| | |
每个美国存托股份
|
| |
合计
没有 超额配售 选项 |
| |
合计
与 超额配售 选项 |
| |||||||||
首次公开募股价格
|
| | | $ | 7.00 | | | | | $ | 8,001,000 | | | | | $ | 9,201,150 | | |
承销商折扣(1)
|
| | | $ | 0.56 | | | | | $ | 640,080 | | | | | $ | 736,092 | | |
扣除费用前给我公司的收益
|
| | | $ | 6.44 | | | | | $ | 7,360,920 | | | | | $ | 8,465,058 | | |
|
EF Hutton
Benchmark Investments,LLC的部门
|
| |
|
|
| | |
第
页
|
| |||
招股说明书摘要
|
| | | | 2 | | |
风险因素
|
| | | | 10 | | |
有关前瞻性陈述的披露
|
| | | | 31 | | |
公民责任的执行
|
| | | | 32 | | |
使用收益
|
| | | | 33 | | |
股利政策
|
| | | | 34 | | |
大写
|
| | | | 35 | | |
稀释
|
| | | | 36 | | |
企业历史和结构
|
| | | | 38 | | |
财务状况和运营结果的管理讨论和分析
|
| | | | 40 | | |
业务
|
| | | | 54 | | |
法规
|
| | | | 71 | | |
管理
|
| | | | 75 | | |
主要股东
|
| | | | 79 | | |
关联方交易
|
| | | | 81 | | |
股本描述
|
| | | | 82 | | |
美国存托股份说明
|
| | | | 89 | | |
有资格未来出售的股票
|
| | | | 97 | | |
日本外汇控制和证券法规
|
| | | | 99 | | |
物质所得税考虑因素
|
| | | | 101 | | |
承保
|
| | | | 109 | | |
与此产品相关的费用
|
| | | | 114 | | |
法律事务
|
| | | | 114 | | |
专家
|
| | | | 114 | | |
您可以在哪里找到其他信息
|
| | | | 114 | | |
财务报表索引
|
| | | | F-1 | | |
| | |
截至6个月的时间
2022年12月31日 |
| |||||||||
| | |
土地
发货数量 (单位) |
| |
大楼
发货数量 (单位) |
| ||||||
单户住宅
|
| | | | 36 | | | | | | 43 | | |
公寓
|
| | | | 5 | | | | | | 3 | | |
| | |
财年结束
2022年6月30日 |
| |
财年结束
2021年6月30日 |
| ||||||||||||||||||
类型
|
| |
土地
发货数量 (单位) |
| |
大楼
发货数量 (单位) |
| |
土地
发货数量 (单位) |
| |
大楼
发货数量 (单位) |
| ||||||||||||
单户住宅
|
| | | | 94 | | | | | | 81 | | | | | | 102 | | | | | | 50 | | |
公寓
|
| | | | 12 | | | | | | 9 | | | | | | 4 | | | | | | 4 | | |
| | |
截至2022年12月31日
|
| |||||||||||||||||||||
(单位为千,份额除外)
|
| |
实际
($) |
| |
实际
(¥) |
| |
调整后的
(超额配售 选项不是 锻炼)(1) ($) |
| |
调整后
(超额配售 已行使期权 全文)(1) ($) |
| ||||||||||||
现金和现金等价物
|
| | | $ | 2,949 | | | | | ¥ | 388,731 | | | | | $ | 7,361 | | | | | $ | 8,465 | | |
短期贷款
|
| | | | 49,834 | | | | | | 6,568,576 | | | | | | 49,834 | | | | | | 49,834 | | |
长期贷款,包括当前部分
|
| | | | 29,045 | | | | | | 3,828,446 | | | | | | 29,045 | | | | | | 29,045 | | |
股东权益: | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股,50,000,000股普通股
授权发行14,485,000股普通股和 已发行普通股12,498,900股;15,628,000股 已发行普通股和13,641,900股普通股 流通股,假设调整后为 未行使超额配售选择权,15,799,450 已发行普通股和13,813,350股普通股 流通股,假设调整后为 全面行使超额配售选择权 |
| | | | 2,611 | | | | | | 344,145 | | | | | | 7,023 | | | | | | 8,127 | | |
留存收益
|
| | | | 16,458 | | | | | | 2,169,325 | | | | | | 16,458 | | | | | | 16,458 | | |
累计其他综合收益(亏损)
|
| | | | 92 | | | | | | 12,079 | | | | | | 92 | | | | | | 92 | | |
库存股,成本价
|
| | | | (1,169) | | | | | | (154,121) | | | | | | (1,169) | | | | | | (1,169) | | |
股东权益合计
|
| | | | 17,991 | | | | | | 2,364,661 | | | | | | 22,403 | | | | | | 23,507 | | |
总市值
|
| | | $ | 96,870 | | | | | ¥ | 12,761,683 | | | | | $ | 101,282 | | | | | $ | 102,386 | | |
超额配股选择权未行使
|
| |
每个
普通 共享 |
| |
每个美国存托股份
|
| ||||||
每股普通股首次公开发行价格
|
| | | $ | 7.00 | | | | | $ | 7.00 | | |
截至2022年12月31日的每股普通股有形净账面价值
|
| | | $ | 1.37 | | | | | $ | 1.37 | | |
由于新投资者付款,调整后的每股普通股有形净净现值
|
| | | $ | 0.21 | | | | | $ | 0.21 | | |
本次发行后立即每股普通股有形净账面价值
|
| | | $ | 1.58 | | | | | $ | 1.58 | | |
在此次发行中向新投资者摊薄的每股普通股有形账面净值的金额
|
| | | $ | 5.42 | | | | | $ | 5.42 | | |
全面行使超额配售选择权
|
| |
每个
普通 共享 |
| |
每个美国存托股份
|
| ||||||
每股普通股首次公开发行价格
|
| | | $ | 7.00 | | | | | $ | 7.00 | | |
截至2022年12月31日的每股普通股有形净账面价值
|
| | | $ | 1.37 | | | | | $ | 1.37 | | |
由于新投资者付款,调整后的每股普通股有形净净现值
|
| | | $ | 0.27 | | | | | $ | 0.27 | | |
本次发行后立即每股普通股有形净账面价值
|
| | | $ | 1.64 | | | | | $ | 1.64 | | |
在此次发行中向新投资者摊薄的每股普通股有形账面净值的金额
|
| | | $ | 5.36 | | | | | $ | 5.36 | | |
| | |
普通股
购买了 |
| |
总体考虑
|
| |
平均
每件价格 普通 共享 |
| |
平均
每件价格 美国存托股份 |
| ||||||||||||||||||||||||
超额配股选择权未行使
|
| |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||||||||
现有股东
|
| | | | 12,498,900 | | | | | | 91.6% | | | | | $ | 2,610,917 | | | | | | 24.6% | | | | | $ | 0.21 | | | | | $ | 0.21 | | |
新投资者
|
| | | | 1,143,000 | | | | | | 8.4% | | | | | $ | 8,001,000 | | | | | | 75.4% | | | | | $ | 7.00 | | | | | $ | 7.00 | | |
合计
|
| | | | 13,641,900 | | | | | | 100.0% | | | | | $ | 10,611,917 | | | | | | 100.0% | | | | | $ | 0.78 | | | | | $ | 0.78 | | |
| | |
普通股
购买了 |
| |
总体考虑
|
| |
平均
每件价格 普通 共享 |
| |
平均
每件价格 美国存托股份 |
| ||||||||||||||||||||||||
全面行使超额配售选择权
|
| |
编号
|
| |
百分比
|
| |
金额
|
| |
百分比
|
| ||||||||||||||||||||||||
现有股东
|
| | | | 12,498,900 | | | | | | 90.5% | | | | | $ | 2,610,917 | | | | | | 22.1% | | | | | $ | 0.21 | | | | | $ | 0.21 | | |
新投资者
|
| | | | 1,314,450 | | | | | | 9.5% | | | | | $ | 9,201,150 | | | | | | 77.9% | | | | | $ | 7.00 | | | | | $ | 7.00 | | |
合计
|
| | | | 13,813,350 | | | | | | 100.0% | | | | | $ | 11,812,06 | | | | | | 100.0% | | | | | $ | 0.86 | | | | | $ | 0.86 | | |
(In数千,更改%数据除外)
|
| |
截至12月31日的六个月,
|
| |
变化(2022年与2021年)
|
| |||||||||||||||||||||||||||
收入:
|
| |
2022 ($)
|
| |
2022(¥)
|
| |
2021(¥)
|
| |
$
|
| |
¥
|
| |
同比%
|
| |||||||||||||||
房地产开发与销售
|
| |
|
| | | | 7,264,887 | | | | | | 7,011,458 | | | |
|
| | | | 253,429 | | | | | | 3.6% | | | |||
其他收入
|
| |
|
| | | | 94,863 | | | | | | 110,083 | | | |
|
| | | | (15,220) | | | | | | (13.8)% | | | |||
总收入
|
| | | | | | | | |
|
7,359,750
|
| | | |
|
7,121,543
|
| | |
|
| | |
|
238,207
|
| | | | | 3.3% | | |
收入成本和运营费用:
|
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
销售成本-房地产
|
| | | | | | | | | | 6,218,611 | | | | | | 5,887,763 | | | |
|
| | | | 330,848 | | | | | | 5.6% | | |
销售成本-其他
|
| |
|
| | | | 59,221 | | | | | | 37,206 | | | |
|
| | | | 22,015 | | | | | | 59.2% | | | |||
销售、一般和行政
费用 |
| |
|
| | | | 818,395 | | | | | | 886,594 | | | |
|
| | | | (68,199) | | | | | | (7.7)% | | | |||
收入和运营总成本
费用 |
| |
|
| | | | 7,096,227 | | | | | | 6,811,565 | | | |
|
| | | | 284,662 | | | | | | 4.2% | | | |||
营业利润(亏损)。
|
| | | | | | | | | 263,523 | | | | | | 309,977 | | | |
|
| | | | (46,454) | | | | | | (15.0)% | | | |
其他收入/()
|
| |
|
| | | | 3,580 | | | | | | (3,678) | | | |
|
| | | | 7,258 | | | | | | (70.1)% | | | |||
利息支出,净额
|
| | | | | | | | | (6,186) | | | | | | (20,698) | | | |
|
| | | | (14,512) | | | | | | (197.3)% | | | |
其他收入(费用)合计
|
| | | | | | | | | (2,606) | | | | | | (24,376) | | | |
|
| | | | (21,770) | | | | | | (89.3)% | | | |
所得税前利润(亏损)
|
| |
|
| | | | 260,917 | | | | | | 285,601 | | | |
|
| | | | (24,684) | | | | | | (8.6)% | | | |||
所得税
|
| | | | | | | | | 93,163 | | | | | | 102,822 | | | |
