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
| 华星化工(002018) 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 | 201,395,410 | 208,859,457 | 175,885,310 | 131,012,132 | 178,731,219 |
| 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 | 7,516,317 | 1,973,145 | 2,797,537 | 1,925,904 | 2,020,544 |
| 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 | 173,416,842 | 65,163,312 | 74,013,875 | 82,298,731 | 92,760,963 |
| 其他应收款 | 0 | 0 | 0 | 0 | 0 |
| 其他应收款净额 | 9,130,094 | 6,888,878 | 5,913,795 | 9,110,717 | 8,311,772 |
| 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 | 182,546,935 | 72,052,190 | 79,927,670 | 91,409,448 | 101,072,735 |
| 预付帐款 | 47,103,024 | 74,155,484 | 36,415,570 | 28,005,550 | 11,341,195 |
| 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 | 326,817,938 | 249,570,899 | 207,047,896 | 202,814,020 | 162,144,989 |
| 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 | 765,379,624 | 606,611,175 | 502,073,983 | 455,167,054 | 455,310,681 |
| 长期投资 |
| 长期股权投资 | 51,485,310 | 32,666,320 | 33,158,500 | 35,924,937 | 35,924,937 |
| 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 | 51,485,310 | 32,666,320 | 33,158,500 | 35,924,937 | 35,924,937 |
| 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 | 544,308,091 | 510,969,011 | 511,976,000 | 468,895,921 | 458,544,210 |
| 工程物资 | 7,959,224 | 7,495,490 | 9,471,677 | 25,247,617 | 35,614,190 |
| 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 | 14,312,918 | 25,877,929 | 1,843,178 | 30,780,865 | 33,872,060 |
| 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 | 566,580,234 | 544,342,430 | 523,290,855 | 524,924,404 | 528,030,460 |
| 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 | 0 | 0 | 0 | 954,540 | 611,762 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 22,446,433 | 6,366,093 | 1,415,505 | 5,714,441 | 6,557,069 |
| 递延税项 |
| 递延税项借项 | 4,802,614 | 4,300,658 | 4,211,217 | 2,864,856 | 2,864,856 |
| 资产总计 | 1,410,694,214 | 1,194,286,676 | 1,064,150,060 | 1,024,595,692 | 1,028,688,004 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 221,107,951 | 187,371,471 | 165,842,625 | 218,265,824 | 178,856,455 |
| 应付票据 | 89,450,000 | 115,750,000 | 88,330,000 | 95,660,000 | 134,530,000 |
| 应付帐款 | 106,123,261 | 70,694,284 | 75,945,044 | 79,294,986 | 68,377,789 |
| 预收帐款 | 180,790,046 | 124,127,710 | 115,280,320 | 28,468,175 | 51,176,243 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 3,645,774 | 2,837,785 | 4,118,179 | 2,748,970 | 3,584,597 |
| 应付福利费 | 0 | 0 | 0 | 0 | 0 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | 56,109,792 | 24,882,604 | 11,409,461 | 11,693,255 | 10,358,914 |
| 其他应交款 | 0 | 0 | 0 | 0 | 0 |
| 其他应付款 | 15,976,815 | 15,731,942 | 7,677,510 | 5,893,389 | 5,969,858 |
| 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 | 7,200,000 | 18,300,000 | 18,300,000 | 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 | 680,403,638 | 559,695,796 | 486,903,139 | 442,024,599 | 452,853,856 |
| 长期负债 |
| 长期借款 | 58,600,000 | 63,000,000 | 63,000,000 | 95,400,000 | 107,800,000 |
| 应付债券 | 0 | 0 | 0 | 0 | 0 |
