Shenzhen Properties Group深房集团
Shenzhen Special Economic Zone Real Estate & Properties (Group) Co., Ltd.
2026 Interim Report
2026-039
[August 26, 2026]
Section I Important Notes, Table of Contents and Interpretations
The Board of Directors, the directors, and the executives of the Company guarantee that there are no significant omissions, fictitious or misleading statements carried in the Report and we will accept individual and joint responsibilities for the truthfulness, accuracy and completeness of the Report.
Principal CHEN Ming, Chief Finance Officer WANG Jianfei and Chief Accountant (accounting officer) ZHOU Hongpu declare that they guarantee the authenticity, accuracy and completeness of the financial report in the Semi-annual Report.
All directors attended the board meeting at which this Semiannual Report was considered.
Some of the descriptions in the Company's semi-annual report relating to future business plans or business work arrangements are subject to various factors and do not constitute a substantial commitment by the Company to investors. Investors and related persons should maintain sufficient risk awareness and understand the differences between plans, forecasts and commitments.
The Company plans not to distribute cash dividends, issue bonus shares, or increase share capital through capitalization of reserves.
Table of Contents
Section I Important Notes, Table of Contents and Interpretations....2
Section II Company Profile and Major Financial Indicators....6
Section III Management's Discussion and Analysis....9
Section IV Corporate Governance, Environment and Society....23
Section V Significant Events....24
Section VI. Share Changes and Shareholder Information....35
Section VII Bonds....42
Section VIII Financial Statements....43
List of Reference Documents
1. The financial statements with the personal signatures and stamps of the Company’s legal representative, Chief Financial Officer and head of the financial department.
2. The originals of all the documents and announcements disclosed by the Company on the designated information disclosure media during the Reporting Period.
Interpretations
| Item of interpretations | Refers to | Interpretations |
| “Shenzhen SASAC” or the “Municipal SASAC” | Refers to | The State-owned Assets Supervision and Administration Commission of the People's Government of Shenzhen Municipal |
| SIHC, Shenzhen Investment Holdings | Refers to | Shenzhen Investment Holdings Co., Ltd. |
| The Company, the Group, SPG or "we" | Refers to | Shenzhen Special Economic Zone Real Estate & Properties (Group) Co., Ltd. |
| Petrel Hotel | Refers to | Shenzhen Petrel Hotel Co., Ltd. |
| Zhentong Engineering | Refers to | Shenzhen Zhentong Engineering Co., Ltd. |
| Huazhan Construction Supervision | Refers to | Shenzhen Huazhan Construction Supervision Co., Ltd |
| Jianbang Group | Refers to | Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd. |
| Chuanqi Real Estate Development | Refers to | Shenzhen Shenfang Chuanqi Real Estate Development Co., Ltd. |
| Guangmingli | Refers to | SPG Guangmingli Project |
| Linxinyuan | Refers to | SPG Linxinyuan Project |
| Cuilinyuan | Refers to | SPG Cuilinyuan Project |
Section II Company Profile and Major Financial Indicators
I. Company Profile
| Stock name | SPG, SPG-B | Stock code | 000029 (200029) |
| Stock exchange where the Company's stocks are listed | Shenzhen Stock Exchange | ||
| Chinese name | 深圳经济特区房地产(集团)股份有限公司 | ||
| Chinese abbreviation of the Company (if any) | 深房集团 | ||
| Foreign name of the Company (if any) | Shenzhen Special Economic Zone Real Estate&Properties (Group) Co., Ltd. | ||
| Abbreviation of the Company's foreign name (if any) | SPG | ||
| Legal representative | Chen Ming | ||
II. Contact information
| Secretary of the Board of Directors | Securities affairs representative | |
| Name | Luo Yi | Hong Lu |
| Contact address | 47/F, SPG Plaza, Renmin South Road, Luohu District, Shenzhen, Guangdong, P.R.China | 47/F, SPG Plaza, Renmin South Road, Luohu District, Shenzhen, Guangdong, P.R.China |
| Tel. | (86 755) 25108897 | (86 755) 25108837 |
| Fax | (86 755) 82294024 | (86 755) 82294024 |
| spg@sfjt.sihc.com.cn | spg@sfjt.sihc.com.cn |
III. Other Information
1. Company contact information
Whether the Company's registered address, office address and their postal codes, Company website, email address, etc. changed during the reporting period
□ Applicable Not applicable
The Company's registered address, office address and their postal codes, Company website, email address, etc. did not change during the reporting period. Please refer to the 2025 Annual Report for details.
2. Information disclosure and storage location
Whether the information disclosure and storage location changed during the reporting period
□ Applicable Not applicable
The stock exchange website and media names and websites where the Company discloses its semi-annual report, and the storage location of the Company's semi-annual report did not change during the reporting period. Please refer to the 2025 Annual Report for details.
3. Other related information
Whether other related information changed during the reporting period
□ Applicable Not applicable
IV. Key Accounting Data and Financial Indicators
Whether the Company needs to retroactively adjust or restate the accounting data of previous years
☐ Yes No
| The reporting period | Same period last year | Increase/decrease | |
| Operating revenue (RMB) | 149,256,953.04 | 637,366,221.35 | -76.58% |
| Net profit attributable to the shareholders of the listed company (RMB) | -8,560,110.26 | 103,027,646.42 | -108.31% |
| Net profit attributable to shareholders of listed companies after deducting non-recurring profit or loss (RMB) | -15,629,926.78 | 94,352,487.97 | -116.57% |
| Net cash flows from operating activities (RMB) | 24,947,099.48 | -87,422,241.58 | 128.54% |
| Basic earnings per share (RMB/share) | -0.0085 | 0.1018 | -108.35% |
| Diluted earnings per share (RMB/share) | -0.0085 | 0.1018 | -108.35% |
| Weighted average rate of return on net assets | -0.24% | 2.89% | -3.13% |
| End of the reporting period | End of the previous year | Increase/decrease at the end of the reporting period compared to the end of the previous year | |
| Total assets (RMB) | 3,803,877,936.08 | 3,882,782,985.57 | -2.03% |
| Net assets attributable to shareholders of the listed company (RMB) | 3,574,457,510.49 | 3,612,323,196.38 | -1.05% |
V. Differences Between Accounting Data Under Domestic and Foreign Accounting Standards
1. Differences in net profit and net assets in the financial reports disclosed in accordance with the international accounting standards and the Chinese accounting standards
□ Applicable Not applicable
During the reporting period of the Company, there was no difference in net profits and net assets in financial reports disclosed in accordance with international accounting standards and Chinese accounting standards
2. Differences in net profit and net assets in financial reports disclosed in accordance with both the international accounting standards and Chinese accounting standards
□ Applicable Not applicable
During the reporting period of the Company, there was no difference in net profits and net assets in financial reports disclosed in accordance with the international accounting standards and Chinese accounting standards
VI. Non-recurring Profit or Loss Items and Amounts
☑ Applicable ☐ Not applicable
Unit: RMB
| Item | Amount | Notes |
| Government grants included in profit and loss of the current period (except for government subsidies that are closely related to the Company's normal business operation, comply with national policies and are enjoyed in accordance with defined criteria, and have a continuing impact on the Company's profit or loss) | 2,000.00 | |
| Profit or loss from changes in fair value of financial assets and liabilities held by non-financial enterprises and profit or loss from the disposal of financial assets and financial liabilities, except for effective hedging operations related to the Company's normal business operations | 7,069,256.29 | Changes in fair value arising from investments in money market funds |
| Non-operating revenue and expenses other than the above-mentioned items | -1,253.02 | |
| Less: income tax effects | 186.75 | |
| Total | 7,069,816.52 |
Specific circumstances of other profit or loss items that meet the definition of non-recurring profit or loss:
□ Applicable Not applicable
The Company had no specific profit or loss items that meet the definition of non-recurring profit or loss.
Notes on the definition of the non-recurring profit or loss items listed in the "Interpretive Announcement No. 1 on Information Disclosure of Companies Issuing Securities to the Public - Non-recurring Profit or Loss" as recurring profit or loss items
☑ Applicable ☐ Not applicable
| Item | Amount involved (RMB) | Reasons |
| Refund of service fee for withholding individual income tax | 52,026.64 | Continuously occurring from year to year, not occasional, recognized as recurring gains and losses |
Section III Management's Discussion and Analysis
I. Main business engaged in by the Company during the reporting period
(I) Industry development during reporting period
On July 15, the official website of the National Bureau of Statistics released the national economic performance for the first half of 2026. In the first half of the year, China's economy withstood pressure and operated within a reasonable range, with production and supply growing relatively fast, employment generally stable, prices rising moderately, foreign trade maintaining a good momentum, new drivers of growth developing rapidly, people's livelihood effectively secured, and development resilience continuously demonstrated. In terms of the industry, in recent years, various regions have implemented city-specific policies, continuously optimized and adjusted real estate policies to control increments, reduce inventory destocking pressure, and improve supply. They have orderly relaxed house purchase restrictions, deepened the reform of the housing provident fund system, increased the supply of affordable housing, and promoted urban renewal and renovation. By working from both the supply and demand sides, a coordinated set of policy measures has been introduced. The supply and demand relationship in the real estate market has gradually improved, and market expectations have picked up.
(II) Company's operations during reporting period
In the first half of the year, facing a complex and volatile external environment and arduous development tasks, all cadres and employees of the Company overcame difficulties and forged ahead with determination, making certain progress in all tasks:
1. Main businesses operated under pressure with obvious structural differentiation. First, rea estate sales fell short of expectations, and destocking pressure remained prominent; Second, property leasing and operation advanced steadily, with rental income in the first half of the year reaching 40% of the annual target; Third, operations of affiliated enterprises showed mixed results; some affiliated enterprises remained in a state of loss, and there was a certain gap between major economic indicators and annual assessment targets.
2. Exploration of future development steadily advanced, continuously consolidating foundational support. First, focusing on key fields and critical industries, the Company successively engaged in research on multiple industrial projects, laying a theoretical foundation for its future development; Second, a project expansion and screening mechanism was established to connect with high-quality internal and external resources and actively explore diversified capital cooperation models.
3. Risk mitigation remained controllable, and safety defense line was continuously strengthened. First, regarding the bankruptcy liquidation of Jianbang Company, the Company maintained
continuous communication with the special task force, the court, and the administrator to safeguard its legitimate rights and interests. Second, 30 safety inspections were cumulatively carried out, and over 70 hidden dangers were rectified in a closed-loop manner, effectively preventing safety risks; Third, risk and hidden danger screening and early warning were carried out on a regular basis, and no major petition-related matters or public opinion incidents occurred during the Reporting Period.
4. Comprehensive capabilities were continuously improved, and governance efficiency was constantly optimized. First, the revision of the headquarters' compensation and performance assessment systems was completed, human resource allocation was optimized, and organizational effectiveness was steadily improved; Second, information disclosure was strictly managed, compliance reviews were strengthened, and corporate governance became more standardized and orderly; Third, the centralized management of funds was strengthened, budget and settlement reviews were strictly conducted, and results in cost reduction and efficiency enhancement were evident.
5. Party-building integration deepened continuously, and political guidance was consistently strengthened. First, study and education on establishing and practicing a correct view of performance were solidly advanced, promoting the organic unity of "immediate rectification" and "long-term establishment" through a supervisory mechanism of "three inspections and three rectifications"; Second, the Group's leadership team members visited the frontline at the primary level and provided point-to-point support to designated enterprises on 21 occasions, continuously deepening the construction of the "one enterprise, one brand" initiative in Party building; Third, responsibility letters for Party conduct and clean governance were signed at each level, pre-holiday integrity education was organized, and supervision and discipline enforcement were strengthened by focusing on key links such as bidding and procurement, building a solid defense line against integrity risks.
The Company shall comply with the disclosure requirements for the real estate industry as set out in the Guidelines for Self-Regulation of Listed Companies of Shenzhen Stock Exchange No. 3 - Industry Information Disclosure New land reserve projects
| Land parcel or project name | Location | Land planning purpose | Land area (m2) | Capacity building area (m2) | Land Acquisition Method | Equity ratio | Total land price (RMB10,000) | Equity consideration (RMB10,000) |
Cumulative Land Reserve
| Project/Area name | Total floor area (10,000 m2) | Total construction area (10,000 m2) | Remaining developable floor area (10,000 m2) |
| Shantou Xinfeng Building | 0.59 | 2.66 | 2.66 |
| Total | 0.59 | 2.66 | 2.66 |
Development of main projects
| City/Region | Project | Location | Projectfor mat | Equityratio | Commencementtime | Developmentprogress | Schedule ofcompletion | Landarea (m2) | Plannedcapacity building area (m2) | Completedarea of the current period (m2) | Cumulativecompleted area (m2) | Estimated totalinvestment amount (RMB1 0,000) | Total accumulated investment amount (RMB1 0,000) |
Sales of main projects
| City/Region | Project | Location | Project format | Equity ratio | Capacity building area (m2) | Sala ble area (m2) | Cumulative pre-sale (sales) area (m2) | The current period pre-sale (sales) area (m2) | Amount of pre-sale (sale) in the current period (RMB10,000) | Cumulative settlement area (m2) | Settlement area in the current period (m2) | Settlement amount in the current period (RMB10,000) |
| Shenzhen | Cuilinyuan | Longgang District | Ready for sale | 100.00% | 60111 | 56137 | 56137 | 1745.84 | 1,309.38 | 54393.38 | 1745.84 | 1,247.03 |
| Shantou | Tianyue wan Phase I | Chaoyang District | Ready for sale | 100.00% | 153470 | 160372 | 122839.3 | 352.44 | 285.8 | 122317.55 | 670.94 | 360.46 |
| Shantou | Tianyue wan Phase II | Chaoyang District | Ready for sale | 100.00% | 127770 | 137059 | 54977.58 | 4119 | 2,803.4 | 53779.52 | 5241.81 | 3,174.75 |
| Shenzhen | Guangmingli | Guangming area | Ready for sale | 100.00% | 53605 | 51975 | 36041.35 | 35742.02 |
Leasing of main projects
| Project | Location | Project format | Equity ratio | Rentable area (m2) | Accumulated leased area (m2) | Average occupancy rate |
| Real Estate Mansion | Shenzhen | Commercial | 100.00% | 3413.88 | 3413.88 | 100.00% |
| North Tower of Guoshang Mansion | Shenzhen | Commercial | 100.00% | 4819.71 | 4819.71 | 100.00% |
| Petrel Building | Shenzhen | Commercial | 100.00% | 22475.47 | 22475.47 | 100.00% |
| SPG Plaza | Shenzhen | Office building | 100.00% | 58407.55 | 32979.41 | 56.46% |
| Podium of SPG Plaza | Shenzhen | Commercial | 100.00% | 20796.84 | 20796.84 | 100.00% |
| Wenjin Garden | Shenzhen | Commercial | 100.00% | 3531.6 | 3531.6 | 100.00% |
Level-I land development
□ Applicable Not applicable
Financing approach
| Financing approach | Financing balance at the end of the | Financing cost range/average financing cost | Term structure | |||
| Within 1 year | 1-2 years | 2-3 years | Over 3 years | |||
| period (RMB10,000) | (RMB10,000) | |||||
| Others | $765.14^1$ | 1.95%-3.1% | 765.14 | 0.00 | 0.00 | 0.00 |
| Total | 765.14 | 765.14 | 0.00 | 0.00 | 0.00 | |
Development strategy and business plan for the next year
Note: 1 Factoring of accounts receivable
In the second half of the year, the Company will overcome difficulties and comprehensively advance the following five key areas of work:
(I) Focusing on main business breakthroughs and making every effort to sprint toward annual business objectives. First, focus on advancing the destocking of existing housing while making every effort to advance the US land sale task, fighting a tough battle in project marketing; Second, efficiently revitalize self-owned property resources, strengthen daily operation, maintenance and customer services, and improve the quality and efficiency of asset operations; Third, all affiliated enterprises should anchor their annual assessment indicators, close gaps, catch up on progress, and promote the achievement of production and efficiency targets.
(II) Focusing on future development and accelerating the cultivation of a second growth curve. First, focusing on "what the country needs, where the industry trends, what Shenzhen requires, and what SPG is capable of," strengthen strategic synergy and communication with the controlling shareholder, accurately target the primary direction of future development, and clarify specific implementation paths and promotion measures; Second, improve the market-oriented operating mechanism, accelerate the adjustment of the business structure towards a direction that better meets market demand and has more development resilience, and consolidate the foundation for long-term development.
(III) Focusing on steady operations and firmly building a bottom line for risk prevention. First, continuously follow up on bankruptcy liquidation cases, accelerate the disposal of "non-core and nonadvantageous businesses, inefficient and ineffective assets" and the governance of loss-making enterprises, and make every effort to resolve various operational risks; Second, deepen the construction of a dual preventive mechanism, perfect the assessment and accountability system, and strictly implement closed-loop rectification of hidden dangers to ensure a stable and controllable work safety situation throughout the year; Third, promptly resolve current petition-related matters and resolutely prevent major sudden unstable events, creating a stable and orderly internal and external environment for the Company's development
(IV) Focusing on lean governance to comprehensively stimulate endogenous development momentum. First, build a high-quality, professional talent team adaptable to the Company's development, solidly conduct annual assessments, and fully stimulate the team's vitality in entrepreneurship and work; Second, continuously deepen ESG governance and sustainable development practices, enhance the quality of information disclosure, strengthen the construction of a compliance management system, and standardize the modern governance system; Third, strengthen the budget management and dynamic monitoring of key expenses, deeply explore the potential of internal cost reduction, and further enhance overall operational efficiency.
(V) Focusing on Party-building integration to foster a clean and upright development environment. First, solidly complete the "second half of the article" in the study and education on establishing and practicing a correct view of performance, guiding cadres at all levels to focus their minds on practical work and devote their energy to implementation; Second, carry out a "review and reassessment" of the implementation of the spirit of the Party building conference for state-owned enterprises, systematically summarize experience, benchmark against standards to identify deficiencies, and lead and guarantee high-quality development with high-quality Party building; Third, regularize Party spirit education and warning education, persistently rectify the "four forms of decadence", comprehensively promote the mechanism ensuring that officials "dare not, cannot, and do not want to be corrupt", and continuously cultivate a clean and upright political ecosystem.
Guarantee to buyers of commercial housing for bank mortgage
☑ Applicable ☐ Not applicable
| Guaranteed unit | Financial institutions for loans | Guaranteed borrowing amount (RMB'0,000) | Maturity date of guarantee | Remark |
| Homebuyers | China Construction Bank | 36.4 | Until the property ownership certificate is registered as collateral and handed over to bank for keeping | Shanglinyuan |
| Homebuyers | China Construction Bank | 631.55 | Until the property ownership certificate is registered as collateral and handed over to bank for keeping | Chuanqi Donghu Mingyuan |
| Homebuyers | Industrial and Commercial Bank of China, Bank of China, Postal Savings Bank | 2,580.00 | Until the property ownership certificate is registered as collateral and handed over to bank for keeping | Tianyuewan |
| Homebuyers | Huaxia Bank, Rural Commercial Bank, Postal Savings Bank of China, China Merchants Bank, Bank of China | 9,973.66 | Until the property ownership certificate is registered as collateral and handed over to bank for keeping | Guangmingli |
| Sub-total | 13,221.61 |
Joint investments by directors and senior management and the listed company (applicable for such investments where the directors and senior management are the major source of investment):
□ Applicable Not applicable
II. Analysis of Core Competitiveness
As the earliest real estate developer founded in the Shenzhen Special Economic Zone, the Company helped build the early city, and has created a number of "first places" in the history of real estate development in China. For example, the first to use the paid state-owned land, the first to introduce the foreign investment for the cooperative land development, the first to raise development funds by means of pre-sale of buildings, the first to carry out public bidding for construction projects in accordance with international practices, the first to set up a property management company to the buildings and residences developed in an all-rounded manner, as well as winning the bid in the new China’s first auction of land use rights held in the Shenzhen Special Economic Zone.
After more than 40 years of development, the Company has grown into a business group with real estate development and operation as its main business, integrating engineering and construction, project supervision, asset management and other diversified operations. In the future, the Company will actively cultivate and promote a corporate culture of compliance, integrity and excellence. It will remain committed to giving back to society with high-quality products and building its reputation through quality, striving to become a respected and trustworthy listed company.
III. Analysis of Primary Business
Overview
Please refer to "I. Main businesses engaged in by the Company during the reporting period".
