上证指数: 0000.00 0.00 00.00亿元 |
深圳成指: 0000.00 0.00 00.00亿元 |
沪深300: 0000.00 0.00 00.00亿元
| 天奇股份(002009) 资产负债表 |
| 报告期 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 |
| 资产 |
| 流动资产 |
| 货币资金 | 196,026,098 | 174,434,992 | 201,889,732 | 200,832,394 | 192,080,876 |
| 短期投资 | 0 | 0 | 0 | 0 | 0 |
| 短期投资跌价准备 | 0 | 0 | 0 | 0 | 0 |
| 短期投资净额 | 0 | 0 | 0 | 0 | 0 |
| 应收票据 | 1,460,000 | 7,100,000 | 8,233,250 | 9,306,512 | 600,000 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 0 | 0 | 0 | 0 |
| 应收账款净额 | 112,974,642 | 119,464,266 | 170,247,568 | 123,378,567 | 120,991,246 |
| 其他应收款 | 0 | 0 | 0 | 0 | 0 |
| 其他应收款净额 | 28,362,385 | 30,655,216 | 33,738,816 | 28,456,124 | 22,107,044 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 0 | 0 | 0 | 0 |
| 应收款项净额 | 141,337,028 | 150,119,482 | 203,986,384 | 151,834,692 | 143,098,291 |
| 预付帐款 | 232,502,824 | 195,688,262 | 131,793,266 | 121,236,952 | 114,715,921 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 0 | 0 | 0 | 0 | 0 |
| 存货跌价准备 | 0 | 0 | 0 | 0 | 0 |
| 存货净额 | 420,330,666 | 439,496,135 | 348,227,060 | 311,678,083 | 300,426,996 |
| 待摊费用 | 0 | 0 | 0 | 0 | 10,480 |
| 待处理流动资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期债权投资 | 0 | 0 | 0 | 0 | 0 |
| 其它流动资产 | 13,790 | -374,521 | 10,903,103 | 1,173,409 | 0 |
| 附属企业往来 | 0 | 0 | 0 | 0 | 0 |
| 内部往来 | 0 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 991,670,405 | 966,464,351 | 905,032,795 | 796,062,041 | 750,932,564 |
| 长期投资 |
| 长期股权投资 | 24,920,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 |
| 长期债权投资 | 0 | 0 | 0 | 0 | 0 |
| 其他长期投资 | 0 | 0 | 0 | 0 | 0 |
| 长期投资合计 | 0 | 0 | 0 | 0 | 0 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 24,920,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 |
| 合并价差 | 0 | 0 | 0 | 0 | 0 |
| 股权投资差额 | 0 | 0 | 0 | 0 | 0 |
| 固定资产 |
| 固定资产原价 | 0 | 0 | 0 | 0 | 0 |
| 累计折旧 | 0 | 0 | 0 | 0 | 0 |
| 固定资产净值 | 0 | 0 | 0 | 0 | 0 |
| 固定资产减值准备 | 0 | 0 | 0 | 0 | 0 |
| 固定资产净额 | 121,127,585 | 120,168,450 | 117,587,025 | 137,953,396 | 75,181,022 |
| 工程物资 | 0 | 0 | 0 | 0 | 0 |
| 在建工程 | 0 | 0 | 0 | 0 | 0 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 4,664,480 | 4,419,370 | 3,784,064 | 971,527 | 22,338,123 |
| 待处理固定资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 固定资产清理 | 0 | 0 | 0 | -9,570,763 | 949,277 |
| 固定资产合计 | 125,792,066 | 124,587,820 | 121,371,090 | 129,354,159 | 98,468,421 |
| 无形资产及其他资产 |
| 无形资产 | 0 | 0 | 0 | 0 | 0 |
| 开办费 | 0 | 0 | 0 | 0 | 0 |
| 递延资产 | 0 | 0 | 0 | 0 | 0 |
| 长期待摊费用 | 8,294,476 | 6,417,904 | 282,370 | 0 | 122,560 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 66,787,363 | 62,343,057 | 54,053,527 | 47,725,659 | 37,797,520 |
| 递延税项 |
| 递延税项借项 | 8,064,215 | 11,349,336 | 11,349,336 | 8,262,031 | 6,892,813 |
| 资产总计 | 1,217,234,048 | 1,184,744,565 | 1,111,806,748 | 1,001,403,890 | 914,091,319 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 239,000,000 | 164,000,000 | 132,000,000 | 167,760,000 | 180,260,000 |
| 应付票据 | 12,840,000 | 7,578,000 | 13,538,000 | 8,750,000 | 20,620,000 |
