维尔利:2011年半年度财务报告.ppt
《维尔利:2011年半年度财务报告.ppt》由会员分享,可在线阅读,更多相关《维尔利:2011年半年度财务报告.ppt(52页珍藏版)》请在三一办公上搜索。
1、,江苏维尔利环保科技股份有限公司,Jiangsu WELLE Environmental Co.,Ltd,2011 年半年度财务报告(未经审计),证券代码:300190证券简称:维尔利,1,资产负债表,编制单位:江苏维尔利环保科技股份有限公司,2011 年 06 月 30 日,单位:元,项目,合并,期末余额,母公司,合并,年初余额,母公司,流动资产:,货币资金,672,369,588.34,624,065,166.14,76,114,546.18,76,114,546.18,结算备付金拆出资金交易性金融资产应收票据,应收账款预付款项,103,708,359.8918,670,865.19,10
2、3,708,359.8918,670,865.19,68,209,841.3220,826,103.52,68,209,841.3220,826,103.52,应收保费应收分保账款应收分保合同准备金应收利息应收股利,其他应收款,11,634,001.95,11,634,001.95,9,783,790.65,9,783,790.65,买入返售金融资产,存货,116,439,912.70,116,439,912.70,69,577,424.08,69,577,424.08,一年内到期的非流动资产其他流动资产,流动资产合计,922,822,728.07,874,518,305.87,244,511
3、,705.75,244,511,705.75,非流动资产:发放贷款及垫款可供出售金融资产持有至到期投资长期应收款,长期股权投资,536,972.72,50,866,972.72,717,548.30,717,548.30,投资性房地产,固定资产在建工程,32,517,210.166,054,866.45,32,517,210.164,045,441.45,2,958,011.1220,684,012.27,2,958,011.1220,684,012.27,工程物资固定资产清理生产性生物资产油气资产,无形资产,14,428,787.31,14,428,787.31,15,091,353.20,
4、15,091,353.20,开发支出商誉长期待摊费用,递延所得税资产,1,270,035.57,1,270,035.57,931,479.23,931,479.23,其他非流动资产,非流动资产合计资产总计,54,807,872.21977,630,600.28,103,128,447.21977,646,753.08,40,382,404.12284,894,109.87,40,382,404.12284,894,109.87,2,资产负债表(续),编制单位:江苏维尔利环保科技股份有限公司,2011 年 06 月 30 日,单位:元,项目,合并,期末余额,母公司,合并,年初余额,母公司,流动负
5、债:,短期借款,20,000,000.00,20,000,000.00,50,000,000.00,50,000,000.00,向中央银行借款吸收存款及同业存放拆入资金交易性金融负债,应付票据应付账款预收款项,1,242,693.0087,913,300.6510,046,119.68,1,242,693.0087,913,300.6510,046,119.68,9,049,526.9275,428,062.0012,378,434.75,9,049,526.9275,428,062.0012,378,434.75,卖出回购金融资产款应付手续费及佣金,应付职工薪酬应交税费,946,221.52
6、7,301,264.63,946,221.527,301,264.63,548,317.347,142,750.04,548,317.347,142,750.04,应付利息应付股利,其他应付款,1,000,213.69,1,000,213.69,1,088,107.50,1,088,107.50,应付分保账款保险合同准备金代理买卖证券款代理承销证券款一年内到期的非流动负债其他流动负债,流动负债合计,128,449,813.17,128,449,813.17,155,635,198.55,155,635,198.55,非流动负债:长期借款应付债券长期应付款,专项应付款,6,200,000.00,
7、6,200,000.00,6,200,000.00,6,200,000.00,预计负债递延所得税负债,其他非流动负债非流动负债合计负债合计,4,666,184.1410,866,184.14139,315,997.31,4,666,184.1410,866,184.14139,315,997.31,4,666,184.1410,866,184.14166,501,382.69,4,666,184.1410,866,184.14166,501,382.69,股东权益:,股本资本公积,53,000,000.00740,784,503.33,53,000,000.00740,784,503.33,3
8、9,700,000.0029,288,955.61,39,700,000.0029,288,955.61,减:库存股专项储备,盈余公积,5,932,877.15,5,932,877.15,5,932,877.15,5,932,877.15,一般风险准备,未分配利润,38,597,222.49,38,613,375.29,43,470,894.42,43,470,894.42,外币报表折算差额,归属于母公司股东权益合计,838,314,602.97,838,330,755.77,118,392,727.18,118,392,727.18,少数股东权益,股东权益合计负债和股东权益总计,838,31
