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
| 柳化股份(600423) 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 | 131,277,335 | 114,654,078 | 197,349,562 | 197,349,562 | 249,512,867 |
| 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 | 34,663,558 | 42,495,187 | 18,184,799 | 18,184,799 | 31,610,700 |
| 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 | 86,076,536 | 89,280,298 | 58,488,007 | 58,488,007 | 79,728,558 |
| 其他应收款 | 0 | 0 | 0 | 0 | 0 |
| 其他应收款净额 | 4,881,500 | 3,354,182 | 1,373,075 | 1,373,075 | 1,177,325 |
| 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 | 90,958,036 | 92,634,479 | 59,861,082 | 59,861,082 | 80,905,883 |
| 预付帐款 | 184,004,417 | 141,960,372 | 118,448,918 | 118,448,918 | 88,655,662 |
| 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 | 188,106,715 | 113,309,210 | 137,027,443 | 137,027,443 | 152,574,912 |
| 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 | 629,010,060 | 505,053,327 | 530,871,803 | 530,871,803 | 603,260,024 |
| 长期投资 |
| 长期股权投资 | 5,400,000 | 5,400,000 | 1,800,000 | 1,800,000 | 1,800,000 |
| 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 | 5,400,000 | 5,400,000 | 1,800,000 | 1,800,000 | 1,800,000 |
| 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 | 1,749,349,633 | 1,754,936,849 | 1,756,771,969 | 1,756,771,969 | 980,233,694 |
| 工程物资 | 130,065,266 | 89,756,880 | 42,055,334 | 42,055,334 | 89,477,755 |
| 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 | 482,692,718 | 454,853,443 | 387,174,613 | 387,174,613 | 1,011,911,450 |
| 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 | 2,362,107,616 | 2,299,547,172 | 2,186,001,916 | 2,186,001,916 | 2,081,622,899 |
| 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 | 46,443,481 | 42,254,634 | 29,545,697 | 29,545,697 | 27,164,873 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 176,119,181 | 171,930,334 | 159,221,397 | 159,221,397 | 27,164,873 |
| 递延税项 |
| 递延税项借项 | 1,160,514 | 1,006,467 | 1,006,467 | 1,006,467 | 542,174 |
| 资产总计 | 3,173,797,372 | 2,982,937,300 | 2,878,901,583 | 2,878,901,583 | 2,714,389,969 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 460,000,000 | 527,000,000 | 355,000,000 | 355,000,000 | 215,000,000 |
| 应付票据 | 35,889,675 | 43,132,413 | 88,536,572 | 88,536,572 | 131,220,225 |
| 应付帐款 | 132,181,408 | 148,076,561 | 177,751,326 | 177,751,326 | 185,544,806 |
| 预收帐款 | 68,979,152 | 56,518,871 | 63,792,513 | 63,792,513 | 0 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 4,769,412 | 4,624,871 | 4,443,336 | 4,443,336 | 4,031,637 |
| 应付福利费 | 0 | 0 | 0 | 0 | 0 |
| 应付股利 | 0 | 11,092,986 | 0 | 0 | 0 |
| 应交税金 | 33,633,659 | 23,574,528 | 14,195,127 | 14,195,127 | 15,080,266 |
| 其他应交款 | 0 | 0 | 0 | 0 | 0 |
| 其他应付款 | 6,553,045 | 6,696,258 | 5,990,522 | 5,990,522 | 2,389,685 |
| 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 | 33,173,103 | 63,344,000 | 33,344,000 | 33,344,000 | 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 | 775,179,454 | 884,060,489 | 743,053,396 | 743,053,396 | 626,264,121 |