| 应付帐款 | 98,835,790 | 92,094,113 | 70,093,840 | 57,256,058 | 46,803,291 |
| 预收帐款 | 238,627,744 | 266,438,580 | 301,145,373 | 207,058,488 | 107,809,047 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 2,246,536 | 924,943 | 7,897,800 | 3,486,008 | 1,489,732 |
| 应付福利费 | 0 | 0 | 0 | 0 | 0 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | 18,921,594 | 22,782,542 | 28,059,531 | 16,074,371 | 21,555,209 |
| 其他应交款 | 0 | 0 | 0 | 0 | 0 |
| 其他应付款 | 42,832,084 | 81,492,622 | 54,044,468 | 44,456,384 | 46,208,798 |
| 预提费用 | 0 | 0 | 0 | 0 | 90,000 |
| 预计负债 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期负债 | 0 | 0 | 0 | 0 | 0 |
| 其他流动负债 | 213,471 | 0 | 70,000 | 90,000 | 0 |
| 职工奖励及福利基金 | 0 | 0 | 0 | 0 | 0 |
| 国内票据结算 | 0 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 653,517,219 | 635,310,800 | 608,591,112 | 504,931,309 | 425,117,717 |
| 长期负债 |
| 长期借款 | 70,000,000 | 70,000,000 | 80,000,000 | 80,000,000 | 80,000,000 |
| 应付债券 | 0 | 0 | 0 | 0 | 0 |
| 长期应付款 | 5,000,000 | 5,000,000 | 0 | 14,000,400 | 14,000,400 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 19,545,000 | 19,125,000 | 15,100,000 | 1,100,000 | 1,100,000 |
| 其他长期负债 | 0 | 8,664,000 | 0 | 30,805,158 | 31,297,624 |
| 长期负债合计 | 102,753,000 | 102,789,000 | 103,764,000 | 125,905,558 | 126,398,024 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 756,270,219 | 738,099,800 | 712,355,112 | 630,836,867 | 551,515,741 |
| 少数股东权益 | 48,195,182 | 47,750,127 | 31,429,682 | 25,662,030 | 24,006,012 |
| 股东权益 |
| 股本 | 221,010,822 | 221,010,822 | 110,505,411 | 110,505,411 | 110,505,411 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 221,010,822 | 221,010,822 | 110,505,411 | 110,505,411 | 110,505,411 |
| 资本公积金 | 5,476,531 | 5,476,531 | 104,931,400 | 104,931,400 | 104,931,400 |
| 盈余公积金 | 22,377,391 | 22,377,391 | 22,377,391 | 17,593,795 | 17,593,795 |
| 公益金 | 0 | 0 | 0 | 0 | 0 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 163,903,903 | 150,029,894 | 130,207,752 | 111,874,388 | 105,538,960 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 412,768,647 | 398,894,637 | 368,021,954 | 344,904,994 | 338,569,566 |
| 负债及股东权益总计 | 1,217,234,048 | 1,184,744,565 | 1,111,806,748 | 1,001,403,890 | 914,091,319 |
| 天奇股份(002009) 资产负债表 |
| 报告期 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
| 资产 |
| 流动资产 |
| 货币资金 | 240,709,781 | 156,329,535 | 130,900,952 | 118,436,334 | 152,813,350 |
| 短期投资 | 0 | 100,002 | 0 | 99,998 | 0 |
| 短期投资跌价准备 | 0 | 0 | 0 | 0 | 0 |
| 短期投资净额 | 0 | 100,002 | 99,998 | 99,998 | 100,000 |
| 应收票据 | 659,872 | 200,000 | 2,000,000 | 2,770,000 | 6,300,000 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 133,087,896 | 0 | 76,904,752 | 0 |
| 应收账款净额 | 72,647,900 | 115,514,909 | 66,013,917 | 60,846,562 | 56,534,917 |
| 其他应收款 | 0 | 16,555,738 | 0 | 14,215,799 | 0 |
| 其他应收款净额 | 25,701,012 | 15,314,071 | 14,598,319 | 13,290,028 | 10,904,502 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 18,814,654 | 0 | 16,983,961 | 0 |
