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
| 金瑞科技(600390) 资产负债表 |
| 报告期 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-12-31 | 2007-09-30 |
| 资产 |
| 流动资产 |
| 货币资金 | 193,360,585 | 149,648,424 | 155,468,189 | 155,468,189 | 184,033,709 |
| 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 | 658,800 | 932,500 | 2,202,161 | 2,202,161 | 0 |
| 应收票据 | 33,926,142 | 40,010,218 | 44,535,587 | 44,535,587 | 39,284,085 |
| 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 | 254,761,483 | 218,786,384 | 206,615,759 | 206,615,759 | 199,597,738 |
| 其他应收款 | 0 | 0 | 0 | 0 | 0 |
| 其他应收款净额 | 2,224,500 | 3,094,083 | 1,991,155 | 1,991,155 | 4,292,565 |
| 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 | 256,985,983 | 221,880,467 | 208,606,913 | 208,606,913 | 203,890,303 |
| 预付帐款 | 25,241,288 | 35,031,643 | 22,095,284 | 22,095,284 | 56,465,724 |
| 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 | 325,037,533 | 304,813,355 | 302,094,497 | 302,094,497 | 317,975,766 |
| 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 | 220,945 | 0 | 0 | 0 | 97,079 |
| 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 | 835,431,275 | 752,316,607 | 735,002,631 | 735,002,631 | 801,746,665 |
| 长期投资 |
| 长期股权投资 | 50,245,758 | 50,245,758 | 31,450,758 | 31,450,758 | 32,919,220 |
| 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 | 50,245,758 | 50,245,758 | 31,450,758 | 31,450,758 | 32,919,220 |
| 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 | 542,192,588 | 548,178,752 | 554,344,589 | 554,344,589 | 595,358,878 |
| 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 | 34,973,091 | 33,088,081 | 30,547,398 | 30,547,398 | 65,334,158 |
| 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 | 577,165,680 | 581,266,833 | 584,891,987 | 584,891,987 | 660,693,036 |
| 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 | 3,631,756 | 3,957,415 | 4,283,074 | 4,283,074 | 4,251,731 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 85,060,631 | 86,054,409 | 87,434,246 | 87,434,246 | 31,273,100 |
| 递延税项 |
| 递延税项借项 | 8,586,298 | 8,261,125 | 8,220,768 | 8,220,768 | 6,714,845 |
| 资产总计 | 1,578,305,031 | 1,499,894,759 | 1,468,935,665 | 1,468,935,665 | 1,533,346,867 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 368,090,000 | 348,090,000 | 313,090,000 | 313,090,000 | 323,090,000 |
| 应付票据 | 137,484,453 | 98,349,347 | 81,137,256 | 81,137,256 | 151,903,225 |
| 应付帐款 | 102,870,663 | 90,450,320 | 100,446,667 | 100,446,667 | 102,152,977 |
| 预收帐款 | 10,662,999 | 8,135,002 | 15,131,750 | 15,131,750 | 14,768,152 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 18,056,628 | 17,402,969 | 30,801,881 | 30,801,881 | 15,301,578 |
| 应付福利费 | 0 | 0 | 0 | 0 | 0 |
| 应付股利 | 1,090,180 | 1,090,180 | 890,180 | 890,180 | 0 |
| 应交税金 | 7,305,886 | 14,944,576 | 20,379,385 | 20,379,385 | 6,018,229 |
| 其他应交款 | 0 | 0 | 0 | 0 | 0 |
| 其他应付款 | 52,903,466 | 74,137,693 | 58,082,573 | 58,082,573 | 76,857,356 |
| 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 | 58,500,000 | 58,500,000 | 58,500,000 | 58,500,000 | 55,000,000 |
| 其他流动负债 | 3,078,886 | 1,961,863 | 0 | 0 | 687,891 |