YoY changes in key financial data
Unit: RMB
| The reporting period | Same period last year | YoY change | Reason for changes | |
| Operating revenue | 149,256,953.04 | 637,366,221.35 | -76.58% | Mainly driven by the decrease in real estate sales revenue. |
| Operating costs | 123,812,714.67 | 463,717,990.62 | -73.30% | Mainly driven by the decrease in real estate sales revenue and the corresponding reduction in carried-forward costs. |
| Selling and distribution expenses | 6,366,066.93 | 9,708,711.93 | -34.43% | Mainly driven by the decrease in real estate sales revenue and the corresponding reduction in selling expenses. |
| G&A expenses | 27,112,672.76 | 32,175,388.99 | -15.73% | Mainly driven by the decrease in litigation expenditures. |
| Financial expenses | 370,341.93 | 1,213,306.62 | -69.48% | Mainly driven by the decrease in interest expenses. |
| Income tax expenses | 950,501.45 | 21,496,138.68 | -95.58% | Mainly driven by the YoY decrease in total profit. |
| Net cash flows from operating activities | 24,947,099.48 | -87,422,241.58 | 128.54% | Mainly driven by the decrease in operating expenditures. |
| Net cash flows from the investing activities | 27,997.57 | -109,975,806.04 | 100.03% | Mainly driven by the purchase of money market funds in the same period of the previous year. |
| Net cash flows from financing activities | -35,408,100.00 | -34,949,336.04 | -1.31% | |
| Net increase in cash and cash equivalents | -10,581,033.38 | -232,411,276.38 | 95.45% | Mainly driven by the decrease in operating expenditures, as well as the purchase of money market funds in the same period of the previous year while no such investments occurred in the current period. |
Significant changes in profit composition or profit sources of the Company during the Reporting Period
□ Applicable Not applicable
There were no significant changes in the profit composition or profit sources of the Company during the Reporting Period.
Composition of operating revenue
Unit: RMB
| The reporting period | Same period last year | YoY change | |||
| Amount | Percentage of operating revenue | Amount | Percentage of operating revenue | ||
| Total operating revenue | 149,256,953.04 | 100% | 637,366,221.35 | 100% | -76.58% |
| By industry | |||||
| Real estate | 52,398,397.06 | 35.11% | 567,722,393.42 | 89.07% | -90.77% |
| Engineering construction | 59,153,878.17 | 39.63% | 35,772,588.06 | 5.61% | 65.36% |
| Property management | 1,624,178.41 | 1.09% | 1,631,793.56 | 0.26% | -0.47% |
| Rental and others | 36,080,499.40 | 24.17% | 32,239,446.31 | 5.06% | 11.91% |
| By product | |||||
| Residence | 52,228,873.25 | 34.99% | 567,560,925.52 | 89.05% | -90.80% |
| Shops and parking lots | 169,523.81 | 0.11% | 161,467.90 | 0.03% | 4.99% |
| Others | 96,858,555.98 | 64.89% | 69,643,827.93 | 10.93% | 39.08% |
| By region | |||||
| Guangdong Province | 148,895,064.38 | 99.76% | 637,317,371.33 | 99.99% | -76.64% |
| Overseas | 361,888.66 | 0.24% | 48,850.02 | 0.01% | 640.82% |
Industry, product or region accounting for more than 10% of the Company's operating revenue or operating profit ☑ Applicable ☐ Not applicable Unit: RMB
| Operating revenue | Operating costs | Gross margin | YoY change in operating revenue | YoY change in operating costs | YoY change in gross margin | |
| By industry | ||||||
| Real estate | 52,398,397.06 | 40,173,306.95 | 23.33% | -90.77% | -90.08% | -18.57% |
| Engineering construction | 59,153,878.17 | 57,963,722.26 | 2.01% | 65.36% | 64.43% | 37.67% |
| Rental and others | 36,080,499.40 | 24,456,901.89 | 32.22% | 11.91% | 9.53% | 4.81% |
| By product | ||||||
| Residence | 52,228,873.25 | 40,029,549.07 | 23.36% | -90.80% | -90.11% | -18.46% |
| By region | ||||||
| Guangdong Province | 148,895,064.38 | 122,593,931.10 | 17.66% | -76.64% | -73.50% | -35.55% |
Under the circumstances that the calculation method of the Company's main business data is adjusted during the reporting period, the Company's main business data for the latest period is adjusted according to the calculation method at the end of the reporting period
□ Applicable Not applicable
IV. Analysis of Non-primary Business
□ Applicable Not applicable
V. Analysis of Assets and Liabilities
1. Major changes in asset composition
Unit: RMB
| End of the reporting period | End of the last year | Increase/decrease in percentage | Explanation of significant changes | |||
| Amount | Ratio of total assets | Amount | Ratio of total assets | |||
| Monetary funds | 270,648,313.66 | 7.12% | 284,686,525.04 | 7.33% | -0.21% | |
| Accounts receivable | 45,419,725.16 | 1.19% | 44,898,083.74 | 1.16% | 0.03% | |
| Contract assets | 21,855,722.04 | 0.57% | 29,035,256.28 | 0.75% | -0.18% | |
| Inventories | 653,640,319.20 | 17.18% | 1,099,359,619.25 | 28.31% | -11.13% | Mainly driven by the transfer of some self-held shops to investmentproperties for accounting. |
| Investment properties | 937,519,655.46 | 24.65% | 522,634,659.17 | 13.46% | 11.19% | Mainly driven by the transfer of some self-held shops to investment properties for accounting. |
| Long-term equity investments | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Fixed assets | 13,578,063.33 | 0.36% | 14,949,900.45 | 0.39% | -0.03% | |
| Construction in progress | 0.00 | 0.00% | 571,822.67 | 0.01% | -0.01% | |
| Right-of-use assets | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Short-term borrowings | 1,065,508.63 | 0.03% | 50,000.00 | 0.00% | 0.03% | |
| Contract liabilities | 21,426,300.03 | 0.56% | 28,400,659.20 | 0.73% | -0.17% | |
| Long-term borrowings | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Lease liabilities | 0.00 | 0.00% | 0.00 | 0.00% | 0.00% | |
| Financial assets held for trading | 1,057,325,314.70 | 27.80% | 1,050,256,058.41 | 27.05% | 0.75% | |
| Accounts payable | 168,578,885.71 | 4.43% | 171,738,333.04 | 4.42% | 0.01% | |
| Taxes payable | 18,826,842.10 | 0.49% | 26,922,082.58 | 0.69% | -0.20% | |
| Other payables | 119,077,007.22 | 3.13% | 144,280,409.16 | 3.72% | -0.59% | |
| Other receivables | 729,582,117.04 | 19.18% | 747,900,491.52 | 19.26% | -0.08% | |
2. Major overseas assets
□ Applicable Not applicable
3. Assets and liabilities measured at fair value
☑ Applicable ☐ Not applicable
Unit: RMB
| Item | Beginning balance | Profit or loss from changes in fair value in the currentperiod | Cumulative changes in fair value included in equity | Impairment provision in the current period | Amount purchased in the current period | Amount sold in the current period | Other changes | Ending balance |
| Financial assets | ||||||||
| 1. Financial assets held for trading (excluding derivative financial assets) | 1,050,256,058.41 | 7,069,256.29 | 0.00 | 0.00 | 1,057,325,314.70 | |||
| 4. Other equity instrument investments | 14,571,511.81 | -2,841,991.42 | 11,729,520.39 | |||||
| Total of the above | 1,064,827,570.22 | 7,069,256.29 | -2,841,991.42 | 0.00 | 0.00 | 0.00 | 0.00 | 1,069,054,835.09 |
| Financial liabilities | 0.00 | 0.00 | ||||||
Other changes
Whether there were significant changes in the measurement attributes of the Company's major assets during the reporting period
☐ Yes No
4. Restrictions on asset rights as of the end of the reporting period
Unit: RMB
| Item | Closing book value | Reason for restriction |
| Monetary funds | 16,132.40 | Special account funds for migrant workers |
| Monetary funds | 2,201,283.57 | Funds frozen due to litigation |
| Monetary funds | 50,000.00 | Construction deposit |
| Monetary funds | 70,010.20 | Stop payments, suspend accounts |
| Accounts receivable | 7,651,398.78 | Put in pledge for short-term borrowings |
| Total | 9,988,824.95 |
VI. Investments Analysis
1. Overall situation
☑ Applicable ☐ Not applicable
| Amount of Reporting Period (RMB) | Amount of the same period of lastyear (RMB) | Change (%) |
| 25,104,700.00 | 25,060,000.00 | 0.18% |
2. Major equity investments acquired during the reporting period
□ Applicable Not applicable
3. Major non-equity investments in progress during the reporting period
□ Applicable Not applicable
4. Investment in the financial assets
(1) Securities investment
□ Applicable Not applicable
The Company had no securities investment during the reporting period.
(2) Derivative investment
□ Applicable Not applicable
The Company had no derivative investment during the reporting period.
5. Use of funds raised
□ Applicable Not applicable
The Company had no use of funds raised during the reporting period.
VII. Sales of Major Assets and Equities
1. Sales of major assets
□ Applicable Not applicable
The Company did not sell major assets during the reporting period.
2. Sale of major equity
□ Applicable Not applicable
VIII. Major Subsidiaries
☑ Applicable ☐ Not applicable
Major subsidiaries and participating companies with an impact of 10% or more on the Company's net profit
Unit: RMB
| Company name | Company type | Main business | Registered capital | Total assets | Net assets | Operating revenue | Operating profit | Net profit |
| Shenzhen Shenfang | Subsidiaries | Real estate | 30000000 | 1,628,336,806.56 | 1,210,639,849.00 | 51,815.14 | 5,647,955.62 | 5,647,956.56 |
| Chuanqi Real Estate Development Co., Ltd. | development | |||||||
| Shenzhen Properties Group Longgang Development Co., Ltd. | Subsidiaries | Real estate development | 30000000 | 97,587,521.67 | 66,579,141.26 | 13,405,320.94 | 2,998,415.45 | 2,248,811.59 |
| Shantou Hualin Real Estate Development Co., Ltd. | Subsidiaries | Real estate development | 91226120.44 | 104,996,712.66 | 52,906,201.68 | 437,930.20 | 517,706.24 | 517,706.24 |
| Shantou Huafeng Real Estate Development Co., Ltd. | Subsidiaries | Real estate development | 80000000 | 678,944,641.78 | -53,894,019.30 | 35,685,788.34 | -1,068,536.20 | -1,068,535.34 |
| Great Wall Real EstateCo., Ltd. in the UnitedStates | Subsidiaries | Real estate development | 2051146 | 19,191,575.83 | -89,193,808.19 | 361,888.66 | -156,192.49 | -156,192.49 |
| Shenzhen Zhentong Engineering Co., Ltd. | Subsidiaries | Installation and maintenance | 10000000 | 84,986,773.32 | 2,911,895.81 | 72,375,316.09 | 40,187.93 | 40,187.93 |
| Shenzhen Petrel Hotel Co., Ltd. | Subsidiaries | Property leasing and management | 30000000 | 56,598,961.57 | 42,825,628.79 | 9,196,297.93 | 771,527.27 | 577,337.23 |
| Shenzhen Huazhan Construction Supervision Co., Ltd | Subsidiaries | Supervision | 8000000 | 10,542,958.98 | 10,273,174.36 | 598,468.57 | -411,159.25 | -411,159.25 |
| Xinfeng Enterprise Co., Ltd. | Subsidiaries | Investment, management | 502335 | 318,961,458.69 | -225,620,551.75 | 0.00 | -849,251.59 | -849,251.59 |
Information on acquisition and disposal of subsidiaries during the reporting period □ Applicable Not applicable Notes to main holding and participating companies
1. The subordinate subsidiaries engaged in real estate development include: Shenzhen Shenfang Chuanqi Rea Estate Development Co., Ltd., Shenzhen SPG Longgang Development Co., Ltd., Shantou SEZ Wellam FTY Building Development, Co., Ltd., Shantou Huafeng RealEstate Development Co., Ltd. Among them, the SPG Guangmingl project developed by Chuanqi Company (excluding the commercial part) and the Cuilinyuan project developed by Longgang Company have been completely sold out; the Jinyedao and Yuejing Dongfang developed by Shantou SEZ Wellam FTY Building Development, Co., Ltd. left a few amount of remaining buildings for sale; Shantou Huafeng Rea Estate Development Co., Ltd. was responsible for the development of Tianyuewan project (divided into Phase I and Phase II). Tianyuewan Phase I was open for sale in October 2016 and completed in December 2019. The Phase II started construction in November 2018 and was completed at the end of June2021. As of June 30, 2026, the overall sales progress is relatively slow with an accumulated sales rate of 76.6% for Tianyuewan Phase I and 10.11% fo Phase II.
2. Shenzhen Zhentong Engineering Co., Ltd. was engaged in the business of building installation and maintenance with the operating revenues of RMB 72.3753 million in the first half of 2026, accounting for 48.49% of the Group's operating revenues.
3. The 2026 net profit of Xin Feng Enterprise Co., Ltd. was RMB -849,300, which is mainly due to the depreciation and amortization of investment property.
IX. Structured Bodies Controlled by the Company
□ Applicable Not applicable
X. Risks Faced by the Company and Countermeasures
(I) Macroeconomic risks and countermeasures
Currently, the external environment is confronted with complex challenges such as frequent geopolitical conflicts and accelerated anti-globalization. However, China's economy has a solid foundation, numerous advantages, strong resilience, and great potential, with the supporting conditions and fundamental trend of long-term positive growth unchanged. The real estate industry has a greater correlation with the macroeconomy andis more influenced by the macroeconomic cycle. The Company will continue paying close attention to the international and domestic macroeconomic situations and proactively adjust its operation strategies.
(II) Industry development risks and countermeasures
At this stage, as existing policies continue to show effects, new policies are effectively implemented, and the combined impact of policies is continuously released, the real estate market is in the critical stage of stabilizing and halting the decline amid fluctuations. Nevertheless, for some time to come, the real estate industry will still face many risks and potential hidden dangers, and the market competition pattern will present a new situation. The Company will closely monitor industry policies, follow national strategic direction, continuously optimize the business development path, and actively explore innovative operating models to better adapt to changes in the external environment.
(III) Business operating risks and countermeasures
Against the backdrop of increasingly fierce competition in the real estate market, the Company is facing challenges such as insufficient reserves of development land resources, difficulties in selling inventory projects, and a lack of substantial results in new business expansion, all of which are putting pressure on corporate operation and development. The Company will closely monitor market dynamics and industry policy trends, focus on property leasing and sales, the operations of its subsidiaries, and business expansion, and actively seek innovative models and paths that align with its actual development needs to flexibly respond to market challenges and explore broader development space.
XI. Formulation and Implementation of Market Capitalization Management System and Valuation Enhancement Plan
Whether the Company has formulated a market value management system.
☐ Yes No
Whether the Company has disclosed plans for valuation enhancement.
☐ Yes No
XII. Implementation of the "Quality and Return Dual Enhancement" Action Plan
Whether the company has disclosed the announcement of the action plan of "double improvement of quality return". ☐ Yes No
Section IV Corporate Governance, Environment and Society
I. Changes in Directors and Senior Management of the Company
☑ Applicable ☐ Not applicable
| Name | Position | Type | Date | Reasons |
| Zhang Manhua | Director | Resigned | March 6, 2026 | Job transfer |
| Peng Xingting | Director | Elected | March 6, 2026 | |
| Mi Xuming | Independent director | Resigned | May 21, 2026 | Personal reasons |
| Song Botong | Independent director | Elected | May 21, 2026 |
II. Profit Distribution and Conversion of Capital Reserves into Share Capital during the Reporting Period
□ Applicable Not applicable
The Company plans not to distribute cash dividends, issue bonus shares, or convert capital reserve into share capital for the half year.
III. Implementation of the Company's Equity Incentive Plan, Employee Stock Ownership Plan or Other Employee Incentive Measures
□ Applicable Not applicable
During the reporting period, the Company had no equity incentive plan, employee stock ownership plan or othe employee incentive measures and their implementation.
IV. Disclosure of Environmental Information
Whether the listed company and its main subsidiaries are included in the list of enterprises required to disclose the environmental information by law
☐ Yes No
V. Social Responsibilities
While pursuing economic benefits and protecting shareholders' interests, the Company actively fulfilled its socia responsibilities, demonstrating its corporate social value and sense of responsibility. During the reporting period, the Company actively participated in special poverty alleviation through consumption campaigns to promote consumption assistance and rural revitalization in Shenzhen; continuously implemented the assistance project in Longdou Town, Chenghai District, Shantou City; and organized comprehensive fire emergency drills for merchants in the property buildings under its jurisdiction to enhance public awareness of fire safety and prevention
Section V Significant Events
I. Commitments made by the Company's De Facto Controller, shareholders, related parties, acquirers, the Company and other related parties that have been fulfilled within the reporting period and those that have not been fulfilled as of the end of the reporting period
□ Applicable Not applicable
During the reporting period, there were no commitments made by the Company's De Facto Controller, shareholders, related parties, acquirers, the Company and other related parties that have been fulfilled within the reporting period and those that have not been fulfilled as of the end of the reporting period.
II. Non-operational occupation of funds by the controlling shareholders and other related parties of the listed company
□ Applicable Not applicable
During the reporting period, there were no non-operational funds occupied by the controlling shareholders and other related parties for the listed company.
III. Illegal external guarantees
□ Applicable Not applicable
The Company had no illegal external guarantee during the reporting period.
IV. Appointment and Dismissal of Accounting Firm
Whether the semi-annual financial report has been audited
☐ Yes No
The Company's semi-annual report has not been audited.
V. Explanations Given by the Board of Directors Regarding the Accounting Firm's "Modified Opinion" on the Financial Statements of the Reporting Period
□ Applicable Not applicable
VI. Explanations Given by the Board of Directors Regarding the "Modified Opinion" on the Financial Statements of the Previous Year
□ Applicable Not applicable
VII. Matters Related to Bankruptcy and Reorganization
□ Applicable Not applicable
During the reporting period, the Company had no bankruptcy restructuring related matters.
VIII. Litigation Matters
☑ Applicable ☐ Not applicable
| General information | Amount involved (RMB10,000) | Whether estimated liabilities are formed | Progress | Decisions and effects | Execution of decisions | Date of disclosure | Disclosure index |
| Lawsuit of bill dispute | 17,715.14 | No | This enforcement procedure is terminated.Jianbang Company has entered the bankruptcy and liquidation proceedings, and creditors may file claims with the administrator. | As Jianbang Group is incapable of paying the commercial bills due in January 2022, which total RMB177,151,400, Huizhou Mingxiang Economic Information Consulting Co., Ltd., Huizhou Huiyang Hongfa Industry & Trade Co., Ltd. and Huizhou Jinlongsheng Industrial Co., Ltd. brought a lawsuit on the bill dispute to the People's Court of Huiyang District. The Huiyang District Court ruled at first instance in March 2023 that Jianbang Group should pay the acceptance bill amount and interest. | Huizhou Mingxiang Economic Information Consulting Co., Ltd., Huizhou Huiyang Hongfa Industry & Trade Co., Ltd., and Huizhou Jinlongsheng Industrial Co., Ltd. have applied for execution to the Huizhou Intermediate People's Court. In February 2026, the Huizhou Intermediate People's Court issued an Enforcement Order, ruling to terminate this enforcementprocedure. | October 30, 2025 | The Announcement on the Court's Ruling to Accept the Bankruptcy and Liquidation Application against a Controlling Subsidiary and Appointment of an Administrator (Announcement No.: 2025-030) disclosed on cninfo.com.cn |
| Contractual disputes over loans | 39,568.85 | No | The enforcement procedure is terminated.Jianbang Company has entered the bankruptcy and liquidation proceedings, and filed claims with the administrator. | In January 2024, the Company received a civil judgment of the first instance issued by the Shenzhen Luohu District People's Court, and the Company won the case. | The Company has applied to the Shenzhen Luohu District People's Court for mandatory enforcement. On December 2, 2025, the Company received the Enforcement Order, ruling to terminate the enforcement procedure. | May 13, 2025 | The Litigation Matters (Announcement No.: 2025-013) and the Announcement on the Court's Ruling to Accept the Bankruptcy and Liquidation Application against a Controlling Subsidiary and Appointment of an Administrator (Announcement No.: 2025-030) disclosed on cninfo.com.cn |
| Joint venture and cooperative real estate development contract disputes | 74,357.5 | No | Under retrial.Guangzhou Bopi and Evergrande Pearl River Delta have entered bankruptcy and liquidation proceedings, and filed claims with the administrator.Shenzhen Qijin is undergoing liquidation and deregistration, and claims have been filed with the liquidation team. | On January 8, 2025, our Company received the first instance Civil Judgment, and the judgment made by the Huizhou Intermediate People's Court of the first instance supported some of our company's litigation claims, but the profit make-up part was not supported as the term had not yet expired. On January 22, 2025, our Company filed an appeal regarding unsupported | Under retrial. | December 08, 2023 | Announcement on Litigation Matters (No.: 2023-048) on www.cninfo.com.cn |
| claims. In June 2026, the second-instance court, Guangdong High People's Court, issued a Civil Ruling, ruling to revoke the first-instance judgment and remand the case for retrial. | |||||||
| Contractual disputes over loans | 41,952.29 | No | Jianbang Company, Guangzhou Bopi, and Evergrande Pearl River Delta have all entered bankruptcy and liquidation proceedings, and claims have been filed with their respective administrators. Shenzhen Qijin is undergoing liquidation and deregistration, and claims have been filed with the liquidation team. | In October 2024, our Company received the civil ruling for the second instance of this case, and the case was treated as a withdrawal of the lawsuit. The first-instance judgment has taken effect, and the Company has won the case. The Company applied to the court for compulsory enforcement in January 2025. | Given that Jianbang Company, Guangzhou Bopi, and Evergrande Pearl River Delta have all entered bankruptcy and liquidation proceedings, the Company has filed claims with their respective administrators. Meanwhile, Shenzhen Qijin is undergoing liquidation and deregistration, and the Company has filed claims with the liquidation team. | June 12, 2025 | The Litigation Matters (Announcement No.: 2025-016) and the Announcement on the Court's Ruling to Accept the Bankruptcy and Liquidation Application against a Controlling Subsidiary and Appointment of an Administrator (Announcement No.: 2025-030) disclosed on cninfo.com.cn |
| Application | No | Under | On October 27, | On | October | The | |
| for bankruptcy and liquidation | bankruptcy and liquidation, the administrator has taken over Jianbang Company. | 2025, Jianbang Company received the Civil Ruling and the Decision from the Huizhou Intermediate People's Court. The court ruled to accept the bankruptcy and liquidation application filed by Zhongshan Shengtang Advertising Co., Ltd. against Jianbang Company and appointed an administrator. | December 8, 2025, the Company submitted its claim declaration materials to the administrator of Jianbang Company based on the claim amount confirmed by the effective civil judgment, the confirmation letter of claims and debts, and transfer vouchers. The Company actively participated in creditors' meetings to exercise its rights as a creditor in accordance with the law. | 30, 2025 | Announcement on the Court's Ruling to Accept the Bankruptcy and Liquidation Application against a Controlling Subsidiary and Appointment of an Administrator (Announcement No.: 2025-030) disclosed on cninfo.com.cn |
Other litigation matters
□ Applicable Not applicable
IX. Punishments and Rectifications
□ Applicable Not applicable
There was no punishment or rectification during the reporting period.