| 应收款项净额 | 98,348,913 | 130,828,980 | 80,612,236 | 74,136,590 | 67,439,418 |
| 预付帐款 | 114,700,885 | 102,239,418 | 94,013,139 | 109,254,136 | 99,901,591 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 0 | 228,767,465 | 0 | 155,902,341 | 0 |
| 存货跌价准备 | 0 | 504,506 | 0 | 504,506 | 0 |
| 存货净额 | 336,977,254 | 228,262,959 | 260,996,362 | 155,397,835 | 137,096,416 |
| 待摊费用 | 0 | 278,010 | 668,778 | 650,833 | 903,333 |
| 待处理流动资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期债权投资 | 0 | 0 | 0 | 0 | 0 |
| 其它流动资产 | 14,673 | 0 | 0 | 0 | 0 |
| 附属企业往来 | 0 | 0 | 0 | 0 | 0 |
| 内部往来 | 0 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 791,411,377 | 618,238,905 | 569,291,466 | 460,745,726 | 464,554,108 |
| 长期投资 |
| 长期股权投资 | 20,000,000 | 25,000,001 | 19,999,825 | 20,000,000 | 20,000,000 |
| 长期债权投资 | 0 | 0 | 0 | 0 | 0 |
| 其他长期投资 | 0 | 0 | 0 | 0 | 0 |
| 长期投资合计 | 0 | 25,000,001 | 0 | 20,000,000 | 0 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 20,000,000 | 25,000,001 | 19,999,825 | 20,000,000 | 20,000,000 |
| 合并价差 | 0 | 0 | 0 | 0 | 0 |
| 股权投资差额 | 0 | 0 | 0 | 0 | 0 |
| 固定资产 |
| 固定资产原价 | 0 | 67,050,174 | 68,260,120 | 67,661,123 | 66,987,221 |
| 累计折旧 | 0 | 24,601,445 | 23,795,063 | 22,364,523 | 20,964,313 |
| 固定资产净值 | 0 | 42,448,730 | 44,465,057 | 45,296,600 | 46,022,908 |
| 固定资产减值准备 | 0 | 0 | 0 | 0 | 0 |
| 固定资产净额 | 72,802,094 | 42,448,730 | 44,465,057 | 45,296,600 | 46,022,908 |
| 工程物资 | 0 | 0 | 0 | 0 | 0 |
| 在建工程 | 0 | 21,098,912 | 0 | 13,095,773 | 0 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 22,368,849 | 21,098,912 | 13,711,748 | 13,095,773 | 10,724,670 |
| 待处理固定资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 固定资产清理 | 952,277 | 949,277 | 0 | 0 | 6,356 |
| 固定资产合计 | 96,123,220 | 64,496,918 | 58,176,805 | 58,392,373 | 56,753,934 |
| 无形资产及其他资产 |
| 无形资产 | 0 | 5,466,380 | 0 | 10,501,595 | 0 |
| 开办费 | 0 | 0 | 0 | 0 | 0 |
| 递延资产 | 0 | 0 | 0 | 0 | 0 |
| 长期待摊费用 | 2,352,462 | 118,100 | 0 | 6,124,644 | 4,644,916 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 38,471,133 | 5,584,480 | 10,466,933 | 16,626,239 | 10,116,180 |
| 递延税项 |
| 递延税项借项 | 6,892,813 | 0 | 0 | 0 | 0 |
| 资产总计 | 952,898,543 | 713,320,304 | 657,935,029 | 555,764,338 | 551,424,222 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 180,260,000 | 137,000,000 | 127,000,000 | 96,400,000 | 117,705,935 |
| 应付票据 | 24,470,000 | 12,700,000 | 5,160,000 | 2,900,000 | 4,900,000 |
| 应付帐款 | 42,238,174 | 35,997,219 | 26,470,580 | 24,680,632 | 23,156,166 |
| 预收帐款 | 114,363,075 | 91,047,818 | 75,599,932 | 69,394,434 | 56,022,040 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 3,926,352 | 6,278,966 | 1,356,038 | 507,964 | 1,959,630 |
| 应付福利费 | 0 | 1,893,823 | 1,934,987 | 1,500,955 | 1,287,725 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | 17,898,264 | 14,314,630 | 10,299,714 | 9,352,477 | 7,632,760 |
| 其他应交款 | 0 | 1,050,018 | 1,032,347 | 1,042,604 | 1,036,205 |
| 其他应付款 | 72,330,360 | 71,113,281 | 71,155,007 | 19,726,502 | 16,171,196 |