| 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 | 760,743,648 | 713,825,307 | 679,103,254 | 679,103,254 | 746,338,032 |
| 长期负债 |
| 长期借款 | 31,950,000 | 33,000,000 | 34,050,000 | 34,050,000 | 38,600,000 |
| 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 | 0 | 0 | 0 | 0 | 0 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 31,950,000 | 33,000,000 | 34,050,000 | 34,050,000 | 38,600,000 |
| 递延税项贷项 | 0 | 0 | 31,364 | 31,364 | 0 |
| 负债合计 | 792,693,648 | 746,825,307 | 713,184,619 | 713,184,619 | 784,938,032 |
| 少数股东权益 | 98,241,921 | 78,763,967 | 90,310,043 | 90,310,043 | 91,180,459 |
| 股东权益 |
| 股本 | 160,050,000 | 160,050,000 | 160,050,000 | 160,050,000 | 160,050,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 160,050,000 | 160,050,000 | 160,050,000 | 160,050,000 | 160,050,000 |
| 资本公积金 | 418,408,125 | 418,712,397 | 418,712,397 | 418,712,397 | 420,712,397 |
| 盈余公积金 | 16,733,614 | 16,733,614 | 16,733,614 | 16,733,614 | 8,875,621 |
| 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 | 92,177,722 | 78,809,473 | 69,944,993 | 69,944,993 | 67,590,358 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 687,369,461 | 674,305,484 | 665,441,004 | 665,441,004 | 657,228,376 |
| 负债及股东权益总计 | 1,578,305,031 | 1,499,894,759 | 1,468,935,665 | 1,468,935,665 | 1,533,346,867 |
| 金瑞科技(600390) 资产负债表 |
| 报告期 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 |
| 资产 |
| 流动资产 |
| 货币资金 | 191,918,903 | 187,596,376 | 155,770,653 | 101,202,713 | 131,392,058 |
| 短期投资 | 0 | 0 | 0 | 0 | 8,339,465 |
| 短期投资跌价准备 | 0 | 0 | 0 | 0 | 76,200 |
| 短期投资净额 | 0 | 0 | 0 | 4,970,023 | 8,263,265 |
| 应收票据 | 44,410,105 | 38,286,585 | 31,642,635 | 22,186,696 | 24,712,354 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 0 | 134,678,787 | 0 | 132,667,505 |
| 应收账款净额 | 186,520,918 | 156,390,508 | 127,314,876 | 161,318,360 | 125,695,114 |
| 其他应收款 | 0 | 0 | 3,343,302 | 0 | 4,141,762 |
| 其他应收款净额 | 4,262,850 | 7,566,018 | 2,929,503 | 2,572,972 | 3,470,678 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 0 | 7,777,709 | 0 | 7,643,474 |
| 应收款项净额 | 190,783,768 | 163,956,525 | 130,244,379 | 163,891,332 | 129,165,792 |
| 预付帐款 | 53,092,531 | 38,589,992 | 25,286,543 | 30,977,010 | 33,466,494 |
| 其它补贴款 | 0 | 0 | 0 | 152,921 | 172,412 |
| 存货 | 0 | 0 | 260,742,768 | 0 | 241,696,734 |
| 存货跌价准备 | 0 | 0 | 15,148,515 | 0 | 23,570,902 |
| 存货净额 | 297,891,921 | 264,251,895 | 245,594,252 | 246,215,657 | 218,125,832 |
| 待摊费用 | 0 | 0 | 117,279 | 414,380 | 1,182,184 |
| 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 | 374,563 | 272,688 | 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 | 778,471,790 | 692,954,062 | 588,655,742 | 570,010,731 | 546,480,391 |
| 长期投资 |
| 长期股权投资 | 32,919,220 | 32,918,667 | 35,816,147 | 36,167,218 | 33,862,232 |
| 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 | 88,066,147 | 0 | 85,612,232 |
| 长期投资减值准备 | 0 | 0 | 52,250,000 | 0 | 51,750,000 |
| 长期投资净额 | 32,919,220 | 32,918,667 | 35,816,147 | 36,167,218 | 33,862,232 |
| 合并价差 | 0 | 0 | 2,896,926 | 2,984,264 | 678,724 |
| 股权投资差额 | 0 | 0 | 16,147 | 0 | 0 |
| 固定资产 |
| 固定资产原价 | 0 | 0 | 767,037,501 | 728,201,353 | 708,241,516 |