X. Credit Quality of the Company as well as Its Controlling Shareholder and De Facto Controller
□ Applicable Not applicable
XI. Major Related-Party Transactions
1. Related party transactions related to daily operations
□ Applicable Not applicable
During the reporting period, the Company had no related party transactions related to daily operations.
2. Related party transactions arising from the acquisition and sale of assets or equity
□ Applicable Not applicable
During the reporting period, the Company had no related party transactions arising from the acquisition or sale of assets or equity.
3. Related party transactions arising from joint external investment
□ Applicable Not applicable
During the reporting period, the Company had no related party transactions arising from joint external investment.
4. Related claims and debts
□ Applicable Not applicable
During the reporting period, the Company had no related debt transactions.
5. Information on transactions with finance companies with related relationship
□ Applicable Not applicable
There was no deposit, loan, credit or other financial business between the Company and the finance companies with related relationship and their related parties.
6. Transactions between the Company's holding finance companies and its related parties
□ Applicable Not applicable
There was no deposit, loan, credit or other financial business between the Company's holding finance companies and its related parties.
7. Other major related party transactions
□ Applicable Not applicable
The Company had no other major related party transactions during the reporting period.
XII. Major Contracts and Execution Thereof
1. Custody, contracting and lease matters
(1) Custody
□ Applicable Not applicable
During the reporting period, the Company had nothing under custody.
(2) Contracting
□ Applicable Not applicable
During the reporting period, the Company had no contracting.
(3) Leases
□ Applicable Not applicable
During the reporting period, the Company had no leases.
2. Significant guarantees
□ Applicable Not applicable
The Company had no material guarantees during the reporting period.
3. Entrusted wealth management
☑ Applicable ☐ Not applicable
Unit: RMB10,000
| Product category | Risk characteristics | Balance of entrusted wealth management during the reporting period | Delinquent uncollected amount |
| Others | Money market funds - low risk | 105,732.53 | 0 |
Details of high-risk entrusted wealth management where the Company, as a single client, entrusts a financial institution for asset management, or invests in products with low safety and poor liquidity
□ Applicable Not applicable
4. Other major contracts
□ Applicable Not applicable
There were no other major contracts of the Company during the reporting period.
XIII. Registration Form for Reception, Survey, Communication, Interview and Other Activities during Reporting Period
☑ Applicable ☐ Not applicable
| Reception time | Reception place | Receptionmode | Type ofreception object | Receptionobject | Main contentsdiscussed and information provided | Index of basicinformation of the survey |
| January 5, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| January 7, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquire about the termination of the agreement transfer matter between the controlling shareholder and China Orient Asset Management | Not applicable |
| January 12, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| January 13, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| January 15, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| January 16, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquire about the controlling shareholder's shareholding decrease | Not applicable |
| January 21, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| January 23, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| January 27, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
| February 2, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| February 11, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| February 11, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquire about policies and industry situations | Not applicable |
| February 12, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquire whether the Company has survey activities | Not applicable |
| February 24, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| February 27, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| March 2, 2026 | The Companyy | Written inquiry | Individual | Individual investor | Inquire about the number ofshareholders | Not applicable |
| March 4, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| March 4, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| March 5, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| March 9, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| March 9, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
| March 11, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| March 12, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| March 19, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| March 23, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| April 1, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| April 7, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| April 7, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
| April 13, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| April 17, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquire about the Company's daily operations | Not applicable |
| April 21, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| April 22, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquire about the Company's primary business and performance | Not applicable |
| April 28, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| April 28, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquiry about the company's future developmentplan | Not applicable |
| May 6, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
| May 7, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| May 8, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
| May 11, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| May 21, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| May 25, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 1, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 1, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
| June 5, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 8, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 8, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
| June 11, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 12, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 18, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
| June 22, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 23, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 25, 2026 | The Company | Telephone communication | Individual | Individual investor | Inquire about the controlling shareholder's shareholding decrease | Not applicable |
| June 25, 2026 | The Companyy | Online communicationon the network platform | Individual | Individual investor | Inquiry about the progressof non-compete commitment | Not applicable |
| June 29, 2026 | The Company | Written inquiry | Individual | Individual investor | Inquire about the number of shareholders | Not applicable |
| June 29, 2026 | The Company | Online communication on the network platform | Individual | Individual investor | Inquiry about the progress of non-compete commitment | Not applicable |
XIV. Notes to Other Major Matters
□ Applicable Not applicable
The Company had no other major matters to be explained during the reporting period.
XV. Major Matters of the Company's Subsidiaries
□ Applicable Not applicable
Section VI. Share Changes and Shareholder Information
I. Changes in shares
1. Changes in shares
Unit: shares
| Before the change | Increase or decrease in this change (+, -) | After the change | |||||||
| Number | Ratio | New shares issued | Bonus issue | Conversion of provident fund into shares | Others | Sub-total | Number | Ratio | |
| 1. Shares with restrictive conditions for sales | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 1. State-owned shares | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 2. Shares held by the state-owned legal persons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 3. Other domestic holdings | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| Including: shares held by domestic legal persons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| Shares held by domestic natural persons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 4. Foreignshareholding | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| Including: shares held by overseas legal persons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| Shares held by overseas natural persons | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| II. Shares without restrictive conditions for sales | 1,011,660,000 | 100.00% | 0 | 0 | 0 | 0 | 0 | 1,011,660,000 | 100.00% |
| 1. RMB-denominated ordinary shares | 891,660,000 | 88.14% | 0 | 0 | 0 | 0 | 0 | 891,660,000 | 88.14% |
| 2. Domestically listed foreign shares | 120,000,000 | 11.86% | 0 | 0 | 0 | 0 | 0 | 120,000,000 | 11.86% |
| 3. Foreign shares listed overseas | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | 0.00% |
| 4. Others | 0 | 0.00% | 0 | 0 | 0 | 0 | 0 | 0 | |
| III. Total number of shares | 1,011,660,000 | 100.00% | 0 | 0 | 0 | 0 | 0 | 1,011,660,000 | 100.00% |
Reasons for changes in shares □ Applicable Not applicable Approval of changes in shares □ Applicable Not applicable Transfer of changes in shares □ Applicable Not applicable
Implementation progress of share repurchase
□ Applicable Not applicable
Implementation progress of reducing repurchase shares by means of centralized bidding
□ Applicable Not applicable
Effect of changes in shares on financial indicators such as basic earnings per share and diluted earnings per share in the latest year and the latest period, and net assets per share attributable to the Company's ordinary shareholders
□ Applicable Not applicable
Other contents deemed necessary by the Company or required by the securities regulators to be disclosed □ Applicable Not applicable
2. Changes in restricted shares
□ Applicable Not applicable
II. Issuance and listing of securities
□ Applicable Not applicable
III. Number of the Company's Shareholders and Shareholding Ratios
Unit: shares
| Total number of ordinary shareholders at the end of the reporting period. | 38,209 | Total number of preferred shareholders with restoration of voting rights at the end of the reporting period (if any) (see Note 8) | 0 | |||||
| Shareholdings of shareholders holding more than 5% or the top 10 shareholders (excluding shares lent through refinancing) | ||||||||
| Name of shareholder | Nature of shareholder | Shareholding ratio | Number of shares held at the end of the reporting period | Changes during the reporting period | Number of shares held under restricted conditions | Number of shares held without restrictions on sales | Pledge, marking or freezing | |
| Share status | Number | |||||||
| Shenzhen Investment Holdings Co., Ltd. | State-owned legal person | 54.79% | 554,247,280 | 0 | 0 | 554,247,280 | Not applicable | 0 |
| Shenzhen State-owned Equity Operation Management Co., Ltd. | Domestic non-state-owned legal person | 6.35% | 64,288,426 | 0 | 0 | 64,288,426 | Not applicable | 0 |
| Yang Jianmin | Domestic natural person | 0.95% | 9,658,501 | -629199 | 0 | 9,658,501 | Pledged | 3,890,000 |
| Wang Yulan | Domestic natural person | 0.62% | 6,228,591 | 0 | 0 | 6,228,591 | Not applicable | 0 |
| ZhangXiujuan | Domesticnatural person | 0.47% | 4,756,900 | 60300 | 0 | 4,756,900 | Notapplicable | 0 |
| Hong Kong Securities Clearing Company Ltd. (HKSCC) | Overseas legal person | 0.45% | 4,551,786 | -2486697 | 0 | 4,551,786 | Not applicable | 0 |
| He Qiao | Domestic natural person | 0.43% | 4,384,000 | 415900 | 0 | 4,384,000 | Not applicable | 0 |
| Wang Zhengying | Domestic natural person | 0.29% | 2,962,900 | 1000 | 0 | 2,962,900 | Not applicable | 0 |
| Zhang Tianxue | Domestic natural person | 0.28% | 2,830,283 | 0 | 0 | 2,830,283 | Not applicable | 0 |
| Industrial and Commercial Bank of China Limited - China Southern CSI All Share Real Estate ETF Securities Investment Fund | Others | 0.28% | 2,794,146 | 546842 | 0 | 2,794,146 | Not applicable | 0 |
| Strategic investors or general legal person becoming the top 10 shareholders due to placement of new shares (if any) (see Note 3) | Not applicable | |||||||
| Notes to shareholders' related relationship or persons acting in concert | Among the top 10 shareholders of the Company, Shenzhen State-owned Equity Management Co., Ltd. is a wholly-owned subsidiary of Shenzhen Investment Holdings Co., Ltd. The Company does not know whether there exists associated relationship among the other shareholders, or whether they are persons acting in concert as prescribed in the Administrative Measures for the Acquisition of Listed Companies. | |||||||
| Explanation of the above shareholders' involvement in entrusting/being entrusted voting rights and waiver of voting rights | Not applicable | |||||||
| Special explanation for the existence of repurchase accounts among the top 10 | Not applicable | |||||||
| shareholders (if any)(see Note 11) | ||||||||
| Shareholdings of the top 10 shareholders without restrictions on sales (excluding shares lent through refinancing and shares locked by senior management) | ||||||||
| Name of shareholder | Number of shares held without restrictions on sales at the end of the reporting period | Type of shares | ||||||
| Type of shares | Number | |||||||
| Shenzhen Investment Holdings Co., Ltd. | 554,247,280 | RMB ordinary shares | 554,247,280 | |||||
| Shenzhen State-owned Equity Operation Management Co., Ltd. | 64,288,426 | RMB ordinary shares | 64,288,426 | |||||
| Yang Jianmin | 9,658,501 | RMB ordinary shares | 9,658,501 | |||||
| Wang Yulan | 6,228,591 | RMB ordinary shares | 6,228,591 | |||||
| Zhang Xiujuan | 4,756,900 | RMB ordinary shares | 4,756,900 | |||||
| Hong Kong Securities Clearing Company Ltd. (HKSCC) | 4,551,786 | RMB ordinary shares | 4,551,786 | |||||
| He Qiao | 4,384,000 | RMB ordinary shares | 4,220,000 | |||||
| Domestically listed foreign shares | 164,000 | |||||||
| Wang Zhengying | 2,962,900 | RMB ordinary shares | 2,962,900 | |||||
| Zhang Tianxue | 2,830,283 | Domestically listed foreign shares | 2,830,283 | |||||
| Industrial and Commercial Bank of China Limited - China Southern CSI All Share Real Estate ETF Securities Investment Fund | 2,794,146 | RMB ordinary shares | 2,794,146 | |||||
| Explanation of related relationship or concerted actions among the top 10 unrestricted shareholders, and between the top 10 unrestricted shareholders and the top 10 shareholders | Among the top 10 unrestricted public shareholders of the Company, Shenzhen State-owned Equity Management Co., Ltd. is a wholly-owned subsidiary of Shenzhen Investment Holdings Co., Ltd. The Company does not know whether there exists associated relationship among the other shareholders, or whether they are persons acting in concert as prescribed in the Administrative Measures for the Acquisition of Listed Companies. | |||||||
| Explanation of the top 10 ordinary shareholders' participation in margin financing and securities lending business (if any) (see Note 4) | Among the top 10 shareholders, the shareholder ranked 3rd holds 5,496,000 shares in a credit securities account, the 5th ranked shareholder holds 4,756,900 shares in a credit securities account, the 7th ranked shareholder holds 4,020,000 shares in a credit securities account, and the 8th ranked shareholder holds 2,962,900 shares in a credit securities account. | |||||||
Participation of shareholders holding more than 5% of the shares, the top 10 shareholders and the top 10 shareholders of unrestricted tradable shares in refinancing business and lending shares
□ Applicable Not applicable
Changes of the top 10 shareholders and the top 10 shareholders of unrestricted tradable shares compared with the previous period due to refinancing lending/repayment
□ Applicable Not applicable
Whether the Company's top 10 ordinary shareholders and the top 10 ordinary shareholders without restrictive condition for sales conduct any agreed repurchase transactions during the reporting period
☐ Yes No
The Company's top 10 ordinary shareholders, and top 10 ordinary shareholders without restrictive condition for sales
did not conduct any agreed repurchase transaction during the reporting period.
IV. Changes in Shareholding of Directors and Senior Management
□ Applicable Not applicable
There were no changes in the shareholdings of directors and senior management of the Company during the reporting period; please refer to the 2025 Annual Report for details.
V. Changes in Controlling Shareholders or De Facto Controller
If the Company has previously disclosed that the De Facto Controller is planning a change of control but it has not been completed, please explain the progress of the change of control.
□ Applicable Not applicable
Changes in controlling shareholders during the reporting period
□ Applicable Not applicable
There was no change in the controlling shareholder of the Company during the reporting period.
Changes in actual owner during the reporting period
□ Applicable Not applicable
There was no change in the actual owner of the Company during the reporting period.
VI. Preferred Shares
□ Applicable Not applicable
During the reporting period, the Company had no preferred shares.
Section VII Bonds
□ Applicable Not applicable
Section VIII Financial Statements
I. Audit Report
Has the semi-annual report been audited
□ Yes No
The company's semi-annual financial report has not been audited.