| 预提费用 | 0 | 0 | 0 | 0 | 0 |
| 预计负债 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期负债 | 0 | 0 | 0 | 0 | 0 |
| 其他流动负债 | 538,636 | 0 | 0 | 0 | 0 |
| 职工奖励及福利基金 | 0 | 0 | 0 | 0 | 0 |
| 国内票据结算 | 0 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 456,024,861 | 371,395,756 | 320,008,605 | 225,505,568 | 229,871,657 |
| 长期负债 |
| 长期借款 | 80,000,000 | 0 | 0 | 0 | 0 |
| 应付债券 | 0 | 0 | 0 | 0 | 0 |
| 长期应付款 | 14,000,000 | 0 | 0 | 0 | 0 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 1,100,000 | 1,100,000 | 550,000 | 550,000 | 550,000 |
| 其他长期负债 | 40,158,946 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 135,258,946 | 1,100,000 | 550,000 | 550,000 | 550,000 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 591,283,807 | 372,495,756 | 320,558,605 | 226,055,568 | 230,421,657 |
| 少数股东权益 | 27,976,369 | 22,577,305 | 23,737,443 | 25,078,378 | 25,112,072 |
| 股东权益 |
| 股本 | 92,087,843 | 92,087,843 | 92,087,843 | 92,087,843 | 57,554,902 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 92,087,843 | 92,087,843 | 92,087,843 | 92,087,843 | 57,554,902 |
| 资本公积金 | 104,951,484 | 104,931,400 | 104,878,388 | 104,846,390 | 139,375,089 |
| 盈余公积金 | 17,593,795 | 17,593,795 | 14,932,850 | 14,932,850 | 14,932,850 |
| 公益金 | 0 | 0 | 4,977,617 | 4,977,617 | 4,977,617 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 119,005,245 | 103,634,206 | 101,739,899 | 92,763,309 | 84,027,652 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 333,638,367 | 318,247,244 | 313,638,981 | 304,630,392 | 295,890,494 |
| 负债及股东权益总计 | 952,898,543 | 713,320,304 | 657,935,029 | 555,764,338 | 551,424,222 |
| 天奇股份(002009) 资产负债表 |
| 报告期 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 |
| 资产 |
| 流动资产 |
| 货币资金 | 138,113,463 | 121,762,593 | 109,232,996 | 123,007,588 | 179,442,894 |
| 短期投资 | 100,000 | 0 | 0 | 0 | 0 |
| 短期投资跌价准备 | 0 | 0 | 0 | 0 | 0 |
| 短期投资净额 | 100,000 | 0 | 0 | 0 | 0 |
| 应收票据 | 3,650,000 | 3,719,000 | 2,697,000 | 0 | 665,000 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 87,736,871 | 0 | 96,189,009 | 0 | 128,336,233 |
| 应收账款净额 | 74,355,387 | 76,439,503 | 80,659,417 | 100,765,075 | 115,377,718 |
| 其他应收款 | 11,341,792 | 0 | 12,107,607 | 0 | 11,450,898 |
| 其他应收款净额 | 10,521,880 | 16,203,417 | 11,240,125 | 19,921,291 | 10,764,061 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 14,201,397 | 0 | 16,397,074 | 0 | 13,645,352 |
| 应收款项净额 | 84,877,267 | 92,642,920 | 91,899,542 | 120,686,366 | 126,141,780 |
| 预付帐款 | 87,402,681 | 13,223,521 | 5,542,815 | 6,140,978 | 12,536,087 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 109,040,767 | 0 | 133,784,810 | 0 | 99,366,521 |
| 存货跌价准备 | 504,506 | 0 | 504,506 | 0 | 504,506 |
| 存货净额 | 108,536,261 | 118,752,974 | 133,280,303 | 133,462,005 | 98,862,015 |
| 待摊费用 | 903,333 | 0 | 0 | 0 | 0 |
| 待处理流动资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期债权投资 | 0 | 0 | 0 | 0 | 0 |
| 其它流动资产 | 0 | 0 | 0 | 0 | 0 |
| 附属企业往来 | 0 | 0 | 0 | 0 | 0 |
