深华发B(200020):补充更正公告-英文版

时间:2022年04月25日 20:11:48 中财网

原标题:深华发B:补充更正公告-英文版

Stock Code: 000020 200020 Short Form of the Stock: SHEN HUAFA-A, SHEN HUAFA-B Public Notice No.: 2022-18
Shenzhen Zhongheng Huafa Co., Ltd.
Supplementary Correction Notice
The Company and whole members of the BOD guarantee that the information disclosed is true, accurate and complete, and there are no any fictitious records, misleading statements or important omissions.

Shenzhen Zhongheng Huafa Co.,Ltd. (Hereinafter referred to as the "Company") disclosed The Full Text of The Report for The First quarter of 2021, The Text of The Report for The First Quarter of 2021(Announcement No.:2021-10), Semi-Annual Report 2021, Summary of Semi-Annual Report 2021 (Announcement No. :2021-19) and The Third Quarter Report 2021 (Announcement No. :2021-21) on April 27, 2021, August 24, 2021 and October 26, 2021 respectively. The following corrections are hereby made:
一、The original The Full Text of The Report for The First quarter of 2021 (一)Section II Basic situation of the Company
I. Main accounting data and financial indexes
Whether it has retroactive adjustment or re-statement on previous accounting data □Yes √ No

 Current periodAt the same period of last yearChanges of this period over same period of last year
Operating income (RMB)190,936,203.5787,800,584.55117.47%
Net profit attributable to shareholders of the listed company (RMB)5,566,539.83-400,741.171,489.06%
Net profit attributable to shareholders of the listed company after deducting non-recurring gains and losses (RMB)5,485,566.41-208,179.522,735.02%
Net cash flow arising from operating activities (RMB)-5,125,776.387,931,308.59-164.63%
Basic earnings per share (RMB/Share)0.0197-0.00141,507.14%
Diluted earnings per share (RMB/Share)0.0197-0.00141,507.14%
Weighted average ROE1.64%-0.12%1.76%
 At the end of the reporting periodAt the end of last yearChanges of this period-end over same period-end of last
   year
Total assets (RMB)637,533,668.46627,779,621.061.55%
Net assets attributable to shareholder of listed company (RMB)341,815,277.12336,248,737.291.65%
Revised content:
I. Main accounting data and financial indexes
Whether it has retroactive adjustment or re-statement on previous accounting data □Yes √ No

 Current periodAt the same period of last yearChanges of this period over same period of last year
Operating income (RMB)190,936,203.5787,800,584.55117.47%
Net profit attributable to shareholders of the listed company (RMB)5,557,677.31-400,741.171,489.06%
Net profit attributable to shareholders of the listed company after deducting non-recurring gains and losses (RMB)5,476,703.89-208,179.522,735.02%
Net cash flow arising from operating activities (RMB)-5,125,776.387,931,308.59-164.63%
Basic earnings per share (RMB/Share)0.0197-0.00141,507.14%
Diluted earnings per share (RMB/Share)0.0197-0.00141,507.14%
Weighted average ROE1.64%-0.12%1.76%
 At the end of the reporting periodAt the end of last yearChanges of this period-end over same period-end of last year
Total assets (RMB)637,523,241.97627,779,621.061.55%
Net assets attributable to shareholder of listed company (RMB)341,806,414.60336,248,737.291.65%
(二)Section III. Significant Events
I. Particulars about material changes in items of main accounting statement and financial index and explanations of reasons
√Applicable □Not applicable