| 长期应付款 | 6,420,000 | 6,420,000 | 4,010,000 | 8,830,000 | 6,420,000 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 0 | 0 | 0 | 0 | 0 |
| 其他长期负债 | 3,290,000 | 2,990,000 | 4,820,000 | 0 | 0 |
| 长期负债合计 | 68,310,000 | 72,410,000 | 71,830,000 | 104,230,000 | 114,220,000 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 748,713,638 | 632,105,796 | 558,733,139 | 546,254,599 | 567,073,856 |
| 少数股东权益 | 400,898 | 400,334 | 388,000 | 400,000 | 400,000 |
| 股东权益 |
| 股本 | 163,254,000 | 125,580,000 | 125,580,000 | 125,580,000 | 125,580,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 163,254,000 | 125,580,000 | 125,580,000 | 125,580,000 | 125,580,000 |
| 资本公积金 | 184,934,410 | 222,608,410 | 222,608,410 | 222,608,410 | 222,608,410 |
| 盈余公积金 | 26,692,383 | 26,700,288 | 26,541,601 | 19,621,243 | 19,621,243 |
| 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 | 286,698,885 | 186,891,849 | 130,298,910 | 110,131,439 | 93,404,495 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 661,579,678 | 561,780,547 | 505,028,921 | 477,941,092 | 461,214,148 |
| 负债及股东权益总计 | 1,410,694,214 | 1,194,286,676 | 1,064,150,060 | 1,024,595,692 | 1,028,688,004 |
| 华星化工(002018) 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 | 101,409,141 | 85,586,998 | 114,237,941 | 143,827,237 | 97,209,646 |
| 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 | 205,500 | 1,647,685 | 2,060,000 | 4,015,446 | 607,000 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 57,514,880 | 0 | 56,443,778 | 0 |
| 应收账款净额 | 78,273,751 | 54,585,966 | 43,739,849 | 54,034,437 | 51,826,125 |
| 其他应收款 | 0 | 6,546,423 | 0 | 6,973,949 | 0 |
| 其他应收款净额 | 4,593,290 | 5,688,510 | 5,277,357 | 6,266,205 | 4,224,086 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 3,786,827 | 0 | 3,117,086 | 0 |
| 应收款项净额 | 82,867,041 | 60,274,477 | 49,017,207 | 60,300,642 | 56,050,211 |
| 预付帐款 | 16,480,522 | 17,960,998 | 15,194,577 | 15,032,683 | 20,471,534 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 148,968 |
| 存货 | 0 | 134,667,664 | 0 | 136,449,231 | 0 |
| 存货跌价准备 | 0 | 2,623,610 | 0 | 2,784,857 | 0 |
| 存货净额 | 154,956,026 | 132,044,054 | 119,914,156 | 133,664,373 | 139,309,941 |
| 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 | 355,918,230 | 297,514,211 | 300,423,881 | 356,840,381 | 313,797,300 |
| 长期投资 |
| 长期股权投资 | 39,524,937 | 35,278,430 | 2,510,000 | 2,510,000 | 1,510,000 |
| 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 | 35,278,430 | 0 | 2,510,000 | 0 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 39,524,937 | 35,278,430 | 2,510,000 | 2,510,000 | 1,510,000 |
| 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 | 407,252,120 | 165,555,035 | 162,352,975 | 148,927,649 |
| 累计折旧 | 0 | 44,289,566 | 41,231,913 | 38,502,892 | 36,046,663 |
| 固定资产净值 | 0 | 362,962,554 | 124,323,123 | 123,850,083 | 112,880,986 |
| 固定资产减值准备 | 0 | 1,423,159 | 1,413,451 | 1,413,451 | 1,407,104 |
| 固定资产净额 | 360,239,546 | 361,539,394 | 122,909,671 | 122,436,631 | 111,473,882 |
| 工程物资 | 31,231,114 | 21,741,543 | 31,251,509 | 12,736,447 | 18,613,409 |