| 累计折旧 | 0 | 0 | 145,079,381 | 135,241,332 | 126,462,538 |
| 固定资产净值 | 0 | 0 | 621,958,120 | 592,960,020 | 581,778,978 |
| 固定资产减值准备 | 0 | 0 | 13,535,680 | 13,267,495 | 13,213,020 |
| 固定资产净额 | 595,035,891 | 599,685,236 | 608,422,440 | 579,692,526 | 568,565,958 |
| 工程物资 | 0 | 0 | 0 | 0 | 0 |
| 在建工程 | 0 | 0 | 57,278,741 | 0 | 72,270,468 |
| 在建工程减值准备 | 0 | 0 | 38,906 | 0 | 38,906 |
| 在建工程净额 | 55,182,908 | 58,849,818 | 57,239,835 | 76,147,039 | 72,231,562 |
| 待处理固定资产净损失 | 0 | 0 | 0 | 0 | 0 |
| 固定资产清理 | 32,290 | 70,200 | 0 | -126,684 | 0 |
| 固定资产合计 | 650,251,089 | 658,605,254 | 665,662,274 | 655,712,881 | 640,797,520 |
| 无形资产及其他资产 |
| 无形资产 | 0 | 0 | 38,857,037 | 0 | 34,590,512 |
| 开办费 | 0 | 0 | 0 | 0 | 0 |
| 递延资产 | 0 | 0 | 0 | 0 | 0 |
| 长期待摊费用 | 4,592,950 | 5,077,196 | 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 | 31,554,164 | 32,739,843 | 25,157,297 | 26,155,890 | 20,890,772 |
| 递延税项 |
| 递延税项借项 | 6,529,879 | 5,367,209 | 0 | 0 | 0 |
| 资产总计 | 1,499,726,142 | 1,422,585,034 | 1,315,291,460 | 1,288,046,720 | 1,242,030,915 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 291,090,000 | 282,090,000 | 244,600,000 | 259,000,000 | 293,600,000 |
| 应付票据 | 174,099,041 | 177,284,964 | 98,309,543 | 60,179,874 | 88,462,157 |
| 应付帐款 | 99,374,162 | 70,751,011 | 84,213,568 | 94,262,382 | 99,178,539 |
| 预收帐款 | 10,118,060 | 8,838,494 | 8,515,987 | 10,607,639 | 11,149,584 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 11,987,494 | 9,049,079 | 2,509,898 | -413,338 | 1,553,323 |
| 应付福利费 | 0 | 0 | 5,109,205 | 4,945,983 | 4,691,041 |
| 应付股利 | 0 | 0 | 0 | 0 | 450,000 |
| 应交税金 | 4,784,765 | 7,127,951 | 4,429,350 | 9,570,348 | 8,477,345 |
| 其他应交款 | 0 | 0 | 536,182 | 339,567 | 324,284 |
| 其他应付款 | 85,198,550 | 68,820,516 | 76,294,761 | 62,668,326 | 24,707,338 |
| 预提费用 | 0 | 0 | 3,540,202 | 6,205,878 | 2,757,566 |
| 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 | 261,239 | 1,518,588 | 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 | 677,401,037 | 625,480,602 | 528,058,697 | 507,366,657 | 535,351,177 |
| 长期负债 |
| 长期借款 | 94,650,000 | 95,700,000 | 96,750,000 | 97,800,000 | 58,500,000 |
| 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 | 0 | 0 | 0 | 0 | 0 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 94,650,000 | 95,700,000 | 96,750,000 | 97,800,000 | 58,500,000 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 772,051,037 | 721,180,602 | 624,808,697 | 605,166,657 | 593,851,177 |
| 少数股东权益 | 88,928,936 | 76,776,495 | 78,184,543 | 79,903,564 | 53,908,714 |
| 股东权益 |
| 股本 | 160,050,000 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 160,050,000 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 |
| 资本公积金 | 420,712,397 | 474,062,397 | 474,062,397 | 474,372,995 | 474,891,182 |
| 盈余公积金 | 8,875,621 | 8,875,621 | 8,875,621 | 6,334,360 | 6,334,360 |
| 公益金 | 0 | 0 | 0 | 6,334,360 | 6,334,360 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 49,108,151 | 34,989,919 | 22,660,201 | 15,569,144 | 6,345,482 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 638,746,170 | 624,627,937 | 612,298,219 | 602,976,499 | 594,271,023 |