|
| | | | (9,659) | | | | | | (9.4)% | | | |
利润(亏损)
|
| | | | | | | | | 167,754 | | | | | | 182,779 | | | |
|
| | | | (15,025) | | | | | | (8.2)% | | | |
利润:非控股权益
|
| |
|
| | | | (523) | | | | | | (370) | | | |
|
| | | | 153 | | | | | | | | | |||
利润:母公司股东
|
| |
|
| | | | 168,277 | | | | | | 183,149 | | | |
|
| | | | 14,872 | | | | | | (8.1)% | | |
补充披露
|
| |
截止六个月
2022年12月31日 |
| |
截止六个月
2021年12月31日 |
| ||||||
毛利率%
|
| | | | 14.7% | | | | | | 16.8% | | |
营业利润%
|
| | | | 3.6% | | | | | | 4.4% | | |
单户住宅土地交付
|
| | | | 36 | | | | | | 35 | | |
单户住宅土地交付 - 平均值。销售价格(千元)
|
| | | ¥ | 76,017 | | | | | ¥ | 75,040 | | |
单户住宅交付 - 单元
|
| | | | 43 | | | | | | 33 | | |
单户住宅建筑交付 - 平均值。销售价格(千元)
|
| | | ¥ | 23,077 | | | | | ¥ | 23,529 | | |
公寓土地交付 - 单位
|
| | | | 5 | | | | | | 5 | | |
公寓土地交付 - 平均值。销售价格(千元)
|
| | | ¥ | 453,074 | | | | | ¥ | 459,382 | | |
公寓大楼交付 - 单元
|
| | | | 3 | | | | | | 5 | | |
公寓建筑交付 - 平均值。销售价格(千元)
|
| | | ¥ | 491,177 | | | | | ¥ | 245,138 | | |
(In数千,更改%数据除外)
|
| |
截至6月30日的财政年度
|
| |
变化(2022年与2021年)
|
| ||||||||||||||||||||||||||||||
| | |
2022 ($)
|
| |
2022 (¥)
|
| |
2021 (¥)
|
| |
$
|
| |
¥
|
| |
同比%
|
| ||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地产销售
|
| | | | 103,976 | | | | | | 14,108,455 | | | | | | 11,090,778 | | | | | | 22,239 | | | | | | 3,017,677 | | | | | | 27.2% | | |
其他收入
|
| | | | 1,568 | | | | | | 212,731 | | | | | | 164,497 | | | | | | 355 | | | | | | 48,234 | | | | | | 29.3% | | |
总收入
|
| | |
|
105,543
|
| | | |
|
14,321,186
|
| | | |
|
11,255,275
|
| | | |
|
22,595
|
| | | |
|
3,065,911
|
| | | | | 27.2% | | |
收入成本和运营费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售成本
|
| | | | 87,054 | | | | | | 11,812,347 | | | | | | 9,652,072 | | | | | | 15,921 | | | | | | 2,160,275 | | | | | | 22.4% | | |
销售成本
|
| | | | 538 | | | | | | 73,037 | | | | | | 116,154 | | | | | | (318) | | | | | | (43,117) | | | | | | (37.1)% | | |
销售、一般和行政费用
|
| | | | 13,167 | | | | | | 1,786,614 | | | | | | 1,033,402 | | | | | | 5,551 | | | | | | 753,212 | | | | | | 72.9% | | |
收入和运营总成本
费用 |
| | | | 100,759 | | | | | | 13,671,998 | | | | | | 10,801,628 | | | | | | 21,154 | | | | | | 2,870,370 | | | | | | 26.6% | | |
营业收入
|
| | | | 4,784 | | | | | | 649,188 | | | | | | 453,647 | | | | | | 1,441 | | | | | | 195,541 | | | | | | 43.1% | | |
其他收入/(费用)
|
| | | | 1,371 | | | | | | 186,007 | | | | | | (9,770) | | | | | | 1,443 | | | | | | 195,777 | | | | | | (2,003.9)% | | |
利息支出
|
| | | | (172) | | | | | | (23,333) | | | | | | (56,650) | | | | | | 246 | | | | | | 33,317 | | | | | | (58.8)% | | |
其他收入(费用)合计
|
| | | | 1,199 | | | | | | 162,674 | | | | | | (66,420) | | | | | | 1,688 | | | | | | 229,094 | | | | | | (344.9)% | | |
所得税前收入
|
| | | | 5,983 | | | | | | 811,862 | | | | | | 387,227 | | | | | | 3,129 | | | | | | 424,635 | | | | | | 109.7% | | |
所得税
|
| | | | 2,089 | | | | | | 283,479 | | | | | | 134,869 | | | | | | 1,095 | | | | | | 148,610 | | | | | | 110.2% | | |
净收入
|
| | | | 3,894 | | | | | | 528,383 | | | | | | 252,358 | | | | | | 2,034 | | | | | | 276,025 | | | | | | 109.4% | | |
归属于非控股权益的净亏损
|
| | | | (3) | | | | | | (370) | | | | | | (27,132) | | | | | | 197 | | | | | | 26,762 | | | | | | (98.6)% | | |
归属于普通股股东的净利润
|
| | | | 3,897 | | | | | | 528,753 | | | | | | 279,490 | | | | | | 1,837 | | | | | | 249,263.0 | | | | | | 89.2% | | |
外币折算收益(亏损)
|
| | | | 140 | | | | | | 19,056 | | | | | | (1,062) | | | | | | 148 | | | | | | 20,118 | | | | | | (1,894.4)% | | |
综合收益总额
|
| | | | 4,037 | | | | | | 547,809 | | | | | | 278,428 | | | | | | 1,985 | | | | | | 269,381 | | | | | | 96.8% | | |
补充披露
(In数千,更改%数据除外) |
| |
财年
截至6月30日, 2022 |
| |
财年
截至6月30日, 2021 |
| |
($)
|
| |
(¥)
|
| | | | | | | ||||||||||||
毛利率%
|
| | | | 17.0% | | | | | | 13.2% | | | | | | | | | | | | | | | | | | 3.8% | | |
营业利润%
|
| | | | 4.5% | | | | | | 4.0% | | | | | | | | | | | | | | | | | | 0.5% | | |
单户住宅土地交付
|
| | | | 94 | | | | | | 102 | | | | | | | | | | | | | | | | | | (7.8)% | | |
单户住宅土地交付
千人) |
| | | | 75,129 | | | | | | 77,461 | | | | | | 554 | | | | | | 571 | | | | | | (3.0)% | | |
单户住宅交付 - 单元
|
| | | | 81 | | | | | | 50 | | | | | | | | | | | | | | | | | | 62.0% | | |
单户住宅建筑交付
(千元) |
| | | | 23,626 | | | | | | 22,202 | | | | | | 174 | | | | | | 164 | | | | | | 6.4% | | |
公寓土地交付 - 单位
|
| | | | 12 | | | | | | 4 | | | | | | | | | | | | | | | | | | 200.0% | | |
公寓土地交付-平均售价(千元)
|
| | | | 322,996 | | | | | | 217,321 | | | | | | 2,380 | | | | | | 1,602 | | | | | | 48.6% | | |
公寓大楼交付 - 单元
|
| | | | 9 | | | | | | 4 | | | | | | | | | | | | | | | | | | 125.0% | | |
公寓大楼交付 - 平均销售价格(元/单位:
千人) |
| | | | 147,961 | | | | | | 178,590 | | | | | | 1,090 | | | | | | 1,316 | | | | | | (17.2)% | | |
| | |
截至12月31日的六个月,
|
| |||||||||
(千元)
|
| |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收入
|
| | | | 167,754 | | | | | | 183,150 | | |
调节净收入与现金净额的调整(用于)
经营活动: |
| | | ||||||||||
折旧及摊销
|
| | | | 31,271 | | | | | | 19,755 | | |
递延所得税
|
| | | | 22,465 | | | | | | 0 | | |
资产和负债变动: | | | | | | | | | | | | | |
应收账款净额
|
| | | | 62,231 | | | | | | (41,500) | | |
房地产库存
|
| | | | (519,148) | | | | | | (1,774,619) | | |
预付及其他流动资产
|
| | | | (104,407) | | | | | | 56,368 | | |
无形资产净值
|
| | | | (32,061) | | | | | | (12,729) | | |
经营租赁
|
| | | | 819 | | | | | | (30,741) | | |
其他资产
|
| | | | (15,393) | | | | | | 11,786 | | |
应付账款
|
| | | | (281,114) | | | | | | 141,862 | | |
客户存款
|
| | | | 20,925 | | | | | | 62,363 | | |
应计费用和其他流动负债
|
| | | | (147,251) | | | | | | 10,220 | | |
经营活动提供(使用)的现金净额
|
| | | | (793,909) | | | | | | (1,374,085) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (1,035,221) | | | | | | (64,343) | | |
购买投资
|
| | | | (4,126) | | | | | | 0 | | |
出售有价证券投资的收益
|
| | | | 0 | | | | | | 11,111 | | |
其他、净投资
|
| | | | 9,106 | | | | | | (16,231) | | |
由投资活动提供(用于)的净现金
|
| | | | (1,030,241) | | | | | | (69,463) | | |
融资活动产生的现金流 | | | | | | | | | | | | | |
应付票据收益
|
| | | | 6,345,559 | | | | | | 5,649,300 | | |
应付票据付款
|
| | | | (4,541,496) | | | | | | (4,466,452) | | |
其他融资
|
| | | | 0 | | | | | | 50,232 | | |
融资活动提供的现金净额
|
| | | | 1,804,063 | | | | | | 1,233,080 | | |
汇率变化对现金及现金等值物的影响
|
| | | | 5,710 | | | | | | 845 | | |
现金和现金等价物净减少
|
| | | | (14,377) | | | | | | (209,623) | | |
年初现金和现金等价物
|
