新闻源 财富源

2020年02月19日 星期三

ST山水(600234)公告正文

ST天 龙:2008年第一季度报告

公告日期:2008-04-30


                                  太原天龙集团股份有限公司2008年第一季度报告
    
    目录
    §1重要提示 2
    §2 公司基本情况简介 2
    §3 重要事项 3
    §4 附录…………………………………………………………………………………………4
    §1 重要提示
    1.1 本公司董事会、监事会及其董事、监事、高级管理人员保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性承担个别及连带责任。
    
    1.2 董事宋天平先生未出席董事会,亦未委托其他董事出席会议。
    
    1.3 公司第一季度财务报告未经审计。
    
    1.4 公司负责人田家俊先生、主管会计工作负责人张丽荣女士及会计机构负责人(会计主管人员)刘晨飞女士声明:在现有财务资料的前提下,如实反映本季度报告中财务报告的情况。
    
    §2 公司基本情况
    2.1 主要会计数据及财务指标
    币种:人民币


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
                                                     本报告期末             上年度期末              本报告期末比上年度 
                                                                                                    期末增减(%)        
  总资产(元)                                         100,071,010.88         92,622,156.35           8.04               
  所有者权益(或股东权益)(元)                       -383,278,159.09        -377,961,787.00                            
  归属于上市公司股东的每股净资产(元)                 -2.65                  -2.61                                      
                                                     年初至报告期期末                 比上年同期增减(%)                
  经营活动产生的现金流量净额(元)                     658,874.27                       -87.79                           
  每股经营活动产生的现金流量净额(元)                 0.005                            -87.50                           
                                                     报告期                 年初至报告期期末    本报告期比上年 同期增  
                                                                                                减(%)                  
  归属于上市公司股东的净利润(元)                     -5,316,372.09          -5,316,372.09       -576.51                
  基本每股收益(元)                                   -0.037                 -0.037              -408.33                
  扣除非经常性损益后基本每股收益(元)                 -5,317,293.67          -5,317,293.67       -568.92                
  稀释每股收益(元)                                   -0.037                 -0.037              -408.33                
  非经常性损益项目                                                          年初至报告期期末金额(元)                   
  非流动资产处置损益                                                        -4,362.65                                  
  除上述各项之外的其他营业外收支净额                                        6,216.75                                   
  所得税影响                                                                -932.52                                    
  合计                                                                      921.58                                     
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━

     2.2 报告期末股东总人数及前十名无限售条件股东持股情况表
    单位:股


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  报告期末股东总数(户)                 13,811                                                                        
  前十名无限售条件流通股股东持股情况                                                                                   
  股东名称(全称)                           期末持有无限售条件流通股的数  种类                                        
                                             量                                                                        
  珠海经济特区金燕金属制品有限公司           4,748,300                     人民币普通股                                
  珠海市鑫安投资有限公司                     4,455,500                     人民币普通股                                
  珠海市超发纸箱有限公司                     4,393,900                     人民币普通股                                
  广州市荣颐达电子有限公司                   3,583,800                     人民币普通股                                
  深圳市东方嘉盈实业有限公司                 2,906,800                     人民币普通股                                
  朱宏光                                     1,796,000                     人民币普通股                                
  项素雯                                     1,434,252                     人民币普通股                                
  深圳市爱商实业有限公司                     1,416,500                     人民币普通股                                
  刘成                                       800,000                       人民币普通股                                
  宋莉曼                                     706,600                       人民币普通股                                
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━