II. Financial Statements
The unit of the statements in the financial notes is: yuan
1. Consolidated balance sheet
Prepared by: Shenzhen Special Economic Zone Real Estate (Group) Co., Ltd
Unit: Yuan
| project | Closing balance | Opening balance |
| Current assets | ||
| Monetary Funds | 270,648,313.66 | 284,686,525.04 |
| Settlement reserve funds | 0.00 | 0.00 |
| Withdrawal of capital | 0.00 | 0.00 |
| Trading financial assets | 1,057,325,314.70 | 1,050,256,058.41 |
| Derivative financial assets | 0.00 | 0.00 |
| Notes receivable | 200,000.00 | 0.00 |
| accounts receivable | 45,419,725.16 | 44,898,083.74 |
| Accounts receivable financing | 0.00 | 0.00 |
| Prepayments | 19,842.94 | 31,588.45 |
| premiums receivable | 0.00 | 0.00 |
| Reinsurance accounts receivable | 0.00 | 0.00 |
| Reserve for reinsurance contracts receivable | 0.00 | 0.00 |
| Other receivables | 729,582,117.04 | 747,900,491.52 |
| Among them: Interest receivable | 0.00 | 0.00 |
| Dividends receivable | 0.00 | 0.00 |
| Purchase of financial assets held under resale agreements | 0.00 | 0.00 |
| inventory | 653,640,319.20 | 1,099,359,619.25 |
| Among them: data resources | 0.00 | 0.00 |
| contract asset | 21,855,722.04 | 29,035,256.28 |
| Assets held for sale | 0.00 | 0.00 |
| Non-current assets maturing within one year | 0.00 | 0.00 |
| Other current assets | 53,237,235.56 | 66,133,465.24 |
| Total current assets | 2,831,928,590.30 | 3,322,301,087.93 |
| Non-current assets: | ||
| Issuing loans and advances | 0.00 | 0.00 |
| debt investment | 0.00 | 0.00 |
| Other debt investments | 0.00 | 0.00 |
| Long-term receivables | 0.00 | 0.00 |
| Long-term equity investment | 0.00 | 0.00 |
| Other equity instrument investments | 11,729,520.39 | 14,571,511.81 |
| Other non-current financial assets | 0.00 | 0.00 |
| Investment property | 937,519,655.46 | 522,634,659.17 |
| Fixed assets | 13,578,063.33 | 14,949,900.45 |
| construction in progress | 0.00 | 571,822.67 |
| Productive biological assets | 0.00 | 0.00 |
| oil and gas assets | 0.00 | 0.00 |
| right-of-use asset | 0.00 | 0.00 |
| intangible assets | 0.00 | 0.00 |
| Among them: data resources | 0.00 | 0.00 |
| development expenditure | 0.00 | 0.00 |
| Among them: data resources | 0.00 | 0.00 |
| goodwill | 0.00 | 0.00 |
| Long-term deferred expenses | 2,706,542.52 | 1,615,683.92 |
| Deferred tax assets | 6,415,564.08 | 6,138,319.62 |
| Other non-current assets | 0.00 | 0.00 |
| Total non-current assets | 971,949,345.78 | 560,481,897.64 |
| Total Assets | 3,803,877,936.08 | 3,882,782,985.57 |
| Current liabilities | ||
| short-term borrowing | 1,065,508.63 | 50,000.00 |
| Borrow from the central bank | 0.00 | 0.00 |
| Borrowed Funds | 0.00 | 0.00 |
| Trading financial liabilities | 0.00 | 0.00 |
| Derivative financial liabilities | 0.00 | 0.00 |
| Notes Payable | 0.00 | 0.00 |
| accounts payable | 168,578,885.71 | 171,738,333.04 |
| Advance receipts | 3,417,122.84 | 722,042.14 |
| Contract liabilities | 21,426,300.03 | 28,400,659.20 |
| Financial assets sold for repurchase | 0.00 | 0.00 |
| Deposit taking and interbank deposit | 0.00 | 0.00 |
| Securities trading funds on behalf | 0.00 | 0.00 |
| Funds from agency underwriting ofsecurities | 0.00 | 0.00 |
| Payroll payable | 30,266,318.49 | 32,757,342.88 |
| Taxes payable | 18,826,842.10 | 26,922,082.58 |
| Other payables | 119,077,007.22 | 144,280,409.16 |
| Among them: interest payable | 16,535,277.94 | 16,535,277.94 |
| Dividends payable | 0.00 | 0.00 |
| Payable handling fees and commissions | 0.00 | 0.00 |
| Accounts payable for reinsurance | 0.00 | 0.00 |
| Liabilities held for sale | 0.00 | 0.00 |
| Non-current liabilities maturing within one year | 0.00 | 0.00 |
| Other current liabilities | 7,053,339.82 | 7,565,002.87 |
| Total current liabilities | 369,711,324.84 | 412,435,871.87 |
| Non-current liabilities: | ||
| Reserve fund for insurance contracts | 0.00 | 0.00 |
| long-term loans | 0.00 | 0.00 |
| Bonds payable | 0.00 | 0.00 |
| Among them: preferred stock | 0.00 | 0.00 |
| perpetual bond | 0.00 | 0.00 |
| lease liability | 0.00 | 0.00 |
| Long-term payables | 0.00 | 0.00 |
| Long-term payroll payable | 0.00 | 0.00 |
| provisions | 0.00 | 0.00 |
| Deferred revenue | 0.00 | 0.00 |
| Deferred income tax liabilities | 1,337,604.71 | 867,914.50 |
| Other non-current liabilities | 0.00 | 0.00 |
| Total non-current liabilities | 1,337,604.71 | 867,914.50 |
| Total Liabilities | 371,048,929.55 | 413,303,786.37 |
| Owners' equity: | ||
| share capital | 1,011,660,000.00 | 1,011,660,000.00 |
| Other equity instruments | 0.00 | 0.00 |
| Among them: preferred shares | 0.00 | 0.00 |
| perpetual bond | 0.00 | 0.00 |
| Capital Reserve | 978,244,910.11 | 978,244,910.11 |
| Less: Treasury Stock | 0.00 | 0.00 |
| Other comprehensive income | 29,417,639.89 | 23,315,115.52 |
| Special reserves | 0.00 | 0.00 |
| Surplus reserve | 275,253,729.26 | 275,253,729.26 |
| General risk provision | 0.00 | 0.00 |
| Retained Earnings | 1,279,881,231.23 | 1,323,849,441.49 |
| Total equity attributable to owners of the parent company | 3,574,457,510.49 | 3,612,323,196.38 |
| Minority shareholders' equity | -141,628,503.96 | -142,843,997.18 |
| Total owner's equity | 3,432,829,006.53 | 3,469,479,199.20 |
| Total liabilities and owner's equity | 3,803,877,936.08 | 3,882,782,985.57 |
Legal Representative: Chen Ming; Person in Charge of Accounting Work: Wang Jianfei; Head of Accounting Organization: Zhou
Hongpu
2. Balance sheet of the parent company
Unit: Yuan
| project | Closing balance | Opening balance |
| Current assets | ||
| Monetary Funds | 94,397,236.20 | 69,884,281.83 |
| Trading financial assets | 0.00 | 0.00 |
| Derivative financial assets | 0.00 | 0.00 |
| Notes receivable | 0.00 | 0.00 |
| accounts receivable | 4,665,706.26 | 4,843,552.76 |
| Accounts receivable financing | 0.00 | 0.00 |
| Prepayments | 4,000.00 | 0.00 |
| Other receivables | 1,841,982,042.16 | 1,880,427,908.13 |
| Among them: Interest receivable | 0.00 | 0.00 |
| Dividends receivable | 37,814,622.88 | 24,222,722.88 |
| inventory | 312,474.69 | 312,474.69 |
| Among them: data resources | 0.00 | 0.00 |
| contract asset | 0.00 | 0.00 |
| Assets held for sale | 0.00 | 0.00 |
| Non-current assets maturing within one year | 0.00 | 0.00 |
| Other current assets | 1,036,245.85 | 1,294,922.05 |
| Total current assets | 1,942,397,705.16 | 1,956,763,139.46 |
| Non-current assets: | ||
| debt investment | 0.00 | 0.00 |
| Other debt investments | 0.00 | 0.00 |
| Long-term receivables | 0.00 | 0.00 |
| Long-term equity investment | 1,132,181,561.85 | 1,132,181,561.85 |
| Other equity instrument investments | 14,571,511.81 | 14,571,511.81 |
| Other non-current financial assets | 0.00 | 0.00 |
| Investment property | 375,585,756.47 | 387,434,080.02 |
| Fixed assets | 8,263,705.93 | 9,186,628.06 |
| construction in progress | 0.00 | 571,822.67 |
| Productive biological assets | 0.00 | 0.00 |
| oil and gas assets | 0.00 | 0.00 |
| right-of-use asset | 0.00 | 0.00 |
| intangible assets | 0.00 | 0.00 |
| Among them: data resources | 0.00 | 0.00 |
| development expenditure | 0.00 | 0.00 |
| Among them: data resources | 0.00 | 0.00 |
| goodwill | 0.00 | 0.00 |
| Long-term deferred expenses | 2,454,374.61 | 1,209,606.83 |
| Deferred tax assets | 469,690.21 | 0.00 |
| Other non-current assets | 0.00 | 0.00 |
| Total non-current assets | 1,533,526,600.88 | 1,545,155,211.24 |
| Total Assets | 3,475,924,306.04 | 3,501,918,350.70 |
| Current liabilities | ||
| short-term borrowing | 0.00 | 0.00 |
| Trading financial liabilities | 0.00 | 0.00 |
| Derivative financial liabilities | 0.00 | 0.00 |
| Notes Payable | 0.00 | 0.00 |
| accounts payable | 4,756,898.72 | 6,692,455.48 |
| Advance receipts | 110,143.00 | 0.00 |
| Contract liabilities | 2,255,023.41 | 94,227.61 |
| Payroll payable | 22,241,925.83 | 21,771,697.06 |
| Taxes payable | 4,466,019.01 | 1,161,124.78 |
| Other payables | 115,732,752.35 | 142,790,324.11 |
| Among them: interest payable | 16,535,277.94 | 16,535,277.94 |
| Dividends payable | 0.00 | 0.00 |
| Liabilities held for sale | 0.00 | 0.00 |
| Non-current liabilities maturing within one year | 0.00 | 0.00 |
| Other current liabilities | 5.59 | 4,711.39 |
| Total current liabilities | 149,562,767.91 | 172,514,540.43 |
| Non-current liabilities: | ||
| long-term loans | 0.00 | 0.00 |
| Bonds payable | 0.00 | 0.00 |
| Among them: preferred stock | 0.00 | 0.00 |
| perpetual bond | 0.00 | 0.00 |
| lease liability | 0.00 | 0.00 |
| Long-term payables | 0.00 | 0.00 |
| Long-term payroll payable | 0.00 | 0.00 |
| provisions | 0.00 | 0.00 |
| Deferred revenue | 0.00 | 0.00 |
| Deferred tax liabilities | 1,337,604.71 | 867,914.50 |
| Other non-current liabilities | 0.00 | 0.00 |
| Total non-current liabilities | 1,337,604.71 | 867,914.50 |
| Total Liabilities | 150,900,372.62 | 173,382,454.93 |
| Owners' equity: | ||
| share capital | 1,011,660,000.00 | 1,011,660,000.00 |
| Other equity instruments | 0.00 | 0.00 |
| Among them: preferred stock | 0.00 | 0.00 |
| perpetual bond | 0.00 | 0.00 |
| Capital Reserve | 964,711,931.13 | 964,711,931.13 |
| Less: Treasury Stock | 0.00 | 0.00 |
| Other comprehensive income | 1,928,633.86 | 1,928,633.86 |
| Special reserves | 0.00 | 0.00 |
| Surplus reserve | 252,124,115.85 | 252,124,115.85 |
| Retained Earnings | 1,094,599,252.58 | 1,098,111,214.93 |
| Total owner's equity | 3,325,023,933.42 | 3,328,535,895.77 |
| Total liabilities and owner's equity | 3,475,924,306.04 | 3,501,918,350.70 |
3. Consolidated income statement
Unit: Yuan
| project | Half-yearly report of 2026 | Half-yearly in 2025 |
| 1. Total operating income | 149,256,953.04 | 637,366,221.35 |
| Among them: Operating income | 149,256,953.04 | 637,366,221.35 |
| interest income | ||
| Earned Premium | 0.00 | 0.00 |
| Service fee and commission income | 0.00 | 0.00 |
| II. Total operating costs | 165,056,813.62 | 522,377,406.04 |
| Among them: Operating costs | 123,812,714.67 | 463,717,990.62 |
| Interest expense | 0.00 | 0.00 |
| Service fee and commission expense | 0.00 | 0.00 |
| Surrender value | 0.00 | 0.00 |
| Net compensation expenditure | 0.00 | 0.00 |
| Net amount of insurance liability reserve | 0.00 | 0.00 |
| Policy dividend expenses | 0.00 | 0.00 |
| Reinsurance premium | 0.00 | 0.00 |
| Taxes and Surcharges | 7,395,017.33 | 15,562,007.88 |
| sales expenses | 6,366,066.93 | 9,708,711.93 |
| administrative expenses | 27,112,672.76 | 32,175,388.99 |
| R&D expenses | 0.00 | 0.00 |
| financial expenses | 370,341.93 | 1,213,306.62 |
| Among them: Interest expense | 0.00 | 2,788,711.79 |
| interest income | 925,667.62 | 2,154,378.05 |
| Plus: Other income | 54,026.64 | 31,652.46 |
| Investment income (loss indicated with "-" ) | 66,265.23 | 99,669.36 |
| Including: Investment income from associated enterprises and joint ventures | 0.00 | 0.00 |
| Gain on derecognition of financial assets measured at amortized cost | 0.00 | 0.00 |
| Exchange gains (losses are indicated by a "-" sign) | 0.00 | 0.00 |
| Net open hedge gains (losses areindicated by a "-" sign) | 0.00 | 0.00 |
| Income from changes in fair value (loss is indicated by a "-" sign) | 7,069,256.29 | 8,662,388.50 |
| Credit impairment loss (loss is indicated by a "-" sign) | 554,041.03 | -77,782.93 |
| Asset impairment loss (loss is indicated by a "-" sign) | 0.00 | -15,230.21 |
| Gains from asset disposal (losses are indicated by a "-" sign) | 357.10 | 0.00 |
| III. Operating profit (loss indicated with a "-" sign) | -8,055,914.29 | 123,689,512.49 |
| Plus: Non-operating income | 491.27 | 20,130.74 |
| Less: Non-operating expenses | 1,744.29 | 1,634.14 |
| IV. Total profit (total loss indicated with a "-" sign) | -8,057,167.31 | 123,708,009.09 |
| Less: Income tax expense | 950,501.45 | 21,496,138.68 |
| V. Net profit (net loss indicated with "-") | -9,007,668.76 | 102,211,870.41 |
| (1) Classification based on business continuity | ||
| 1. Net profit from continuing operations (net loss indicated with a "-") | -9,007,668.76 | 102,211,870.41 |
| 2. Net profit from discontinued operations (net loss indicated with a "-" sign) | 0.00 | 0.00 |
| (II) Classification by ownership | ||
| 1. Net profit attributable to shareholders of the parent company (net loss indicated with a "-" sign) | -8,560,110.26 | 103,027,646.42 |
| 2. Minority shareholders' profit and loss (net loss indicated with a "-" sign) | -447,558.50 | -815,776.01 |
| VI. Net amount after tax of other comprehensive income | 7,765,576.09 | 6,797,849.82 |
| Net amount of other comprehensive income after tax attributable to owners of the parent company | 6,102,524.37 | 6,368,897.45 |
| (1) Other comprehensive income that cannot be reclassified into profit and loss | -2,841,991.42 | 241,517.87 |
| 1. Remeasure the change amount of the defined benefit plan | 0.00 | 0.00 |
| 2. Other comprehensive income that cannot be transferred to profit and loss under the equity method | 0.00 | 0.00 |
| 3. Changes in fair value of other equity instrument investments | -2,841,991.42 | 241,517.87 |
| 4. Changes in fair value of enterprise's own credit risk | 0.00 | 0.00 |
| 5. Others | 0.00 | 0.00 |
| (II) Other comprehensive income reclassified into profit and loss | 8,944,515.79 | 6,127,379.58 |
| 1. Other comprehensive income that can be transferred to profit and loss under the equity method | 0.00 | 0.00 |
| 2. Changes in fair value of otherdebt investments | 0.00 | 0.00 |
| 3. Amount of financial assets reclassified and recorded in other comprehensive income | 0.00 | 0.00 |
| 4. Provision for credit impairment of other debt investments | 0.00 | 0.00 |
| 5. Cash flow hedging reserve | 0.00 | 0.00 |
| 6. Translation differences in foreign currency financial statements | 8,944,515.79 | 6,127,379.58 |
| 7. Others | 0.00 | 0.00 |
| Net amount of other comprehensive income attributable to minority shareholders after tax | 1,663,051.72 | 428,952.37 |
| VII. Total comprehensive income | -1,242,092.67 | 109,009,720.23 |
| Total comprehensive income attributable to owners of the parent company | -2,457,585.89 | 109,396,543.87 |
| Total comprehensive income attributable to minority shareholders | 1,215,493.22 | -386,823.64 |
| 8. Earnings per share: | ||
| (I) Basic earnings per share | -0.0085 | 0.1018 |
| (II) Diluted earnings per share | -0.0085 | 0.1018 |
For the business combination under the same control in this period, the net profit realized by the combined party before the combination is: 0.00 yuan, and the net profit realized by the combined party in the previous period is: 0.00 yuan. Legal Representative: Chen Ming; Person in Charge of Accounting Work: Wang Jianfei; Head of Accounting Organization: Zhou Hongpu
4. Income statement of the parent company
Unit: Yuan
| project | Half-yearly report of 2026 | Half-yearly in 2025 |
| 1. Operating income | 27,666,413.33 | 23,097,217.24 |
| Less: Operating costs | 16,614,407.10 | 15,530,601.07 |
| Taxes and Surcharges | 5,165,372.07 | 7,010,315.64 |
| sales expenses | 1,678,549.84 | 1,752,440.34 |
| administrative expenses | 21,302,074.63 | 18,361,484.35 |
| R&D expenses | 0.00 | 0.00 |
| financial expenses | 1,127,730.78 | 2,423,621.13 |
| Among them: interest expenses | 0.00 | 2,414,263.08 |
| interest income | 102,806.10 | 507,352.13 |
| Plus: Other income | 51,104.04 | 28,158.18 |
| Investment income (loss indicated with "-") | 50,066,265.23 | 99,669.36 |
| Including: Investment income from associated enterprises and joint ventures | 0.00 | 0.00 |
| Gain on derecognition of financial assets measured at amortized cost (loss is indicated by a "-" sign) | 0.00 | 0.00 |
| Net open hedge gains (losses areindicated by a "-" sign) | 0.00 | 0.00 |
| Income from changes in fair value (loss is indicated by a "-" sign) | 0.00 | 8,662,388.50 |
| Credit impairment loss (loss is indicated by a "-" sign) | 0.00 | 0.00 |
| Asset impairment losses (losses are indicated by a "-" sign) | 0.00 | 0.00 |
| Gains from asset disposal (losses are indicated by a "-" sign) | 0.00 | 0.00 |
| II. Operating profit (loss indicated with "-") | 31,895,648.18 | -13,191,029.25 |
| Plus: Non-operating income | 489.47 | 8,398.00 |
| Less: Non-operating expenses | 0.00 | 32.50 |
| III. Total profit (total loss indicated with a "-" sign) | 31,896,137.65 | -13,182,663.75 |
| Less: Income tax expense | 0.00 | 0.00 |
| IV. Net profit (net loss indicated with a "-" sign) | 31,896,137.65 | -13,182,663.75 |
| (I) Net profit from continuing operations (net loss indicated with a "-" sign) | 31,896,137.65 | -13,182,663.75 |
| (II) Net profit from discontinued operations (net loss indicated with a "-" sign) | ||
| V. Net amount after tax of other comprehensive income | 0.00 | 0.00 |
| (1) Other comprehensive income that cannot be reclassified into profit and loss | 0.00 | 0.00 |
| 1. Remeasure the change amount of the defined benefit plan | 0.00 | 0.00 |
| 2. Other comprehensive income that cannot be transferred to profit and loss under the equity method | 0.00 | 0.00 |
| 3. Changes in fair value of other equity instrument investments | 0.00 | 0.00 |
| 4. Changes in fair value of enterprise's own credit risk | 0.00 | 0.00 |
| 5. Others | 0.00 | 0.00 |
| (II) Other comprehensive income reclassified into profit and loss | ||
| 1. Other comprehensive income that can be transferred to profit and loss under the equity method | 0.00 | 0.00 |
| 2. Changes in fair value of other debt investments | 0.00 | 0.00 |
| 3. Amount of financial assets reclassified and recorded in other comprehensive income | 0.00 | 0.00 |
| 4. Provision for credit impairment of other debt investments | 0.00 | 0.00 |
| 5. Cash flow hedging reserve | 0.00 | 0.00 |
| 6. Translation differences in foreign currency financial statements | 0.00 | 0.00 |
| 7. Others | 0.00 | 0.00 |
| VI. Total comprehensive income | 31,896,137.65 | -13,182,663.75 |
| VII. Earnings per share: | ||
| (I) Basic earnings per share | ||
| (II) Diluted earnings per share |
5. Consolidated cash flow statement
Unit: Yuan
| project | Half-yearly report for 2026 | Half-yearly in 2025 |
| I. Cash flows from operating activities: | ||
| Cash received from selling goods and providing services | 149,907,409.47 | 107,961,865.12 |
| Net increase in customer deposits and interbank deposits | 0.00 | 0.00 |
| Net increase in borrowings from the central bank | 0.00 | 0.00 |
| Net increase in funds borrowed from other financial institutions | 0.00 | 0.00 |
| Cash received from premiums of original insurance contracts | 0.00 | 0.00 |
| Net cash received from reinsurance business | 0.00 | 0.00 |
| Net increase in policyholder deposits and investment funds | 0.00 | 0.00 |
| Cash collected from interest, handling fees, and commissions | 0.00 | 0.00 |
| Net increase in interbank borrowing | 0.00 | 0.00 |
| Net increase in funds for repurchase business | 0.00 | 0.00 |
| Net cash received from securities trading as an agent | 0.00 | 0.00 |
| Tax refund received | 13,450,960.28 | 14,257,792.80 |
| Received other cash related to operating activities | 18,815,550.68 | 120,662,833.73 |
| Subtotal of cash inflows from operating activities | 182,173,920.43 | 242,882,491.65 |
| Cash paid for purchasing goods and receiving services | 84,617,506.24 | 79,091,286.46 |
| Net increase in loans and advances to customers | 0.00 | 0.00 |
| Net increase in deposits with central bank and interbank deposits | 0.00 | 0.00 |
| Cash paid for compensation under the original insurance contract | 0.00 | 0.00 |
| Net increase in funds lent out | 0.00 | 0.00 |
| Cash paid for interest, fees, and commissions | 0.00 | 0.00 |
| Cash paid for policy dividends | 0.00 | 0.00 |
| Cash paid to and for employees | 30,986,998.71 | 31,933,948.07 |
| Various taxes and fees paid | 23,973,777.86 | 65,156,436.59 |
| Cash paid for other activities related to | 17,648,538.14 | 154,123,062.11 |
| operating activities | ||
| Subtotal of cash outflows from operating activities | 157,226,820.95 | 330,304,733.23 |
| Net cash flow from operating activities | 24,947,099.48 | -87,422,241.58 |
| II. Cash flows from investing activities: | ||
| Cash received from investment recovery | 0.00 | 0.00 |
| Cash received from investment income | 66,265.23 | 99,669.36 |
| Net cash received from disposal of fixed assets, intangible assets and other long-term assets | 0.00 | 0.00 |
| Net cash received from the disposal of subsidiaries and other business units | 0.00 | 0.00 |