| | | | 403,108 | | | | | | 480,322 | | |
现金和现金等价物,年终
|
| | | | 388,731 | | | | | | 270,699 | | |
(千元)
|
| |
截至6月30日的财年,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收入
|
| | | ¥ | 528,383 | | | | | ¥ | 252,358 | | |
将净收入与经营活动中使用的净现金进行调整: | | | | | | | | | | | | | |
折旧及摊销
|
| | | | 43,945 | | | | | | 37,326 | | |
资产处置损失
|
| | | | 1,106,677 | | | | | | 966 | | |
递延所得税
|
| | | | (10,939) | | | | | | 6,766 | | |
资产和负债变动: | | | | | | | | | | | | | |
应收账款净额
|
| | | | 171,985 | | | | | | 244,692 | | |
房地产库存
|
| | | | (4,306,865) | | | | | | (591,778) | | |
预付及其他流动资产
|
| | | | 62,130 | | | | | | (100,265) | | |
无形资产净值
|
| | | | (54,735) | | | | | | (48,426) | | |
经营租赁
|
| | | | 45,966 | | | | | | (804) | | |
其他资产
|
| | | | (59,201) | | | | | | 303,928 | | |
应付账款
|
| | | | 105,567 | | | | | | 180,822 | | |
客户存款
|
| | | | 61,928 | | | | | | 58,133 | | |
应计费用和其他流动负债
|
| | | | (625,720) | | | | | | (588,373) | | |
经营活动中使用的净现金
|
| | | | (2,930,879) | | | | | | (244,655) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (537,294) | | | | | | (170,231) | | |
出售财产和设备的收益
|
| | | | 510,091 | | | | | | — | | |
购买投资
|
| | | | (3,670) | | | | | | (10,700) | | |
出售有价证券投资的收益
|
| | | | 11,789 | | | | | | 42,039 | | |
其他
|
| | | | — | | | | | | (21,541) | | |
投资活动中使用的净现金
|
| | | | (19,084) | | | | | | (160,433) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付票据收益
|
| | | | 5,649,300 | | | | | | 8,046,791 | | |
应付票据付款
|
| | | | (2,811,364) | | | | | | (7,626,187) | | |
普通股发行收益
|
| | | | 14,225 | | | | | | 100,000 | | |
出售库藏股所得收益
|
| | | | 1,079 | | | | | | — | | |
其他融资
|
| | | | (453) | | | | | | 35,000 | | |
融资活动提供的现金净额
|
| | | | 2,852,787 | | | | | | 555,604 | | |
汇率变化对现金及现金等值物的影响
|
| | | | 19,962 | | | | | | 271 | | |
现金和现金等价物净减少
|
| | | | (77,214) | | | | | | 150,787 | | |
年初现金和现金等价物
|
| | | | 480,322 | | | | | | 329,535 | | |
现金和现金等价物,年终
|
| | | ¥ | 403,108 | | | | | ¥ | 480,322 | | |
(单位:千元)
|
| |
2022年12月31日之后的付款期限
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
之后
|
| |
合计
|
| |||||||||||||||||||||
短期土地借款
|
| | | | 6,568,576 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 6,568,576 | | |
长期债务,包括当期债务
|
| | | | 1,280,004 | | | | | | 530,221 | | | | | | 783,237 | | | | | | 69,594 | | | | | | 64,801 | | | | | | 1,100,589 | | | | | | 3,828,446 | | |
长期债务利息
|
| | | | 61,441 | | | | | | 49,076 | | | | | | 27,673 | | | | | | 26,023 | | | | | | 24,521 | | | | | | 237,671 | | | | | | 426,406 | | |
经营性租赁义务
|
| | | | 71,819 | | | | | | 67,470 | | | | | | 50,251 | | | | | | 44,922 | | | | | | 0 | | | | | | 0 | | | | | | 234,462 | | |
融资租赁义务
|
| | | | 25,084 | | | | | | 21,191 | | | | | | 17,359 | | | | | | 11,536 | | | | | | 6,434 | | | | | | 1,026 | | | | | | 82,630 | | |
合计 | | | | | 8,006,924 | | | | | | 667,958 | | | | | | 878,520 | | | | | | 152,076 | | | | | | 95,755 | | | | | | 1,339,287 | | | | | | 11,140,521 | | |
| | |
截至6个月的时间
12月31日 2022 |
| |||||||||
类型
|
| |
土地
承诺 (单位) |
| |
建筑物
承诺 (单位) |
| ||||||
单户住宅
|
| | | | 36 | | | | | | 43 | | |
公寓
|
| | | | 5 | | | | | | 3 | | |
| | |
财年结束
06月30日 2022 |
| |
截止的财政年度
06月30日 2021 |
| ||||||||||||||||||
类型
|
| |
土地
承诺 (单位) |
| |
建筑物
承诺 (单位) |
| |
土地
发货数量 (单位) |
| |
大楼
发货数量 (单位) |
| ||||||||||||
单户住宅
|
| | | | 94 | | | | | | 81 | | | | | | 102 | | | | | | 50 | | |
公寓
|
| | | | 12 | | | | | | 9 | | | | | | 4 | | | | | | 4 | | |
| | |
收入
(日元兑 千人) |
| |||
| | |
截至6个月的时间
2022年12月31日 |
| |||
房地产开发与销售
|
| | | | 7,264,887 | | |
其他
|
| | | | 94,863 | | |
合计
|
| | | | 7,359,750 | | |
| | |
收入
(日元,单位: 千人) |
| |||||||||
| | |
截止的财政年度
06月30日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
房地产开发与销售
|
| | | | 14,108,455 | | | | | | 11,090,778 | | |
其他
|
| | | | 212,731 | | | | | | 164,497 | | |
合计
|
| | | | 14,321,186 | | | | | | 11,255,275 | | |
| | |
截至的六个月
2022年12月31日 |
|
期初项目数
|
| |
64
|
|
期间新增订单
|
| |
30
|
|
期间交付的项目(1)
|
| |
43
|
|
期末项目数
|
| |
51
|
|
期内交付项目(含土地)销售均价
|
| |
日元99,093,000
|
|
| | |
截至的财政年度
2022年6月30日 |
| |
截至的财政年度
2021年6月30日 |
|
期初项目数
|
| |
79
|
| |
55
|
|
期间新增订单
|
| |
66
|
| |
74
|
|
期间交付的项目(1)
|
| |
81
|
| |
50
|
|
期末项目数
|
| |
64
|
| |
79
|
|
期内已交付项目平均售价(含土地)
|
| |
日元98,752千个
|
| |
日元99,596,000日元
|
|
|
独栋住宅项目
(示例1) |
| |
独栋住宅项目
(示例2) |
|
|
|
| |
|
|
|
|
| |
|
|
| | |
截至的六个月
2022年12月31日 |
|
期初项目数
|
| |
3
|
|
期间新增订单
|
| |
2
|
|
期间交付的项目(1)
|
| |
3
|
|
期末项目数
|
| |
2
|
|
期内交付项目(含土地)销售均价
|
| |
JPY 944,251 000
|
|
| | |
截至的财政年度
2022年6月30日 |
| |
截至的财政年度
2021年6月30日 |
|
期初项目数
|
| |
2
|
| |
1
|
|
期间新增订单
|
| |
10
|
| |
5
|
|
期间交付的项目(1)
|
| |
9
|
| |
4
|
|
期末项目数
|
| |
3
|
| |
2
|
|
期内已交付项目平均售价(含土地)
|
| |
470,957,000日元
|
| |
日元395,911 000
|
|
|
公寓项目
(示例1) |
| |
公寓项目
(示例2) |
|
|
|
| |
|
|
|
|
| |
|
|
名称
|
| |
位置
|
| |
建筑类型
|
| |
已打开
|
| |
最大
容量 |
| |
开始
房价 (Per晚上) |
|
耳鼻台小美 | | | 东京Toshima Ward, | | | 别墅 | | |
八月2019
|
| |
11
|
| |
$288
|
|
耳鼻祖Horikiri Shobuen | | | 葛饰区,东京 | | | 别墅 | | |
三月2020
|
| |
6
|
| |
$77
|
|
耳鼻祖品川东爱 | | | 东京品川区 | | | 三层公寓楼 | | |
2020年10月
|
| |
12
|
| |
每层62美元
|
|
耳鼻喉大森三野犹太酒店 | | | 太田区,东京 | | | 独立式房屋 | | |
2021年6月
|
| |
7
|
| |
$329
|
|
耳鼻祖浅草 | | | 东京台东区 | | | 八层酒店 | | |
2022年10月
|
| |
48
|
| |
每层300美元
|
|
秋叶原耳台 | | | 东京千代田区 | | | 八层酒店 | | |
2023年2月
|
| |
40
|
| |
每层300美元
|
|
功能:
|
| |
编号
|
| |||
管理
|
| | | | 8 | | |
财务
|
| | | | 4 | | |
规划和发展
|
| | | | 12 | | |
项目建设管理
|
| | | | 8 | | |
销售和市场推广
|
| | | | 18 | | |
物业管理
|
| | | | 9 | | |
行政和人力资源
|
| | | | 3 | | |
合计
|
| | | | 62 | | |
名称
|
| |
年龄
|
| |
个职位
|
|
永原英二 | | |
55
|
| | 董事首席执行官兼代表总裁 | |
高桥大辅 | | |
47
|
| | 首席财务官 | |
Takashi Nihei | | |
48
|
| | 董事与发展事业部总经理 | |
滨西英卡津 | | |
44
|
| | 董事与会计部总经理 | |
真真雅弘 | | |
74
|
| |
独立董事和审计监督委员会成员
|
|
斋藤博之 | | |
56
|
| |
独立董事和审计监督委员会成员
|
|
饭田龙马 | | |
37
|
| |
独立董事和审计监督委员会成员
|
|
| | |
普通股
实益拥有的 在本次发行之前 |
| |
普通股
实益拥有的 本次发售后 (超额配售选择权 未行使) |
| |
普通股
实益拥有的 本次发售后 (超额配售选择权 充分锻炼) |
| |||||||||||||||||||||||||||
| | |
有益的
|
| |
百分比
|
| |
编号
|
| |
百分比
|
| |
编号
|
| |
百分比
|
| ||||||||||||||||||
董事和执行官(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
永原英二
|
| | | | 12,220,837 | | | | | | 97.8% | | | | | | 12,220,837 | | | | | | 89.6% | | | | | | 12,220,837 | | | | | | 88.5% | | |
Takahashi大辅
|
| | | | 45,455 | | | | | | * | | | | | | 45,455 | | | | | | * | | | | | | 45,455 | | | | | | * | | |
二平隆
|