| 在建工程 | 0 | 55,506,606 | 0 | 208,336,222 | 0 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 85,412,038 | 55,506,606 | 234,109,890 | 208,336,222 | 203,853,868 |
| 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 | 476,882,698 | 438,787,542 | 388,271,070 | 343,509,300 | 333,941,159 |
| 无形资产及其他资产 |
| 无形资产 | 0 | 1,907,226 | 0 | 9,136,706 | 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 | 6,322,153 | 1,907,226 | 9,306,706 | 9,136,706 | 2,570,229 |
| 递延税项 |
| 递延税项借项 | 2,632,368 | 0 | 0 | 0 | 0 |
| 资产总计 | 881,280,386 | 773,487,410 | 700,511,657 | 711,996,387 | 651,818,688 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 148,617,320 | 130,519,086 | 95,814,560 | 112,950,000 | 130,433,363 |
| 应付票据 | 89,458,000 | 100,926,880 | 107,764,840 | 119,408,760 | 106,962,800 |
| 应付帐款 | 23,228,769 | 54,069,137 | 36,895,778 | 41,535,157 | 35,071,354 |
| 预收帐款 | 48,223,684 | 61,018,050 | 29,127,897 | 23,581,872 | 19,828,488 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 3,515,228 | 1,281,070 | 790,756 | 1,075,076 | 154,243 |
| 应付福利费 | 0 | 2,989,229 | 2,622,521 | 2,197,276 | 1,896,052 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | -606,559 | 1,714,207 | 6,532,362 | 4,035,964 | -6,429,159 |
| 其他应交款 | 0 | 280,790 | 310,050 | 276,806 | 240,687 |
| 其他应付款 | 3,849,399 | 5,150,355 | 3,500,982 | 4,873,471 | 1,491,297 |
| 预提费用 | 0 | 1,662,841 | 1,569,104 | 3,366,290 | 1,832,821 |
| 预计负债 | 0 | 0 | 0 | 0 | 0 |
| 一年内到期的长期负债 | 0 | 9,600,000 | 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 | 316,285,842 | 369,211,647 | 284,928,849 | 313,300,673 | 291,481,946 |
| 长期负债 |
| 长期借款 | 110,200,000 | 103,000,000 | 115,000,000 | 107,000,000 | 74,000,000 |
| 应付债券 | 0 | 0 | 0 | 0 | 0 |
| 长期应付款 | 4,010,000 | 4,010,000 | 4,010,000 | 4,010,000 | 4,010,000 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 0 | 0 | 5,199,574 | 5,462,479 | 6,492,038 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 114,210,000 | 107,010,000 | 124,209,574 | 116,472,479 | 84,502,038 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 430,495,842 | 476,221,647 | 409,138,423 | 429,773,151 | 375,983,984 |
| 少数股东权益 | 0 | 0 | 0 | 0 | 0 |
| 股东权益 |
| 股本 | 96,600,000 | 78,000,000 | 78,000,000 | 78,000,000 | 65,000,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 96,600,000 | 78,000,000 | 78,000,000 | 78,000,000 | 65,000,000 |
| 资本公积金 | 251,588,410 | 123,645,794 | 119,579,838 | 119,579,838 | 132,169,838 |
| 盈余公积金 | 19,629,148 | 19,247,053 | 16,598,410 | 16,598,410 | 16,598,410 |
| 公益金 | 0 | 0 | 0 | 0 | 5,532,803 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 82,966,986 | 76,372,916 | 77,194,986 | 68,044,988 | 62,066,456 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 450,784,544 | 297,265,763 | 291,373,234 | 282,223,236 | 275,834,704 |
| 负债及股东权益总计 | 881,280,386 | 773,487,410 | 700,511,657 | 711,996,387 | 651,818,688 |
| 华星化工(002018) 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 | 79,088,023 | 111,053,657 | 118,218,273 | 134,882,409 | 143,377,127 |
