||
投资收益(损失以“-”号填列) | -1,036,124.23 | -1,036,124.23 | - | -1,036,124.23 | |
其中:对联营企业和合营企业的投资收益 | - | - | |||
汇兑收益(损失以“-”号填列) | - | - | - | ||
三、营业利润(亏损以“-”号填列) | 556,297,782.83 | -3,132,040.69 | 553,165,742.14 | 0.00 | 553,165,742.14 |
加:营业外收入 | 9,531,609.48 | 9,531,609.48 | - | 9,531,609.48 | |
减:营业外支出 | 4,126,948.93 | 6,163.80 | 4,133,112.73 | - | 4,133,112.73 |
其中:非流动资产处置损失 | - | - | |||
四、利润总额(亏损总额以“-”号填列) | 561,702,443.38 | -3,138,204.49 | 558,564,238.89 | 0.00 | 558,564,238.89 |
减:所得税费用 | 126,165,485.83 | 126,165,485.83 | - | 126,165,485.83 | |
五、净利润(净亏损以“-”号填列) | 435,536,957.55 | -3,138,204.49 | 432,398,753.06 | 0.00 | 432,398,753.06 |
其中:被合并方在合并前实现的净利润 | - | - | |||
归属于母公司所有者的净利润 | 430,662,257.47 | -3,138,204.49 | 427,524,052.98 | 0.00 | 427,524,052.98 |
少数股东损益 | 4,874,700.08 | 4,874,700.08 | - | 4,874,700.08 | |
加:年初未分配利润 | 724,735,705.86 | -181,728,231.07 | 543,007,474.79 | 118,107,911.88 | 661,115,386.67 |
六、可供分配的利润 | 1,155,397,963.33 | -184,866,435.56 | 970,531,527.77 | 118,107,911.88 | 1,088,639,439.65 |
减:提取法定盈余公积 | 35,888,923.52 | 35,888,923.52 | - | 35,888,923.52 | |
利润归还投资 | - | - | - | ||
七、可供股东分配的利润 | 1,119,509,039.81 | -184,866,435.56 | 934,642,604.25 | 118,107,911.88 | 1,052,750,516.13 |
减: 应付普通股股利 | 49,218,896.60 | 49,218,896.60 | - | 49,218,896.60 | |
转作股本的普通股股利 | - | - | - | ||
八、年末未分配利润 | 1,070,290,143.21 | -184,866,435.56 | 885,423,707.65 | 118,107,911.88 | 1,003,531,619.53 |
- | - | ||||
报表 第3页 | |||||
法律及免责声明|服务协议及隐私条款|手机版|投行先锋 ( 陕ICP备16011893号-1 )
GMT+8, 2024-5-22 13:45 , Processed in 0.163805 second(s), 23 queries , Gzip On.
Powered by Discuz! X3.5
© 2001-2023 Discuz! Team.