| | | | 18,182 | | | | | | * | | | | | | 18,182 | | | | | | * | | | | | | 18,182 | | | | | | * | | |
滨岸秀一
|
| | | | 4,546 | | | | | | * | | | | | | 4,546 | | | | | | * | | | | | | 4,546 | | | | | | * | | |
真木正宏
|
| | | | 27,273 | | | | | | * | | | | | | 27,273 | | | | | | * | | | | | | 27,273 | | | | | | * | | |
齐藤博之
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
饭田Ryoma
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
所有董事和执行官作为一个团体(七人):
|
| | | | 12,316,293 | | | | | | 98.5% | | | | | | 12,316,293 | | | | | | 90.3% | | | | | | 12,316,293 | | | | | | 89.2% | | |
5%股东:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
永原英二
|
| | | | 12,220,837 | | | | | | 97.8% | | | | | | 12,220,837 | | | | | | 89.6% | | | | | | 12,220,837 | | | | | | 88.5% | | |
关联方名称
|
| |
与我们的关系
|
|
永原英二先生 | | | 我们的首席执行官、董事代表、大股东总裁 | |
存入或提取股份或ADS的人员
持有者必须支付: |
| |
用于:
|
|
每100张美国存托凭证(或100张美国存托凭证的一部分)5美元(或更少) | | |
美国存托凭证的发行,包括因股份、权利或其他财产的分配而产生的发行
为取款目的取消美国存托凭证,包括存款协议终止的情况
|
|
每个美国存托股份0.05美元(或更少) | | | 对美国存托股份持有者的任何现金分配 | |
如果分发给您的证券是股票,并且这些股票是为发行美国存托凭证而存放的,则应支付的费用相当于该费用 | | | 由托管人分配给美国存托股份持有人的分配给已存放证券(包括权利)持有人的证券的分配 | |
每个日历年每个美国存托股份$0.05(或更少) | | | 存管服务 | |
存入或提取股份或ADS的人员
持有者必须支付: |
| |
用于:
|
|
注册费或转让费 | | | 当您存入或提取股份时,将我们的普通股在我们的股份登记册上转移和登记至存托人或其代理人的名称 | |
托管人的费用 | | |
有线(包括SWIFT)和传真传输(如果存款协议中明确规定)
将外币兑换成美元
|
|
托管人或托管人必须为任何美国存托凭证或股票支付的税款和其他政府费用,如股票转让税、印花税或预扣税 | | | 根据需要 | |
托管人或其代理人为已交存证券支付的任何费用 | | | 根据需要 | |
承销商
|
| |
数量:
ADS |
| |||
EF Hutton,Benchmark Investments,LLC的部门
|
| | | | 5,000 | | |
Boustead Securities,LLC
|
| | | | 1,133,000 | | |
R.F.拉弗蒂公司
|
| | | | 5,000 | | |
合计 | | | | | 1,143,000 | | |
| | |
每个美国存托股份
|
| |
合计
没有 超额配售 选项 |
| |
合计
包含完整的 超额配售 选项 |
| |||||||||
公开发行价
|
| | | $ | 7.00 | | | | | $ | 8,001,000 | | | | | $ | 9,201,150 | | |
承保折扣(1)
|
| | | $ | 0.56 | | | | | $ | 640,080 | | | | | $ | 736,092 | | |
未扣除费用的收益给我们
|
| | | $ | 6.44 | | | | | $ | 7,360,920 | | | | | $ | 8,465,058 | | |
|
美国证券交易委员会注册费
|
| | | $ | 3,582 | | |
|
纳斯达克全球市场上市费
|
| | | $ | 270,000 | | |
|
FINRA备案费
|
| | | $ | 6,296 | | |
|
律师费和开支
|
| | | $ | 561,307 | | |
|
会计费和费用
|
| | | $ | 1,703,263 | | |
|
打印费
|
| | | $ | 200,000 | | |
|
承销商可核算的现款费用
|
| | | $ | 204,500 | | |
|
杂项费用
|
| | | $ | 77 | | |
|
总费用
|
| | | $ | 2,949,025 | | |
内容
|
| |
页码(S)
|
|
经审计的合并财务报表 | | | | |
独立注册会计师事务所报告
|
| |
F-2
|
|
截至2022年和2021年6月30日的合并资产负债表
|
| |
F-3
|
|
截至2022年6月30日和2021年6月30日的财政年度综合全面收益表
|
| |
F-4
|
|
截至2022年和2021年6月30日的财政年度股东权益合并报表
|
| |
F-5
|
|
截至2022年6月30日和2021年6月30日的财政年度合并现金流量表
|
| |
F-6
|
|
合并财务报表附注
|
| |
F-7 - F-25
|
|
未经审计的简明合并财务报表 | | | | |
截至2022年12月31日(未经审计)和2022年6月30日的精简合并资产负债表
|
| |
F-26
|
|
截至2022年和2021年12月31日止六个月的未经审计简明综合全面收益表
|
| |
F-27
|
|
截至2022年和2021年12月31日止六个月的未经审计简明综合股东权益表
|
| |
F-28
|
|
截至2022年和2021年12月31日止六个月的未经审计简明综合现金流量表
|
| |
F-29
|
|
未经审计的简明合并财务报表附注
|
| |
F-30 - F-47
|
|
| | |
06月30日
|
| | | |||||||||||||
资产
|
| |
2022
|
| |
2021
|
| | | ||||||||||
流动资产: | | | | | | | | | | | | | | | | ||||
现金和现金等价物
|
| | | ¥ | 403,108 | | | | | ¥ | 480,322 | | | | | ||||
应收账款净额
|
| | | | 261,068 | | | | | | 433,053 | | | | | ||||
房地产库存
|
| | | | 8,845,779 | | | | | | 4,538,914 | | | | | ||||
预付及其他流动资产
|
| | | | 266,042 | | | | | | 328,172 | | | | | ||||
流动资产总额
|
| | | | 9,775,997 | | | | | | 5,780,461 | | | | | ||||
财产和设备,净额
|
| | | | 2,049,056 | | | | | | 3,158,793 | | | | | ||||
无形资产净值
|
| | | | 115,546 | | | | | | 74,493 | | | | | ||||
有价证券投资
|
| | | | 31,657 | | | | | | 43,899 | | | | | ||||
使用权资产
|
| | | | 155,886 | | | | | | 129,279 | | | | | ||||
投资
|
| | | | 16,850 | | | | | | 13,180 | | | | | ||||
其他资产
|
| | | | 271,751 | | | | | | 212,550 | | | | | ||||
总资产
|
| | | ¥ | 12,416,743 | | | | | ¥ | 9,412,655 | | | | | ||||
负债和股东权益 | | | | | | | | | | | | | | | | ||||
流动负债: | | | | | | | | | | | | | | | | ||||
应付账款
|
| | | ¥ | 602,435 | | | | | ¥ | 496,868 | | | | | ||||
短期借款和应付票据的流动部分
|
| | | | 6,361,415 | | | | | | 4,451,075 | | | | | ||||
客户存款
|
| | | | 284,975 | | | | | | 223,047 | | | | | ||||
租赁负债的当期部分
|
| | | | 58,696 | | | | | | 27,844 | | | | | ||||
应计费用和其他流动负债
|
| | | | 305,354 | | | | | | 907,699 | | | | | ||||
流动负债总额
|
| | | | 7,612,875 | | | | | | 6,106,533 | | | | | ||||
应付票据,扣除流动部分
|
| | | | 2,231,544 | | | | | | 1,303,948 | | | | | ||||
递延纳税负债净额
|
| | | | 66,576 | | | | | | 77,515 | | | | | ||||
租赁负债,扣除流动部分
|
| | | | 148,224 | | | | | | 106,503 | | | | | ||||
其他负债
|
| | | | 156,457 | | | | | | 179,832 | | | | | ||||
总负债
|
| | | | 10,215,676 | | | | | | 7,774,331 | | | | | ||||
股东股票: | | | | | | | | | | | | | | | | ||||
截至2022年6月30日,普通股、授权股50,000,000股、已发行股14,485,000股和已发行股12,498,900股,截至2021年6月30日,已发行股14,485,000股和已发行股12,485,000股
|
| | | | 344,145 | | | | | | 329,920 | | | | | | | | |
留存收益
|
| | | | 2,001,048 | | | | | | 1,472,295 | | | | | ||||
截至2022年6月30日,按成本计算的库存股为1,986,100股,截至2021年6月30日,库存股为2,000,000股
|
| | | | (154,121) | | | | | | (155,200) | | | | | ||||
非控股权益
|
| | | | (6,244) | | | | | | (5,874) | | | | | ||||
累计翻译收益(损失)
|
| | | | 16,239 | | | | | | (2,817) | | | | | ||||
总股本
|
| | | | 2,201,067 | | | | | | 1,638,324 | | | | | ||||
总负债和股东权益
|
| | | ¥ | 12,416,743 | | | | | ¥ | 9,412,655 | | | | |
| | |
本财年
截至6月30日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
收入: | | | | | | | | | | | | | |
房地产销售
|
| | | ¥ | 14,108,455 | | | | | ¥ | 11,090,778 | | |
其他收入
|
| | | | 212,731 | | | | | | 164,497 | | |
总收入
|
| | | | 14,321,186 | | | | | | 11,255,275 | | |
费用: | | | | | | | | | | | | | |
销售成本
|
| | | | 11,812,347 | | | | | | 9,652,072 | | |
销售成本
|
| | | | 73,037 | | | | | | 116,154 | | |
销售、一般和行政管理
|
| | | | 1,786,614 | | | | | | 1,033,402 | | |
总费用
|
| | | | 13,671,998 | | | | | | 10,801,628 | | |
营业收入
|
| | | | 649,188 | | | | | | 453,647 | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (23,333) | | | | | | (56,650) | | |
其他,净额
|
| | | | 186,007 | | | | | | (9,770) | | |
其他收入(费用)合计,净额
|
| | | | 162,674 | | | | | | (66,420) | | |
所得税前收入
|
| | | | 811,862 | | | | | | 387,227 | | |
所得税
|
| | | | 283,479 | | | | | | 134,869 | | |
净收入
|
| | | | 528,383 | | | | | | 252,358 | | |
归属于非控股权益的净亏损
|
| | | | (370) | | | | | | (27,132) | | |
归属于普通股股东的净利润
|
| | | | 528,753 | | | | | | 279,490 | | |
外币折算收益(亏损)
|
| | | | 19,056 | | | | | | (1,062) | | |
综合收入总额
|
| | | ¥ | 547,809 | | | | | ¥ | 278,428 | | |
每股收益: | | | | | | | | | | | | | |