| 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 | 1,379,322 | 2,918,600 | 3,079,000 | 566,000 | 3,890,572 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 42,187,776 | 0 | 25,950,972 | 0 | 18,647,657 |
| 应收账款净额 | 40,473,564 | 27,164,759 | 24,331,666 | 29,257,578 | 17,299,685 |
| 其他应收款 | 4,798,351 | 0 | 4,120,528 | 0 | 2,654,681 |
| 其他应收款净额 | 4,128,082 | 2,229,120 | 3,705,510 | 2,340,047 | 2,334,312 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 2,384,481 | 0 | 2,034,325 | 0 | 1,668,342 |
| 应收款项净额 | 44,601,646 | 29,393,879 | 28,037,176 | 31,597,624 | 19,633,996 |
| 预付帐款 | 15,305,102 | 9,081,398 | 6,467,040 | 6,018,320 | 4,951,378 |
| 其它补贴款 | 0 | 0 | 0 | 446,272 | 0 |
| 存货 | 120,389,405 | 0 | 118,550,592 | 0 | 91,749,830 |
| 存货跌价准备 | 2,375,725 | 0 | 2,342,120 | 0 | 2,262,957 |
| 存货净额 | 118,013,680 | 104,546,776 | 116,208,473 | 107,946,829 | 89,486,873 |
| 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 | 258,387,773 | 256,994,309 | 272,009,961 | 281,457,453 | 261,339,945 |
| 长期投资 |
| 长期股权投资 | 1,510,000 | 1,000,000 | 0 | 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 | 1,510,000 | 0 | 0 | 0 | 0 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 1,510,000 | 1,000,000 | 0 | 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 | 147,187,713 | 142,983,088 | 140,972,776 | 129,967,712 | 127,586,360 |
| 累计折旧 | 33,657,872 | 31,340,581 | 29,450,952 | 27,292,277 | 25,205,706 |
| 固定资产净值 | 113,529,841 | 111,642,507 | 111,521,824 | 102,675,435 | 102,380,654 |
| 固定资产减值准备 | 1,407,104 | 1,383,953 | 1,383,953 | 1,369,411 | 1,369,411 |
| 固定资产净额 | 112,122,737 | 110,258,555 | 110,137,871 | 101,306,024 | 101,011,243 |
| 工程物资 | 18,567,774 | 8,938,160 | 9,898,177 | 7,678,091 | 9,211,740 |
| 在建工程 | 165,181,916 | 0 | 54,974,469 | 0 | 18,607,088 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 165,181,916 | 92,836,994 | 54,974,469 | 27,154,141 | 18,607,088 |
| 待处理固定资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 固定资产清理 | 0 | 106,635 | 0 | 0 | 0 |
| 固定资产合计 | 295,872,427 | 212,140,344 | 175,010,517 | 136,138,256 | 128,830,071 |
| 无形资产及其他资产 |
| 无形资产 | 2,094,831 | 0 | 10,437,584 | 0 | 9,955,583 |
| 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 | 2,094,831 | 10,990,163 | 10,437,584 | 10,547,423 | 9,955,583 |
| 递延税项 |
| 递延税项借项 | 0 | 0 | 0 | 0 | 0 |
| 资产总计 | 557,865,031 | 481,124,816 | 457,458,062 | 428,143,133 | 400,125,600 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 77,706,019 | 66,000,000 | 73,000,000 | 58,000,000 | 25,000,000 |
| 应付票据 | 69,400,000 | 63,250,000 | 35,500,000 | 34,540,480 | 37,190,480 |
| 应付帐款 | 34,835,028 | 18,614,597 | 21,560,646 | 22,911,204 | 15,184,939 |
| 预收帐款 | 39,676,498 | 9,282,047 | 15,042,783 | 12,745,344 | 27,967,499 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 2,655,362 | 836,319 | 736,965 | 584,891 | 696,909 |
| 应付福利费 | 2,234,447 | 5,065,113 | 4,967,927 | 4,903,611 | 4,703,700 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | -25,630 | 2,094,981 | -1,912,669 | -1,465,479 | -1,264,609 |
| 其他应交款 | 461,091 | 240,687 | 240,687 | 240,687 | 340,476 |