| 长期负债 |
| 长期借款 | 994,901,702 | 758,560,016 | 809,967,333 | 809,967,333 | 809,591,934 |
| 应付债券 | 0 | 0 | 0 | 0 | 0 |
| 长期应付款 | 1,586,442 | 2,398,113 | 1,941,776 | 1,941,776 | 2,086,624 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 0 | 0 | 0 | 0 | 20,000,000 |
| 其他长期负债 | 18,472,857 | 18,793,393 | 19,113,929 | 19,113,929 | 800,000 |
| 长期负债合计 | 1,014,961,001 | 779,751,522 | 831,023,037 | 831,023,037 | 832,478,558 |
| 递延税项贷项 | 870,756 | 995,150 | 995,150 | 995,150 | 1,119,543 |
| 负债合计 | 1,791,011,211 | 1,664,807,160 | 1,575,071,583 | 1,575,071,583 | 1,459,862,222 |
| 少数股东权益 | 13,448,943 | 13,037,467 | 13,005,943 | 13,005,943 | 6,479,762 |
| 股东权益 |
| 股本 | 266,231,675 | 221,859,729 | 221,859,729 | 221,859,729 | 221,859,729 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 266,231,675 | 221,859,729 | 221,859,729 | 221,859,729 | 221,859,729 |
| 资本公积金 | 639,200,157 | 639,200,157 | 639,200,157 | 639,200,157 | 639,143,402 |
| 盈余公积金 | 65,884,891 | 65,884,891 | 65,884,891 | 65,884,891 | 52,361,854 |
| 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 | 398,020,495 | 378,147,896 | 363,879,280 | 363,879,280 | 334,683,000 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 1,369,337,218 | 1,305,092,673 | 1,290,824,057 | 1,290,824,057 | 1,248,047,985 |
| 负债及股东权益总计 | 3,173,797,372 | 2,982,937,300 | 2,878,901,583 | 2,878,901,583 | 2,714,389,969 |
| 柳化股份(600423) 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 | 167,315,133 | 203,428,649 | 152,959,297 | 257,326,007 | 88,383,553 |
| 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 | 64,854,792 | 27,059,022 | 17,382,307 | 17,995,426 | 13,038,250 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 0 | 51,748,624 | 0 | 16,777,612 |
| 应收账款净额 | 79,297,074 | 61,226,439 | 47,628,917 | 54,556,138 | 14,390,512 |
| 其他应收款 | 0 | 0 | 920,821 | 0 | 889,347 |
| 其他应收款净额 | 860,742 | 1,204,837 | 920,821 | 1,270,738 | 889,347 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 0 | 4,119,707 | 0 | 2,387,099 |
| 应收款项净额 | 80,157,816 | 62,431,277 | 48,549,738 | 55,826,876 | 15,279,860 |
| 预付帐款 | 87,636,600 | 60,806,386 | 77,793,955 | 79,376,058 | 117,764,597 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 0 | 0 | 115,009,515 | 0 | 68,764,335 |
| 存货跌价准备 | 0 | 0 | 541,303 | 0 | 891,390 |
| 存货净额 | 115,766,498 | 110,080,747 | 114,468,212 | 88,704,221 | 67,872,945 |
| 待摊费用 | 0 | 0 | 1,735,083 | 1,905,774 | 1,374,987 |
| 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 | 515,730,839 | 463,806,081 | 412,888,591 | 501,134,362 | 303,714,192 |
| 长期投资 |
| 长期股权投资 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 |
| 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 | 1,800,000 | 0 | 1,800,000 |
| 长期投资减值准备 | 0 | 0 | 0 | 0 | 0 |
| 长期投资净额 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 |
| 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 | 746,810,581 | 729,482,369 | 729,125,157 |