| 负债及股东权益总计 | 1,499,726,142 | 1,422,585,034 | 1,315,291,460 | 1,288,046,720 | 1,242,030,915 |
| 金瑞科技(600390) 资产负债表 |
| 报告期 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 |
| 资产 |
| 流动资产 |
| 货币资金 | 92,316,835 | 105,128,158 | 111,982,949 | 104,327,170 | 82,385,095 |
| 短期投资 | 0 | 25,221,804 | 0 | 23,074,364 | 0 |
| 短期投资跌价准备 | 0 | 324,000 | 0 | 3,221,782 | 0 |
| 短期投资净额 | 12,297,939 | 24,897,804 | 19,852,582 | 19,852,582 | 23,320,234 |
| 应收票据 | 24,892,948 | 26,562,054 | 21,965,997 | 11,621,071 | 15,228,018 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 110,718,299 | 0 | 127,109,772 | 0 |
| 应收账款净额 | 112,391,920 | 104,805,945 | 124,653,334 | 117,381,815 | 126,845,545 |
| 其他应收款 | 0 | 4,507,174 | 0 | 15,525,359 | 0 |
| 其他应收款净额 | 4,030,493 | 3,810,264 | 13,185,477 | 13,115,703 | 12,685,752 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 6,609,265 | 0 | 12,137,613 | 0 |
| 应收款项净额 | 116,422,413 | 108,616,209 | 137,838,811 | 130,497,518 | 139,531,297 |
| 预付帐款 | 29,415,047 | 25,129,221 | 67,261,050 | 83,586,697 | 74,123,108 |
| 其它补贴款 | 223,775 | 0 | 48,315 | 37,634 | 0 |
| 存货 | 0 | 272,583,077 | 0 | 275,003,800 | 0 |
| 存货跌价准备 | 0 | 30,853,896 | 0 | 9,064,110 | 0 |
| 存货净额 | 241,835,860 | 241,729,181 | 276,607,446 | 265,939,690 | 241,898,330 |
| 待摊费用 | 725,005 | 0 | 102,446 | 380,552 | 146,614 |
| 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 | 518,129,821 | 532,062,626 | 635,659,597 | 616,242,915 | 576,632,696 |
| 长期投资 |
| 长期股权投资 | 34,924,142 | 33,886,105 | 32,670,987 | 32,670,987 | 80,895,386 |
| 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 | 85,636,105 | 0 | 84,420,987 | 0 |
| 长期投资减值准备 | 0 | 51,750,000 | 0 | 51,750,000 | 0 |
| 长期投资净额 | 34,924,142 | 33,886,105 | 32,670,987 | 32,670,987 | 80,895,386 |
| 合并价差 | 733,756 | 733,756 | 0 | 0 | 0 |
| 股权投资差额 | 0 | 0 | 0 | 0 | 0 |
| 固定资产 |
| 固定资产原价 | 650,330,775 | 649,529,930 | 585,691,384 | 560,384,491 | 560,373,985 |
| 累计折旧 | 118,253,283 | 109,708,570 | 101,678,320 | 97,570,701 | 92,299,372 |
| 固定资产净值 | 532,077,492 | 539,821,360 | 484,013,064 | 462,813,790 | 468,074,613 |
| 固定资产减值准备 | 10,998,468 | 13,278,635 | 8,491,369 | 8,599,639 | 8,599,639 |
| 固定资产净额 | 521,079,024 | 526,542,725 | 475,521,695 | 454,214,151 | 459,474,974 |
| 工程物资 | 0 | 0 | 569,440 | 569,440 | 569,440 |
| 在建工程 | 0 | 112,039,895 | 0 | 132,090,059 | 0 |
| 在建工程减值准备 | 0 | 38,906 | 0 | 0 | 0 |
| 在建工程净额 | 118,707,369 | 112,000,988 | 120,777,056 | 132,090,059 | 126,913,811 |
| 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 | 639,786,393 | 638,543,714 | 596,868,191 | 586,873,650 | 586,958,225 |
| 无形资产及其他资产 |
| 无形资产 | 0 | 35,131,694 | 0 | 35,685,556 | 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 | 956,005 | 873,927 | 481,971 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 21,166,093 | 21,431,954 | 36,952,467 | 36,559,482 | 36,386,449 |
| 递延税项 |
| 递延税项借项 | 0 | 0 | 0 | 0 | 0 |
| 资产总计 | 1,214,006,450 | 1,225,924,398 | 1,302,151,243 | 1,272,347,035 | 1,280,872,756 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 298,300,000 | 296,300,000 | 347,700,000 | 375,700,000 | 365,000,000 |
| 应付票据 | 70,093,467 | 68,944,923 | 53,370,823 | 12,833,408 | 6,307,908 |