9、4,602.97977,630,600.28,838,330,755.77977,646,753.08,118,392,727.18284,894,109.87,118,392,727.18284,894,109.87,3,利,润,表,编制单位:江苏维尔利环保科技股份有限公司,2011 年 1-6 月,单位:元,项目,合并,本期金额,母公司,合并,上期金额,母公司,一、营业总收入其中:营业收入,124,607,716.34124,607,716.34,124,607,716.34124,607,716.34,91,418,263.8991,418,263.89,91,418,263.8991,
10、418,263.89,利息收入已赚保费手续费及佣金收入,二、营业总成本其中:营业成本,99,047,361.0170,733,956.26,99,031,208.2170,733,956.26,68,397,868.6351,494,320.23,68,397,868.6351,494,320.23,利息支出手续费及佣金支出退保金赔付支出净额提取保险合同准备金净额保单红利支出分保费用,营业税金及附加销售费用管理费用财务费用资产减值损失,2,892,522.505,157,665.0817,564,693.79441,481.162,257,042.22,2,892,522.505,157,66
11、5.0817,539,852.79450,169.362,257,042.22,2,535,948.253,687,075.289,763,688.91244,072.68672,763.28,2,535,948.253,687,075.289,763,688.91244,072.68672,763.28,加:公允价值变动收益(损失以“-”号填列),投资收益(损失以“-”号填列),-180,575.58,-180,575.58,-835.73,-835.73,其中:对联营企业和合营企业的投资收益汇兑收益(损失以“-”号填列),三、营业利润(亏损以“-”号填列)加:营业外收入减:营业外支出,25
12、,379,779.7531,070.0068,452.75,25,395,932.5531,070.0068,452.75,23,019,559.53932,285.1440,221.01,23,019,559.53932,285.1440,221.01,其中:非流动资产处置损失,四、利润总额(亏损总额以“-”号填列)减:所得税费用五、净利润(净亏损以“-”号填列)归属于母公司所有者的净利润,25,342,397.003,716,068.9321,626,328.0721,626,328.07,25,358,549.803,716,068.9321,642,480.8721,642,480.8
13、7,23,911,623.664,032,139.4419,879,484.2219,879,484.22,23,911,623.664,032,139.4419,879,484.2219,879,484.22,少数股东损益六、每股收益:,(一)基本每股收益(二)稀释每股收益七、其他综合收益,0.470.47,0.500.50,八、综合收益总额归属于母公司所有者的综合收益总额,21,626,328.0721,626,328.07,21,642,480.8721,642,480.87,19,879,484.2219,879,484.22,19,879,484.2219,879,484.22,归属
14、于少数股东的综合收益总额4,金,金,现金流量表,编制单位:江苏维尔利环保科技股份有限公司,2011 年 1-6 月,单位:元,项目,合并,本期金额,母公司,合并,上期金额,母公司,一、经营活动产生的现金流量:,加额加额金加额金,销售商品、提供劳务收到的现金客户存款和同业存放款项净增向中央银行借款净增加额向其他金融机构拆入资金净增收到原保险合同保费取得的现收到再保险业务现金净额保户储金及投资款净增加额处置交易性金融资产净增加额收取利息、手续费及佣金的现金拆入资金净增加额回购业务资金净增加额收到的税费返还收到其他与经营活动有关的现经营活动现金流入小计购买商品、接受劳务支付的现金客户贷款及垫款净增加
15、额存放中央银行和同业款项净增支付原保险合同赔付款项的现支付利息、手续费及佣金的现金支付保单红利的现金,40,209,832.65945,143.1741,154,975.8269,100,411.72,40,209,832.65935,809.9741,145,642.6269,100,411.72,49,396,704.75-3,989,427.9253,386,132.6747,900,466.73-,49,396,704.75-3,989,427.9253,386,132.6747,900,466.73-,现金,支付给职工以及为职工支付的,10,881,594.46,10,881,594
16、.46,5,516,266.51,5,516,266.51,支付的各项税费支付其他与经营活动有关的现经营活动现金流出小计,10,487,382.5611,091,693.94101,561,082.68,10,487,382.5611,066,207.94101,535,596.68,4,798,984.016,337,718.8764,553,436.12,4,798,984.016,337,718.8764,553,436.12,净额,经营活动产生的现金流量,-60,406,106.86,-60,389,954.06,-11,167,303.45,-11,167,303.45,二、投资活动
17、产生的现金流量:收回投资收到的现金取得投资收益收到的现金处置固定资产、无形资产和其他长期资产收回的现金净额处置子公司及其他营业单位收到的现金净额收到其他与投资活动有关的现金,投资活动现金流入小计购建固定资产、无形资产和其他长期资产支付的现金,-12,625,489.02,-10,616,064.02,-7,993,814.23,-7,993,814.23,投资支付的现金,50,330,000.00,质押贷款净增加额取得子公司及其他营业单位支付的现金净额5,金,-,-,支付其他与投资活动有关的现金,投资活动现金流出小计投资活动产生的现金流量净额,12,625,489.02-12,625,489.