| 累计折旧 | 0 | 0 | 345,820,750 | 336,353,411 | 327,519,970 |
| 固定资产净值 | 0 | 0 | 400,989,831 | 393,128,958 | 401,605,187 |
| 固定资产减值准备 | 0 | 0 | 1,802,503 | 1,802,503 | 1,802,503 |
| 固定资产净额 | 686,665,569 | 397,850,200 | 399,187,328 | 391,326,455 | 399,802,684 |
| 工程物资 | 79,688,626 | 85,683,974 | 49,427,961 | 138,489,107 | 119,678,241 |
| 在建工程 | 0 | 0 | 1,186,068,193 | 0 | 911,688,636 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 1,136,963,621 | 1,248,691,545 | 1,186,068,193 | 1,042,055,041 | 911,688,636 |
| 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 | 1,903,317,817 | 1,732,225,719 | 1,634,683,482 | 1,571,870,603 | 1,431,169,561 |
| 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 | 25,739,404 | 28,218,725 | 25,281,563 | 27,849,102 | 26,856,564 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 25,739,404 | 28,218,725 | 25,281,563 | 27,849,102 | 26,856,564 |
| 递延税项 |
| 递延税项借项 | 542,174 | 370,177 | 0 | 0 | 0 |
| 资产总计 | 2,447,130,235 | 2,226,420,702 | 2,074,653,636 | 2,102,654,068 | 1,763,540,317 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 235,000,000 | 115,000,000 | 80,000,000 | 0 | 50,000,000 |
| 应付票据 | 155,126,390 | 147,673,032 | 134,566,179 | 107,077,866 | 68,168,475 |
| 应付帐款 | 190,653,544 | 114,809,724 | 137,895,064 | 144,214,459 | 161,525,380 |
| 预收帐款 | 29,467,041 | 36,549,580 | 35,611,395 | 67,450,021 | 36,561,059 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 5,388,201 | 4,235,263 | 0 | 9,057,161 | 11,752,699 |
| 应付福利费 | 0 | 0 | 7,640,272 | 7,722,146 | 7,317,955 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | 10,275,562 | 7,532,329 | 13,310,331 | 5,886,775 | 8,090,051 |
| 其他应交款 | 0 | 0 | 1,705,836 | 1,199,292 | 984,771 |
| 其他应付款 | 3,928,266 | 9,310,758 | 6,706,376 | 9,527,285 | 8,575,592 |
| 预提费用 | 0 | 0 | 69,750 | 978,899 | 1,379,434 |
| 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 | 629,839,003 | 435,110,686 | 417,505,204 | 353,113,904 | 354,355,416 |
| 长期负债 |
| 长期借款 | 576,246,521 | 584,995,450 | 472,556,271 | 599,758,291 | 599,758,291 |
| 应付债券 | 0 | 289,903,300 | 308,918,750 | 307,665,167 | 0 |
| 长期应付款 | 899,490 | 0 | 0 | 0 | 0 |
| 住房周转金 | 0 | 0 | 0 | 0 | 0 |
| 专项应付款 | 20,000,000 | 20,000,000 | 20,000,000 | 15,900,000 | 17,900,000 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 597,146,010 | 894,898,750 | 801,475,021 | 923,323,458 | 617,658,291 |
| 递延税项贷项 | 1,119,543 | 1,243,937 | 1,243,937 | 1,368,331 | 1,368,331 |
| 负债合计 | 1,228,104,556 | 1,331,253,373 | 1,220,224,161 | 1,277,805,692 | 973,382,038 |
| 少数股东权益 | 7,514,946 | 6,942,803 | 7,085,968 | 6,646,115 | 6,835,465 |
| 股东权益 |
| 股本 | 221,859,729 | 190,821,800 | 190,821,800 | 190,821,800 | 190,821,800 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 221,859,729 | 190,821,800 | 190,821,800 | 190,821,800 | 190,821,800 |
| 资本公积金 | 639,143,402 | 383,162,801 | 364,147,351 | 364,147,351 | 364,147,351 |