| Received other cash related to investing activities | 0.00 | 0.00 |
| Subtotal of cash inflows from investing activities | 66,265.23 | 99,669.36 |
| Cash paid for the acquisition and construction of fixed assets, intangible assets, and other long-term assets | 38,267.66 | 75,475.40 |
| Cash paid for investment | 0.00 | 0.00 |
| Net increase in pledge loans | 0.00 | 0.00 |
| Net cash paid to acquire subsidiaries and other business entities | 0.00 | 0.00 |
| Cash paid for other activities related to investment | 0.00 | 110,000,000.00 |
| Subtotal of cash outflows from investing activities | 38,267.66 | 110,075,475.40 |
| Net cash flow from investing activities | 27,997.57 | -109,975,806.04 |
| III. Cash flows from financing activities: | ||
| Cash received from investment absorption | 0.00 | 0.00 |
| Including: cash received from investments by minority shareholders in subsidiaries | 0.00 | 0.00 |
| Cash received from loan acquisition | 0.00 | 0.00 |
| Received other cash related to financing activities | 0.00 | 0.00 |
| Subtotal of cash inflows from financing activities | 0.00 | 0.00 |
| Cash paid for debt repayment | 0.00 | 33,500,586.60 |
| Cash paid for distributing dividends, profits, or servicing interest | 35,408,100.00 | 1,448,749.44 |
| Including: dividends and profits paid by subsidiaries to minority shareholders | 0.00 | 0.00 |
| Cash paid for other financing-related activities | 0.00 | 0.00 |
| Subtotal cash outflows from financing activities | 35,408,100.00 | 34,949,336.04 |
| Net cash flow from financing activities | -35,408,100.00 | -34,949,336.04 |
| IV. Impact of exchange rate changes on cash and cash equivalents | -148,030.43 | -63,892.72 |
| V. Net increase in cash and cash equivalents | -10,581,033.38 | -232,411,276.38 |
| Plus: Balance of cash and cash | 278,891,920.87 | 520,910,254.44 |
| equivalents at the beginning of the period | ||
| VI. Closing balance of cash and cash equivalents | 268,310,887.49 | 288,498,978.06 |
6. Cash flow statement of the parent company
Unit: Yuan
| project | Half-yearly report of 2026 | Half-yearly in 2025 |
| I. Cash flows from operating activities: | ||
| Cash received from selling goods and providing services | 32,489,773.17 | 27,636,940.85 |
| Tax refund received | 54,086.16 | 31,866.46 |
| Received other cash related to operating activities | 22,010,845.69 | 122,029,488.61 |
| Subtotal of cash inflows from operating activities | 54,554,705.02 | 149,698,295.92 |
| Cash paid for purchasing goods and receiving services | 514,055.95 | 193,118.60 |
| Cash paid to and for employees | 19,473,806.76 | 17,111,206.32 |
| Various taxes and fees paid | 3,685,647.80 | 6,276,383.28 |
| Cash paid for other activities related to operating activities | 6,793,060.67 | 34,259,333.81 |
| Subtotal of cash outflows from operating activities | 30,466,571.18 | 57,840,042.01 |
| Net cash flow from operating activities | 24,088,133.84 | 91,858,253.91 |
| II. Cash flows from investing activities: | ||
| Cash received from investment recovery | 0.00 | 5,000,000.00 |
| Cash received from investment income | 66,265.23 | 99,669.36 |
| Net cash received from disposal of fixed assets, intangible assets, and other long-term assets | 0.00 | 0.00 |
| Net cash received from the disposal of subsidiaries and other business units | 0.00 | 0.00 |
| Received other cash related to investing activities | 36,408,100.00 | 0.00 |
| Subtotal of cash inflows from investing activities | 36,474,365.23 | 5,099,669.36 |
| Cash paid for the acquisition and construction of fixed assets, intangible assets, and other long-term assets | 641,444.70 | 6,884.96 |
| Cash paid for investment | 0.00 | 0.00 |
| Net cash paid to acquire subsidiaries and other business entities | 0.00 | 0.00 |
| Cash paid for other activities related to investment | 0.00 | 110,000,000.00 |
| Subtotal of cash outflows from investing activities | 641,444.70 | 110,006,884.96 |
| Net cash flow from investing activities | 35,832,920.53 | -104,907,215.60 |
| III. Cash flows from financing activities: | ||
| Cash received from investment absorption | 0.00 | 0.00 |
| Cash received from loan acquisition | 0.00 | 0.00 |
| Received other cash related to financing activities | 0.00 | 0.00 |
| Subtotal cash inflows from financing activities | 0.00 | 0.00 |
| Cash paid for debt repayment | 0.00 | 62,586.60 |
| Cash paid for distributing dividends, profits, or servicing interest | 35,408,100.00 | 1,032,614.31 |
| Cash paid for other financing-related activities | 0.00 | 0.00 |
| Subtotal cash outflows from financing activities | 35,408,100.00 | 1,095,200.91 |
| Net cash flow from financing activities | -35,408,100.00 | -1,095,200.91 |
| IV. Impact of exchange rate changes on cash and cash equivalents | 0.00 | 0.00 |
| V. Net increase in cash and cash equivalents | 24,512,954.37 | -14,144,162.60 |
| Plus: Balance of cash and cash equivalents at the beginning of the period | 69,884,281.83 | 81,754,926.52 |
| VI. Closing balance of cash and cash equivalents | 94,397,236.20 | 67,610,763.92 |
7. Consolidated statement of changes in equity
Current Amount
Unit: Yuan
| project | Half-yearly report for 2026 | ||||||||||||||
| Owners' equity attributable to the parent company | Minority shareholders' equity | Total owner's equity | |||||||||||||
| share capital | Other equity instruments | Capital Reserve | Less: Treasury Stock | Other comprehensive income | Special reserves | Surplus reserve | General risk provisions | Retained Earnings | Other | Subtotal | |||||
| prefer red stock | perpetual bond | Other | |||||||||||||
| 1. Ending balance of the previous year | 1,011,660,000.00 | 978,244,910.11 | 23,315,115.52 | 275,253,729.26 | 1,323,849,441.49 | 0.00 | 3,612,323,196.38 | -142,843,997.18 | 3,469,479,199.20 | ||||||
| Plus: Changes in accounting policies | |||||||||||||||
| Correction of prior period errors | |||||||||||||||
| Other | |||||||||||||||
| II. Opening balance of the current year | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 978,244,910.11 | 0.00 | 23,315,115.52 | 0.00 | 275,253,729.26 | 0.00 | 1,323,849,441.49 | 3,612,323,196.38 | -142,843,997.18 | 3,469,479,199.20 | |
| III. Changes in Amount for the Current Period (Decreases are indicated by a "-" sign) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,102,524.37 | 0.00 | 0.00 | 0.00 | -43,968,210.26 | -37,865,685.89 | 1,215,493.22 | -36,650,192.67 | |
| (I) Total comprehensive income | 6,102,524.37 | -8,560,110.26 | -2,457,585.89 | 1,215,493.22 | -1,242,092.67 | ||||||||||
| (II) Capital invested and reduced by owners | 0.00 | 0.00 | 0.00 | ||||||||||||
| 1. Common stock invested by owners | 0.00 | 0.00 | |||||||||||||
| 2. Capital invested by holders of other equity instruments | 0.00 | 0.00 | |||||||||||||
| 3. Amount of share-based payments recognized in owners' equity | 0.00 | 0.00 | |||||||||||||
| 4. Others | 0.00 | 0.00 | 0.00 | ||||||||||||
| (III) Profit distribution | -35,408,100.00 | -35,408,100.00 | -35,408,100.00 | ||||||||||||
| 1. Withdrawal of surplus reserves | 0.00 | 0.00 | |||||||||||||
| 2. Withdrawal of general risk provisions | 0.00 | 0.00 | |||||||||||||
| 3. Distribution to owners (or shareholders) | -35,408,100.00 | -35,408,100.00 | -35,408,100.00 | ||||||||||||
| 4. Others | 0.00 | 0.00 | |||||||||||||
| (IV) Internal transfer of owner's equity | 0.00 | 0.00 | |||||||||||||
| 1. Capital reserves converted into capital (or share capital) | 0.00 | 0.00 | |||||||||||||
| 2. Conversion of surplus reserves into capital (or share capital) | 0.00 | 0.00 | |||||||||||||
| 3. Surplus reserves used to cover losses | 0.00 | 0.00 | |||||||||||||
| 4. Carry forward the change amount of the defined benefit plan to retained earnings | 0.00 | 0.00 | |||||||||||||
| 5. Transfer of other comprehensive income to retained earnings | 0.00 | 0.00 | |||||||||||||
| 6. Others | 0.00 | 0.00 | |||||||||||||
| (V) Special reserves | 0.00 | 0.00 | |||||||||||||
| 1. Current period withdrawal | 0.00 | 0.00 | |||||||||||||
| 2. Current use | 0.00 | 0.00 | |||||||||||||
| (VI) Others | 0.00 | 0.00 | 0.00 | ||||||||||||
| IV. Closing balance of the current period | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 978,244,910.11 | 0.00 | 29,417,639.89 | 0.00 | 275,253,729.26 | 0.00 | 1,279,881,231.23 | 3,574,457,510.49 | -141,628,503.96 | 3,432,829,006.53 | |
Last year's amount Unit: Yuan
| project | Half-yearly in 2025 | ||||||||||||||
| Owners' equity attributable to the parent company | Minority shareholders' equity | Total owner's equity | |||||||||||||
| share capital | Other equity instruments | Capital Reserve | Less: Treasury Stock | Other comprehensive income | Special reserves | Surplus reserve | General risk provision | Retained Earnings | Other | Subtotal | |||||
| preferred stock | perpetual bond | Other | |||||||||||||
| 1. Ending balance of the previous year | 1,011,660,000.00 | 978,244,910.11 | 23,060,416.31 | 275,253,729.26 | 1,223,893,437.74 | 3,512,112,493.42 | -116,725,425.75 | 3,395,387,067.67 | |||||||
| Plus: Changes in accounting policies | |||||||||||||||
| Correction of prior period errors | |||||||||||||||
| Other | |||||||||||||||
| II. Opening balance of the current year | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 978,244,910.11 | 0.00 | 23,060,416.31 | 0.00 | 275,253,729.26 | 0.00 | 1,223,893,437.74 | 3,512,112,493.42 | -116,725,425.75 | 3,395,387,067.67 | |
| III. Amount of increase or decrease in the current | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,368,897.45 | 0.00 | 0.00 | 0.00 | 103,027,646.42 | 109,396,543.87 | -386,823.64 | 109,009,720.23 | |
| period (decrease is indicated by a "-" sign) | ||||||||||||||
| (I) Total comprehensive income | 6,368,897.45 | 103,027,646.42 | 109,396,543.87 | -386,823.64 | ||||||||||
| (II) Capital invested and reduced by owners | 0.00 | |||||||||||||
| 1. Common stock invested by owners | 0.00 | |||||||||||||
| 2. Capital invested by holders of other equity instruments | 0.00 | |||||||||||||
| 3. Amount of share-based payments recognized in owners' equity | 0.00 | |||||||||||||
| 4. Others | 0.00 | |||||||||||||
| (III) Profit distribution | 0.00 | |||||||||||||
| 1. Withdrawal of surplus reserves | 0.00 | |||||||||||||
| 2. Withdrawal of general risk provisions | 0.00 | |||||||||||||
| 3. Distribution to owners (or shareholders) | 0.00 | |||||||||||||
| 4. Others | 0.00 | |||||||||||||
| (IV) Internal transfer of owner's equity | 0.00 | |||||||||||||
| 1. Capital reserves converted into capital (or share | 0.00 |
| capital) | |||||||||||||||
| 2. Surplus reserves converted into capital (or share capital) | 0.00 | 0.00 | |||||||||||||
| 3. Surplus reserves used to cover losses | 0.00 | 0.00 | |||||||||||||
| 4. Carry forward the change amount of the defined benefit plan to retained earnings | 0.00 | 0.00 | |||||||||||||
| 5. Transfer of other comprehensive income to retained earnings | 0.00 | 0.00 | |||||||||||||
| 6. Others | 0.00 | 0.00 | |||||||||||||
| (V) Special reserves | 0.00 | 0.00 | |||||||||||||
| 1. Withdrawal in current period | 0.00 | 0.00 | |||||||||||||
| 2. Current use | 0.00 | 0.00 | |||||||||||||
| (VI) Others | 0.00 | 0.00 | |||||||||||||
| IV. Closing balance of the current period | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 978,244,910.11 | 0.00 | 29,429,313.76 | 0.00 | 275,253,729.26 | 0.00 | 1,326,921,084.16 | 3,621,509,037.29 | -117,112,249.39 | 3,504,396,787.90 |
8. Statement of Changes in Equity of the Parent Company
Current Amount
Unit: Yuan
| project | Half-yearly report for 2026 | |||||||||||
| share capital | Other equity instruments | Capital Reserve | Less: Treasury Stock | Other comprehensive income | Special reserves | Surplus reserve | Retained Earnings | Other | Total owner's equity | |||
| prefer red stock | perpetual bond | Other | ||||||||||
| 1. Ending balance of the previous year | 1,011,660,000.00 | 964,711,931.13 | 1,928,633.86 | 252,124,115.85 | 1,098,111,214.93 | 3,328,535,895.77 | ||||||
| Plus: Changes in accounting policies | ||||||||||||
| Correction of prior period errors | ||||||||||||
| Other | ||||||||||||
| II. Opening balance of the current year | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 964,711,931.13 | 0.00 | 1,928,633.86 | 0.00 | 252,124,115.85 | 1,098,111,214.93 | 0.00 | 3,328,535,895.77 |
| III. Changes in Amount for the Current Period (Decreases are indicated by a "-" sign) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3,511,962.35 | 0.00 | -3,511,962.35 |
| (I) Total comprehensive income | 0.00 | 31,896,137.65 | 31,896,137.65 | |||||||||
| (II) Capital invested and reduced by owners | 0.00 | |||||||||||
| 1. Common stock invested by owners | 0.00 | |||||||||||
| 2. Capital contributed by holders of other equity instruments | 0.00 | |||||||||||
| 3. Amount of share-based payments recognized in owners' equity | 0.00 | |||||||||||
| 4. Others | 0.00 | |||||||||||
| (III) Profit distribution | -35,408,100.00 | -35,408,100.00 | ||||||||||
| 1. Withdrawal of surplus reserves | 0.00 | |||||||||||
| 2. Distribution to owners (or shareholders) | -35,408,100.00 | -35,408,100.00 | ||||||||||
| 3. Others | 0.00 | |||||||||||
| (IV) Internal transfer of owner's equity | 0.00 | |||||||||||
| 1. Capital reserves converted into capital (or share capital) | 0.00 | |||||||||||
| 2. Surplus reserves converted into capital (or share capital) | 0.00 | |||||||||||
| 3. Surplus reserves used to cover losses | 0.00 | |||||||||||
| 4. Carry forward the change amount of the defined benefit plan to retained earnings | 0.00 | |||||||||||
| 5. Transfer of other comprehensive income to retained earnings | 0.00 | |||||||||||
| 6. Others | 0.00 | |||||||||||
| (V) Special reserves | 0.00 | |||||||||||
| 1. Withdrawal for the current period | 0.00 | |||||||||||
| 2. Use in this period | 0.00 | |||||||||||
| (VI) Others | 0.00 | |||||||||||
| IV. Closing balance of the current period | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 964,711,931.13 | 0.00 | 1,928,633.86 | 0.00 | 252,124,115.85 | 1,094,599,252.58 | 0.00 | 3,325,023,933.42 |
Last year's amount Unit: Yuan
| project | Half-yearly report for 2025 | |||||||||||
| share capital | Other equity instruments | Capital Reserve | Less: Treasury Stock | Other comprehensive income | Special reserves | Surplus reserve | Retained Earnings | Other | Total owner's equity | |||
| prefer red stock | perpetual bond | Other | ||||||||||
| 1. Ending balance of the previous year | 1,011,660,000.00 | 964,711,931.13 | 2,023,005.89 | 252,124,115.85 | 1,237,671,562.02 | 3,468,190,614.89 | ||||||
| Plus: Changes in accounting policies | ||||||||||||
| Correction of prior period errors | ||||||||||||
| Other | ||||||||||||
| II. Opening balance of the current year | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 964,711,931.13 | 0.00 | 2,023,005.89 | 0.00 | 252,124,115.85 | 1,237,671,562.02 | 0.00 | 3,468,190,614.89 |
| III. Changes in Amount for the Current Period (Decreases are indicated by a "-" sign) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -13,182,663.75 | 0.00 | -13,182,663.75 |
| (I) Total comprehensive income | 0.00 | -13,182,663.75 | -13,182,663.75 | |||||||||
| (II) Capital invested and reduced by owners | 0.00 | |||||||||||
| 1. Common stock invested by owners | 0.00 | |||||||||||
| 2. Capital invested by holders of other equity instruments | 0.00 | |||||||||||
| 3. Amount of share-based payments recorded in owners' equity | 0.00 | |||||||||||
| 4. Others | 0.00 | |||||||||||
| (III) Profit distribution | 0.00 | |||||||||||
| 1. Withdrawal of surplus reserves | 0.00 | |||||||||||
| 2. Distribution to owners (or shareholders) | 0.00 | |||||||||||
| 3. Others | 0.00 | |||||||||||
| (IV) Internal transfer of owner's equity | 0.00 | |||||||||||
| 1. Capital reserves converted into capital (or share capital) | 0.00 | |||||||||||
| 2. Conversion of surplus reserves into capital (or share capital) | 0.00 | |||||||||||
| 3. Surplus reserves used to cover losses | 0.00 | |||||||||||
| 4. Carry forward the change amount of the defined benefit plan to retained earnings | 0.00 | |||||||||||
| 5. Transfer of othercomprehensive income to retained earnings | 0.00 | |||||||||||
| 6. Others | 0.00 | |||||||||||
| (V) Special reserves | 0.00 | |||||||||||
| 1. Withdrawal in this period | 0.00 | |||||||||||
| 2. Current period usage | 0.00 | |||||||||||
| (VI) Others | 0.00 | |||||||||||
| IV. Closing balance of the current period | 1,011,660,000.00 | 0.00 | 0.00 | 0.00 | 964,711,931.13 | 0.00 | 2,023,005.89 | 0.00 | 252,124,115.85 | 1,224,488,898.27 | 0.00 | 3,455,007,951.14 |
III. Basic Information of the Company
Shenzhen Special Economic Zone Real Estate (Group) Co., Ltd. (hereinafter referred to as the "Company" or "our company") was established as a joint stock limited company through restructuring on the basis of the former Shenzhen Special Economic Zone Real Estate Corporation, with the approval of the General Office of the People's Government of Shenzhen Municipality. It was registered with the Administration for Industry and Commerce of Shenzhen, Guangdong Province, in July 1993, and its headquarters is located in Shenzhen, Guangdong Province. The company's unified social credit code is 91440300192179585N, with a registered capital of 1,011,660,000.00 yuan and a total of 1,011,660,000 shares (with a par value of 1 yuan per share). Among them, there are 891,660,000 A shares and 120,000,000 B shares that are tradable without restrictions on sales. The company's shares were listed and traded on the Shenzhen Stock Exchange on September 15, 1993 and January 10, 1994, respectively.
Our company is in the real estate industry. Our main business activities include real estate development and sales of commercial housing, property leasing and management, retail and trade of goods, hotel business, equipment installation and maintenance, construction, interior decoration, and other related businesses.
This financial statement has been approved for external release by the second meeting of the ninth session of the board of directors on August 25, 2026.
IV. Basis for Preparing Financial Statements
1. Basis of preparation
The financial statements of our company are prepared on a going concern basis.
2. Continuous operation
Our company does not have any matters or circumstances that may cast significant doubt on its ability to continue as a going concern within 12 months from the end of the reporting period.
V. Significant accounting policies and accounting estimates
Specific accounting policies and accounting estimates tips:
Important Note: The Company has formulated specific accounting policies and estimates for transactions or events such as impairment of financial instruments, inventories, depreciation of fixed assets, construction in progress, intangible assets, and revenue recognition, based on its actual production and operation characteristics.
1. Statement of compliance with enterprise accounting standards
The financial statements prepared by our company comply with the requirements of enterprise accounting standards, and they truly and comprehensively reflect the company's financial position, operating results, cash flows, and other relevant information.
2. Accounting period
The accounting year begins on January 1st and ends on December 31st according to the Gregorian calendar.
3. Operating cycle
The operating cycle of the company's business operations is relatively short, with 12 months serving as the liquidity classification standard for assets and liabilities. The operating cycle of the real estate industry, from property development to sales realization, is generally over 12 months, with the specific cycle determined based on the development project situation, and its operating cycle is used as the liquidity classification standard for assets and liabilities.
4. Bookkeeping base currency
The Renminbi (RMB) is adopted as the functional currency. Both the Company and its overseas subsidiary in Hong Kong use RMB as the functional currency. The overseas subsidiary of Great Wall Real Estate Co., Ltd. in the United States, engaged in overseas operations, chooses the US dollar, the currency of the primary economic environment in which it operates, as its functional currency. The currency used by the Company in preparing these financial statements is RMB.