基础版
|
| | | ¥ | 43.83 | | | | | ¥ | 22.30 | | |
稀释后的
|
| | | ¥ | 43.83 | | | | | ¥ | 22.30 | | |
加权平均发行股数: | | | | | | | | | | | | | |
基础版
|
| | | | 12,498,900 | | | | | | 12,485,000 | | |
稀释后的
|
| | | | 12,498,900 | | | | | | 12,485,000 | | |
| | |
普通股
|
| |
保留
收入 |
| |
金库
个共享 |
| |
非
控制 利息 |
| |
翻译
收益/(损失) |
| |
合计
股权 |
| ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
平衡
|
| | | | 12,360,000 | | | | | ¥ | 229,920 | | | | | ¥ | 1,192,805 | | | | | ¥ | (155,200) | | | | | ¥ | 21,258 | | | | | ¥ | (1,755) | | | | | ¥ | 1,287,028 | | |
净收入
|
| | | | — | | | | | | — | | | | | | 279,490 | | | | | | — | | | | | | (27,132) | | | | | | — | | | | | | 252,358 | | |
发行股票
|
| | | | 125,000 | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,000 | | |
翻译损失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,062) | | | | | | (1,062) | | |
平衡
|
| | | | 12,485,000 | | | | | ¥ | 329,920 | | | | | ¥ | 1,472,295 | | | | | ¥ | (155,200) | | | | | ¥ | (5,874) | | | | | ¥ | (2,817) | | | | | ¥ | 1,638,324 | | |
净收入
|
| | | | — | | | | | | — | | | | | | 528,753 | | | | | | — | | | | | | (370) | | | | | | — | | | | | | 528,383 | | |
发行股票
|
| | | | 13,900 | | | | | | 14,225 | | | | | | — | | | | | | 1,079 | | | | | | — | | | | | | — | | | | | | 15,304 | | |
翻译收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,056 | | | | | | 19,056 | | |
平衡
|
| | | | 12,498,900 | | | | | ¥ | 344,145 | | | | | ¥ | 2,001,048 | | | | | ¥ | (154,121) | | | | | ¥ | (6,244) | | | | | ¥ | 16,239 | | | | | ¥ | 2,201,067 | | |
| | |
截至6月30日的财年,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收入
|
| | | ¥ | 528,383 | | | | | ¥ | 252,358 | | |
调整净利润与经营活动中使用的净现金: | | | | ||||||||||
折旧及摊销
|
| | | | 43,945 | | | | | | 37,326 | | |
资产处置损失
|
| | | | 1,106,677 | | | | | | 966 | | |
递延所得税
|
| | | | (10,939) | | | | | | 6,766 | | |
资产和负债变动:
|
| | | | | | | | | | | | |
应收账款净额
|
| | | | 171,985 | | | | | | 244,692 | | |
房地产库存
|
| | | | (4,306,865) | | | | | | (591,778) | | |
预付及其他流动资产
|
| | | | 62,130 | | | | | | (100,265) | | |
无形资产净值
|
| | | | (54,735) | | | | | | (48,426) | | |
经营租赁
|
| | | | 45,966 | | | | | | (804) | | |
其他资产
|
| | | | (59,201) | | | | | | 303,928 | | |
应付账款
|
| | | | 105,567 | | | | | | 180,822 | | |
客户存款
|
| | | | 61,928 | | | | | | 58,133 | | |
应计费用和其他流动负债
|
| | | | (625,720) | | | | | | (588,373) | | |
经营活动中使用的净现金
|
| | | | (2,930,879) | | | | | | (244,655) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (537,294) | | | | | | (170,231) | | |
出售财产和设备的收益
|
| | | | 510,091 | | | | | | — | | |
购买投资
|
| | | | (3,670) | | | | | | (10,700) | | |
出售有价证券投资的收益
|
| | | | 11,789 | | | | | | 42,039 | | |
其他
|
| | | | — | | | | | | (21,541) | | |
投资活动中使用的净现金
|
| | | | (19,084) | | | | | | (160,433) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付票据收益
|
| | | | 5,649,300 | | | | | | 8,046,791 | | |
应付票据付款
|
| | | | (2,811,364) | | | | | | (7,626,187) | | |
普通股发行收益
|
| | | | 14,225 | | | | | | 100,000 | | |
出售库藏股所得收益
|
| | | | 1,079 | | | | | | — | | |
其他融资
|
| | | | (453) | | | | | | 35,000 | | |
融资活动提供的现金净额
|
| | | | 2,852,787 | | | | | | 555,604 | | |
汇率变化对现金及现金等值物的影响
|
| | | | 19,962 | | | | | | 271 | | |
现金和现金等价物净减少
|
| | | | (77,214) | | | | | | 150,787 | | |
年初现金和现金等价物
|
| | | | 480,322 | | | | | | 329,535 | | |
现金和现金等价物,年终
|
| | | ¥ | 403,108 | | | | | ¥ | 480,322 | | |
现金流量信息补充披露: | | | | ||||||||||
本年度支付的现金: | | | | ||||||||||
利息
|
| | | ¥ | 163,314 | | | | | ¥ | 193,655 | | |
所得税
|
| | | ¥ | 206,529 | | | | | ¥ | 51,305 | | |
名称
|
| |
日期:
成立 或收购 |
| |
位置
公司注册 |
| |
百分比:
直接或间接 经济所有权 |
|
子公司 | | | | | | | | | | |
Lead Real Estate Global Co.有限公司(“LRE
达拉斯”) |
| |
2017年9月
|
| |
德克萨斯州
|
| |
LRE为100%
|
|
Lead Real Estate HK Co.,有限公司(“LRE HK”)
|
| |
2014年2
|
| |
香港
|
| |
LRE为100%
|
|
Real Vision Co.,有限公司(“Real Vision”)
|
| |
July 2006
|
| |
日本
|
| |
LRE为100%
|
|
合并VIE | | | | | | | | | | |
利德房地产开曼群岛有限公司(“LRE开曼群岛”)
|
| |
八月2019
|
| |
开曼群岛
|
| |
首席执行官100%
|
|
宗屋日本K. K
|
| |
2020年1月
|
| |
日本
|
| |
LRE为50%
首席执行官50% |
|
未合并的VIE | | | | | | | | | | |
JP舒翰股份有限公司(“JP舒翰”)
|
| |
2020年1月
|
| |
日本
|
| |
首席执行官100%,
解除合并 |
|
| | |
截至6月30日的财年,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
卖地和非开发
|
| | | ¥ | 12,147,506 | | | | | ¥ | 9,624,106 | | |
建设发展
|
| | | | 1,960,949 | | | | | | 1,466,672 | | |
房地产销售收入
|
| | | ¥ | 14,108,455 | | | | | ¥ | 11,090,778 | | |
| | |
截至6月30日的财年,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
租赁
|
| | | | 65,391 | | | | | | 87,436 | | |
物业管理
|
| | | | 30,426 | | | | | | 36,244 | | |
其他
|
| | | | 116,914 | | | | | | 40,817 | | |
其他收入
|
| | | ¥ | 212,731 | | | | | ¥ | 164,497 | | |
| | |
截至6月30日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
房地产,包括土地
|
| | | ¥ | 8,192,861 | | | | | ¥ | 4,121,807 | | |
施工中
|
| | | | 652,918 | | | | | | 417,107 | | |
房地产库存
|
| | | ¥ | 8,845,779 | | | | | ¥ | 4,538,914 | | |
| | |
截至6月30日
|
| ||||||||||||
| | |
使用寿命
|
| |
2022
|
| |
2021
|
| ||||||
| | |
(年)
|
| | | | | | | | | | | | |
土地
|
| |
无限
|
| | | ¥ | 1,006,622 | | | | | ¥ | 1,828,880 | | |
财产和建筑
|
| |
8 – 47
|
| | | | 669,102 | | | | | | 818,480 | | |
机械和设备
|
| |
10 – 17
|
| | | | 158,104 | | | | | | 23,356 | | |
工具、家具和固定装置
|
| |
4 – 20
|
| | | | 22,945 | | | | | | 449,388 | | |
施工中
|
| | | | | | | 300,035 | | | | | | 157,844 | | |
减去:累计折旧
|
| | | | | | | (107,752) | | | | | | (119,155) | | |
财产和设备,净额
|
| | | | | | ¥ | 2,049,056 | | | | | ¥ | 3,158,793 | | |
| | |
截至6月30日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
应付所得税
|
| | | ¥ | 241,245 | | | | | ¥ | 138,090 | | |
保修准备金
|
| | | | 54,302 | | | | | | 24,009 | | |
已收到的其他押金
|
| | | | 4,716 | | | | | | 4,139 | | |
累积假期
|
| | | | 1,561 | | | | | | 3,164 | | |
向董事短期借款
|
| | | | — | | | | | | 41,868 | | |
其他流动负债
|
| | | | 3,530 | | | | | | 696,429 | | |
应计费用和其他流动负债
|
| | | ¥ | 305,354 | | | | | ¥ | 907,699 | | |
| | |
截至6月30日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
应付所得税
|
| | | ¥ | 241,245 | | | | | ¥ | 138,090 | | |
保修准备金
|
| | | | 54,302 | | | | | | 24,009 | | |
已收到的其他押金
|
| | | | 4,716 | | | | | | 4,139 | | |
累积假期
|
| | | | 1,561 | | | | | | 3,164 | | |
向董事短期借款
|
| | | | — | | | | | | 41,868 | | |
其他流动负债
|
| | | | 3,530 | | | | | | 696,429 | | |
应计费用和其他流动负债
|
| | | ¥ | 305,354 | | | | | ¥ | 907,699 | | |
| | |