| 盈余公积金 | 52,361,854 | 52,361,854 | 52,330,655 | 40,291,556 | 40,291,556 |
| 公益金 | 0 | 0 | 0 | 0 | 13,430,519 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 298,145,748 | 261,878,071 | 240,043,701 | 222,941,554 | 188,062,107 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 1,211,510,733 | 888,224,526 | 847,343,507 | 818,202,261 | 783,322,814 |
| 负债及股东权益总计 | 2,447,130,235 | 2,226,420,702 | 2,074,653,636 | 2,102,654,068 | 1,763,540,317 |
| 柳化股份(600423) 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 | 104,535,636 | 105,717,834 | 166,705,491 | 214,929,684 | 191,654,066 |
| 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 | 3,641,380 | 0 | 6,534,625 | 18,397,780 | 12,458,491 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 9,915,310 | 0 | 20,786,400 | 0 |
| 应收账款净额 | 11,482,472 | 8,251,403 | 13,981,579 | 18,540,218 | 8,487,859 |
| 其他应收款 | 0 | 759,042 | 0 | 768,625 | 0 |
| 其他应收款净额 | 1,750,391 | 759,042 | 750,900 | 768,625 | 712,626 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 1,663,907 | 0 | 2,246,182 | 0 |
| 应收款项净额 | 13,232,863 | 9,010,445 | 14,732,479 | 19,308,843 | 9,200,485 |
| 预付帐款 | 99,575,121 | 76,657,779 | 67,855,263 | 47,326,868 | 50,971,152 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 0 | 77,925,013 | 0 | 54,276,295 | 0 |
| 存货跌价准备 | 0 | 573,928 | 0 | 348,546 | 0 |
| 存货净额 | 69,561,965 | 77,351,086 | 69,917,659 | 53,927,749 | 89,985,841 |
| 待摊费用 | 897,384 | 983,012 | 1,302,213 | 1,210,710 | 1,714,598 |
| 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 | 291,444,349 | 269,720,156 | 327,047,730 | 355,101,634 | 355,984,633 |
| 长期投资 |
| 长期股权投资 | 21,000,000 | 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 | 21,000,000 | 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 | 699,601,908 | 690,910,281 | 616,453,952 | 620,954,545 | 600,228,501 |
| 累计折旧 | 315,261,510 | 306,420,532 | 298,449,551 | 295,297,257 | 287,614,553 |
| 固定资产净值 | 384,340,398 | 384,489,749 | 318,004,400 | 325,657,288 | 312,613,948 |
| 固定资产减值准备 | 1,822,626 | 1,822,626 | 1,822,626 | 1,862,769 | 1,862,769 |
| 固定资产净额 | 382,517,772 | 382,667,123 | 316,181,774 | 323,794,518 | 310,751,179 |
| 工程物资 | 113,598,365 | 98,852,927 | 200,581,188 | 136,336,529 | 151,042,987 |
| 在建工程 | 0 | 672,013,823 | 0 | 469,662,710 | 0 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 791,803,029 | 672,013,823 | 532,267,473 | 469,662,710 | 357,536,324 |
| 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 | 1,287,919,166 | 1,153,533,873 | 1,049,030,435 | 929,793,758 | 819,330,490 |
| 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 | 25,379,889 | 23,469,375 | 22,360,548 | 20,630,846 | 19,239,131 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 25,379,889 | 23,469,375 | 22,360,548 | 20,630,846 | 19,239,131 |
| 递延税项 |
| 递延税项借项 | 0 | 0 | 0 | 0 | 0 |
| 资产总计 | 1,625,743,404 | 1,446,723,404 | 1,398,438,714 | 1,305,526,238 | 1,194,554,254 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 20,000,000 | 0 | 0 | 0 | 0 |