ItemMarch 31, 2021January 1, 2021Y-o-y changesReasons of changes
Other receivables2,060,681.114,466,949.96-53.87%Decrease in current accounts
Inventory103,742,880.0670,502,773.5247.62%Stocking in this period
Other current assets1,129,263.494,255,643.19-73.46%The tax to be deducted is deducted for the current period.
Long-term prepaid expenses19,361.3577,445.31-75.00%Cloud service fee amortization
Short-term loans20,921,296.0012,527,808.0067.00%Short-term bank loans were increased in the current period.
Contract liabilities171,293.92287,140.66-40.34%The deposit received in advance has decreased during the period.
Employee compensation payable3,106,406.385,737,366.59-45.86%The prepaid wages and expenses are paid in the current period
Other payables18,556,536.8827,608,281.01-32.79%Decrease in current accounts
Interest payable63,086.8826,335.66139.55%Short-term loans increased in the current period.
ItemJanuary to March 2021January to March 2020Y-o-y changesReasons of changes
Operating income190,936,203.5787,800,584.55117.47%Increase in orders this period
Operating cost160,681,999.8473,672,446.25118.10%Increase in orders this period
Sales expense9,604,962.163,448,537.85178.52%Increase in orders this period
R&D expenses1,990,208.94908,285.77119.12%Increased in R&D investment in this period
Other income119,520.0064,770.0084.53%Amortization of deferred income for the current period
Investment income71,186.4437,415.0290.26%Increase in financial income during the current period
Non-operating income19,464.755,492.44254.39%Government subsidy income from the previous period
Non-operating expenses8,950.00263,835.56-96.61%Liquidated damages occurred in the previous period
Income tax expense1,362,439.81-85,032.71-1702.25%Increase in profit for the period
ItemJanuary to March 2021January to March 2020Y-o-y changesReasons of changes
Cash received from the sale of goods and the provision of labor services118,847,638.9286,584,529.5837.26%Increase in sales collection in this period
Cash paid for purchasing goods and receiving labor services90,764,568.4156,760,923.4159.91%Increase in orders this period
Cash paid to and for employees18,034,045.238,467,600.61112.98%Increase in orders this period
Taxes paid8,114,109.922,351,100.26245.12%Increase in orders this period
Cash received from investment income71,186.4437,415.0290.26%Margin interest increased in this period
Net cash received from the disposal of fixed assets, intangible assets and other long-term assets13,000.0091,000.00-85.71%Disposal of old equipment in the previous period
Cash paid for the purchase and construction of fixed assets, intangible assets and other long-term assets1,624,675.50467,211.58247.74%Purchase production equipment in this period
Other cash paid relating to investing activities-25,000,000.00-100.00%Bank wealth management decreased in this period
Cash received from loans20,710,525.006,725,056.80207.96%Increase in short-term loans
Other cash paid relating to financing activities6,408,886.53- Increase acceptance margin in this period
Influence on cash and cash equivalents due to fluctuation in exchange rate-124,286.4132,336.78484.35%The impact of exchange rate fluctuations in the current period
Revised content:
I. Particulars about material changes in items of main accounting statement and financial index and explanations of reasons
√Applicable □Not applicable