截至6月30日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
保修储备,期初
|
| | | ¥ | 24,009 | | | | | ¥ | 27,500 | | |
保修条款
|
| | | | 47,899 | | | | | | 201 | | |
保修支出
|
| | | | (17,606) | | | | | | (3,692) | | |
保修储备,保修期结束
|
| | | ¥ | 54,302 | | | | | ¥ | 24,009 | | |
| | |
原始金额
借来的 |
| |
贷款期限
|
| |
年度
利率 |
| |
金额
|
| ||||||
1
|
| | | ¥ | 1,988,100 | | | |
8/24/2018 – 6/5/2023
|
| |
3.45 – 3.60%
|
| | | ¥ | 1,869,100 | | |
2
|
| | | ¥ | 1,441,200 | | | |
1/15/2020 – 12/31/2029
|
| |
2.60 – 3.00%
|
| | | | 1,176,290 | | |
#39; 3
|
| | | ¥ | 340,000 | | | |
12/27/2017 – 8/25/2032
|
| |
1.65 – 2.35%
|
| | | | 569,250 | | |
第四章
|
| | | ¥ | 485,000 | | | |
10/30/2020 – 7/31/2024
|
| |
2.80%
|
| | | | 482,915 | | |
1.5
|
| | | ¥ | 480,000 | | | |
6/10/2022 – 6/17/2024
|
| |
2.50%
|
| | | | 480,000 | | |
其他贷方
|
| | | ¥ | 4,285,366 | | | |
3/23/2016 – 4/30/2052
|
| |
0.46 – 6.00%
|
| | | | 4,015,404 | | |
未偿本金总额
余额 |
| | | | | | | | | | | | | | | | 8,592,959 | | |
减:流动部分和短期借款
|
| | | | | | | | | | | | | | | | 6,361,415 | | |
应付票据的长期部分
|
| | | | | | | | | | | | | | | ¥ | 2,231,544 | | |
| | |
原始金额
借来的 |
| |
贷款期限
|
| |
年度
利率 |
| |
金额
|
| ||||||
1
|
| | | ¥ | 2,671,780 | | | |
8/24/2018 – 4/7/2022
|
| |
3.45 – 3.60%
|
| | | ¥ | 1,580,200 | | |
2
|
| | | ¥ | 2,528,500 | | | |
1/15/2020 – 12/31/2029
|
| |
3.00%
|
| | | | 472,214 | | |
#39; 3
|
| | | ¥ | 1,327,204 | | | |
12/27/2017 – 8/25/2032
|
| |
1.85 – 2.35%
|
| | | | 530,998 | | |
第四章
|
| | | ¥ | 73,000 | | | |
10/30/2020 – 11/1/2021
|
| |
2.80%
|
| | | | 73,000 | | |
1.5
|
| | | ¥ | 402,600 | | | |
11/30/2018 – 2/25/2022
|
| |
1.50 – 2.50%
|
| | | | 441,956 | | |
其他贷方
|
| | | ¥ | 30,650,068 | | | |
1/29/2016 – 4/2/2030
|
| |
0.46 – 4.50%
|
| | | | 2,656,655 | | |
未偿本金总额
余额 |
| | | | | | | | | | | | | | | | 5,755,023 | | |
减:流动部分和短期借款
|
| | | | | | | | | | | | | | | | 4,451,075 | | |
应付票据的长期部分
|
| | | | | | | | | | | | | | | ¥ | 1,303,948 | | |
| | |
金额
|
| |||
2023
|
| | | ¥ | 6,361,415 | | |
2024
|
| | | | 1,003,913 | | |
2025
|
| | | | 579,433 | | |
2026
|
| | | | 60,729 | | |
2027
|
| | | | 52,025 | | |
之后
|
| | | | 535,444 | | |
应付票据总额
|
| | | ¥ | 8,592,959 | | |
| | |
截至2009年6月30日的年度
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
产生的利息
|
| | | ¥ | 211,206 | | | | | ¥ | 177,232 | | |
减:资本金额
|
| | | | (187,873) | | | | | | (120,582) | | |
利息支出
|
| | | ¥ | 23,333 | | | | | ¥ | 56,650 | | |
| | |
截至6月30日的财年,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
当前
|
| | | ¥ | 294,418 | | | | | ¥ | 128,103 | | |
延期
|
| | | | (10,939) | | | | | | 6,766 | | |
合计
|
| | | ¥ | 283,479 | | | | | ¥ | 134,869 | | |
| | |
截至6月30日的财年,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
法定税率
|
| | | | 30.6% | | | | | | 30.6% | | |
扣除和其他调整
|
| | | | 5.5% | | | | | | 2.2% | | |
实际税率
|
| | | | 36.1% | | | | | | 32.8% | | |
| | |
截至6月30日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
递延税金资产: | | | | | | | | | | | | | |
准备金和津贴
|
| | | ¥ | 56,349 | | | | | ¥ | 40,814 | | |
无形资产
|
| | | | 14,393 | | | | | | 17,455 | | |
库存
|
| | | | 5,291 | | | | | | 5,540 | | |
证券投资
|
| | | | 14,719 | | | | | | 14,526 | | |
资产报废义务
|
| | | | 1,862 | | | | | | 1,727 | | |
租约
|
| | | | 1,275 | | | | | | 1,846 | | |
其他
|
| | | | 14,039 | | | | | | 8,767 | | |
递延税金资产总额
|
| | | | 107,928 | | | | | | 90,675 | | |
递延纳税义务: | | | | | | | | | | | | | |
库存
|
| | | | 138,445 | | | | | | 87,846 | | |
财产和设备
|
| | | | 29,341 | | | | | | 46,698 | | |
预付费用
|
| | | | 107 | | | | | | 2,948 | | |
无形资产,包括软件
|
| | | | 6,611 | | | | | | 7,874 | | |
租约
|
| | | | — | | | | | | 6,518 | | |
收到预付款
|
| | | | — | | | | | | 2,358 | | |
其他
|
| | | | — | | | | | | 13,948 | | |
递延纳税负债总额
|
| | | | 174,504 | | | | | | 168,190 | | |
递延纳税净负债
|
| | | ¥ | 66,576 | | | | | ¥ | 77,515 | | |
| | |
截至6月30日
|
| |||||||||
综合 - LRE开曼群岛
|
| |
2022
|
| |
2021
|
| ||||||
资产
|
| | | ¥ | — | | | | | ¥ | — | | |
负债
|
| | | | 6,481 | | | | | | 6,151 | | |
股权
|
| | | | (6,481) | | | | | | (6,151) | | |
负债和权益合计
|
| | | ¥ | — | | | | | ¥ | — | | |
| | |
截至6月30日
|
| |||||||||
合并 - Sojiya日本
|
| |
2022
|
| |
2021
|
| ||||||
资产
|
| | | ¥ | 472 | | | | | ¥ | 553 | | |
负债
|
| | | | — | | | | | | — | | |
股权
|
| | | | 472 | | | | | | 553 | | |
负债和权益合计
|
| | | ¥ | 472 | | | | | ¥ | 553 | | |
(千日元)
未合并的 - JP Shuhan |
| |
截至6月30日
|
| |||||||||
|
2022
|
| |
2021
|
| ||||||||
资产
|
| | | ¥ | 10,511 | | | | | ¥ | 9,854 | | |
负债
|
| | | | 3,428 | | | | | | 1,300 | | |
股权
|
| | | | 7,083 | | | | | | 8,554 | | |
负债和权益合计
|
| | | ¥ | 10,511 | | | | | ¥ | 9,854 | | |
| | |
6月30日
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
使用权资产 - 非流动
|
| | | ¥ | 155,886 | | | | | ¥ | 129,279 | | |
经营租赁总资产
|
| | | ¥ | 155,886 | | | | | ¥ | 129,279 | | |
经营租赁负债 - 流动
|
| | | ¥ | 58,696 | | | | | ¥ | 27,844 | | |
经营性租赁负债 - 非流动
|
| | | | 148,224 | | | | | | 106,503 | | |
经营租赁总负债
|
| | | ¥ | 206,920 | | | | | ¥ | 134,347 | | |
截至6月30日的年度
|
| |
经营租赁
|
| |||
2023
|
| | | ¥ | 58,450 | | |
2024
|
| | | | 58,504 | | |
2025
|
| | | | 50,011 | | |
2026
|
| | | | 37,187 | | |
2027
|
| | | | 16,011 | | |
合计
|
| | | | 220,163 | | |
减去:代表利息的租赁金额
|
| | | | (13,243) | | |
租赁负债现值
|
| | | ¥ | 206,920 | | |
| | |
12月31日
2022 |
| |
06月30日
2022 |
| ||||||
| | |
(未经审计)
|
| | | | | | | |||
资产 | | | | | | | | | | | | | |
流动资产 | | | | | | | | | | | | | |
现金和现金等价物
|
| | | ¥ | 388,731 | | | | | ¥ | 403,108 | | |
应收账款
|
| | | | 198,837 | | | | | | 261,068 | | |
房地产库存
|
| | | | 9,364,927 | | | | | | 8,845,779 | | |
预付及其他流动资产
|
| | | | 370,449 | | | | | | 266,042 | | |
流动资产总额
|
| | | | 10,322,944 | | | | | | 9,775,997 | | |
财产和设备,净额
|
| | | | 3,062,754 | | | | | | 2,049,056 | | |
无形资产净值
|
| | | | 137,859 | | | | | | 115,546 | | |
有价证券投资
|
| | | | 31,100 | | | | | | 31,657 | | |
使用权资产,经营租赁,净值
|
| | | | 234,299 | | | | | | 155,886 | | |
投资
|
| | | | 19,552 | | | | | | 16,850 | | |
其他资产
|
| | | | 287,144 | | | | | | 271,751 | | |
总资产
|
| | | ¥ | 14,095,652 | | | | | ¥ | 12,416,743 | | |
负债和权益 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款
|
| | | ¥ | 321,321 | | | | | ¥ | 602,435 | | |
短期应付票据
|
| | | | 7,848,580 | | | | | | 6,361,415 | | |
客户存款
|
| | | | 305,900 | | | | | | 284,975 | | |
短期租赁负债
|
| | | | 75,691 | | | | | | 58,696 | | |
应计费用和其他流动负债
|
| | | | 127,167 | | | | | | 305,354 | | |