| 应付票据 | 27,571,951 | 20,323,572 | 0 | 0 | 0 |
| 应付帐款 | 105,333,369 | 76,883,120 | 64,149,037 | 69,199,369 | 37,403,531 |
| 预收帐款 | 52,376,856 | 59,656,924 | 54,675,179 | 43,497,669 | 71,302,894 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 10,502,699 | 8,507,161 | 12,877,699 | 7,877,699 | 13,440,199 |
| 应付福利费 | 6,954,180 | 10,486,540 | 8,617,799 | 8,628,325 | 7,557,358 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | 4,413,394 | 1,748,264 | 10,233,017 | 19,891,187 | 9,683,381 |
| 其他应交款 | 882,914 | 694,743 | 772,672 | 1,121,804 | 1,437,320 |
| 其他应付款 | 7,744,744 | 4,883,191 | 7,581,168 | 8,101,683 | 6,988,216 |
| 预提费用 | 3,001,370 | 0 | 10,450,146 | 3,095,939 | 1,109,044 |
| 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 | 238,781,477 | 183,183,516 | 169,356,716 | 161,413,674 | 148,921,944 |
| 长期负债 |
| 长期借款 | 602,884,152 | 500,112,468 | 500,051,539 | 443,381,539 | 351,886,811 |
| 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 | 14,820,000 | 15,900,000 | 28,810,000 | 28,760,000 | 18,928,994 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 617,704,152 | 516,012,468 | 528,861,539 | 472,141,539 | 370,815,805 |
| 递延税项贷项 | 1,492,725 | 1,492,725 | 1,617,118 | 1,617,118 | 1,741,512 |
| 负债合计 | 857,978,354 | 700,688,708 | 699,835,374 | 635,172,331 | 521,479,261 |
| 少数股东权益 | 0 | 0 | 0 | 0 | 0 |
| 股东权益 |
| 股本 | 190,821,800 | 190,821,800 | 190,821,800 | 190,821,800 | 190,821,800 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 190,821,800 | 190,821,800 | 190,821,800 | 190,821,800 | 190,821,800 |
| 资本公积金 | 364,147,351 | 364,147,351 | 335,907,351 | 335,907,351 | 335,907,351 |
| 盈余公积金 | 40,291,556 | 40,291,556 | 26,105,359 | 26,105,359 | 26,105,359 |
| 公益金 | 13,430,519 | 13,430,519 | 8,701,786 | 8,701,786 | 8,701,786 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 153,422,163 | 131,691,809 | 145,768,831 | 117,519,398 | 91,617,213 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 767,765,050 | 746,034,696 | 698,603,340 | 670,353,908 | 673,074,992 |
| 负债及股东权益总计 | 1,625,743,404 | 1,446,723,404 | 1,398,438,714 | 1,305,526,238 | 1,194,554,254 |
| 柳化股份(600423) 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 | 89,170,878 | 183,585,423 | 266,579,207 | 317,501,026 | 310,170,790 |
| 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 | 3,036,500 | 2,783,892 | 2,089,418 | 4,065,850 | 4,550,516 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 3,526,900 | 1,878,800 | 1,878,800 |
| 应收帐款 | 9,115,115 | 0 | 8,566,423 | 0 | 9,118,768 |
| 应收账款净额 | 7,778,784 | 5,750,877 | 7,245,754 | 4,397,211 | 8,117,127 |
| 其他应收款 | 475,628 | 0 | 921,854 | 0 | 435,842 |
| 其他应收款净额 | 475,628 | 159,284 | 921,854 | 824,395 | 435,842 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 1,336,331 | 0 | 1,320,669 | 0 | 1,001,641 |
| 应收款项净额 | 8,254,412 | 5,910,161 | 8,167,608 | 5,221,606 | 8,552,969 |