| 应付帐款 | 92,763,565 | 108,941,122 | 75,186,750 | 103,055,522 | 95,312,576 |
| 预收帐款 | 7,766,091 | 13,224,658 | 5,650,055 | 5,604,548 | 4,090,027 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 1,374,800 | 2,673,294 | 584,677 | 1,403,155 | 1,187,016 |
| 应付福利费 | 4,414,571 | 4,886,470 | 5,137,976 | 4,722,148 | 4,151,169 |
| 应付股利 | 1,314,209 | 656,497 | 3,526,158 | 2,869,661 | 2,869,661 |
| 应交税金 | 6,502,199 | 10,076,547 | 2,578,584 | -378,623 | 2,495,142 |
| 其他应交款 | 293,187 | 375,789 | 294,578 | 241,200 | 278,848 |
| 其他应付款 | 27,303,183 | 22,774,760 | 39,321,102 | 49,259,619 | 24,243,184 |
| 预提费用 | 2,014,117 | 1,709,741 | 2,009,625 | 2,146,820 | 2,880,147 |
| 预计负债 | 0 | 0 | 0 | 2,630,723 | 809,699 |
| 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 | 512,139,389 | 530,563,802 | 535,360,328 | 560,088,179 | 509,625,377 |
| 长期负债 |
| 长期借款 | 55,000,000 | 55,000,000 | 55,000,000 | 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 | 0 | 0 | 0 | 0 | 0 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 55,000,000 | 55,000,000 | 55,000,000 | 0 | 0 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 567,139,389 | 585,563,802 | 590,360,328 | 560,088,179 | 509,625,377 |
| 少数股东权益 | 55,152,397 | 57,229,941 | 65,930,554 | 67,185,683 | 68,382,099 |
| 股东权益 |
| 股本 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 |
| 资本公积金 | 476,872,135 | 476,872,135 | 584,459,275 | 582,813,611 | 580,813,611 |
| 盈余公积金 | 6,334,360 | 6,334,360 | 17,186,070 | 17,186,070 | 17,186,070 |
| 公益金 | 6,334,360 | 6,334,360 | 7,993,833 | 7,993,833 | 7,993,833 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 1,808,169 | -6,775,838 | -62,484,984 | -61,626,508 | -1,834,401 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 591,714,664 | 583,130,656 | 645,860,361 | 645,073,173 | 702,865,280 |
| 负债及股东权益总计 | 1,214,006,450 | 1,225,924,398 | 1,302,151,243 | 1,272,347,035 | 1,280,872,756 |
| 金瑞科技(600390) 资产负债表 |
| 报告期 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 |
| 资产 |
| 流动资产 |
| 货币资金 | 84,983,717 | 52,022,486 | 91,873,939 | 111,274,216 | 120,763,030 |
| 短期投资 | 23,451,234 | 0 | 80,126,943 | 0 | 103,052,208 |
| 短期投资跌价准备 | 131,000 | 0 | 1,184,050 | 0 | 1,628,139 |
| 短期投资净额 | 23,320,234 | 22,329,361 | 78,942,893 | 86,334,532 | 101,424,069 |
| 应收票据 | 11,803,133 | 21,797,476 | 27,723,206 | 38,372,681 | 42,085,535 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 116,965,670 | 0 | 127,455,639 | 0 | 86,622,455 |
| 应收账款净额 | 108,486,286 | 127,930,943 | 119,138,312 | 90,140,046 | 80,373,454 |
| 其他应收款 | 16,280,149 | 0 | 13,905,272 | 0 | 12,375,285 |
| 其他应收款净额 | 13,469,391 | 11,471,953 | 11,733,920 | 12,350,429 | 10,305,765 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 11,290,142 | 0 | 10,488,680 | 0 | 8,318,521 |
| 应收款项净额 | 121,955,677 | 139,402,896 | 130,872,232 | 102,490,474 | 90,679,219 |
| 预付帐款 | 37,530,716 | 96,354,608 | 79,519,734 | 67,687,284 | 42,522,039 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 234,183,834 | 0 | 230,997,706 | 0 | 193,698,161 |
| 存货跌价准备 | 9,064,110 | 0 | 7,752,528 | 0 | 8,151,514 |
| 存货净额 | 225,119,723 | 231,047,874 | 223,245,178 | 201,842,304 | 185,546,647 |