5. Method for determining importance criteria and basis for selection
Applicable □ Not applicable
| project | Importance criteria |
| The recovery or reversal of significant bad debt reserves for bills receivable | The individual amount exceeds 0.5% of the total assets |
| Important written-off notes receivable | The individual amount exceeds 0.5% of the total asset value |
| Accounts receivable with significant individual provision for bad debts | The individual amount exceeds 0.5% of the total assets |
| Recovery or reversal of significant bad debt reserves for accounts receivable | The individual amount exceeds 0.5% of the total assets |
| Important written-off accounts receivable | The individual amount exceeds 0.5% of the total asset value |
| Other receivables with significant individually assessed baddebt reserves | The individual amount exceeds 0.5% of the total assets |
| Reversal or recovery of bad debt reserves for significant other receivables | The individual amount exceeds 0.5% of the total assets |
| Important write-off of other receivables | The individual amount exceeds 0.5% of the total assets |
| Contract assets with significant individual impairment provision | The individual amount exceeds 0.5% of the total assets |
| Recovery or reversal of impairment provision for significant contract assets | The individual amount exceeds 0.5% of the total assets |
| Important written-off contract assets | The individual amount exceeds 0.5% of the total assets |
| Significant changes in the book value of contract assets | The amount of change exceeds 0.5% of the total asset value |
| Important prepayments with an aging of over 1 year | The individual amount exceeds 0.5% of the total assets |
| Important projects under construction | The total investment in a single project exceeds 0.5% of the total assets |
| Significant overdue loans | The individual amount exceeds 0.5% of the total assets |
| Significant overdue interest payable | The individual amount exceeds 0.5% of the total assets |
| Accounts payable with significant aging exceeding 1 year | The individual amount exceeds 0.5% of the total assets |
| Other payables with significant aging exceeding 1 year | The individual amount exceeds 0.5% of the total assets |
| Important advance receipts with an aging of over 1 year or overdue | The individual amount exceeds 0.5% of the total assets |
| Contract liabilities with significant aging exceeding 1 year | The individual amount exceeds 0.5% of the total assets |
| Significant changes in the book value of contract liabilities | The amount of change exceeds 0.5% of the total asset value |
| Cash flow from significant investing activities | The individual amount exceeds 5% of the total assets |
| Important subsidiaries, non-wholly-owned subsidiaries | The total assets/revenue/profit exceed 15% of the group's total assets/revenue/profit |
| Important joint ventures and associated enterprises | The book value of a single long-term equity investment exceeds 15% of the group's net assets, or the investment income accounted for using the equity method exceeds 15% of the group's total profit |
6. Accounting treatment methods for business combinations under and not under common control
1. Accounting treatment method for business combinations under common control
The assets and liabilities acquired by the company in a business combination are measured at the carrying amount of the combined party in the final controlling party's consolidated financial statements on the combination date. The company adjusts the capital reserves based on the difference between the share of the carrying amount of the owner's equity of the combined party in the final controlling party's consolidated financial statements and the carrying amount of the consideration paid for the combination or the total par value of the shares issued. If the capital reserves are insufficient to offset, the retained earnings are adjusted.
2. Accounting treatment methods for business combinations not under common control
On the acquisition date, the company recognizes the difference between the merger cost and the fair value of the identifiable net assets obtained from the acquiree in the merger as goodwill. If the merger cost is less than the fair value of the identifiable net assets obtained from the acquiree in the merger, the fair values of all identifiable assets, liabilities, and contingent liabilities obtained from the acquiree, as well as the measurement of the merger cost, are first reviewed. If, after review, the merger cost is still less than the fair value of the identifiable net assets obtained from the acquiree in the merger, the difference is recognized in the current profit and loss.
6. Accounting treatment methods for business combinations under and not under common control
7. Criteria for control judgment and method for preparing consolidated financial statements
1. Judgment of control
If an entity possesses power over an investee, enjoys variable returns through participating in the relevant activities of the investee, and has the ability to use its power over the investee to affect the amount of its variable returns, it is deemed to have control.
2. Preparation method of consolidated financial statements
The parent company includes all its controlled subsidiaries in the consolidation scope of its consolidated financial statements. The consolidated financial statements are prepared by the parent company based on the financial statements of the parent company and its subsidiaries, as well as other relevant information, in accordance with the Accounting Standards for Business Enterprises No. 33 - Consolidated Financial Statements.
7. Criteria for control judgment and method for preparing consolidated financial statements
8. Classification of joint venture arrangements and accounting treatment methods for joint operations
1. Joint arrangements are classified into joint operations and joint ventures.
2. When the company is a joint venturer in a joint operation, the following items related to its share of interest in the joint operation shall be recognized:
(1) Confirm assets held individually, as well as assets held jointly based on the respective shares held;
(2) Confirm the liabilities solely assumed, as well as the liabilities jointly assumed based on the share held;
(3) Recognize the revenue generated from the share of joint operating output enjoyed by the selling company;
(4) Recognize the revenue generated from the sale of assets in joint operations based on the company's shareholding;
(5) Confirm the expenses incurred individually, as well as the expenses incurred in joint operations based on the company's shareholding.
7. Criteria for control judgment and method for preparing consolidated financial statements
8. Classification of joint venture arrangements and accounting treatment methods for joint operations
9. Criteria for determining cash and cash equivalents
The cash presented in the cash flow statement refers to cash on hand and deposits that can be used for payment at any time. Cash equivalents refer to investments held by the enterprise that have short terms, strong liquidity, are easily convertible into known amounts of cash, and have little risk of value change.
10. Foreign currency transactions and foreign currency statement translation
1. Translation of foreign currency transactions
Upon initial recognition, foreign currency transactions are translated into RMB amounts using the spot exchange rate on the transaction date. At the balance sheet date, foreign currency monetary items are translated at the spot exchange rate on the balance sheet date. Exchange differences arising from different exchange rates, except for those related to the principal and interest of foreign currency borrowings specifically related to the acquisition and construction of assets eligible for capitalization, are recognized in the current profit and loss. Foreign currency non-monetary items measured at historical cost are still translated at the spot exchange rate on the transaction date, without changing their RMB amounts. Foreign currency non-monetary items measured at fair value are translated at the spot exchange rate on the date when the fair value is determined, with any differences recognized in the current profit and loss or other comprehensive income.
2. Translation of foreign currency financial statements
The assets and liabilities items in the balance sheet are translated at the spot exchange rate on the balance sheet date; all owner's equity items, except for the "undistributed profits" item, are translated at the spot exchange rate on the transaction date; the income and expense items in the income statement are translated at the approximate exchange rate of the spot exchange rate on the transaction date. The translation differences arising from the above translations of foreign currency financial statements are recorded in other comprehensive income.
11. Financial instruments
1. Classification of financial assets and financial liabilities
Financial assets are classified into the following three categories upon initial recognition: (1) financial assets measured at amortized cost; (2) financial assets measured at fair value with changes recognized in other comprehensive income; and (3) financial assets measured at fair value with changes recognized in current profit and loss.
Financial liabilities are classified into the following four categories upon initial recognition: (1) financial liabilities measured at fair value with changes recognized in current profit and loss; (2) financial liabilities arising from the transfer of financial assets that do not meet the conditions for derecognition or continue to be involved in the transferred financial assets; (3) financial guarantee contracts that do not fall under (1) or (2) above, as well as loan commitments that do not fall under (1) above and involve loans at below-market interest rates; (4) financial liabilities measured at amortized cost.
2. Recognition basis, measurement method, and derecognition conditions for financial assets and financial liabilities
(1) Recognition basis and initial measurement method of financial assets and financial liabilities
When a company becomes a party to a financial instrument contract, it recognizes a financial asset or financial liability. Upon initial recognition of a financial asset or financial liability, it is measured at fair value. For financial assets and financial liabilities measured at fair value with changes recognized in current profit and loss, the related transaction costs are directly included in current profit and loss. For other types of financial assets or financial liabilities, the related transaction costs are included in the initial recognition amount. However, if the accounts receivable initially recognized by the company do not contain significant financing components or the company does not consider the financing components in contracts that are not expected to exceed one year, the initial measurement is based on the transaction price as defined in "Accounting Standards for Business Enterprises No. 14 - Revenue".
(2) Subsequent measurement method for financial assets
1) Financial assets measured at amortized cost
The effective interest method is adopted for subsequent measurement at amortized cost. Gains or losses arising from financial assets measured at amortized cost and not part of any hedging relationship are recognized in the current period profit or loss when derecognized, reclassified, amortized using the effective interest method, or recognized as impaired.
2) Debt instrument investments measured at fair value with changes recognized in other comprehensive income
Subsequent measurement is conducted using fair value. Interest, impairment losses or gains, and exchange gains and losses calculated using the effective interest method are recognized in current profit and loss, while other gains or losses are recognized in other comprehensive income. Upon derecognition, the cumulative gains or losses previously recognized in other comprehensive income are transferred out of other comprehensive income and recognized in current profit and loss.
3) Equity instrument investments measured at fair value with changes recognized in other comprehensive income
Subsequent measurement is conducted using fair value. Dividends received (excluding those that are part of the recovery of investment costs) are recorded in the current period profit and loss, while other gains or losses are recorded in other comprehensive income. Upon derecognition, the cumulative gains or losses previously recorded in other comprehensive income are transferred out of other comprehensive income and recorded in retained earnings.
4) Financial assets measured at fair value with changes recognized in current profit and loss
Gains or losses (including interest and dividend income) arising from subsequent measurement using fair value are recognized in the current period profit and loss, unless the financial asset is part of a hedging relationship.
(3) Subsequent measurement method for financial liabilities
1) Financial liabilities measured at fair value with changes recognized in current profit and loss
Such financial liabilities include trading financial liabilities (including derivative instruments classified as financial liabilities) and financial liabilities designated to be measured at fair value with changes recognized in current profit and loss. Subsequent measurements of such financial liabilities are made at fair value. Changes in the fair value of financial liabilities designated to be measured at fair value with changes recognized in current profit and loss, which are attributable to changes in the company's own credit risk, are recorded in other comprehensive income, unless such treatment would create or amplify an accounting mismatch in profit and loss. Other gains or losses arising from such financial liabilities (including interest expenses and changes in fair value other than those attributable to changes in the company's own credit risk) are recognized in current profit and loss, unless the financial liability is part of a hedging relationship. Upon derecognition, the cumulative gains or losses previously recorded in other comprehensive income are transferred out of other comprehensive income and recognized in retained earnings.
2) The transfer of financial assets does not meet the conditions for derecognition or the financial liabilities formed by continuing involvement in the transferred financial assets
The measurement shall be conducted in accordance with the relevant provisions of "Accounting Standards for Business Enterprises No. 23 - Transfer of Financial Assets".
3) Financial guarantee contracts that do not fall under 1) or 2) above, as well as loan commitments that do not fall under 1) above and involve loans at below-market interest rates
After initial recognition, subsequent measurement is conducted based on the higher of the following two amounts: ① the loss provision determined in accordance with the impairment provisions for financial instruments; ② the balance of the initially recognized amount after deducting the accumulated amortization determined in accordance with the relevant provisions of "Accounting Standards for Business Enterprises No. 14 - Revenue".
4) Financial liabilities measured at amortized cost
It is measured at amortized cost using the effective interest method. Gains or losses arising from financial liabilities that are measured at amortized cost and are not part of any hedging relationship are recognized in the current period profit or loss when derecognized and amortized using the effective interest method.
(4) De-recognition of financial assets and financial liabilities
1) When any of the following conditions is met, the recognition of financial assets shall be terminated:
① The contractual rights to receive cash flows from the financial asset have been terminated;
② The financial asset has been transferred, and the transfer satisfies the provisions of "Accounting Standards for Business Enterprises No. 23 - Transfer of Financial Assets" regarding the derecognition of financial assets.
2) When the current obligation of a financial liability (or part thereof) has been discharged, the financial liability (or the relevant part of the financial liability) shall be derecognized accordingly.
3. Basis for recognition and measurement method of financial asset transfers
If the company transfers almost all risks and rewards related to the ownership of financial assets, it shall derecognize the financial assets and separately recognize the rights and obligations arising from or retained in the transfer as assets or liabilities. If the company retains almost all risks and rewards related to the ownership of financial assets, it shall continue to recognize the transferred financial assets. If the company neither transfers nor retains almost all risks and rewards related to the ownership of financial assets, it shall handle it according to the following situations: (1) If the company does not retain control over the financial assets, it shall derecognize the financial assets and separately recognize the rights and obligations arising from or retained in the transfer as assets or liabilities; (2) If the company retains control over the financial assets, it shall recognize the relevant financial assets based on the degree of its continued involvement in the transferred financial assets and correspondingly recognize the relevant liabilities.
When the overall transfer of financial assets satisfies the conditions for derecognition, the difference between the following two amounts shall be included in the current profit and loss: (1) the book value of the transferred financial assets on the derecognition date; (2) the sum of the consideration received from the transfer of financial assets and the amount corresponding to the derecognized portion of the cumulative change in fair value originally recognized directly in other comprehensive income (involving the transferred financial assets being debt instrument investments measured at fair value with changes recognized in other comprehensive income). When a portion of the financial assets is transferred and the transferred portion as a whole satisfies the conditions for derecognition, the book value of the entire financial assets before transfer shall be apportioned between the derecognized portion and the portion that continues to be recognized, based on their respective relative fair values on the transfer date, and the difference between the following two amounts shall be included in the current profit and loss: (1) the book value of the derecognized portion; (2) the sum of the consideration for the derecognized portion and the amount corresponding to the derecognized portion of the cumulative change in fair value originally recognized directly in other comprehensive income (involving the transferred financial assets being debt instrument investments measured at fair value with changes recognized in other comprehensive income).
4. Method for determining the fair value of financial assets and financial liabilities
The company determines the fair value of relevant financial assets and financial liabilities using valuation techniques that are applicable under the current circumstances and supported by sufficient available data and other information. The company categorizes the input values used in valuation techniques into the following levels and uses them in order:
(1) The first level input value refers to the unadjusted quoted price of the same asset or liability that can be obtained in the active market on the measurement date;
(2) The second level of input values refers to the directly or indirectly observable input values of related assets or liabilities other than those at the first level, including: quotations of similar assets or liabilities in an active market; quotations of identical or similar assets or liabilities in a non-active market; other observable input values other than quotations, such as observable interest rates and yield curves during normal quotation intervals; market-validated input values, etc;
(3) The third level of input values refers to the unobservable input values of related assets or liabilities, including interest rates, stock volatility, future cash flows of disposal obligations assumed in business combinations, and financial forecasts made using proprietary data, which cannot be directly observed or verified by observable market data.
5. Impairment of financial instruments
Based on expected credit losses, the company performs impairment testing and recognizes loss provisions for financial assets measured at amortized cost, debt instrument investments measured at fair value with changes recognized in other comprehensive income, contract assets, lease receivables, loan commitments not classified as financial liabilities measured at fair value with changes recognized in current profit and loss, and financial guarantee contracts that are not financial liabilities measured at fair value with changes recognized in current profit and loss or financial liabilities arising from the transfer of financial assets that do not meet the conditions for derecognition or continue to involve the transferred financial assets.
Expected credit losses refer to the weighted average of credit losses on financial instruments, with the risk of default as the weight. Credit losses refer to the difference between all contractual cash flows receivable under the contract, discounted at the original effective interest rate, and all expected cash flows received, representing the present value of all cash shortages. For financial assets that the company has purchased or originated and have experienced credit impairment, they are discounted at the credit-adjusted effective interest rate of the financial asset.
For financial assets that have undergone credit impairment, whether acquired or originated internally, the company recognizes only the cumulative change in expected credit losses over the entire duration since initial recognition as a loss provision on the balance sheet date.
For lease receivables, receivables formed by transactions regulated by "Accounting Standards for Business Enterprises No. 14 - Revenue", and contract assets, the company applies a simplified measurement method to measure the loss provision at an amount equivalent to the expected credit losses over the entire duration.
For financial assets other than those measured using the aforementioned methods, the company assesses whether their credit risk has significantly increased since initial recognition on each balance sheet date. If the credit risk has significantly increased since initial recognition, the company measures the loss provision based on the amount of expected credit losses over the entire duration. If the credit risk has not significantly increased since initial recognition, the company measures the loss provision based on the amount of expected credit losses for the financial instrument within the next 12 months.
The company utilizes available reasonable and well-founded information, including forward-looking information, to compare the risk of default of financial instruments at the balance sheet date with the risk of default at the initial recognition date, in order to determine whether the credit risk of financial instruments has significantly increased since initial recognition.
As of the balance sheet date, if the company determines that a financial instrument carries only a relatively low credit risk, it is assumed that the credit risk of that financial instrument has not significantly increased since its initial recognition.
The company assesses expected credit risk and measures expected credit losses based on individual financial instruments or combinations of financial instruments. When assessing based on combinations of financial instruments, the company categorizes the financial instruments into different combinations based on common risk characteristics.
The company re-measures expected credit losses on each balance sheet date. The increase or reversal amount of the resulting loss provision is recognized as impairment loss or gain in the current profit and loss. For financial assets measured at amortized cost, the loss provision offsets the carrying amount of the financial asset presented in the balance sheet. For debt investments measured at fair value with changes recognized in other comprehensive income, the company recognizes its loss provision in other comprehensive income and does not offset the carrying amount of the financial asset.
6. Offset of financial assets and financial liabilities
Financial assets and financial liabilities are presented separately on the balance sheet and are not offset against each other. However, if both of the following conditions are met, the company presents the net amount after offsetting on the balance sheet: (1) the company has the legal right to offset the recognized amount, and this legal right is currently enforceable; (2) the company intends to settle on a net basis, or simultaneously liquidate the financial asset and settle the financial liability.
For transfers of financial assets that do not meet the conditions for derecognition, the company does not offset the transferred financial assets and related liabilities.
12. Recognition criteria and provisioning methods for expected credit losses of receivables and contract assets
1. Accounts receivable and contract assets with expected credit losses calculated and withdrawn based on combinations of credit risk characteristics
| Combination Category | The basis for determining the combination | Method for measuring expected credit losses |
| Receivable bank acceptance bill | Document Type | Based on historical credit loss experience, current conditions, and predictions of future economic conditions, the expected credit loss is calculated through the exposure at default and the expected credit loss rate over the entire duration |
| Commercial acceptance bill receivable | ||
| Accounts receivable - portfolio of related parties within the consolidation scope | Nature of Payment | Based on historical credit loss experience, combined with current conditions and predictions of future economic conditions, the expected credit loss is calculated through the exposure at default and the expected credit loss rate over the entire duration |
| Accounts receivable - portfolio of property sales receivables | Nature of Payment | |
| Accounts receivable - construction portfolio | Nature of Payment | |
| Accounts receivable - receivable from other customer portfolios | Nature of Payment | |
| Other receivables - portfolio of receivables from government departments | Nature of Payment | By referencing historical credit loss experience, combining current conditions with predictions of future economic conditions, and using exposure at default and expected credit loss rates within the next 12 months or throughout the entire duration, the expected credit loss can be calculated |
| Other receivables - employee petty cash portfolio | Nature of Payment | |
| Other receivables - portfolio of receivables for collection and payment | Nature of Payment | |
| Other receivables - portfolio of amounts due from related parties | Nature of Payment | |
| Other receivables - portfolio of other current accounts receivable | Nature of Payment | |
| Contract assets - real estate sales portfolio | Nature of Payment | Based on historical credit loss experience, current conditions, and forecasts of future economic conditions, the expected credit loss is calculated through the exposure at default and the expected credit loss rate over the entire duration |
| Contract assets - engineering construction portfolio | Nature of Payment |
2. Recognition criteria for accounts receivable and contract assets with expected credit losses calculated on an individual basis For accounts receivable and contract assets with significant differences in credit risk and portfolio credit risk, the company accrues expected credit losses on an individual basis.
2. Recognition criteria for accounts receivable and contract assets with expected credit losses calculated on an individual basis For accounts receivable and contract assets with significant differences in credit risk and portfolio credit risk, the company accrues expected credit losses on an individual basis.
6. Offset of financial assets and financial liabilities Financial assets and financial liabilities are presented separately on the balance sheet and are not offset against each other. However, if both of the following conditions are met, the company presents the net amount after offsetting on the balance sheet: (1) the company has the legal right to offset the recognized amount, and this legal right is currently enforceable; (2) the company intends to settle on a net basis, or simultaneously liquidate the financial asset and settle the financial liability. For transfers of financial assets that do not meet the conditions for derecognition, the company does not offset the transferred financial assets and related liabilities.
12. Recognition criteria and provisioning methods for expected credit losses of receivables and contract assets
13. Inventory
1. Classification of inventory
Inventories include land held for development, development products, development products temporarily leased with the intention of selling, and development costs incurred during the development process.