| 预付帐款 | 65,702,276 | 63,665,274 | 51,414,589 | 47,563,077 | 48,256,194 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 0 |
| 存货 | 78,317,140 | 0 | 62,625,297 | 0 | 59,032,991 |
| 存货跌价准备 | 153,014 | 0 | 434,507 | 0 | 457,612 |
| 存货净额 | 78,164,126 | 72,779,449 | 62,190,790 | 59,178,612 | 58,575,379 |
| 待摊费用 | 1,554,624 | 2,256,244 | 1,823,319 | 2,123,544 | 2,409,356 |
| 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 | 245,882,817 | 330,980,442 | 395,791,832 | 437,532,515 | 434,394,005 |
| 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 | 526,226,723 | 484,317,462 | 483,574,707 | 422,033,701 | 421,523,787 |
| 累计折旧 | 281,324,468 | 277,912,991 | 269,915,433 | 263,260,543 | 257,002,249 |
| 固定资产净值 | 244,902,255 | 206,404,470 | 213,659,274 | 158,773,157 | 164,521,538 |
| 固定资产减值准备 | 1,862,769 | 1,862,769 | 1,862,769 | 1,862,769 | 1,862,769 |
| 固定资产净额 | 243,039,486 | 204,541,701 | 211,796,505 | 156,910,388 | 162,658,768 |
| 工程物资 | 127,223,340 | 201,036,299 | 135,648,176 | 155,810,305 | 151,692,093 |
| 在建工程 | 394,998,618 | 0 | 194,440,595 | 0 | 150,621,359 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 394,998,618 | 219,901,431 | 194,440,595 | 167,300,986 | 150,621,359 |
| 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 | 765,261,444 | 625,479,430 | 541,885,276 | 480,021,679 | 464,972,220 |
| 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 | 19,579,408 | 13,172,386 | 12,977,954 | 12,794,839 | 13,044,042 |
| 其他长期资产 | 0 | 0 | 0 | 0 | 0 |
| 无形资产及其他资产合计 | 19,579,408 | 13,172,386 | 12,977,954 | 12,794,839 | 13,044,042 |
| 递延税项 |
| 递延税项借项 | 0 | 0 | 0 | 0 | 0 |
| 资产总计 | 1,030,723,669 | 969,632,258 | 950,655,062 | 930,349,032 | 912,410,268 |
| 负债及股东权益 |
| 流动负债 |
| 短期借款 | 0 | 0 | 0 | 0 | 0 |
| 应付票据 | 86,600 | 424,923 | 1,575,554 | 727,652 | 4,012,918 |
| 应付帐款 | 46,548,086 | 22,613,572 | 33,844,908 | 29,253,346 | 24,628,428 |
| 预收帐款 | 69,868,431 | 65,266,763 | 53,932,353 | 40,297,582 | 41,705,027 |
| 代销商品款 | 0 | 0 | 0 | 0 | 0 |
| 应付工资 | 12,263,699 | 19,649,699 | 16,649,699 | 17,556,082 | 16,649,699 |
| 应付福利费 | 12,357,879 | 9,897,731 | 10,472,951 | 9,230,369 | 9,040,762 |
| 应付股利 | 0 | 0 | 0 | 0 | 0 |
| 应交税金 | 5,704,452 | 3,920,107 | 6,595,474 | 4,027,055 | 1,396,769 |
| 其他应交款 | 789,438 | 779,120 | 752,070 | 1,228,204 | 672,245 |
| 其他应付款 | 2,997,945 | 4,962,263 | 4,631,996 | 4,238,974 | 2,827,955 |
| 预提费用 | 0 | 6,151,175 | 1,915,054 | 928,980 | 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 | 150,616,529 | 133,665,351 | 130,370,059 | 107,488,244 | 100,933,803 |
| 长期负债 |
| 长期借款 | 203,846,811 | 173,476,737 | 173,476,737 | 173,576,193 | 173,576,193 |
| 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 | 22,675,502 | 24,277,902 | 26,707,075 | 29,135,875 | 30,818,275 |
| 其他长期负债 | 0 | 0 | 0 | 0 | 0 |
| 长期负债合计 | 226,522,313 | 197,754,639 | 200,183,812 | 202,712,068 | 204,394,468 |
| 递延税项贷项 | 1,741,512 | 1,865,908 | 1,865,908 | 1,990,299 | 1,990,299 |
| 负债合计 | 378,880,354 | 333,285,898 | 332,419,779 | 312,190,611 | 307,318,570 |