| 其他应付款 | 5,504,012 | 246,923 | 3,410,079 | 2,570,243 | 3,770,365 |
| 预提费用 | 1,702,789 | 691,438 | 3,165,481 | 2,206,990 | 1,713,398 |
| 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 | 234,149,616 | 166,322,105 | 155,711,900 | 137,237,971 | 115,303,156 |
| 长期负债 |
| 长期借款 | 40,000,000 | 30,000,000 | 26,200,000 | 21,700,000 | 21,700,000 |
| 应付债券 | 0 | 0 | 0 | 0 | 0 |
| 长期应付款 | 4,010,000 | 4,010,000 | 4,010,000 | 2,000,000 | 0 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 6,492,038 | 7,263,819 | 7,263,819 | 5,926,866 | 3,926,866 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 50,502,038 | 41,273,819 | 37,473,819 | 29,626,866 | 25,626,866 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 284,651,654 | 207,595,924 | 193,185,719 | 166,864,837 | 140,930,022 |
| 少数股东权益 | 0 | 0 | 0 | 0 | 0 |
| 股东权益 |
| 股本 | 65,000,000 | 65,000,000 | 65,000,000 | 65,000,000 | 65,000,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 65,000,000 | 65,000,000 | 65,000,000 | 65,000,000 | 65,000,000 |
| 资本公积金 | 132,579,838 | 136,778,885 | 135,828,885 | 135,768,885 | 135,768,885 |
| 盈余公积金 | 16,598,410 | 13,042,383 | 13,042,383 | 13,042,383 | 13,042,383 |
| 公益金 | 5,532,803 | 4,347,461 | 4,347,461 | 4,347,461 | 4,347,461 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 59,035,129 | 58,707,624 | 50,401,076 | 47,467,029 | 45,384,310 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 273,213,377 | 273,528,891 | 264,272,343 | 261,278,296 | 259,195,577 |
| 负债及股东权益总计 | 557,865,031 | 481,124,816 | 457,458,062 | 428,143,133 | 400,125,600 |
| 华星化工(002018) 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 | 159,515,367 | 17,685,031 | 23,162,226 | 18,542,813 | 18,090,542 |
| 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 | 5,438,683 | 1,466,000 | 465,712 | 265,000 | 690,000 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 14,220,548 | 12,137,639 | 7,972,521 | 11,948,887 |
| 应收账款净额 | 15,319,260 | 13,028,455 | 11,187,016 | 7,291,103 | 10,998,198 |
| 其他应收款 | 0 | 2,415,132 | 1,204,697 | 1,158,880 | 1,470,841 |
| 其他应收款净额 | 1,586,215 | 2,116,981 | 1,006,863 | 914,382 | 1,235,277 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 1,490,244 | 1,148,457 | 925,915 | 1,186,253 |
| 应收款项净额 | 16,905,475 | 15,145,436 | 12,193,879 | 8,205,485 | 12,233,475 |
| 预付帐款 | 7,211,229 | 3,599,923 | 2,059,341 | 2,027,449 | 2,619,643 |
| 其它补贴款 | 767,689 | 97,772 | 97,772 | 0 | 0 |
| 存货 | 0 | 67,068,451 | 38,319,095 | 44,437,934 | 37,326,577 |
| 存货跌价准备 | 0 | 2,212,161 | 2,315,635 | 2,857,383 | 2,520,156 |
| 存货净额 | 75,177,660 | 64,856,290 | 36,003,460 | 41,580,550 | 34,806,420 |
| 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 | 265,016,105 | 102,850,452 | 73,982,390 | 70,621,297 | 68,440,081 |
| 长期投资 |
| 长期股权投资 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 0 | 0 | 0 | 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 | 116,548,024 | 112,616,363 | 94,221,495 | 73,673,499 | 41,756,034 |
| 累计折旧 | 23,672,922 | 22,324,790 | 19,422,440 | 14,094,626 | 11,048,376 |
| 固定资产净值 | 92,875,103 | 90,291,573 | 74,799,056 | 59,578,873 | 30,707,658 |