    §3 重要事项
    3.1 公司主要会计报表项目、财务指标大幅度变动的情况及原因
    √适用 □不适用
    主要报表项目2008年3月31日2007年12月31日增减% 货币资金13,245,585.34 6,617,943.04 100.1 应收票据   415,624.71       0 应收帐款 8,399,137.87 6,334,181.66 32.6 预付帐款 1,741,577.68   887,082.34 96.3 其他应收款 2,401,988.23 1,627,298.95 47.6 主要报表项目2008年1-3月2007年1-3月增减% 营业收入 27,234,424.4741,995,985.72-35.1 营业成本 22,155,735.0035,978,219.59-38.4 营业税金及附加   218,347.4670,271.61210.7 资产减值损失 1,302,575.08  60,483.002053.6 营业外收支净额   832.454,537,959.95   -100.0 净利润 -5,195,971.34 1,515,866.85 -442.8     1、报告期末货币资金比期初增加100.1%,主要系报告期新增贷款所致;     2、报告期末应收票据为415,624.71元,主要系收到客户的银行承兑汇票;     3、报告期末应收帐款比期初增加32.6%,主要系应收未收回的销售款增加所致;     4、报告期末预付帐款比期初增加96.3%,主要系预付新项目LED路灯款;     5、报告期末其他应收款比期初增加47.6%,主要系应收未收回的太原鼎仕达实业有限公司的租金;     6、报告期营业收入、营业成本分别比同期减少了35.1%、38.4%,主要系春节南方雪灾导致供货不畅,使销量下降所致;     7、报告期营业税金及附加比同期增加210.7%,主要系本期应交增值税增加,使计提基数增大所致;     8、报告期营业外收支净额较同期减少100%,主要系同期公司股改所致;     9、报告期净利润比同期减少442.8%,主要系上年同期获得债务重组收益和本年销售下降所致。
    
    3.2 重大事项进展情况及其影响和解决方案的分析说明
    □适用 √不适用
    
    3.3 公司、股东及实际控制人承诺事项履行情况
    √适用  □不适用
    公司第一大股东东莞市金正科技数码科技有限公司、第二大股东山西天龙山古文化发展有限公司分别承诺自取得流通权之日起12个月内不上市交易,在上述禁售期满后通过证券交易所挂牌交易出售原非流通股股份数量占股权分置改革实施完毕后股份总数的比例在12个月内不超过百分之五、24个月内不超过百分之十。其他非流通股股东分别承诺自取得流通权之日起12个月内不上市交易。
    上述相关股东严格履行了股改中做出的承诺。2008年2月13日,公司28,870,500股有限售条件的流通股限售期满,由于东莞市金正数码科技有限公司所持公司27,219,400股限售流通股以及山西天龙山古文化发展有限公司所持公司16,274,300股限售流通股被司法冻结,故未安排相应股份上市。(相关信息已披露于2008年1月31日的《上海证券报》、《中国证券报》、《证券时报》)
    
    3.4 预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生大幅度变动的警示及原因说明
    □适用 √不适用
    
    3.5 证券投资情况
    □适用 √不适用
    
    
    
    太原天龙集团股份有限公司
    法定代表人:田家俊
    2008年4月26日
    
    
    
    
    §4 附录
    4.1 
    合并资产负债表
    2008年3月31日
    编制单位:太原天龙集团股份有限公司              单位:元 币种:人民币 审计类型:未经审计