ItemMarch 31, 2021January 1, 2021Y-o-y changesReasons of changes
Other receivables2,060,681.114,466,949.96-53.87%Decrease in current accounts
Inventory103,732,453.5770,502,773.5247.13%Stocking in this period
Other current assets1,129,263.494,255,643.19-73.46%The tax to be deducted is deducted for the current period.
Long-term prepaid expenses19,361.3577,445.31-75.00%Cloud service fee amortization
Short-term loans20,921,296.0012,527,808.0067.00%Short-term bank loans were increased in the current period.
Contract liabilities171,293.92287,140.66-40.34%The deposit received in advance has decreased during the period.
Employee compensation payable3,106,406.385,737,366.59-45.86%The prepaid wages and expenses are paid in the current period
Other payables18,556,536.8827,608,281.01-32.79%Decrease in current accounts
Interest payable63,086.8826,335.66139.55%Short-term loans increased in the current period.
ItemJanuary to March 2021January to March 2020Y-o-y changesReasons of changes
Operating income190,936,203.5787,800,584.55117.47%Increase in orders this period
Operating cost160,692,426.3373,672,446.25118.12%Increase in orders this period
Sales expense9,604,962.163,448,537.85178.52%Increase in orders this period
R&D expenses1,990,208.94908,285.77119.12%Increased in R&D investment in this period
Other income119,520.0064,770.0084.53%Amortization of deferred income for the current period
Investment income71,186.4437,415.0290.26%Increase in financial income during the current period
Non-operating income19,464.755,492.44254.39%Government subsidy income from the previous period
Non-operating expenses8,950.00263,835.56-96.61%Liquidated damages occurred in the previous period
Income tax expense1,360,875.84-85,032.71-1700.41%Increase in profit for the period
ItemJanuary to March 2021January to March 2020Y-o-y changesReasons of changes
Cash received from the sale of goods and the provision of labor services118,847,638.9286,584,529.5837.26%Increase in sales collection in this period
Cash paid for purchasing goods and receiving labor services90,764,568.4156,760,923.4159.91%Increase in orders this period
Cash paid to and for employees18,034,045.238,467,600.61112.98%Increase in orders this period
Taxes paid8,114,109.922,351,100.26245.12%Increase in orders this period
Cash received from investment income71,186.4437,415.0290.26%Margin interest increased in this period
Net cash received from the disposal of fixed assets, intangible assets and other long-term assets13,000.0091,000.00-85.71%Disposal of old equipment in the previous period
Cash paid for the purchase and construction of fixed assets, intangible assets and other long-term assets1,624,675.50467,211.58247.74%Purchase production equipment in this period
Other cash paid relating to investing activities-25,000,000.00-100.00%Bank wealth management decreased in this period
Cash received from loans20,710,525.006,725,056.80207.96%Increase in short-term loans
Other cash paid relating to financing activities6,408,886.53- Increase acceptance margin in this period
Influence on cash and cash equivalents due to fluctuation in exchange rate-124,286.4132,336.78484.35%The impact of exchange rate fluctuations in the current period
(三)Section IV. Financial Statement
I. Financial statement
1. Consolidate balance sheet
Prepared by Shenzhen Zhongheng Huafa Co., Ltd.
March 31, 2021
In RMB

ItemMarch 31, 2021March 31, 2020
Current assets:  
Monetary fund57,688,251.5860,968,053.58
Settlement provisions  
Capital lent  
Trading financial assets  
Derivative financial assets  
Note receivable9,506,829.3420,240,464.79
Account receivable141,260,234.64128,063,911.79
Receivable financing9,727,239.7210,057,385.11
Accounts paid in advance35,287,786.0939,643,255.11
Insurance receivable  
Reinsurance receivables  
Contract reserve of reinsurance receivable  
Other account receivable2,060,681.114,466,949.96
Including: Interest receivable  
Dividend receivable  
Buying back the sale of financial assets  
Inventories103,742,880.0670,166,013.49
Contractual assets  
Assets held for sale  
Non-current asset due within one year  
Other current assets1,129,263.494,255,643.19
Total current assets360,403,166.03337,861,677.02
Non-current assets:  
Loans and payments on behalf  
Debt investment  
Other debt investment  
Long-term account receivable  
Long-term equity investment  
Investment in other equity instrument  
Other non-current financial assets  
Investment real estate46,792,579.7047,224,662.27
Fixed assets181,745,798.39193,605,444.53
Construction in progress740,000.00740,000.00
Productive biological asset  
Oil and gas asset  
Right-of-use assets  
Intangible assets40,383,028.8640,820,657.80
Expense on Research and Development  
Goodwill  
Long-term expenses to be apportioned19,361.3577,445.31
Deferred income tax asset7,383,734.137,383,734.13
Other non-current asset66,000.0066,000.00
Total non-current asset277,130,502.43289,917,944.04
Total assets637,533,668.46627,779,621.06
Current liabilities:  
Short-term loans20,921,296.0012,527,808.00
Loan from central bank  
Capital borrowed  
Trading financial liability  
Derivative financial liability  
Note payable37,089,784.0537,416,381.20
Account payable120,547,983.8098,318,239.88
Accounts received in advance  
Contractual liability171,293.92287,140.66
Selling financial asset of repurchase  
Absorbing deposit and interbank deposit  
Security trading of agency  
Security sales of agency  
Wage payable3,106,406.385,737,366.59
Taxes payable11,967,269.7514,204,642.62
Other account payable18,556,536.8827,608,281.01
Including: Interest payable63,086.8826,335.66
Dividend payable  
Commission charge and commission payable  
Reinsurance payable  
Liability held for sale  
Non-current liabilities due within one year12,000,000.0012,000,000.00
Other current liabilities9,369,289.5618,322,972.81
Total current liabilities233,434,975.36226,127,947.79
Non-current liabilities:  
Insurance contract reserve  
Long-term loans58,000,000.0061,000,000.00
Bonds payable  
Including: Preferred stock  
Perpetual capital securities  
Lease liability  
Long-term account payable  
Long-term wages payable  
Accrual liability64,411.0064,411.00
Deferred income3,924,120.004,043,640.00
Deferred income tax liabilities  
Other non-current liabilities  
Total non-current liabilities61,988,531.0065,108,051.00
Total liabilities295,718,391.34291,530,883.77
Owner’s equity:  
Share capital283,161,227.00283,161,227.00
Other equity instrument  
Including: Preferred stock  
Perpetual capital securities  
Capital public reserve146,577,771.50146,577,771.50
Less: Inventory shares  
Other comprehensive income  
Reasonable reserve  
Surplus public reserve77,391,593.2577,391,593.25
Provision of general risk  
Retained profit-165,315,314.63-170,881,854.46
Total owner’ s equity attributable to parent company341,815,277.12336,248,737.29
Minority interests  
Total owner’ s equity341,815,277.12336,248,737.29
Total liabilities and owner’ s equity637,533,668.46627,779,621.06
Legal Representative: Li Zhongqiu
Person in charge of accounting works: Yang Bin Person in charge of accounting institute: Wu Aijie
3. Consolidated Profit Statement
In RMB