| 固定资产减值准备 | 1,364,695 | 1,364,695 | 1,355,110 | 1,250,503 | 1,101,295 |
| 固定资产净额 | 91,510,408 | 88,926,878 | 73,443,946 | 58,328,370 | 29,606,363 |
| 工程物资 | 3,176,742 | 1,668,295 | 7,726,893 | 2,053,546 | 1,501,571 |
| 在建工程 | 0 | 14,257,710 | 12,726,110 | 14,612,336 | 9,336,310 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 18,259,168 | 14,257,710 | 12,726,110 | 14,612,336 | 9,336,310 |
| 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 | 112,946,318 | 104,852,884 | 93,896,949 | 74,994,252 | 40,444,244 |
| 无形资产及其他资产 |
| 无形资产 | 0 | 9,074,560 | 3,267,168 | 2,666,992 | 5,332,104 |
| 开办费 | 0 | 0 | 0 | 0 | 0 |
| 递延资产 | 0 | 0 | 0 | 0 | 0 |
| 长期待摊费用 | 0 | 1,800,000 | 1,720,000 | 0 | 0 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 10,074,560 | 10,874,560 | 4,987,168 | 2,666,992 | 5,332,104 |
| 递延税项 |
| 递延税项借项 | 0 | 0 | 0 | 0 | 0 |
| 资产总计 | 388,036,982 | 218,577,896 | 172,866,507 | 148,282,542 | 114,216,429 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 35,000,000 | 38,000,000 | 9,500,000 | 10,500,000 | 5,000,000 |
| 应付票据 | 33,700,000 | 24,850,000 | 17,150,000 | 15,010,000 | 9,400,000 |
| 应付帐款 | 18,462,943 | 12,462,157 | 13,571,323 | 12,637,736 | 8,800,115 |
| 预收帐款 | 12,000,931 | 12,974,913 | 17,906,754 | 13,431,700 | 11,807,133 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 1,039,870 | 1,381,236 | 1,440,664 | 408,386 | 1,194,900 |
| 应付福利费 | 4,936,556 | 4,790,503 | 4,279,918 | 3,284,133 | 2,495,430 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | -273,963 | 1,719,963 | -89,620 | 994,537 | 89,426 |
| 其他应交款 | 240,687 | 283,686 | 243,448 | 409,680 | 86,116 |
| 其他应付款 | 2,960,582 | 2,272,427 | 1,432,013 | 4,040,650 | 3,283,770 |
| 预提费用 | 3,729,408 | 5,040,506 | 1,759,584 | 1,221,204 | 1,568,285 |
| 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 | 111,797,015 | 103,775,393 | 67,194,083 | 61,938,024 | 43,725,175 |
| 长期负债 |
| 长期借款 | 21,700,000 | 17,500,000 | 17,500,000 | 17,500,000 | 17,500,000 |
| 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 | 400,000 | 400,000 | 400,000 | 200,000 | 200,000 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 22,100,000 | 17,900,000 | 17,900,000 | 17,700,000 | 17,700,000 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 133,897,015 | 121,675,393 | 85,094,083 | 79,638,024 | 61,425,175 |
| 少数股东权益 | 0 | 0 | 0 | 0 | 0 |
| 股东权益 |
| 股本 | 65,000,000 | 45,000,000 | 45,000,000 | 45,000,000 | 45,000,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 65,000,000 | 45,000,000 | 45,000,000 | 45,000,000 | 45,000,000 |
| 资本公积金 | 135,668,885 | 3,567,447 | 3,567,447 | 3,537,447 | 3,237,447 |
| 盈余公积金 | 9,821,625 | 9,821,625 | 9,821,625 | 6,619,439 | 4,269,331 |
| 公益金 | 3,273,875 | 3,273,875 | 3,273,875 | 2,206,480 | 1,423,110 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 43,649,458 | 38,513,431 | 29,383,351 | 13,487,631 | 284,476 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 254,139,968 | 96,902,504 | 87,772,424 | 68,644,517 | 52,791,254 |
| 负债及股东权益总计 | 388,036,982 | 218,577,896 | 172,866,507 | 148,282,542 | 114,216,429 |