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  项目                                   期末余额                                 年初余额                             
  流动资产:                                                                                                           
  货币资金                               13,245,585.34                            6,617,943.04                         
  结算备付金                                                                                                           
  拆出资金                                                                                                             
  交易性金融资产                                                                                                       
  应收票据                               415,624.71                                                                    
  应收账款                               8,399,137.87                             6,334,181.66                         
  预付款项                               1,741,577.68                             887,082.34                           
  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                             2,401,988.23                             1,627,298.95                         
  买入返售金融资产                                                                                                     
  存货                                   16,018,580.82                            17,807,945.15                        
  一年内到期的非流动资产                                                                                               
  其他流动资产                                                                                                         
  流动资产合计                           42,222,494.65                            33,274,451.14                        
  非流动资产:                                                                                                         
  发放贷款及垫款                                                                                                       
  可供出售金融资产                                                                                                     
  持有至到期投资                                                                                                       
  长期应收款                                                                                                           
  长期股权投资                                                                                                         
  投资性房地产                                                                                                         
  固定资产                               55,854,470.04                            57,349,096.52                        
  在建工程                                                                                                             
  工程物资                                                                                                             
  固定资产清理                                                                                                         
  生产性生物资产                                                                                                       
  油气资产                                                                                                             
  无形资产                               451,687.50                               456,250.00                           
  开发支出                                                                                                             
  商誉                                                                                                                 
  长期待摊费用                                                                                                         
  递延所得税资产                         1,542,358.69                             1,542,358.69                         
  其他非流动资产                                                                                                       
  非流动资产合计                         57,848,516.23                            59,347,705.21                        
  资产总计                               100,071,010.88                           92,622,156.35                        
  流动负债:                                                                                                           
  短期借款                               232,599,309.39                           226,599,309.39                       
  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                                                                                                             
  应付账款                               47,691,902.24                            44,421,081.45                        
  预收款项                               2,792,764.71                             3,801,280.20                         
  卖出回购金融资产款                                                                                                   
  应付手续费及佣金                                                                                                     
  应付职工薪酬                           1,196,356.33                             1,201,811.74                         
  应交税费                               3,716,675.03                             4,169,215.45                         
  应付利息                               91,155,806.63                            84,784,610.91                        
  应付股利                                                                                                             
  其他应付款                             38,873,648.44                            40,404,327.76                        
  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                 41,700,000.00                            41,700,000.00                        
  其他流动负债                                                                                                         
  流动负债合计                           459,726,462.77                           447,081,636.90                       
  非流动负债:                                                                                                         
  长期借款                                                                                                             
  应付债券                                                                                                             
  长期应付款                                                                                                           
  专项应付款                                                                                                           
  预计负债                               21,937,207.13                            21,937,207.13                        
  递延所得税负债                                                                                                       
  其他非流动负债                                                                                                       
  非流动负债合计                         21,937,207.13                            21,937,207.13                        
  负债合计                               481,663,669.90                           469,018,844.03                       
  所有者权益(或股东权益):                                                                                           
  实收资本(或股本)                     144,604,200.00                           144,604,200.00                       
  资本公积                               183,823,993.60                           183,823,993.60                       
  减:库存股                                                                                                           
  盈余公积                               12,617,809.90                            12,617,809.90                        
  一般风险准备                                                                                                         
  未分配利润                             -724,324,162.59                          -719,007,790.50                      
  外币报表折算差额                                                                                                     
  归属于母公司所有者权益合计             -383,278,159.09                          -377,961,787.00                      
  少数股东权益                           1,685,500.07                             1,565,099.32                         
  所有者权益合计                         -381,592,659.02                          -376,396,687.68                      
  负债和所有者总计                       100,071,010.88                           92,622,156.35                        
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
公司法定代表人:田家俊    主管会计工作负责人:张丽荣     会计机构负责人:刘晨飞 
    