2. Pricing method for issued inventory
(1) The specific identification method is adopted for the issued materials and equipment.
(2) During project development, the land used for development is allocated and included in the project's development costs based on the floor area of the development product and the differential coefficient of the occupied land parcel.
(3) The cost of the developed products is allocated using the cost coefficient method.
(4) Development products and turnover housing that are temporarily rented with the intention of sale shall be amortized evenly over the expected useful life of similar fixed assets of the company.
(5) If the public supporting facilities are completed earlier than the relevant development products, after the completion and final settlement of the public supporting facilities, the development costs shall be allocated and included in the relevant development projects according to the construction area of the relevant development projects. If the public supporting facilities are completed later than the relevant development products, the relevant development products shall first accrue the public supporting facility fees, and after the completion and final settlement of the public supporting facilities, the costs of the relevant development products shall be adjusted based on the difference between the actual amount and the accrued amount.
3. Inventory system for stock
The inventory system for goods is the perpetual inventory system.
4. Amortization method for low-value consumables and packaging materials
(1) Low-value consumables
Amortization is carried out in installments based on the number of times it is used.
(2) Packaging materials
Amortization is carried out in installments based on the number of uses.
5. Inventory falling price reserves
On the balance sheet date, inventories are measured at the lower of cost and net realizable value, and inventory falling price reserves are accrued based on the difference between the cost and the net realizable value. For inventories directly intended for sale, their net realizable value is determined by subtracting estimated selling expenses and related taxes from the estimated selling price of the inventory in the normal course of production and operation. For inventories that require processing, their net realizable value is determined by subtracting estimated costs to be incurred until completion, estimated selling expenses, and related taxes from the estimated selling price of the finished product produced in the normal course of production and operation. On the balance sheet date, if part of the same inventory has a contract price and the other part does not, their net realizable values are determined separately, and compared with their corresponding costs to separately determine the amount of inventory falling price reserves accrued or reversed.
14. Long-term equity investment
1. Judgment of joint control and significant influence
Joint control is recognized when there is shared control over an arrangement in accordance with relevant agreements, and decisions related to the arrangement's activities must be unanimously agreed upon by the parties sharing control rights. Significant influence is recognized when there is the power to participate in the decision-making process regarding the financial and operating policies of the investee, but not the ability to control or jointly control the formulation of these policies with other parties.
2. Determination of investment cost
(1) For business combinations under common control, where the acquirer pays cash, transfers non-cash assets, incurs liabilities, or issues equity securities as the consideration for the combination, the initial investment cost is determined on the combination date based on the share of the book value of the owner's equity of the acquiree in the consolidated financial statements of the ultimate controlling party. The difference between the initial investment cost of the long-term equity investment and the book value of the consideration paid or the total par value of the shares issued is adjusted to capital reserves. If the capital reserves are insufficient to offset, the retained earnings are adjusted.
The company realizes long-term equity investments through multiple transactions, step by step, under the same control in business combinations, and determines whether it is a "package deal". If it is a "package deal", all transactions are accounted for as one transaction to obtain control. If it is not a "package deal", on the merger date, the initial investment cost is determined based on the share of the book value of the net assets of the merged party in the consolidated financial statements of the ultimate controlling party after the merger. On the merger date, the difference between the initial investment cost of the long-term equity investment and the sum of the book value of the long-term equity investment before the merger and the book value of the newly paid consideration for further acquisition of shares on the merger date is adjusted to the capital reserve. If the capital reserve is insufficient to offset, the retained earnings are adjusted.
(2) For business combinations not under common control, the initial investment cost is determined based on the fair value of the consideration paid on the acquisition date.
The company realizes long-term equity investments formed through business combinations not under common control through multiple transactions in stages, and distinguishes between individual financial statements and consolidated financial statements for relevant accounting treatment:
1) In certain financial statements, the initial investment cost calculated using the cost method is determined by adding the book value of the originally held equity investment to the newly increased investment cost.
2) In consolidated financial statements, it is necessary to determine whether a transaction constitutes a "package deal." If it does, all transactions should be accounted for as one transaction to obtain control. If it does not, the equity held in the acquiree before the acquisition date should be remeasured at its fair value on the acquisition date, and the difference between the fair value and its book value should be recorded in the current investment income. If the equity held in the acquiree before the acquisition date involves other comprehensive income accounted for under the equity method, the related other comprehensive income should be transferred to the current income to which the acquisition date belongs. However, other comprehensive income arising from the remeasurement of net liabilities or net assets changes in the defined benefit plan of the investee is excluded.
(3) Except for those formed through business combinations: For those acquired by paying cash, the actual purchase price paid shall be regarded as the initial investment cost; for those acquired by issuing equity securities, the fair value of the issued equity securities shall be regarded as the initial investment cost; for those acquired through debt restructuring, the initial investment cost shall be determined in accordance with "Accounting Standards for Business Enterprises No. 12 - Debt Restructuring"; for those acquired through nonmonetary asset exchanges, the initial investment cost shall be determined in accordance with "Accounting Standards for Business Enterprises No. 7 - Non-monetary Asset Exchanges".
3. Subsequent measurement and profit and loss recognition method
The long-term equity investment that exercises control over the invested entity is accounted for using the cost method; the long-term equity investment in associated enterprises and joint ventures is accounted for using the equity method.
4. Method for disposing of investments in subsidiaries through multiple transactions in stages until losing control
(1) Judgment criteria for whether it belongs to a "package deal"
When disposing of equity investments in subsidiaries through multiple transactions until losing control, the company assesses whether the step-by-step transactions constitute a "package deal" based on various factors such as the terms of the transaction agreements for each step, the disposal consideration received separately, the party to whom the equity is sold, the method of disposal, and the timing of disposal. If the terms, conditions, and economic impacts of each transaction meet one or more of the following criteria, it generally indicates that the multiple transactions are a "package deal":
1) These transactions are entered into simultaneously or with consideration of their mutual impact;
2) These transactions, taken as a whole, can achieve a complete business outcome;
3) The occurrence of one transaction depends on the occurrence of at least one other transaction;
4) A transaction may not be economical when viewed alone, but it may be economical when considered alongside other transactions.
(2) Accounting treatment for transactions not classified as "package deals"
1) Individual financial statements
For the disposed equity, the difference between its book value and the actual acquisition price is recorded in the current profit and loss. For the remaining equity, if it still has significant influence on the invested entity or exercises joint control with other parties, it is accounted for using the equity method; if it can no longer exercise control, joint control, or significant influence over the invested entity, it is accounted for in accordance with the relevant provisions of "Accounting Standards for Business Enterprises No. 22 - Recognition and Measurement of Financial Instruments".
2) Consolidated financial statements
Before losing control, the difference between the disposal price and the share of net assets of the subsidiary that corresponds to the disposal of long-term equity investment, calculated continuously from the acquisition date or consolidation date, is adjusted to capital reserves (capital surplus). If the capital surplus is insufficient to offset, the retained earnings are offset.
When losing control over a subsidiary, the remaining equity is remeasured at its fair value on the date of losing control. The difference between the sum of the consideration obtained from disposing of the equity and the fair value of the remaining equity, minus the share of the net assets of the original subsidiary that should be enjoyed based on the original shareholding ratio and calculated continuously from the acquisition date or the merger date, is recorded in the current investment income when losing control and offset against goodwill. Other comprehensive income related to the equity investment in the original subsidiary should be transferred to the current investment income when losing control.
(3) Accounting treatment for transactions classified as "package deals"
1) Individual financial statements
Account for each transaction as a disposal of a subsidiary and loss of control. However, the difference between the disposal price and the book value of the long-term equity investment corresponding to the disposal investment prior to the loss of control is recognized as other comprehensive income in individual financial statements and is transferred to the current profit and loss at the time of loss of control.
2) Consolidated financial statements
Each transaction is accounted for as a disposal of a subsidiary and the loss of control. However, the difference between the disposal price and the share of the subsidiary's net assets corresponding to the disposal investment prior to the loss of control is recognized as other comprehensive income in the consolidated financial statements and is transferred to the profit and loss for the period in which the control is lost.
15. Investment real estate
1. Investment properties include land use rights that have been leased, land use rights that are held and intended for transfer after appreciation, and buildings that have been leased.
2. Investment properties are initially measured at cost and subsequently measured using the cost model. Depreciation or amortization is accrued using the same method as for fixed assets and intangible assets.
15. Investment real estate
16. Fixed assets
1. Recognition criteria for fixed assets
Fixed assets refer to tangible assets held for the production of goods, provision of services, leasing, or business management, with a useful life exceeding one accounting year. Fixed assets are recognized when both conditions are met: it is likely that economic benefits will flow in and the cost can be reliably measured.
2. Depreciation methods for various types of fixed assets
| Category | depreciation method | Depreciation period (years) | Residual value rate (%) | Annual depreciation rate (%) |
| Houses and buildings | Straight-line method | 30 | 5.00 | 3.17 |
| transportation equipment | Straight-line method | 6 | 5.00 | 15.83 |
| Electronic equipment and others | Straight-line method | 5 | 5.00 | 19.00 |
15. Investment real estate
16. Fixed assets
17. Construction in progress
1. Construction in progress is recognized when it simultaneously meets the criteria of a high likelihood of economic benefits flowing in and the cost being reliably measurable. Construction in progress is measured at the actual cost incurred until the asset reaches its intended usable state.
2. When the construction in progress reaches the expected usable state, it shall be transferred to fixed assets at its actual cost. For those that have reached the expected usable state but have not yet undergone completion settlement, they shall be transferred to fixed assets at their estimated value. After completion settlement, the original provisional estimated value shall be adjusted based on the actual cost, but the original depreciation accrued will not be adjusted.
17. Construction in progress
18. Borrowing costs
1. Recognition principle for capitalization of borrowing costs
Borrowing costs incurred by a company that are directly attributable to the acquisition, construction, or production of assets eligible for capitalization are capitalized and included in the cost of the relevant assets. Other borrowing costs are recognized as expenses when incurred and recorded in the current period profit and loss.
2. Capitalization period of borrowing costs
(1) Capitalization of borrowing costs begins when all of the following conditions are met simultaneously: 1) asset expenditure has already occurred; 2) borrowing costs have already been incurred; 3) the acquisition, construction, or production activities necessary to prepare the asset for its intended use or sale have already begun.
(2) If the acquisition and construction or production of assets eligible for capitalization is interrupted abnormally and the interruption period lasts for more than three consecutive months, the capitalization of borrowing costs shall be suspended; the borrowing costs incurred during the interruption period shall be recognized as expenses for the current period until the acquisition and construction or production activities of the assets recommence.
(3) When the assets eligible for capitalization under acquisition and construction or production reach the expected usable or marketable state, the capitalization of borrowing costs shall cease.
3. Capitalization rate and capitalized amount of borrowing costs
For borrowings specifically incurred for the acquisition, construction, or production of assets eligible for capitalization, the amount of interest that should be capitalized is determined by subtracting the interest income earned on the unused borrowing funds deposited in the bank or the investment income earned from temporary investments from the actual interest expenses incurred in the current period of the special borrowings (including the amortization of discounts or premiums determined using the effective interest method). For general borrowings used for the acquisition, construction, or production of assets eligible for capitalization, the amount of interest that should be capitalized for general borrowings is calculated by multiplying the weighted average of cumulative asset expenditure exceeding the expenditure on special borrowings by the capitalization rate of the general borrowings.
19. Intangible assets
1. Intangible assets, including software and land use rights, are initially measured at cost.
2. Intangible assets with a limited service life shall be systematically and reasonably amortized during their service life in accordance with the expected realization method of the economic benefits related to such intangible assets. If the expected realization method cannot be reliably determined, the straight-line method shall be adopted for amortization. as follows:
| project | Service life and its determination basis | Amortization method |
| software | The expected realization method of economic benefits related to intangible assets, within 3-5 years | straight-line method |
3. Intangible assets with uncertain service lives are not amortized, and the company reviews the service life of such intangible assets during each accounting period.
3. Capitalization rate and capitalized amount of borrowing costs For borrowings specifically incurred for the acquisition, construction, or production of assets eligible for capitalization, the amount of interest that should be capitalized is determined by subtracting the interest income earned on the unused borrowing funds deposited in the bank or the investment income earned from temporary investments from the actual interest expenses incurred in the current period of the special borrowings (including the amortization of discounts or premiums determined using the effective interest method). For general borrowings used for the acquisition, construction, or production of assets eligible for capitalization, the amount of interest that should be capitalized for general borrowings is calculated by multiplying the weighted average of cumulative asset expenditure exceeding the expenditure on special borrowings by the capitalization rate of the general borrowings.
19. Intangible assets
20. Impairment of certain long-term assets
For long-term assets such as long-term equity investments, investment properties measured using the cost model, fixed assets, construction in progress, right-of-use assets, and intangible assets with a limited useful life, if there are indications of impairment as of the balance sheet date, their recoverable amounts are estimated. For goodwill arising from business combinations and intangible assets with an uncertain useful life, impairment tests are conducted annually, regardless of whether there are indications of impairment. Goodwill is tested for impairment in conjunction with the asset group or combination of asset groups to which it is related.
If the recoverable amount of the aforementioned long-term assets is lower than their book value, the asset impairment provision shall be recognized based on the difference and included in the current profit and loss.
21. Long-term deferred expenses
Long-term deferred expenses account for various expenses that have been paid and have an amortization period of more than one year (excluding one year). Long-term deferred expenses are recorded at actual cost and amortized evenly over the benefit period or within the prescribed period. If a long-term deferred expense item does not benefit future accounting periods, the remaining unamortized balance of the item's amortized value is fully transferred to the current profit and loss.
22. Employee compensation
1. Employee compensation includes short-term compensation, post-employment benefits, termination benefits, and other long-term employee benefits.
2. Accounting treatment method for short-term compensation
During the accounting period in which employees provide services to the company, the actual short-term compensation incurred is recognized as a liability and recorded in the current profit and loss or related asset costs.
3. Accounting treatment method for post-employment benefits
Post-employment benefits are divided into defined contribution plans and defined benefit plans.
(1) During the accounting period in which employees provide services to the company, the amount of contributions calculated based on the defined contribution plan is recognized as a liability and recorded in the current period profit and loss or related asset costs.
(2) The accounting treatment for defined benefit plans typically involves the following steps:
1) Based on the expected cumulative benefit unit method, unbiased and mutually consistent actuarial assumptions are adopted to estimate relevant demographic and financial variables, measure the obligations arising from defined benefit plans, and determine the period to which the relevant obligations belong. At the same time, the obligations arising from defined benefit plans are discounted to determine the present value of the defined benefit plan obligations and the current service cost;
2) If there are assets in the defined benefit plan, the deficit or surplus formed by subtracting the fair value of the defined benefit plan assets from the present value of the defined benefit plan obligations shall be recognized as a net liability or net asset of the defined benefit plan. If there is a surplus in the defined benefit plan, the net asset of the defined benefit plan shall be measured at the lower of the surplus and the asset cap of the defined benefit plan;
3) At the end of the period, the employee compensation costs arising from defined benefit plans are recognized as three components: service costs, net interest on net liabilities or net assets of the defined benefit plans, and changes arising from the remeasurement of net liabilities or net assets of the defined benefit plans. Among them, service costs and net interest on net liabilities or net assets of the defined benefit plans are recorded in the current profit and loss or related asset costs. Changes arising from the remeasurement of net liabilities or net assets of the defined benefit plans are recorded in other comprehensive income and are not allowed to be reversed to profit and loss in subsequent accounting periods. However, these amounts recognized in other comprehensive income can be transferred within equity.
4. Accounting treatment method for dismissal benefits
The employee compensation liabilities arising from the dismissal benefits provided to employees shall be recognized and recorded in the current profit and loss when the earlier of the following occurs: (1) when the company cannot unilaterally withdraw the dismissal benefits provided due to the termination of labor relations plan or layoff proposal; (2) when the company recognizes the costs or expenses related to the restructuring involving the payment of dismissal benefits.
5. Accounting treatment methods for other long-term employee benefits
For other long-term benefits provided to employees, if they meet the conditions of defined contribution plans, accounting treatment shall be conducted in accordance with the relevant provisions of such plans. For other long-term benefits not meeting the conditions of defined contribution plans, accounting treatment shall be conducted in accordance with the relevant provisions of defined benefit plans. To simplify the relevant accounting treatment, the employee compensation costs incurred shall be recognized as the total net amount of service costs, net interest on other long-term employee benefits net liabilities or net assets, and changes arising from the remeasurement of other long-term employee benefits net liabilities or net assets, and included in the current profit and loss or related asset costs.
23. Method for accounting of maintenance fund
According to the relevant regulations of the location where the development project is situated, the maintenance fund is collected from home buyers or accrued by the company and included in the development costs of the relevant development products during the sale (pre-sale) of the products. The maintenance fund is then uniformly submitted to the maintenance fund management department.
24. Method for calculating quality guarantee deposit
The quality assurance deposit shall be reserved from the construction unit's project funds according to the provisions of the construction contract. The maintenance costs incurred during the warranty period of the developed product shall be offset against the quality assurance deposit; upon the expiration of the agreed warranty period of the developed product, the remaining balance of the quality assurance deposit shall be refunded to the construction unit.
25. Income
Disclose the accounting policies adopted for revenue recognition and measurement based on business types
1. Revenue recognition principle
On the contract start date, the company evaluates the contract, identifies each individual performance obligation contained within it, and determines whether each individual performance obligation is to be fulfilled within a certain time period or at a certain point in time.
When one of the following conditions is met, it is considered fulfilling the performance obligation within a certain period of time; otherwise, it is considered fulfilling the performance obligation at a certain point in time: (1) The customer obtains and consumes the economic benefits brought by the company's performance at the same time as the company performs; (2) The customer has control over the goods in progress during the company's performance; (3) The goods produced during the company's performance have irreplaceable uses, and the company has the right to collect payments for the performance completed to date throughout the contract period.
For performance obligations that are fulfilled within a certain period, the company recognizes revenue based on the progress of performance during that period. When the progress of performance cannot be reasonably determined, if the costs incurred are expected to be compensated, revenue is recognized at the amount of the costs incurred until the progress of performance can be reasonably determined. For performance obligations that are fulfilled at a certain point in time, revenue is recognized at the point when the customer obtains control over the related goods or services. In determining whether the customer has obtained control over the goods, the company considers the following indicators: (1) the company has a current right to receive payment for the goods, meaning that the customer has a current obligation to pay for the goods; (2) the company has transferred legal ownership of the goods to the customer, meaning that the customer has legal ownership of the goods; (3) the company has physically transferred the goods to the customer, meaning that the customer has physically possession of the goods; (4) the company has transferred the significant risks and rewards of ownership of the goods to the customer, meaning that the customer has obtained the significant risks and rewards of ownership of the goods; (5) the customer has accepted the goods; (6) other indicators that indicate the customer has obtained control over the goods.
2. Revenue measurement principle
(1) The company measures revenue based on the transaction price allocated to each individual performance obligation. The transaction price represents the amount of consideration the company expects to be entitled to receive for transferring goods or services to customers, excluding amounts collected on behalf of third parties and amounts expected to be refunded to customers.
(2) If there is variable consideration in the contract, the company determines the best estimate of the variable consideration based on the expected value or the most likely amount. However, the transaction price including the variable consideration shall not exceed the amount that is unlikely to result in a significant reversal of the cumulative recognized revenue when the relevant uncertainties are resolved.
(3) If there is a significant financing component in the contract, the company determines the transaction price based on the amount payable assuming that the customer pays in cash upon obtaining control of the goods or services. The difference between the transaction price and the contract consideration is amortized using the effective interest method over the contract period.
(4) If a contract includes two or more performance obligations, the company shall, on the contract start date, allocate the transaction price to each individual performance obligation based on the relative proportion of the separate selling prices of the promised goods for each individual performance obligation.
3. Specific methods for revenue recognition
(1) Specific method for recognizing revenue from sales of real estate development projects
The company's real estate sales business involves performance obligations that are fulfilled at a specific point in time. Once the development product has been completed and accepted, a sales contract has been signed and the obligations stipulated in the contract have been fulfilled, and after issuing an occupation notice or announcement to the owner, the property has been actually delivered to the owner or the contracted delivery date has expired, and the full amount of the house payment has been received, and the related costs that have occurred or will occur can be reliably measured, the realization of sales revenue is confirmed.
(2) Provide specific methods for recognizing income from property service provision
The provision of property management services by the company constitutes a performance obligation that is fulfilled over a certain period of time, and revenue is recognized based on the progress of performance. The company determines the progress of performance in providing services based on the passage of time.