| 待摊费用 | 91,448 | 381,741 | 384,041 | 274,146 | 289,101 |
| 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 | 504,804,648 | 563,336,442 | 632,561,224 | 608,275,638 | 583,309,639 |
| 长期投资 |
| 长期股权投资 | 80,751,019 | 78,398,851 | 81,387,860 | 78,970,880 | 79,015,065 |
| 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 | 82,476,019 | 0 | 81,387,860 | 0 | 79,015,065 |
| 长期投资减值准备 | 1,725,000 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 80,751,019 | 78,398,851 | 81,387,860 | 78,970,880 | 79,015,065 |
| 合并价差 | 0 | 0 | 898,851 | 0 | 0 |
| 股权投资差额 | 0 | 0 | 898,851 | 0 | 0 |
| 固定资产 |
| 固定资产原价 | 555,342,946 | 518,431,713 | 508,955,573 | 498,851,773 | 361,558,525 |
| 累计折旧 | 84,753,005 | 77,366,678 | 70,090,054 | 64,346,227 | 59,419,109 |
| 固定资产净值 | 470,589,941 | 441,065,035 | 438,865,519 | 434,505,545 | 302,139,416 |
| 固定资产减值准备 | 8,599,639 | 8,599,639 | 8,599,639 | 8,608,598 | 8,620,284 |
| 固定资产净额 | 461,990,302 | 432,465,396 | 430,265,881 | 425,896,947 | 293,519,132 |
| 工程物资 | 142,360 | 5,780,380 | 6,904,730 | 7,387,695 | 11,936,142 |
| 在建工程 | 101,156,706 | 0 | 61,925,346 | 0 | 157,395,884 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 101,156,706 | 76,296,603 | 61,925,346 | 66,112,276 | 157,395,884 |
| 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 | 563,289,368 | 514,542,379 | 499,095,956 | 499,396,918 | 462,851,158 |
| 无形资产及其他资产 |
| 无形资产 | 36,136,663 | 0 | 35,935,599 | 0 | 35,276,690 |
| 开办费 | 0 | 0 | 0 | 0 | 0 |
| 递延资产 | 0 | 0 | 0 | 0 | 0 |
| 长期待摊费用 | 401,339 | 2,389,974 | 1,510,690 | 1,414,608 | 2,638,107 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 36,538,002 | 38,145,480 | 37,446,289 | 36,582,736 | 37,914,797 |
| 递延税项 |
| 递延税项借项 | 0 | 0 | 0 | 0 | 0 |
| 资产总计 | 1,185,383,037 | 1,194,423,151 | 1,250,491,330 | 1,223,226,172 | 1,163,090,659 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 269,000,000 | 295,000,000 | 360,000,000 | 341,000,000 | 271,000,000 |
| 应付票据 | 477,318 | 556,818 | 5,366,000 | 5,525,000 | 31,933,200 |
| 应付帐款 | 84,411,211 | 78,615,090 | 71,921,371 | 62,448,627 | 46,831,742 |
| 预收帐款 | 10,275,126 | 8,876,412 | 6,262,072 | 10,705,284 | 15,345,293 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 2,056,029 | 1,241,805 | 798,274 | 958,130 | 979,103 |
| 应付福利费 | 4,340,479 | 3,636,746 | 2,931,168 | 2,255,017 | 2,609,725 |
| 应付股利 | 2,869,661 | 0 | 0 | 601,429 | 4,219,112 |
| 应交税金 | 5,122,283 | 3,150,641 | -720,329 | 1,537,974 | 828,103 |
| 其他应交款 | 517,186 | 521,484 | 347,680 | 424,965 | 379,120 |
| 其他应付款 | 20,190,102 | 15,631,985 | 20,991,328 | 23,683,731 | 21,969,191 |
| 预提费用 | 3,562,188 | 4,156,921 | 2,706,041 | 3,444,075 | 1,409,486 |
| 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 | 402,821,584 | 411,387,902 | 470,603,605 | 452,584,233 | 397,504,074 |
| 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 | 0 | 0 | 0 | 0 | 0 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 0 | 0 | 0 | 0 | 0 |
| 递延税项贷项 | 0 | 0 | 0 | 0 | 0 |
| 负债合计 | 402,821,584 | 411,387,902 | 470,603,605 | 452,584,233 | 397,504,074 |
| 少数股东权益 | 68,755,682 | 71,126,819 | 70,963,786 | 73,096,094 | 72,412,423 |
| 股东权益 |