| 内部往来 | 0 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 423,583,004 | 350,101,007 | 342,652,657 | 383,296,937 | 417,647,775 |
| 长期投资 |
| 长期股权投资 | 20,000,000 | 19,984,230 | 20,263,242 | 20,320,530 | 20,320,530 |
| 长期债权投资 | 0 | 0 | 0 | 0 | 0 |
| 其他长期投资 | 0 | 0 | 0 | 0 | 0 |
| 长期投资合计 | 20,000,000 | 0 | 20,263,242 | 0 | 20,320,530 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 20,000,000 | 19,984,230 | 20,263,242 | 20,320,530 | 20,320,530 |
| 合并价差 | 0 | 0 | 0 | 0 | 0 |
| 股权投资差额 | 0 | 0 | 0 | 0 | 0 |
| 固定资产 |
| 固定资产原价 | 68,036,037 | 67,219,040 | 63,707,373 | 56,469,021 | 53,340,153 |
| 累计折旧 | 19,745,375 | 18,294,673 | 16,946,970 | 15,762,520 | 14,675,556 |
| 固定资产净值 | 48,290,662 | 48,924,366 | 46,760,403 | 40,706,501 | 38,664,597 |
| 固定资产减值准备 | 0 | 0 | 0 | 0 | 0 |
| 固定资产净额 | 48,290,662 | 48,924,366 | 46,760,403 | 40,706,501 | 38,664,597 |
| 工程物资 | 0 | 0 | 0 | 0 | 0 |
| 在建工程 | 8,814,650 | 0 | 0 | 0 | 2,283,127 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 8,814,650 | 506,949 | 0 | 0 | 2,283,127 |
| 待处理固定资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 固定资产清理 | 0 | 0 | 0 | 0 | 0 |
| 固定资产合计 | 57,105,311 | 49,431,315 | 46,760,403 | 40,706,501 | 40,947,724 |
| 无形资产及其他资产 |
| 无形资产 | 5,436,137 | 0 | 5,675,531 | 0 | 5,431,406 |
| 开办费 | 0 | 0 | 0 | 0 | 0 |
| 递延资产 | 0 | 0 | 0 | 0 | 0 |
| 长期待摊费用 | 3,708,617 | 1,244,143 | 0 | 182,044 | 182,044 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 9,144,754 | 7,013,662 | 5,675,531 | 5,905,086 | 5,613,450 |
| 递延税项 |
| 递延税项借项 | 0 | 0 | 0 | 0 | 0 |
| 资产总计 | 509,833,069 | 426,530,214 | 415,351,834 | 450,229,054 | 484,529,479 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 81,727,784 | 20,700,000 | 28,700,000 | 28,700,000 | 56,804,079 |
| 应付票据 | 2,000,000 | 2,000,000 | 3,790,000 | 9,790,000 | 11,000,000 |
| 应付帐款 | 34,460,324 | 21,393,375 | 29,060,541 | 32,848,304 | 33,049,056 |
| 预收帐款 | 58,931,291 | 73,631,357 | 53,836,569 | 91,049,069 | 86,149,248 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 4,882,818 | 1,337,436 | 415,156 | -809,509 | 5,671,486 |
| 应付福利费 | 1,157,471 | 1,119,062 | 877,794 | 648,986 | 636,931 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | 14,267,424 | 6,148,736 | 10,303,955 | 6,494,841 | 10,860,530 |
| 其他应交款 | 1,107,353 | 897,477 | 910,265 | 944,867 | 1,322,912 |
| 其他应付款 | 13,635,514 | 4,722,579 | 4,179,500 | 3,147,771 | 4,723,679 |
| 预提费用 | 0 | 0 | 0 | 0 | 0 |
| 预计负债 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期负债 | 0 | 0 | 0 | 0 | 0 |
| 其他流动负债 | 0 | 0 | 0 | 0 | 0 |
| 职工奖励及福利基金 | 0 | 0 | 0 | 0 | 0 |
| 国内票据结算 | 0 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 212,169,979 | 131,950,023 | 132,073,780 | 172,814,329 | 210,217,922 |
| 长期负债 |
| 长期借款 | 0 | 0 | 0 | 0 | 0 |
| 应付债券 | 0 | 0 | 0 | 0 | 0 |
| 长期应付款 | 0 | 0 | 0 | 0 | 0 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 550,000 | 1,410,000 | 1,160,000 | 660,000 | 660,000 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 550,000 | 1,410,000 | 1,160,000 | 660,000 | 660,000 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 212,719,979 | 133,360,023 | 133,233,780 | 173,474,329 | 210,877,922 |