    
    母公司资产负债表
    2008年3月31日
    编制单位:太原天龙集团股份有限公司              单位:元 币种:人民币 审计类型:未经审计


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  项目                                      期末余额                               年初余额                            
  流动资产:                                                                                                           
  货币资金                                  533,083.94                             26,046.39                           
  交易性金融资产                                                                                                       
  应收票据                                                                                                             
  应收账款                                                                                                             
  预付款项                                                                                                             
  应收利息                                                                                                             
  应收股利                                                                                                             
  其他应收款                                7,569,662.24                           1,391,492.11                        
  存货                                      167,008.53                             172,144.78                          
  一年内到期的非流动资产                                                                                               
  其他流动资产                                                                                                         
  流动资产合计                              8,269,754.71                           1,589,683.28                        
  非流动资产:                                                                                                         
  可供出售金融资产                                                                                                     
  持有至到期投资                                                                                                       
  长期应收款                                                                                                           
  长期股权投资                              13,500,000.00                          13,500,000.00                       
  投资性房地产                                                                                                         
  固定资产                                  54,327,791.87                          55,635,843.19                       
  在建工程                                                                                                             
  工程物资                                                                                                             
  固定资产清理                                                                                                         
  生产性生物资产                                                                                                       
  油气资产                                                                                                             
  无形资产                                  451,687.50                             456,250.00                          
  开发支出                                                                                                             
  商誉                                                                                                                 
  长期待摊费用                                                                                                         
  递延所得税资产                                                                                                       
  其他非流动资产                                                                                                       
  非流动资产合计                            68,279,479.37                          69,592,093.19                       
  资产总计                                  76,549,234.08                          71,181,776.47                       
  流动负债:                                                                                                           
  短期借款                                  232,599,309.39                         226,599,309.39                      
  交易性金融负债                                                                                                       
  应付票据                                                                                                             
  应付账款                                  29,761,745.40                          29,761,745.40                       
  预收款项                                  2,093,909.95                           2,093,909.95                        
  应付职工薪酬                              674,227.94                             649,732.94                          
  应交税费                                  3,808,524.57                           3,553,707.77                        
  应付利息                                  91,155,806.63                          84,784,610.91                       
  应付股利                                                                                                             
  其他应付款                                36,947,492.95                          37,594,813.27                       
  一年内到期的非流动负债                    41,700,000.00                          41,700,000.00                       
  其他流动负债                                                                                                         
  流动负债合计                              438,741,016.83                         426,737,829.63                      
  非流动负债:                                                                                                         
  长期借款                                                                                                             
  应付债券                                                                                                             
  长期应付款                                                                                                           
  专项应付款                                                                                                           
  预计负债                                  21,937,207.13                          21,937,207.13                       
  递延所得税负债                                                                                                       
  其他非流动负债                                                                                                       
  非流动负债合计                            21,937,207.13                          21,937,207.13                       
  负债合计                                  460,678,223.96                         448,675,036.76                      
  所有者权益(或股东权益):                                                                                           
  实收资本(或股本)                        144,604,200.00                         144,604,200.00                      
  资本公积                                  183,774,979.60                         183,774,979.60                      
  减:库存股                                                                                                           
  盈余公积                                  12,617,809.90                          12,617,809.90                       
  未分配利润                                -725,125,979.38                        -718,490,249.79                     
  所有者权益(或股东权益)合计              -384,128,989.88                        -377,493,260.29                     
  负债和所有者(或股东权益)合计            76,549,234.08                          71,181,776.47                       
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
公司法定代表人:田家俊     主管会计工作负责人:张丽荣     会计机构负责人:刘晨飞 
    
    
    
     4.2 
    合并利润表
    2008年1-3月
    单位:元 币种:人民币 审计类型:未经审计


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  项目                                                      本期金额                        上期金额                   
  一、营业总收入                                            27,234,424.47                   41,995,985.72              
  其中:营业收入                                            27,234,424.47                   41,995,985.72              
  利息收入                                                                                                             
  已赚保费                                                                                                             
  手续费及佣金收入                                                                                                     
  二、营业总成本                                            32,431,228.26                   44,750,879.73              
  其中:营业成本                                            22,155,735.00                   35,978,219.59              
  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                                            218,347.46                      70,271.61                  
  销售费用                                                  1,341,402.40                    1,416,018.54               
  管理费用                                                  2,138,981.56                    1,910,110.03               
  财务费用                                                  5,274,186.76                    5,315,776.96               
  资产减值损失                                              1,302,575.08                    60,483.00                  
  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)                                                                                       
  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)                        -5,196,803.79                   -2,754,894.01              
  加:营业外收入                                            6,907.50                        -1,059,136.20              
  减:营业外支出                                            6,075.05                        -5,597,096.15              
  其中:非流动资产处置净损失                                                                                           
  四、利润总额(亏损总额以“-”号填列)                    -5,195,971.34                   1,783,065.94               
  减:所得税费用                                                                            267,199.09                 
  五、净利润(净亏损以“-”号填列)                        -5,195,971.34                   1,515,866.85               
  归属于母公司所有者的净利润                                -5,316,372.09                   1,115,685.80               
  少数股东损益                                              120,400.75                      400,181.05                 
  六、每股收益:                                                                                                       
  (一)基本每股收益                                        -0.037                          0.012                      
  (二)稀释每股收益                                        -0.037                          0.012                      
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
公司法定代表人:田家俊    主管会计工作负责人:张丽荣     会计机构负责人:刘晨飞 
    
    
    
    
    