ItemCurrent periodLast period
I. Total operating income190,936,203.5787,800,584.55
Including: Operating income190,936,203.5787,800,584.55
Interest income  
Insurance gained  
Commission charge and commission income  
II. Total operating cost184,208,445.1288,130,200.33
Including: Operating cost160,681,999.8473,672,446.25
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 extras643,046.97584,743.27
Sales expense9,604,962.163,448,537.85
Administrative expense9,403,968.168,058,091.66
R&D expense1,990,208.94908,285.77
Financial expense1,884,259.051,458,095.53
Including: Interest expenses1,805,136.092,375,650.33
Interest income107,550.38128,721.93
Add: other income119,520.0064,770.00
Investment income (Loss is listed with “-”)71,186.4437,415.02
Including: Investment income on affiliated company and joint venture  
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 “-”)  
Loss of credit impairment (Loss is listed with “-”)  
Losses of devaluation of asset (Loss is listed with “-”)  
Income from assets disposal (Loss is listed with “-”)  
III. Operating profit (Loss is listed with “-”)6,918,464.89-227,430.76
Add: Non-operating income19,464.755,492.44
Less: Non-operating expense8,950.00263,835.56
IV. Total profit (Loss is listed with “-”)6,928,979.64-485,773.88
Less: Income tax expense1,362,439.81-85,032.71
V. Net profit (Net loss is listed with “-”)5,566,539.83-400,741.17
(i) Classify by business continuity  
1.continuous operating net profit (net loss listed with ‘-”)5,566,539.83-400,741.17
2.termination of net profit (net loss listed with ‘-”)  
(ii) Classify by ownership  
1.Net profit attributable to owner’s of parent company5,566,539.83-400,741.17
2.Minority shareholders’ gains and losses  
VI. Net after-tax of other comprehensive income  
Net after-tax of other comprehensive income attributable to owners of parent company  
(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  
1.Other comprehensive income under equity method that can transfer to gain/loss  
2.Change of fair value of other debt investment  
3.Amount of financial assets re-classify to other comprehensive income  
4.Credit impairment provision for other debt investment  
5.Cash flow hedging reserve  
6.Translation differences arising on translation of foreign currency financial statements  
7.Other  
Net after-tax of other comprehensive  
income attributable to minority shareholders  
VII. Total comprehensive income5,566,539.83-400,741.17
Total comprehensive income attributable to owners of parent Company5,566,539.83-400,741.17
Total comprehensive income attributable to minority shareholders  
VIII. Earnings per share:  
(i) Basic earnings per share0.0197-0.0014
(ii) Diluted earnings per share0.0197-0.0014
Revised content:
I. Financial statement
1. Consolidate balance sheet
Prepared by Shenzhen Zhongheng Huafa Co., Ltd.
March 31, 2021
In RMB