| 少数股东权益 | 5,545,841 | 5,472,062 | 603,114 | 662,128 | 700,000 |
| 股东权益 |
| 股本 | 57,554,902 | 57,554,902 | 57,554,902 | 57,554,902 | 57,554,902 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 57,554,902 | 57,554,902 | 57,554,902 | 57,554,902 | 57,554,902 |
| 资本公积金 | 139,358,452 | 141,372,130 | 141,372,130 | 141,361,083 | 141,336,272 |
| 盈余公积金 | 14,932,850 | 11,371,806 | 11,371,806 | 11,371,806 | 11,371,806 |
| 公益金 | 4,977,617 | 3,790,602 | 3,790,602 | 3,790,602 | 3,790,602 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 79,721,045 | 77,399,292 | 71,216,102 | 65,804,806 | 62,688,577 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 291,567,250 | 287,698,130 | 281,514,940 | 276,092,597 | 272,951,557 |
| 负债及股东权益总计 | 509,833,069 | 426,530,214 | 415,351,834 | 450,229,054 | 484,529,479 |
| 天奇股份(002009) 资产负债表 |
| 报告期 | 2004-09-30 | 2004-06-30 | 2003-12-31 | 2002-12-31 | 2001-12-31 |
| 资产 |
| 流动资产 |
| 货币资金 | 169,796,224 | 201,702,663 | 19,489,287 | 29,804,503 | 16,473,103 |
| 短期投资 | 0 | 0 | 0 | 0 | 0 |
| 短期投资跌价准备 | 0 | 0 | 0 | 0 | 0 |
| 短期投资净额 | 0 | 0 | 0 | 0 | 0 |
| 应收票据 | 1,700,000 | 74,065 | 10,130,000 | 1,020,000 | 300,000 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 79,773,298 | 81,744,614 | 49,143,955 | 50,264,522 |
| 应收账款净额 | 76,220,104 | 73,523,476 | 75,211,269 | 45,676,573 | 45,901,509 |
| 其他应收款 | 0 | 10,527,406 | 5,360,295 | 4,033,258 | 5,287,402 |
| 其他应收款净额 | 15,349,337 | 9,962,274 | 5,056,647 | 3,830,010 | 4,669,087 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 6,814,954 | 6,836,993 | 3,670,630 | 4,981,329 |
| 应收款项净额 | 91,569,441 | 83,485,750 | 80,267,916 | 49,506,583 | 50,570,596 |
| 预付帐款 | 14,067,864 | 13,587,491 | 10,022,982 | 4,112,135 | 5,112,905 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 0 | 126,447,627 | 118,596,571 | 72,845,155 | 15,498,043 |
| 存货跌价准备 | 0 | 504,506 | 504,506 | 504,506 | 143,669 |
| 存货净额 | 135,928,730 | 125,943,120 | 118,092,065 | 72,340,648 | 15,354,374 |
| 待摊费用 | 0 | 0 | 0 | 0 | 0 |
| 待处理流动资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期债权投资 | 0 | 0 | 0 | 0 | 0 |
| 其它流动资产 | 0 | 0 | 0 | 0 | 0 |
| 附属企业往来 | 0 | 0 | 0 | 0 | 0 |
| 内部往来 | 0 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 413,062,260 | 424,793,089 | 238,002,249 | 156,783,869 | 87,810,979 |
| 长期投资 |
| 长期股权投资 | 4,270,530 | 336,300 | 336,300 | 0 | 0 |
| 长期债权投资 | 0 | 0 | 0 | 0 | 0 |
| 其他长期投资 | 0 | 0 | 0 | 0 | 0 |
| 长期投资合计 | 0 | 336,300 | 336,300 | 0 | 0 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 4,270,530 | 336,300 | 336,300 | 0 | 0 |
| 合并价差 | 0 | 0 | 0 | 0 | 0 |
| 股权投资差额 | 0 | 0 | 0 | 0 | 0 |
| 固定资产 |
| 固定资产原价 | 52,709,619 | 50,139,762 | 41,742,733 | 29,153,241 | 27,747,375 |
| 累计折旧 | 13,751,088 | 12,770,481 | 11,165,468 | 8,304,287 | 6,229,173 |
| 固定资产净值 | 38,958,532 | 37,369,281 | 30,577,265 | 20,848,954 | 21,518,202 |
| 固定资产减值准备 | 0 | 0 | 0 | 0 | 0 |
| 固定资产净额 | 38,958,532 | 37,369,281 | 30,577,265 | 20,848,954 | 21,518,202 |