流动负债总额
|
| | | | 8,764,252 | | | | | | 7,612,875 | | |
长期应付票据
|
| | | | 2,548,442 | | | | | | 2,231,544 | | |
递延纳税负债净额
|
| | | | 89,041 | | | | | | 66,576 | | |
长期租赁负债,扣除流动部分
|
| | | | 227,456 | | | | | | 148,224 | | |
其他负债
|
| | | | 187,393 | | | | | | 156,457 | | |
总负债
|
| | | | 11,730,991 | | | | | | 10,215,676 | | |
股东权益 | | | | | | | | | | | | | |
截至2022年12月31日,普通股、授权股50,000,000股、已发行股14,485,000股和已发行股12,498,900股,截至2022年6月30日,已发行股14,485,000股和已发行股12,498,900股
|
| | | | 344,145 | | | | | | 344,145 | | |
留存收益
|
| | | | 2,169,325 | | | | | | 2,001,048 | | |
截至2022年12月31日,按成本计算的库存股为1,986,100股,截至2022年6月30日,库存股为1,986,100股
|
| | | | (154,121) | | | | | | (154,121) | | |
非控股权益
|
| | | | (6,767) | | | | | | (6,244) | | |
累计翻译收益
|
| | | | 12,079 | | | | | | 16,239 | | |
总股本
|
| | | | 2,364,661 | | | | | | 2,201,067 | | |
负债和权益合计
|
| | | ¥ | 14,095,652 | | | | | ¥ | 12,416,743 | | |
| | |
截至12月31日的六个月,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
收入: | | | | | | | | | | | | | |
房地产销售
|
| | | ¥ | 7,264,887 | | | | | ¥ | 7,011,458 | | |
其他收入
|
| | | | 94,863 | | | | | | 110,083 | | |
总收入
|
| | | | 7,359,750 | | | | | | 7,121,541 | | |
费用: | | | | | | | | | | | | | |
销售成本
|
| | | | 6,218,611 | | | | | | 5,887,763 | | |
销售成本
|
| | | | 59,221 | | | | | | 37,206 | | |
销售、一般和行政管理
|
| | | | 818,395 | | | | | | 886,594 | | |
总费用
|
| | | | 7,096,227 | | | | | | 6,811,563 | | |
营业收入
|
| | | | 263,523 | | | | | | 309,978 | | |
其他收入(费用): | | | | | | | | | | | | | |
利息支出
|
| | | | (6,186) | | | | | | (20,698) | | |
其他,净额
|
| | | | 3,580 | | | | | | (3,678) | | |
其他费用总额,净额
|
| | | | (2,606) | | | | | | (24,376) | | |
所得税前收入
|
| | | | 260,917 | | | | | | 285,602 | | |
所得税
|
| | | | 93,163 | | | | | | 102,822 | | |
净收入
|
| | | | 167,754 | | | | | | 182,780 | | |
归属于非控股权益的净亏损
|
| | | | (523) | | | | | | (370) | | |
归属于普通股股东的净利润
|
| | | | 168,277 | | | | | | 183,150 | | |
外币兑换(损失)收益
|
| | | | (4,160) | | | | | | 3,161 | | |
综合收入总额
|
| | | ¥ | 164,117 | | | | | ¥ | 186,311 | | |
每股收益: | | | | | | | | | | | | | |
基础版
|
| | | ¥ | 13.13 | | | | | ¥ | 14.91 | | |
稀释后的
|
| | | ¥ | 13.13 | | | | | ¥ | 14.91 | | |
加权平均发行股数: | | | | | | | | | | | | | |
基础版
|
| | | | 12,498,900 | | | | | | 12,492,123 | | |
稀释后的
|
| | | | 12,498,900 | | | | | | 12,492,123 | | |
| | |
普通股
|
| |
保留
收入 |
| |
金库
个共享 |
| |
非
控制 利息 |
| |
翻译
收益/(损失) |
| |
总股本
|
| ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
平衡
|
| | | | 12,498,900 | | | | | ¥ | 344,145 | | | | | ¥ | 2,001,048 | | | | | ¥ | (154,121) | | | | | ¥ | (6,244) | | | | | ¥ | 16,239 | | | | | ¥ | 2,201,067 | | |
归属于普通股股东的净利润
|
| | | | — | | | | | | — | | | | | | 168,277 | | | | | | — | | | | | | — | | | | | | — | | | | | | 168,277 | | |
非控股权益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (523) | | | | | | — | | | | | | (523) | | |
翻译损失
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,160) | | | | | | (4,160) | | |
平衡
|
| | | | 12,498,900 | | | | | ¥ | 344,145 | | | | | ¥ | 2,169,325 | | | | | ¥ | (154,121) | | | | | ¥ | (6,767) | | | | | ¥ | 12,079 | | | | | ¥ | 2,364,661 | | |
| | |
普通股
|
| |
保留
收入 |
| |
金库
个共享 |
| |
非
控制 利息 |
| |
翻译
收益/(损失) |
| |
总股本
|
| ||||||||||||||||||||||||
| | |
个共享
|
| |
金额
|
| ||||||||||||||||||||||||||||||||||||
平衡
|
| | | | 12,485,000 | | | | | ¥ | 329,920 | | | | | ¥ | 1,472,295 | | | | | ¥ | (155,200) | | | | | ¥ | (5,874) | | | | | ¥ | (2,817) | | | | | ¥ | 1,638,324 | | |
归属于普通股股东的净利润
|
| | | | — | | | | | | — | | | | | | 183,150 | | | | | | — | | | | | | — | | | | | | — | | | | | | 183,150 | | |
发行股票
|
| | | | 2,000,000 | | | | | | 14,225 | | | | | | — | | | | | | 1,079 | | | | | | — | | | | | | — | | | | | | 15,304 | | |
归属于非控股权益的净亏损
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (370) | | | | | | — | | | | | | (370) | | |
翻译收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,161 | | | | | | 3,161 | | |
平衡
|
| | | | 14,485,000 | | | | | ¥ | 344,145 | | | | | ¥ | 1,655,445 | | | | | ¥ | (154,121) | | | | | ¥ | (6,244) | | | | | ¥ | 344 | | | | | ¥ | 1,839,569 | | |
| | |
截至12月31日的六个月,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
经营活动现金流: | | | | | | | | | | | | | |
净收入
|
| | | ¥ | 167,754 | | | | | ¥ | 183,150 | | |
将净利润与经营活动提供(使用)的净现金进行调节的调整:
|
| | | | | | | | | | | | |
折旧及摊销
|
| | | | 31,271 | | | | | | 19,755 | | |
递延所得税
|
| | | | 22,465 | | | | | | — | | |
资产和负债变动:
|
| | | | | | | | | | | | |
应收账款净额
|
| | | | 62,231 | | | | | | (41,500) | | |
房地产库存
|
| | | | (519,148) | | | | | | (1,774,619) | | |
预付及其他流动资产
|
| | | | (104,407) | | | | | | 56,368 | | |
无形资产净值
|
| | | | (32,061) | | | | | | (12,729) | | |
经营租赁
|
| | | | 819 | | | | | | (30,741) | | |
其他资产
|
| | | | (15,393) | | | | | | 11,786 | | |
应付账款
|
| | | | (281,114) | | | | | | 141,862 | | |
客户存款
|
| | | | 20,925 | | | | | | 62,363 | | |
应计费用和其他流动负债
|
| | | | (147,251) | | | | | | 10,220 | | |
经营活动中使用的净现金
|
| | | | (793,909) | | | | | | (1,374,085) | | |
投资活动现金流: | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (1,035,221) | | | | | | (64,343) | | |
购买投资
|
| | | | (4,126) | | | | | | — | | |
出售有价证券投资的收益
|
| | | | — | | | | | | 11,111 | | |
其他
|
| | | | 9,106 | | | | | | (16,231) | | |
投资活动中使用的净现金
|
| | | | (1,030,241) | | | | | | (69,463) | | |
融资活动的现金流: | | | | | | | | | | | | | |
应付票据收益
|
| | | | 6,345,559 | | | | | | 5,649,300 | | |
应付票据付款
|
| | | | (4,541,496) | | | | | | (4,466,452) | | |
其他融资
|
| | | | — | | | | | | 50,232 | | |
融资活动提供的现金净额
|
| | | | 1,804,063 | | | | | | 1,233,080 | | |
汇率变化对现金及现金等值物的影响
|
| | | | 5,710 | | | | | | 845 | | |
现金和现金等价物净减少
|
| | | | (14,377) | | | | | | (209,623) | | |
现金及现金等值物,期末
|
| | | | 403,108 | | | | | | 480,322 | | |
现金和现金等价物,期末
|
| | | ¥ | 388,731 | | | | | ¥ | 270,699 | | |
现金流量信息补充披露: | | | | | | | | | | | | | |
期间支付的现金 | | | | | | | | | | | | | |
利息
|
| | | ¥ | 100,314 | | | | | ¥ | 82,833 | | |
所得税
|
| | | ¥ | 238,032 | | | | | ¥ | 137,257 | | |
名称
|
| |
日期:
成立 或收购 |
| |
位置
公司注册 |
| |
百分比:
直接或间接 经济所有权 |
|
子公司 | | | | | | | | | | |
Lead Real Estate Global Co.有限公司(“LRE Dallas”)
|
| |
2017年9月
|
| |
德克萨斯州
|
| |
LRE为100%
|
|
Lead Real Estate HK Co.,有限公司(“LRE HK”)
|
| |
2014年2
|
| |
香港
|
| |
LRE为100%
|
|
Real Vision Co.,有限公司(“Real Vision”)
|
| |
July 2006
|
| |
日本
|
| |
LRE为100%
|
|