ItemMarch 31, 2021March 31, 2020
Current assets:  
Monetary fund57,688,251.5860,968,053.58
Settlement provisions  
Capital lent  
Trading financial assets  
Derivative financial assets  
Note receivable9,506,829.3420,240,464.79
Account receivable141,260,234.64128,063,911.79
Receivable financing9,727,239.7210,057,385.11
Accounts paid in advance35,287,786.0939,643,255.11
Insurance receivable  
Reinsurance receivables  
Contract reserve of reinsurance receivable  
Other account receivable2,060,681.114,466,949.96
Including: Interest receivable  
Dividend receivable  
Buying back the sale of financial assets  
Inventories103,732,453.5770,166,013.49
Contractual assets  
Assets held for sale  
Non-current asset due within one year  
Other current assets1,129,263.494,255,643.19
Total current assets360,392,739.54337,861,677.02
Non-current assets:  
Loans and payments on behalf  
Debt investment  
Other debt investment  
Long-term account receivable  
Long-term equity investment  
Investment in other equity instrument  
Other non-current financial assets  
Investment real estate46,792,579.7047,224,662.27
Fixed assets181,745,798.39193,605,444.53
Construction in progress740,000.00740,000.00
Productive biological asset  
Oil and gas asset  
Right-of-use assets  
Intangible assets40,383,028.8640,820,657.80
Expense on Research and Development  
Goodwill  
Long-term expenses to be apportioned19,361.3577,445.31
Deferred income tax asset7,383,734.137,383,734.13
Other non-current asset66,000.0066,000.00
Total non-current asset277,130,502.43289,917,944.04
Total assets637,523,241.97627,779,621.06
Current liabilities:  
Short-term loans20,921,296.0012,527,808.00
Loan from central bank  
Capital borrowed  
Trading financial liability  
Derivative financial liability  
Note payable37,089,784.0537,416,381.20
Account payable120,547,983.8098,318,239.88
Accounts received in advance  
Contractual liability171,293.92287,140.66
Selling financial asset of repurchase  
Absorbing deposit and interbank deposit  
Security trading of agency  
Security sales of agency  
Wage payable3,106,406.385,737,366.59
Taxes payable11,965,705.7814,204,642.62
Other account payable18,556,536.8827,608,281.01
Including: Interest payable63,086.8826,335.66
Dividend payable  
Commission charge and commission payable  
Reinsurance payable  
Liability held for sale  
Non-current liabilities due within one year12,000,000.0012,000,000.00
Other current liabilities9,369,289.5618,322,972.81
Total current liabilities233,728,296.37226,127,947.79
Non-current liabilities:  
Insurance contract reserve  
Long-term loans58,000,000.0061,000,000.00
Bonds payable  
Including: Preferred stock  
Perpetual capital securities  
Lease liability  
Long-term account payable  
Long-term wages payable  
Accrual liability64,411.0064,411.00
Deferred income3,924,120.004,043,640.00
Deferred income tax liabilities  
Other non-current liabilities  
Total non-current liabilities61,988,531.0065,108,051.00
Total liabilities295,716,827.37291,530,883.77
Owner’s equity:  
Share capital283,161,227.00283,161,227.00
Other equity instrument  
Including: Preferred stock  
Perpetual capital securities  
Capital public reserve146,577,771.50146,577,771.50
Less: Inventory shares  
Other comprehensive income  
Reasonable reserve  
Surplus public reserve77,391,593.2577,391,593.25
Provision of general risk  
Retained profit-165,324,177.15-170,881,854.46
Total owner’ s equity attributable to parent company341,806,414.60336,248,737.29
Minority interests  
Total owner’ s equity341,806,414.60336,248,737.29
Total liabilities and owner’ s equity637,523,241.97627,779,621.06
Legal Representative: Li Zhongqiu (未完)
各版头条