| 股本 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 | 106,700,000 |
| 资本公积金 | 580,813,611 | 580,813,611 | 580,813,611 | 580,813,611 | 580,813,611 |
| 盈余公积金 | 17,186,070 | 12,338,316 | 12,338,316 | 12,338,316 | 12,338,316 |
| 公益金 | 7,993,833 | 6,024,667 | 6,024,667 | 6,024,667 | 6,024,667 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 9,106,090 | 12,056,504 | 9,072,013 | -2,306,082 | -6,677,765 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 713,805,771 | 711,908,431 | 708,923,940 | 697,545,845 | 693,174,162 |
| 负债及股东权益总计 | 1,185,383,037 | 1,194,423,151 | 1,250,491,330 | 1,223,226,172 | 1,163,090,659 |
| 金瑞科技(600390) 资产负债表 |
| 报告期 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 |
| 资产 |
| 流动资产 |
| 货币资金 | 83,325,080 | 77,673,673 | 91,252,102 | 136,301,821 | 157,158,547 |
| 短期投资 | 0 | 103,509,452 | 0 | 104,467,720 | 0 |
| 短期投资跌价准备 | 0 | 1,567,696 | 0 | 1,567,696 | 0 |
| 短期投资净额 | 101,971,799 | 101,941,756 | 103,108,808 | 102,900,024 | 120,829,229 |
| 应收票据 | 21,315,636 | 11,312,797 | 21,422,994 | 18,255,368 | 17,383,452 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 80,111,897 | 0 | 67,140,958 | 0 |
| 应收账款净额 | 77,116,790 | 74,237,416 | 69,528,616 | 62,268,117 | 63,542,283 |
| 其他应收款 | 0 | 4,634,859 | 0 | 3,403,303 | 0 |
| 其他应收款净额 | 14,508,382 | 4,184,118 | 3,574,778 | 3,016,271 | 4,279,913 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 6,325,222 | 0 | 5,259,872 | 0 |
| 应收款项净额 | 91,625,173 | 78,421,534 | 73,103,395 | 65,284,388 | 67,822,196 |
| 预付帐款 | 80,140,861 | 41,008,788 | 43,944,577 | 35,143,027 | 64,266,768 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 0 | 164,512,853 | 0 | 141,228,010 | 0 |
| 存货跌价准备 | 0 | 5,740,092 | 0 | 5,740,092 | 0 |
| 存货净额 | 180,200,213 | 158,772,761 | 153,790,286 | 135,487,918 | 127,179,145 |
| 待摊费用 | 521,964 | 87,519 | 55,622 | 200,675 | 620,491 |
| 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 | 559,100,725 | 469,218,828 | 486,677,782 | 493,573,221 | 555,259,828 |
| 长期投资 |
| 长期股权投资 | 79,717,092 | 79,763,434 | 79,835,135 | 79,851,803 | 114,340,000 |
| 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 | 79,763,434 | 0 | 79,851,803 | 0 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 79,717,092 | 79,763,434 | 79,835,135 | 79,851,803 | 114,340,000 |
| 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 | 237,359,394 | 233,371,819 | 222,006,599 | 207,405,578 | 153,935,543 |
| 累计折旧 | 54,393,842 | 51,240,091 | 46,234,971 | 43,701,636 | 42,684,221 |
| 固定资产净值 | 182,965,552 | 182,131,728 | 175,771,628 | 163,703,942 | 111,251,321 |
| 固定资产减值准备 | 9,205,941 | 9,301,735 | 9,611,395 | 9,611,395 | 12,152,766 |
| 固定资产净额 | 173,759,611 | 172,829,993 | 166,160,233 | 154,092,547 | 99,098,556 |
| 工程物资 | 18,916,960 | 18,331,681 | 18,718,278 | 20,398,381 | 12,540,070 |
| 在建工程 | 0 | 167,915,513 | 0 | 115,841,911 | 0 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 167,666,884 | 167,915,513 | 116,993,128 | 115,841,911 | 71,936,200 |
| 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 | 360,343,455 | 359,077,186 | 301,871,639 | 290,332,839 | 183,574,827 |
| 无形资产及其他资产 |
| 无形资产 | 0 | 53,424,806 | 0 | 50,435,825 | 0 |
|