| 少数股东权益 | 0 | 0 | 0 | 0 | 0 |
| 股东权益 |
| 股本 | 190,821,800 | 190,821,800 | 190,821,800 | 146,786,000 | 146,786,000 |
| 已归还投资 | 0 | 0 | 0 | 0 | 0 |
| 股本净额 | 190,821,800 | 190,821,800 | 190,821,800 | 146,786,000 | 146,786,000 |
| 资本公积金 | 335,907,351 | 335,907,351 | 335,907,351 | 379,943,151 | 379,943,151 |
| 盈余公积金 | 26,105,359 | 15,789,931 | 15,789,931 | 15,789,931 | 15,789,931 |
| 公益金 | 8,701,786 | 5,263,310 | 5,263,310 | 5,263,310 | 5,263,310 |
| 未确认的投资损失 | 0 | 0 | 0 | 0 | 0 |
| 未分配利润 | 70,385,535 | 93,827,278 | 75,716,201 | 53,621,439 | 40,554,716 |
| 货币换算差额 | 0 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 651,843,315 | 636,346,360 | 618,235,283 | 618,158,421 | 605,091,697 |
| 负债及股东权益总计 | 1,030,723,669 | 969,632,258 | 950,655,062 | 930,349,032 | 912,410,268 |
| 柳化股份(600423) 资产负债表 |
| 报告期 | 2003-09-30 | 2003-06-30 | 2002-12-31 | 2001-12-31 | 2000-12-31 |
| 资产 |
| 流动资产 |
| 货币资金 | 337,782,159 | 34,338,780 | 75,832,203 | 75,158,374 | 73,751,385 |
| 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 | 2,329,669 | 800,000 | 720,000 | 5,336,581 | 1,267,096 |
| 应收股利 | 0 | 0 | 0 | 0 | 0 |
| 应收利息 | 0 | 0 | 0 | 0 | 0 |
| 应收帐款 | 0 | 3,099,910 | 7,627,159 | 16,589,625 | 0 |
| 应收账款净额 | 2,592,421 | 2,604,165 | 6,909,068 | 15,650,745 | 9,516,078 |
| 其他应收款 | 0 | 653,642 | 655,899 | 630,434 | 0 |
| 其他应收款净额 | 759,354 | 653,642 | 655,899 | 630,434 | 874,723 |
| 内部应收款 | 0 | 0 | 0 | 0 | 0 |
| 坏帐准备 | 0 | 495,745 | 718,090 | 938,881 | 0 |
| 应收款项净额 | 3,351,776 | 3,257,807 | 7,564,968 | 16,281,179 | 10,390,801 |
| 预付帐款 | 107,180,271 | 69,287,311 | 24,799,041 | 25,729,564 | 18,454,196 |
| 其它补贴款 | 0 | 0 | 0 | 0 | 844,505 |
| 存货 | 0 | 50,210,778 | 50,084,261 | 39,790,697 | 50,728,062 |
| 存货跌价准备 | 0 | 473,330 | 473,330 | 241,995 | 0 |
| 存货净额 | 52,211,365 | 49,737,448 | 49,610,930 | 39,548,702 | 50,728,062 |
| 待摊费用 | 15,458,179 | 6,618,699 | 6,672,146 | 6,223,895 | 2,038,568 |
| 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 | 518,313,418 | 164,040,044 | 165,199,289 | 168,278,296 | 157,474,613 |
| 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 | 384,879,990 | 383,061,954 | 382,290,074 | 349,843,684 | 262,412,687 |
| 累计折旧 | 250,759,135 | 245,210,535 | 234,692,214 | 213,659,158 | 166,080,981 |
| 固定资产净值 | 134,120,855 | 137,851,419 | 147,597,860 | 136,184,525 | 96,331,706 |
| 固定资产减值准备 | 448,568 | 448,568 | 448,568 | 215,243 | 0 |
| 固定资产净额 | 133,672,287 | 137,402,851 | 147,149,292 | 135,969,282 | 96,331,706 |
| 工程物资 | 76,729,325 | 75,937,987 | 46,587,309 | 1,227,058 | 3,151,215 |
| 在建工程 | 0 | 122,991,643 | 80,734,064 | 17,230,978 | 36,101,127 |
| 在建工程减值准备 | 0 | 0 | 0 | 0 | 0 |
| 在建工程净额 | 162,437,400 | 122,991,643 | 80,734,064 | 17,230,978 | 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 | 372,839,012 | 336,332,481 | 274,470,665 | 154,427,318 | 135,584,048 |
| 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 | 3,234,856 | 2,821,261 | 639,420 | 0 |
|