    
    母公司利润表
    2008年1-3月
    单位:元 币种:人民币 审计类型:未经审计


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  项目                                                       本期金额                       上期金额                   
  一、营业收入                                               2,315,595.09                   2,749,119.73               
  减:营业成本                                               1,274,175.85                   1,591,436.78               
  营业税金及附加                                             125,575.72                                                
  销售费用                                                   27,600.00                      19,500.00                  
  管理费用                                                   801,203.29                     462,084.28                 
  财务费用                                                   5,275,491.33                   5,250,395.70               
  资产减值损失                                               1,441,203.44                   -1,125,491.79              
  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)                                                                                       
  其中:对联营企业和合营企业的投资收益                                                                                 
  二、营业利润(亏损以“-”号填列)                         -6,629,654.54                  -3,448,805.24              
  加:营业外收入                                                                            1,967,710.20               
  减:营业外支出                                             6,075.05                       7,505.00                   
  其中:非流动资产处置净损失                                                                                           
  三、利润总额(亏损总额以“-”号填列)                     -6,635,729.59                  -1,488,600.04              
  减:所得税费用                                                                                                       
  四、净利润(净亏损以“-”号填列)                         -6,635,729.59                  -1,488,600.04              
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
公司法定代表人:田家俊    主管会计工作负责人:张丽荣     会计机构负责人:刘晨飞 
    
    
     4.3 
    
    
    合并现金流量表
    2008年1-3月
    单位:元 币种:人民币 审计类型:未经审计


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  项目                                                                   本期金额                 上期金额             
  一、经营活动产生的现金流量:                                                                                         
  销售商品、提供劳务收到的现金                                           25,169,165.10            41,113,366.13        
  客户存款和同业存放款项净增加额                                                                                       
  向中央银行借款净增加额                                                                                               
  向其他金融机构拆入资金净增加额                                                                                       
  收到原保险合同保费取得的现金                                                                                         
  收到再保险业务现金净额                                                                                               
  保户储金及投资款净增加额                                                                                             
  处置交易性金融资产净增加额                                                                                           
  收取利息、手续费及佣金的现金                                                                                         
  拆入资金净增加额                                                                                                     
  回购业务资金净增加额                                                                                                 
  收到的税费返还                                                                                                       
  收到其他与经营活动有关的现金                                           162,039.80               3,105,653.50         
  经营活动现金流入小计                                                   25,331,204.90            44,219,019.63        
  购买商品、接受劳务支付的现金                                           18,466,184.88            28,684,708.38        
  客户贷款及垫款净增加额                                                                                               
  存放中央银行和同业款项净增加额                                                                                       
  支付原保险合同赔付款项的现金                                                                                         
  支付利息、手续费及佣金的现金                                                                                         
  支付保单红利的现金                                                                                                   
  支付给职工以及为职工支付的现金                                         2,458,772.26             1,897,672.95         
  支付的各项税费                                                         1,708,328.58             929,680.49           
  支付其他与经营活动有关的现金                                           2,039,044.91             7,310,531.26         
  经营活动现金流出小计                                                   24,672,330.63            38,822,593.08        
  经营活动产生的现金流量净额                                             658,874.27               5,396,426.55         
  二、投资活动产生的现金流量:                                                                                         
  收回投资收到的现金                                                                                                   
  取得投资收益收到的现金                                                                                               
  处置固定资产、无形资产和其他长期资产收回的现金净额                     860.00                                        
  处置子公司及其他营业单位收到的现金净额                                                                               
  收到其他与投资活动有关的现金                                                                                         
  投资活动现金流入小计                                                   860.00                                        
  购建固定资产、无形资产和其他长期资产支付的现金                         33,178.00                12,000.00            
  投资支付的现金                                                                                                       
  质押贷款净增加额                                                                                                     
  取得子公司及其他营业单位支付的现金净额                                                                               
  支付其他与投资活动有关的现金                                                                                         
  投资活动现金流出小计                                                   33,178.00                12,000.00            
  投资活动产生的现金流量净额                                             -32,318.00               -12,000.00           
  三、筹资活动产生的现金流量:                                                                                         
  吸收投资收到的现金                                                                                                   
  其中:子公司吸收少数股东投资收到的现金                                                                               
  取得借款收到的现金                                                     6,500,000.00                                  
  发行债券收到的现金                                                                                                   
  收到其他与筹资活动有关的现金                                                                                         
  筹资活动现金流入小计                                                   6,500,000.00                                  
  偿还债务支付的现金                                                     500,000.00               1,579,000.00         
  分配股利、利润或偿付利息支付的现金                                     -1,086.03                302,123.36           
  其中:子公司支付给少数股东的股利、利润                                                                               
  支付其他与筹资活动有关的现金                                                                                         
  筹资活动现金流出小计                                                   498,913.97               1,881,123.36         
  筹资活动产生的现金流量净额                                             6,001,086.03             -1,881,123.36        
  四、汇率变动对现金及现金等价物的影响                                                                                 
  五、现金及现金等价物净增加额                                           6,627,642.30             3,503,303.19         
  加:期初现金及现金等价物余额                                           6,617,943.04             4,078,619.78         
  六、期末现金及现金等价物余额                                           13,245,585.34            7,581,922.97         
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
公司法定代表人:田家俊     主管会计工作负责人:张丽荣    会计机构负责人:刘晨飞 
    