18、02,60,946,064.02-60,946,064.02,7,993,814.23-7,993,814.23,7,993,814.23-7,993,814.23,三、筹资活动产生的现金流量:,吸收投资收到的现金其中:子公司吸收少数股东投资收到的现金,730,147,500.00,730,147,500.00,取得借款收到的现金发行债券收到的现金收到其他与筹资活动有关的现筹资活动现金流入小计偿还债务支付的现金分配股利、利润或偿付利息支付的现金其中:子公司支付给少数股东的股利、利润支付其他与筹资活动有关的现金筹资活动现金流出小计,20,000,000.007,048,013.45757,195
19、,513.4550,000,000.0027,789,986.083,070,875.8880,860,861.96,20,000,000.007,048,013.45757,195,513.4550,000,000.0027,789,986.083,070,875.8880,860,861.96,40,000,000.00-5,842,197.8345,842,197.8328,500,000.0010,581,758.50-39,081,758.50,40,000,000.00-5,842,197.8345,842,197.8328,500,000.0010,581,758.50-39,0
20、81,758.50,净额,筹资活动产生的现金流量,676,334,651.49,676,334,651.49,6,760,439.33,6,760,439.33,四、汇率变动对现金及现金等价物的影响,五、现金及现金等价物净增加额加:期初现金及现金等价物余额六、期末现金及现金等价物余额,603,303,055.6163,021,232.75666,324,288.36,554,998,633.4163,021,232.75618,019,866.16,-12,400,678.3537,314,974.6624,914,296.31,-12,400,678.3537,314,974.6624,91
21、4,296.31,6,减:库 专项,存股,储备,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,合并股东权益变动表,编制单位:江苏维尔利环保科技股份有限公司,2011 年 1-6 月本期金额,单位:元,项目,股本,资本公积,归属于母公司所有者权益盈余公积,一般风险准备,未分配利润,其他,少数股东权益,所有者权益合计,一、上年年末余额,39,700,000.00,29,288,955.61,-5,932,877.15,43,470,894.42,118,392,727.18,加:会计政策变更前期差错更正,
22、其他,-,二、本年年初余额三、本年增减变动金额(减少以“-”号填列),39,700,000.0013,300,000.00,29,288,955.61711,495,547.72,5,932,877.15,43,470,894.42-4,873,671.93,118,392,727.18719,921,875.79,(一)净利润(二)其他综合收益,21,626,328.07,21,626,328.07,上述(一)和(二)小计,-,-,-,-,-,-,21,626,328.07,21,626,328.07,(三)所有者投入和减少资本1所有者投入资本,13,300,000.0013,300,000
23、.00,711,495,547.72711,495,547.72,724,795,547.72724,795,547.72,2股份支付计入所有者权益的金额,3其他,-,(四)利润分配,-,-,-,-,-,-,-26,500,000.00,-26,500,000.00,1提取盈余公积2提取一般风险准备3对所有者(或股东)的分配4其他(五)所有者权益内部结转1资本公积转增资本(或股本)2盈余公积转增资本(或股本)3盈余公积弥补亏损4其他(六)专项储备1本期提取2本期使用(七)其他,-,-26,500,000.00,-26,500,000.00-,四、本期期末余额,53,000,000.00,740
24、,784,503.33,5,932,877.15,38,597,222.49,838,314,602.97,7,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,-,合并股东权益变动表,编制单位:江苏维尔利环保科技股份有限公司,2011 年 1-6 月上年金额,单位:元,项目,股本,资本公积,归属于母公司所有者权益减:库存股 专项储备 盈余公积,一般风险准备,未分配利润,其他,少数股东权益,所有者权益合计,一、上年年末余额,39,700,000.00,29,288,955.61,1,418,547.44,12,766,9
25、27.03,83,174,430.08,加:会计政策变更前期差错更正,其他,-,二、本年年初余额三、本年增减变动金额(减少以“-”号填列),39,700,000.00,29,288,955.61,1,418,547.444,514,329.71,12,766,927.0330,703,967.39,83,174,430.0835,218,297.10,(一)净利润(二)其他综合收益,45,143,297.10,45,143,297.10,上述(一)和(二)小计,-,-,-,-,-,-,45,143,297.10,45,143,297.10,(三)所有者投入和减少资本,-,-,-,-,-,-,-
- 配套讲稿:
如PPT文件的首页显示word图标,表示该PPT已包含配套word讲稿。双击word图标可打开word文档。
- 特殊限制:
部分文档作品中含有的国旗、国徽等图片,仅作为作品整体效果示例展示,禁止商用。设计者仅对作品中独创性部分享有著作权。
- 关 键 词:
- 维尔利 2011 半年度 财务报告

链接地址:https://www.31ppt.com/p-2283608.html