合并VIE | | | | | | | | | | |
利德房地产开曼群岛有限公司(“LRE开曼群岛”)
|
| |
八月2019
|
| |
开曼群岛
|
| |
首席执行官100%
|
|
宗屋日本K. K
|
| |
2020年1月
|
| |
日本
|
| |
LRE持股50%,CEO持股50%
|
|
未合并的VIE | | | | | | | | | | |
JP舒翰股份有限公司(“JP舒翰”)
|
| |
2020年1月
|
| |
日本
|
| |
首席执行官100%,解除合并
|
|
| | |
这六个月的费用
截至2010年12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
卖地和非开发
|
| | | ¥ | 6,562,842 | | | | | ¥ | 6,022,124 | | |
建设发展
|
| | | | 702,045 | | | | | | 989,334 | | |
房地产销售收入
|
| | | ¥ | 7,264,887 | | | | | ¥ | 7,011,458 | | |
| | |
这六个月的费用
截至2010年12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
租赁
|
| | | | 14,439 | | | | | | 44,185 | | |
物业管理
|
| | | | 14,197 | | | | | | 15,149 | | |
其他
|
| | | | 66,227 | | | | | | 50,749 | | |
其他收入
|
| | | ¥ | 94,863 | | | | | ¥ | 110,083 | | |
| | |
2022年12月31日
|
| |
2022年6月30日
|
| ||||||
房地产,包括土地
|
| | | ¥ | 8,976,671 | | | | | ¥ | 8,192,861 | | |
施工中
|
| | | | 388,256 | | | | | | 652,918 | | |
房地产库存
|
| | | ¥ | 9,364,927 | | | | | ¥ | 8,845,779 | | |
| | |
使用寿命
|
| |
截至
12月31日 2022 |
| |
截至
06月30日 2022 |
| ||||||
| | |
(年)
|
| | | | | | | | | | | | |
土地
|
| |
无限
|
| | | | 1,693,168 | | | | | | 1,006,622 | | |
财产和建筑
|
| |
8 – 47
|
| | | ¥ | 1,188,465 | | | | | ¥ | 669,102 | | |
机械和设备
|
| |
10 – 17
|
| | | | 156,636 | | | | | | 158,104 | | |
工具、家具和固定装置
|
| |
4 – 20
|
| | | | 29,401 | | | | | | 22,945 | | |
施工中
|
| | | | | | | 123,127 | | | | | | 300,035 | | |
减去:累计折旧
|
| | | | | | | (128,043) | | | | | | (107,752) | | |
财产和设备,净额
|
| | | | | | ¥ | 3,062,754 | | | | | ¥ | 2,049,056 | | |
| | |
使用寿命
|
| |
截至
12月31日 2022 |
| |
截至
06月30日 2022 |
| ||||||
| | |
(年)
|
| | | | | | | | | | | | |
土地
|
| |
无限
|
| | | | 1,693,168 | | | | | | 1,006,622 | | |
财产和建筑
|
| |
8 – 47
|
| | | ¥ | 1,188,465 | | | | | ¥ | 669,102 | | |
机械和设备
|
| |
10 – 17
|
| | | | 156,636 | | | | | | 158,104 | | |
工具、家具和固定装置
|
| |
4 – 20
|
| | | | 29,401 | | | | | | 22,945 | | |
施工中
|
| | | | | | | 123,127 | | | | | | 300,035 | | |
减去:累计折旧
|
| | | | | | | (128,043) | | | | | | (107,752) | | |
财产和设备,净额
|
| | | | | | ¥ | 3,062,754 | | | | | ¥ | 2,049,056 | | |
| | |
12月31日
2022 |
| |
06月30日
2022 |
| ||||||
应付所得税
|
| | | ¥ | 79,909 | | | | | ¥ | 241,245 | | |
保修准备金
|
| | | | 36,956 | | | | | | 54,302 | | |
已收到的其他押金
|
| | | | 6,075 | | | | | | 4,716 | | |
累积假期
|
| | | | 1,562 | | | | | | 1,561 | | |
其他流动负债
|
| | | | 2,665 | | | | | | 3,530 | | |
应计费用和其他流动负债
|
| | | ¥ | 127,167 | | | | | ¥ | 305,354 | | |
| | |
这六个月的费用
截至2010年12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
保修储备,期初
|
| | | ¥ | 54,302 | | | | | ¥ | 24,009 | | |
保修条款
|
| | | | (15,453) | | | | | | 24,641 | | |
保修支出
|
| | | | (1,893) | | | | | | (12,855) | | |
保修储备,保修期结束
|
| | | ¥ | 36,956 | | | | | ¥ | 35,795 | | |
| | |
原创
金额 借来的 |
| |
贷款期限
|
| |
年度
利息 费率 |
| |
金额
|
| ||||||
1
|
| | | ¥ | 2,593,500 | | | |
9/27/2018 – 1/4/2024
|
| |
3.45 – 3.75%
|
| | | ¥ | 1,484,400 | | |
2
|
| | | ¥ | 2,291,611 | | | |
1/15/2020 – 5/31/2029
|
| |
1.75 – 3.00%
|
| | | | 1,467,126 | | |
#39; 3
|
| | | ¥ | 1,023,250 | | | |
12/27/2017 – 9/25/2035
|
| |
1.65 – 2.35%
|
| | | | 897,672 | | |
第四章
|
| | | ¥ | 1,207,000 | | | |
1/28/2022 – 7/31/2024
|
| |
2.50%
|
| | | | 727,000 | | |
1.5
|
| | | ¥ | 702,300 | | | |
6/10/2022 – 6/17/2024
|
| |
2.50%
|
| | | | 526,300 | | |
其他贷方
|
| | | ¥ | 7,090,158 | | | |
3/23/2016 – 10/1/2032
|
| |
0.46 – 6.00%
|
| | | | 5,294,524 | | |
未偿还本金余额总额
|
| | | | | | | | | | | | | | | | 10,397,022 | | |
减:流动部分和短期借款
|
| | | | | | | | | | | | | | | | 7,848,580 | | |
应付票据的长期部分
|
| | | | | | | | | | | | | | | ¥ | 2,548,442 | | |
| | |
原创
金额 借来的 |
| |
贷款期限
|
| |
年度
利息 费率 |
| |
金额
|
| ||||||
1
|
| | | ¥ | 1,988,100 | | | |
8/24/2018 – 6/5/2023
|
| |
3.45 – 3.60%
|
| | | ¥ | 1,869,100 | | |
2
|
| | | ¥ | 1,441,200 | | | |
1/15/2020 – 12/31/2029
|
| |
2.60 – 3.00%
|
| | | | 1,176,290 | | |
#39; 3
|
| | | ¥ | 340,000 | | | |
12/27/2017 – 8/25/2032
|
| |
1.65 – 2.35%
|
| | | | 569,250 | | |
第四章
|
| | | ¥ | 485,000 | | | |
10/30/2020 – 7/31/2024
|
| |
2.80%
|
| | | | 482,915 | | |
1.5
|
| | | ¥ | 480,000 | | | |
6/10/2022 – 6/17/2024
|
| |
2.50%
|
| | | | 480,000 | | |
其他贷方
|
| | | ¥ | 4,285,366 | | | |
3/23/2016 – 4/30/2052
|
| |
0.46 – 6.00%
|
| | | | 4,015,404 | | |
未偿还本金余额总额
|
| | | | | | | | | | | | | | | | 8,592,959 | | |
减:流动部分和短期借款
|
| | | | | | | | | | | | | | | | 6,361,415 | | |
应付票据的长期部分
|
| | | | | | | | | | | | | | | ¥ | 2,231,544 | | |
| | |
金额
|
| |||
2023
|
| | | ¥ | 7,848,580 | | |
2024
|
| | | | 530,221 | | |
2025
|
| | | | 783,237 | | |
2026
|
| | | | 69,594 | | |
2027
|
| | | | 64,801 | | |
之后
|
| | | | 1,100,589 | | |
应付票据总额
|
| | | ¥ | 10,397,022 | | |
| | |
这六个月的费用
截至2010年12月31日 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
产生的利息
|
| | | ¥ | 191,612 | | | | | ¥ | 167,998 | | |
减:资本金额
|
| | | | (185,426) | | | | | | (147,300) | | |
利息支出
|
| | | ¥ | 6,186 | | | | | ¥ | 20,698 | | |
综合 - LRE开曼群岛
|
| |
2022年12月31日
|
| |
2022年6月30日
|
| ||||||
资产
|
| | | ¥ | — | | | | | ¥ | — | | |
负债
|
| | | | 6,969 | | | | | | 6,481 | | |
股权
|
| | | | (6,969) | | | | | | (6,481) | | |
负债和权益合计
|
| | | ¥ | — | | | | | ¥ | — | | |
合并 - Sojiya日本
|
| |
2022年12月31日
|
| |
2022年6月30日
|
| ||||||
资产
|
| | | ¥ | 472 | | | | | ¥ | 472 | | |
负债
|
| | | | 70 | | | | | | — | | |
股权
|
| | | | 402 | | | | | | 472 | | |
负债和权益合计
|
| | | ¥ | 472 | | | | | ¥ | 472 | | |
(日元单位:千)
未合并 |
| |
2022年12月31日
|
| |
2022年6月30日
|
| ||||||
资产
|
| | | ¥ | 12,773 | | | | | ¥ | 10,511 | | |
负债
|
| | | | 4,015 | | | | | | 3,428 | | |
股权
|
| | | | 8,758 | | | | | | 7,083 | | |
负债和权益合计
|
| | | ¥ | 12,773 | | | | | ¥ | 10,511 | | |
| | |
2022年12月31日
|
| |
2022年6月30日
|
| ||||||
使用权资产 - 非流动
|
| | | ¥ | 234,299 | | | | | ¥ | 155,886 | | |
经营租赁总资产
|
| | | ¥ | 234,299 | | | | | ¥ | 155,886 | | |
经营租赁负债 - 流动
|
| | | ¥ | 75,691 | | | | | ¥ | 58,696 | | |
经营租赁负债-长期
|
| | | | 227,456 | | | | | | 148,224 | | |
经营租赁总负债
|
| | | ¥ | 303,147 | | | | | ¥ | 206,920 | | |
截至2013年12月31日的一年
|
| |
经营租赁
|
| |||
2023
|
| | | ¥ | 96,903 | | |
2024
|
| | | | 88,661 | | |
2025
|
| | | | 67,610 | | |
2026
|
| | | | 56,458 | | |
2027
|
| | | | 6,434 | | |
之后
|
| | | | 1,027 | | |
合计
|
| | | | 317,093 | | |
减去:代表利息的租赁金额
|
| | | | (13,946) | | |
租赁负债现值
|
| | | ¥ | 303,147 | | |
|
EF Hutton
有限责任公司基准投资部
|
| |
|
|