    
    
     母公司现金流量表
    2008年1-3月
    单位:元 币种:人民币 审计类型:未经审计


━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
  项目                                                                   本期金额                 上期金额             
  一、经营活动产生的现金流量:                                                                                         
  销售商品、提供劳务收到的现金                                           1,390,595.09             2,749,119.73         
  收到的税费返还                                                                                                       
  收到其他与经营活动有关的现金                                           155,132.30               530,967.96           
  经营活动现金流入小计                                                   1,545,727.39             3,280,087.69         
  购买商品、接受劳务支付的现金                                                                                         
  支付给职工以及为职工支付的现金                                         320,981.00               365,202.44           
  支付的各项税费                                                                                                       
  支付其他与经营活动有关的现金                                           6,705,940.84             1,062,337.51         
  经营活动现金流出小计                                                   7,026,921.84             1,427,539.95         
  经营活动产生的现金流量净额                                             -5,481,194.45            1,852,547.74         
  二、投资活动产生的现金流量:                                                                                         
  收回投资收到的现金                                                                                                   
  取得投资收益收到的现金                                                                                               
  处置固定资产、无形资产和其他长期资产收回的现金净额                     860.00                                        
  处置子公司及其他营业单位收到的现金净额                                                                               
  收到其他与投资活动有关的现金                                                                                         
  投资活动现金流入小计                                                   860.00                                        
  购建固定资产、无形资产和其他长期资产支付的现金                         12,628.00                                     
  投资支付的现金                                                                                                       
  取得子公司及其他营业单位支付的现金净额                                                                               
  支付其他与投资活动有关的现金                                                                                         
  投资活动现金流出小计                                                   12,628.00                                     
  投资活动产生的现金流量净额                                             -11,768.00                                    
  三、筹资活动产生的现金流量:                                                                                         
  吸收投资收到的现金                                                                                                   
  取得借款收到的现金                                                     6,500,000.00                                  
  收到其他与筹资活动有关的现金                                                                                         
  筹资活动现金流入小计                                                   6,500,000.00                                  
  偿还债务支付的现金                                                     500,000.00               1,579,000.00         
  分配股利、利润或偿付利息支付的现金                                                              302,123.36           
  支付其他与筹资活动有关的现金                                                                                         
  筹资活动现金流出小计                                                   500,000.00               1,881,123.36         
  筹资活动产生的现金流量净额                                             6,000,000.00             -1,881,123.36        
  四、汇率变动对现金及现金等价物的影响                                                                                 
  五、现金及现金等价物净增加额                                           507,037.55               -28,575.62           
  加:期初现金及现金等价物余额                                           26,046.39                934,530.61           
  六、期末现金及现金等价物余额                                           533,083.94               905,954.99           
━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━━
公司法定代表人:田家俊      主管会计工作负责人:张丽荣     会计机构负责人:刘晨飞