| 工程物资 | 0 | 0 | 0 | 0 | 0 |
| 在建工程 | 0 | 52,904 | 0 | 5,407,797 | 0 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 56,748 | 52,904 | 0 | 5,407,797 | 0 |
| 待处理固定资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 固定资产清理 | 0 | 0 | 0 | 0 | 0 |
| 固定资产合计 | 39,015,280 | 37,422,185 | 30,577,265 | 26,256,751 | 21,518,202 |
| 无形资产及其他资产 |
| 无形资产 | 0 | 4,606,642 | 4,655,144 | 4,753,196 | 0 |
| 开办费 | 0 | 0 | 0 | 0 | 0 |
| 递延资产 | 0 | 0 | 0 | 0 | 0 |
| 长期待摊费用 | 0 | 0 | 0 | 0 | 0 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 5,388,642 | 4,606,642 | 4,655,144 | 4,753,196 | 0 |
| 递延税项 |
| 递延税项借项 | 0 | 0 | 0 | 0 | 0 |
| 资产总计 | 461,736,711 | 467,158,216 | 273,570,958 | 187,793,816 | 109,329,181 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 51,700,000 | 51,700,000 | 45,200,000 | 41,200,000 | 21,190,000 |
| 应付票据 | 8,960,000 | 15,600,000 | 3,800,000 | 0 | 2,000,000 |
| 应付帐款 | 29,937,644 | 32,040,967 | 27,742,421 | 25,045,595 | 9,489,062 |
| 预收帐款 | 86,519,278 | 85,748,069 | 81,773,522 | 39,491,647 | 3,591,084 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 3,870,365 | 3,022,607 | 5,081,892 | 4,952,268 | 5,124,508 |
| 应付福利费 | 521,207 | 615,208 | 2,053,428 | 1,452,522 | 646,419 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | 5,690,784 | 9,370,409 | 17,507,931 | 8,216,519 | 18,146,252 |
| 其他应交款 | 1,309,751 | 1,462,039 | 246,347 | 154,083 | 779,359 |
| 其他应付款 | 4,001,824 | 3,864,789 | 3,331,453 | 1,944,538 | 1,391,488 |
| 预提费用 | 0 | 0 | 0 | 0 | 0 |
| 预计负债 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期负债 | 0 | 0 | 0 | 0 | 0 |
| 其他流动负债 | 0 | 0 | 0 | 0 | 0 |
| 职工奖励及福利基金 | 0 | 0 | 0 | 0 | 0 |
| 国内票据结算 | 0 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 192,510,853 | 203,424,088 | 186,736,994 | 122,457,172 | 62,358,171 |
| 长期负债 |
| 长期借款 | 0 | 0 | 0 | 0 | 0 |
| 应付债券 | 0 | 0 | 0 | 0 | 0 |
| 长期应付款 | 0 | 0 | 0 | 0 | 0 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 440,000 | 440,000 | 440,000 | 440,000 | 0 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 440,000 | 440,000 | 440,000 | 440,000 | 0 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 192,950,853 | 203,864,088 | 187,176,994 | 122,897,172 | 62,358,171 |
| 少数股东权益 | 0 | 0 | 0 | 0 | 0 |
| 股东权益 |
| 股本 | 57,554,902 | 57,554,902 | 32,554,902 | 32,554,902 | 32,554,902 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 57,554,902 | 57,554,902 | 32,554,902 | 32,554,902 | 32,554,902 |
| 资本公积金 | 141,320,577 | 141,321,174 | 1,700,881 | 1,656,392 | 1,110,676 |
| 盈余公积金 | 8,083,476 | 8,083,476 | 8,083,476 | 4,865,551 | 2,258,563 |
| 公益金 | 2,694,492 | 2,694,492 | 2,694,492 | 1,621,850 | 752,854 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 61,826,903 | 56,334,575 | 44,054,705 | 25,819,799 | 11,046,869 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 268,785,858 | 263,294,127 | 86,393,964 | 64,896,644 | 46,971,010 |
| 负债及股东权益总计 | 461,736,711 | 467,158,216 | 273,570,958 | 187,793,816 | 109,329,181 |