(3) Method for recognizing construction revenue
The company provides construction engineering services. As the company fulfills its contract, the customer simultaneously obtains and consumes the economic benefits brought about by the company's performance. Additionally, the company has the right to collect payments for the performance completed to date throughout the contract period. The company recognizes revenue based on the performance progress as a performance obligation fulfilled within a certain period, except when the performance progress cannot be reasonably determined. The company determines the performance progress of service provision using the input method. When the performance progress cannot be reasonably determined, if the costs already incurred by the company are expected to be compensated, revenue is recognized based on the amount of costs already incurred until the performance progress can be reasonably determined.
(4) Other methods for recognizing income
Other revenues include hotel operating income, etc. For hotel room revenue, as customers obtain and consume the economic benefits brought by the company's performance while the company is fulfilling its contract, the company treats it as a performance obligation fulfilled within a certain period of time and recognizes revenue based on the progress of performance during the accounting period in which services are provided. For other revenues, revenue is recognized when the customer obtains control over the relevant goods and the relevant payment has been received or the right to receive payment has been obtained, as stipulated in the relevant contracts and agreements.
The situation where similar businesses adopt different business models involving different revenue recognition methods and measurement technique
26. Contract acquisition costs and contract performance costs
If the incremental costs incurred by the company to obtain a contract are expected to be recoverable, they are recognized as contract acquisition costs and recognized as an asset.
The costs incurred by a company for the performance of a contract, which do not fall within the scope of relevant standards such as inventory, fixed assets, or intangible assets, and meet the following conditions, are recognized as contract performance costs and recognized as an asset:
1. The cost is directly related to a current or expected contract, including direct labor, direct materials, manufacturing expenses (or similar expenses), costs explicitly borne by the customer, and other costs incurred solely due to the contract;
2. This cost increases the resources that the company will use to fulfill its contractual obligations in the future;
3. The cost is expected to be recoverable.
The company amortizes assets related to contract costs on the same basis as the recognition of revenue from goods or services associated with those assets, and records them in the current period profit and loss.
If the carrying amount of an asset related to contract costs exceeds the remaining consideration expected to be obtained from the transfer of goods or services associated with that asset, less the estimated costs to be incurred, the company will make an impairment provision for the excess and recognize it as an asset impairment loss. If factors that were previously impaired change in subsequent periods, such that the remaining consideration expected to be obtained from the transfer of goods or services associated with the asset, less the estimated costs to be incurred, exceeds the carrying amount of the asset, the previously made asset impairment provision will be reversed and recorded in the current profit and loss. However, the carrying amount of the asset after reversal shall not exceed its carrying amount at the reversal date assuming no impairment provision was made.
26. Contract acquisition costs and contract performance costs If the incremental costs incurred by the company to obtain a contract are expected to be recoverable, they are recognized as contract acquisition costs and recognized as an asset. The costs incurred by a company for the performance of a contract, which do not fall within the scope of relevant standards such as inventory, fixed assets, or intangible assets, and meet the following conditions, are recognized as contract performance costs and recognized as an asset:
27. Contract assets and contract liabilities
The company presents contract assets or contract liabilities in the balance sheet based on the relationship between the performance of contractual obligations and customer payments. The company offsets contract assets and contract liabilities under the same contract and presents the net amount.
The company presents the rights to charge customers for consideration that it owns and can be exercised unconditionally (i.e., solely dependent on the passage of time) as accounts receivable, and presents the rights to charge customers for consideration that have been transferred to customers and are dependent on factors other than the passage of time as contract assets.
The company presents the obligation to transfer goods to customers for consideration received or receivable from customers as a contractual liability.
28. Government subsidies
1. Government subsidies are recognized when both of the following conditions are met: (1) the company can meet the conditions attached to the government subsidies; (2) the company can receive the government subsidies. If the government subsidies are monetary assets, they are measured at the received or receivable amount. If the government subsidies are non-monetary assets, they are measured at fair value; if the fair value cannot be reliably obtained, they are measured at nominal amount.
2. Basis for judging government subsidies related to assets and accounting treatment methods
Government documents stipulate that government subsidies used for the acquisition, construction, or other formation of long-term assets are classified as asset-related government subsidies. In cases where government documents are unclear, judgments are based on the essential conditions necessary for obtaining the subsidy. Those subsidies that are essential conditions for the acquisition, construction, or other formation of long-term assets are considered as asset-related government subsidies. Asset-related government subsidies are offset against the carrying amount of the relevant assets or recognized as deferred income. If an asset-related government subsidy is recognized as deferred income, it is amortized into profit or loss over the useful life of the relevant asset using a reasonable and systematic method. Government subsidies measured at their nominal amounts are directly recognized in the current profit or loss. If the relevant asset is sold, transferred, scrapped, or damaged before the end of its useful life, the unallocated balance of the related deferred income is transferred to the profit or loss for the period in which the asset is disposed of.
3. Basis for determining government subsidies related to earnings and accounting treatment methods
Government subsidies other than those related to assets are classified as government subsidies related to income. For government subsidies that contain both asset-related and income-related components, and it is difficult to distinguish whether they are related to assets or income, they are generally classified as government subsidies related to income. Government subsidies related to income, if used to compensate for related costs or losses in future periods, are recognized as deferred income and recorded in the current profit and loss or offset against related costs during the period when the related costs or losses are recognized. If used to compensate for related costs or losses that have already occurred, they are directly recorded in the current profit and loss or offset against related costs.
4. Government subsidies related to the company's daily business activities shall be recorded in other income or offset against related costs and expenses based on the substance of the economic transaction. Government subsidies unrelated to the company's daily activities shall be recorded in non-operating income and expenses.
5. Accounting treatment method for policy-based preferential loan discount interest
(1) When the finance department allocates discount interest funds to the lending bank, and the lending bank provides loans to the company at a preferential policy interest rate, the actual received loan amount shall be regarded as the entry value of the loan, and the relevant borrowing costs shall be calculated based on the loan principal and the preferential policy interest rate.
(2) If the finance department directly allocates the discount interest funds to the company, the corresponding discount interest will be used to offset the relevant borrowing costs.
29. Deferred tax assets/deferred tax liabilities
1. The deferred tax assets or deferred tax liabilities are recognized based on the difference between the carrying amount of assets and liabilities and their tax bases (for items not recognized as assets or liabilities, their tax bases can be determined according to tax law, and the difference between such tax bases and their carrying amounts). The calculation is based on the applicable tax rate during the expected period of asset recovery or liability settlement.
2. The recognition of deferred tax assets is limited to the taxable income that is likely to be available for offsetting deductible temporary differences. At the balance sheet date, if there is conclusive evidence indicating that sufficient taxable income is likely to be available in future periods for offsetting deductible temporary differences, the deferred tax assets that have not been recognized in previous accounting periods shall be recognized.
3. On the balance sheet date, the carrying amount of deferred tax assets is reviewed. If it is likely that sufficient taxable income will not be available in future periods to offset the benefit of the deferred tax asset, the carrying amount of the deferred tax asset is reduced. When sufficient taxable income is likely to be available, the reduced amount is reversed.
4. The current income tax and deferred income tax of the company are recognized as income tax expenses or income in the current profit and loss, excluding income tax arising from the following circumstances: (1) business combinations; (2) transactions or events directly recognized in owner's equity.
When the following conditions are simultaneously met, the company presents the deferred tax assets and deferred tax liabilities at their net amount after offsetting: (1) having the legal right to settle current tax assets and current tax liabilities at their net amount; (2) the deferred tax assets and deferred tax liabilities are related to income taxes levied by the same tax authority on the same taxable entity, or related to different taxable entities, but during the future reversal period of each significant deferred tax asset and deferred tax liability, the involved taxable entities intend to settle current tax assets and current tax liabilities at their net amount, or simultaneously acquire assets and settle liabilities.
30. Leasing
(1) Accounting treatment method for leasing as a lessee
On the commencement date of the lease term, the company recognizes leases with a term not exceeding 12 months and excluding purchase options as short-term leases; it also recognizes leases where the individual leased asset is a new asset with a relatively low value as low-value asset leases. If the company subleases or expects to sublease the leased asset, the original lease is not recognized as a low-value asset lease.
For all short-term leases and low-value asset leases, the company recognizes the lease payments as related asset costs or current profit and loss using the straight-line method over each period of the lease term.
Except for the short-term leases and low-value asset leases that have been simplified, on the lease commencement date, the company recognizes the right-of-use assets and lease liabilities for the lease.
(1) Right-to-use assets
The right-of-use asset is initially measured at cost, which includes: 1) the initial measurement amount of the lease liability; 2) the lease payments made on or before the lease term commencement date, after deducting the amount related to any lease incentives already enjoyed; 3) the initial direct expenses incurred by the lessee; 4) the estimated costs that the lessee will incur for dismantling and removing the leased asset, restoring the site where the leased asset is located, or restoring the leased asset to the condition specified in the lease terms.
The company accrues depreciation for right-of-use assets using the straight-line method. If it is reasonably certain that ownership of the leased asset will be obtained upon the expiration of the lease term, the company accrues depreciation over the remaining useful life of the leased asset. If it is not reasonably certain that ownership of the leased asset will be obtained upon the expiration of the lease term, the company accrues depreciation over the shorter of the lease term or the remaining useful life of the leased asset.
(2) Lease liabilities
On the lease commencement date, the company recognizes the present value of the lease payments that have not yet been paid as the lease liability. When calculating the present value of the lease payments, the lease implicit interest rate is used as the discount rate. If the lease implicit interest rate cannot be determined, the company's incremental borrowing rate is used as the discount rate. The difference between the lease payments and their present value is recognized as unrecognized financing expenses. Interest expenses are recognized during each period of the lease term based on the discount rate used to recognize the present value of the lease payments and are included in the current profit and loss. Variable lease payments that are not included in the measurement of the lease liability are included in the current profit and loss when they are actually incurred.
After the commencement date of the lease term, when there are changes in the fixed payment amount, changes in the estimated payable amount of the residual value guarantee, changes in the index or ratio used to determine the lease payment amount, or changes in the assessment results or actual exercise of purchase options, renewal options, or termination options, the company re-measures the lease liability based on the present value of the changed lease payment amount and adjusts the book value of the right-of-use asset accordingly. If the book value of the right-of-use asset has been reduced to zero, but the lease liability still needs further reduction, the remaining amount will be included in the current profit and loss.
(2) Accounting treatment method for leasing as a lessor
On the lease commencement date, the company categorizes leases that have essentially transferred almost all risks and rewards related to the ownership of the leased asset as financing leases, while all others are classified as operating leases.
(1) Operating lease
During the various periods within the lease term, the company recognizes the lease payment amounts as rental income using the straight-line method. The initial direct expenses incurred are capitalized and amortized on the same basis as the recognition of rental income, and are recorded in the current profit and loss on a periodic basis. The variable lease payments related to operating leases that are not included in the lease payment amounts are recognized in the current profit and loss when they are actually incurred.
(2) Financial leasing
On the lease commencement date, the company recognizes the financing lease receivables based on the net investment in the lease (the sum of the unguaranteed residual value and the present value of the lease payments not yet received at the lease commencement date, discounted at the lease's effective interest rate), and derecognizes the financing lease assets. During each period of the lease term, the company calculates and recognizes interest income based on the lease's effective interest rate.
The variable lease payments obtained by the company that are not included in the measurement of net investment in leases are recorded in the current profit and loss when they are actually incurred.
31. Changes in significant accounting policies and accounting estimates
(1) Changes in significant accounting policies
□ Applicable Not Applicable
(2) Changes in significant accounting estimates
□ Applicable Not Applicable
(3) Adjustments to relevant items in the financial statements at the beginning of the year for the first time implementing the new accounting standards from 2026
□ Applicable Not applicable
VI. Tax Items
1. Main tax categories and tax rates
| tax category | Taxable base | tax rate |
| Value-added tax | The output tax is calculated based on the revenue from selling goods and taxable services as stipulated by tax laws. After deducting the input tax that is allowed to be deducted in the current period, the remaining difference is the value-added tax payable | 9%, 6%, 5%, 3% |
| Urban maintenance and construction tax | The actual turnover tax paid | 7% |
| corporate income tax | Taxable income | 25%, 20%, 16.5% |
| Education Surcharge | The actual turnover tax paid | 3% |
| Local education surcharge | The actual turnover tax paid | 2% |
| Land Value Increment Tax | The appreciation amount generated from the paid transfer of state-owned land use rights and the property rights of buildings and other attached objects on the land | Pay at progressive tax rates based on the excess rate of the appreciation amount |
| property tax | For ad valorem taxation, the tax shall be levied at 1.2% of the remaining value after deducting 30% of the original value of the property in one lump sum; for rental taxation, the tax shall be levied at 12% of the rental income | 1.2%, 12% |
If there are taxpayers with different enterprise income tax rates, disclose the relevant information and explanations
| Tax payer name | Income tax rate |
| Huazhan Company, Shantou Songshan Company | 20% |
| Subsidiary registered in Hong Kong | 16.5% |
| Other taxpayers except those mentioned above | 25% |
2. Tax incentives
According to the "Announcement of the Ministry of Finance and the State Taxation Administration on Preferential Income Tax Policies for Small and Micro Enterprises and Individual Businesses" (Announcement No. 6 of the Ministry of Finance and the State Taxation Administration in 2023), for small and micro-profit enterprises with an annual taxable income not exceeding 1 million yuan, the taxable income shall be calculated at a reduced rate of 25%, and the enterprise income tax shall be paid at a tax rate of 20%. The implementation period is from January 1, 2023, to December 31, 2027. The subsidiary companies of our company, Huazhan Jianli and Shantou Songshan Company, are subject to the preferential tax rate of 20% for small and microprofit enterprises.
VII. Notes to items in the consolidated financial statements
1. Monetary funds
Unit: Yuan
| project | Closing balance | Opening balance |
| Cash on hand | 17,651.07 | 19,892.83 |
| bank deposit | 270,630,662.59 | 284,666,632.21 |
| total | 270,648,313.66 | 284,686,525.04 |
| Including: total amount of funds deposited overseas | 3,687,478.32 | 4,242,440.12 |
Other instructions
As of June 30, 2026, the restricted funds in bank deposits amounted to RMB 2,337,426.17, of which RMB 2,201,283.57 was frozen due to litigation, RMB 70,010.20 was from suspended accounts and payment halts, RMB 50,000 was for regular project deposits, and RMB 16,132.40 was from special accounts for migrant workers
2. Trading financial assets
Unit: Yuan
| project | Closing balance | Opening balance |
| Financial assets measured at fair value with changes recognized in current profit and loss | 1,057,325,314.70 | 1,050,256,058.41 |
| among which | ||
| fund | 1,057,325,314.70 | 1,050,256,058.41 |
| among which | ||
| total | 1,057,325,314.70 | 1,050,256,058.41 |
Other instructions
3. Bills receivable
(1) Classification and presentation of notes receivable
Unit: Yuan
| project | Closing balance | Opening balance |
| Bank acceptance bill | 200,000.00 | |
| total | 200,000.00 | 0.00 |
(2) Disclosure by classification based on bad debt provision method
Unit: Yuan
| Category | Closing balance | Opening balance | ||||||||
| book balance | allowance for bad debts | book value | book balance | allowance for bad debts | book value | |||||
| Amount | proportion | Amount | provision ratio | Amount | proportion | Amount | provision ratio | |||
| among which | ||||||||||
| Notes receivable with provision for bad debts calculated based on portfolio | 200,000.00 | 100.00% | 200,000.00 | |||||||
| among which | ||||||||||
| Bank acceptance bill | 200,000.00 | 100.00% | 200,000.00 | |||||||
| Commercial acceptance bill | ||||||||||
| total | 200,000.00 | 100.00% | 200,000.00 | |||||||
Provision for bad debts of notes receivable is calculated and withdrawn based on the general model of expected credit losses as follows: □ Applicable Not Applicable
4. Accounts receivable
(1) Disclosure by aging
Unit: Yuan
| aging | Closing book balance | Opening book balance |
| Within 1 year (including 1 year) | 35,452,965.40 | 35,522,470.19 |
| 1 to 2 years | 11,975,678.17 | 11,264,782.88 |
| 2 to 3 years | 5,961,304.83 | 5,972,759.94 |
| More than 3 years | 34,324,044.61 | 34,599,378.84 |
| 3 to 4 years | 7,945,612.31 | 8,220,946.54 |
| 4 to 5 years | 5,252,795.41 | 5,252,795.41 |
| More than 5 years | 21,125,636.89 | 21,125,636.89 |
| total | 87,713,993.01 | 87,359,391.85 |
(2) Disclosure by classification of bad debt provision method
Unit: Yuan
Category name for individual provision for bad debts: accounts receivable with significant individual provision for bad debts
| Category | Closing balance | Opening balance | ||||||||
| book balance | allowance for bad debts | book value | book balance | allowance for bad debts | book value | |||||
| Amount | proportion | Amount | provision ratio | Amount | proportion | Amount | provision ratio | |||
| Accounts receivable with individual provision for bad debts | 24,447,097.60 | 27.87% | 24,447,097.60 | 100.00% | 0.00 | 24,613,872.70 | 28.18% | 24,613,872.70 | 100.00% | 0.00 |
| among which | ||||||||||
| Accounts receivable with provision for bad debts calculated on a portfolio basis | 63,266,895.41 | 72.13% | 17,847,170.25 | 28.21% | 45,419,725.16 | 62,745,519.15 | 71.82% | 17,847,435.41 | 28.44% | 44,898,083.74 |
| among which | ||||||||||
| total | 87,713,993.01 | 100.00% | 42,294,267.85 | 48.22% | 45,419,725.16 | 87,359,391.85 | 100.00% | 42,461,308.11 | 48.61% | 44,898,083.74 |
Unit: Yuan
| Name | Opening balance | Closing balance | ||||
| book balance | allowance for bad debts | book balance | allowance for bad debts | provision ratio | Reason for accrual | |
| Payment for goods in agency import and export business | 11,574,556.00 | 11,574,556.00 | 11,574,556.00 | 11,574,556.00 | 100.00% | It is expected that it cannot be recovered |
| Long-term uncollected housing salespayment | 10,084,109.60 | 10,084,109.60 | 9,917,334.50 | 9,917,334.50 | 100.00% | It is expected that it cannot be recovered |
| Accounts receivable of the subsidiary have been written off | 2,314,755.46 | 2,314,755.46 | 2,314,755.46 | 2,314,755.46 | 100.00% | It is expected that it cannot be recovered |
| Other customer payments | 640,451.64 | 640,451.64 | 640,451.64 | 640,451.64 | 100.00% | It is expected that it cannot be recovered |
| total | 24,613,872.70 | 24,613,872.70 | 24,447,097.60 | 24,447,097.60 | ||
Category name for combined provision for bad debts: Closing balance, book balance, provision for bad debts ratio Unit: Yuan
| Name | Closing balance | ||
| book balance | allowance for bad debts | provision ratio | |
| Accounts receivable from other customer portfolios | 63,266,895.41 | 17,847,170.25 | 28.21% |
| total | 63,266,895.41 | 17,847,170.25 | |
Explanation for determining the basis of this combination: If the provision for bad debts of accounts receivable is calculated and withdrawn according to the general model of expected credit losses:
□ Applicable Not Applicable
(3) Provision for bad debts accrued, recovered, or reversed in the current period
Provision for bad debts in the current period:
Unit: Yuan
| Category | Opening balance | Current period change amount | Closing balance | |||
| accrue | Withdraw or reverse | Write-off | Other | |||
| Provision for bad debts on an individual basis | 24,613,872.70 | -166,775.10 | 24,613,872.70 | |||
| Provision for bad debts based on portfolio | 17,847,435.41 | -265.16 | 17,680,395.15 | |||
| total | 42,461,308.11 | 0.00 | 0.00 | 0.00 | -167,040.26 | 42,294,267.85 |
Among them, the amounts of bad debt provisions recovered or reversed in the current period are significant: Unit: Yuan
| Unit Name | Recover or reverse the amount | Reason for reversal | Collection method | The basis for determining the original provision ratio for bad debts and its reasonableness |
(4) Accounts receivable and contract assets, ranked by the top five ending balances, aggregated by the debtors
Unit: Yuan
| Unit Name | Closing balance of accounts receivable | Closing balance of contract assets | Closing balance of accounts receivable and contract assets | Proportion of total ending balance of accounts receivable and contract assets | Closing balance of bad debt provision for accounts receivable and impairment provision for contract assets |
| Shenzhen Zhaoyang Real Estate Co., Ltd | 13,688,684.24 | 0.00 | 13,688,684.24 | 12.10% | 229,508.17 |
| Shenzhen Hongteng Investment Management Co., Ltd | 11,789,376.23 | 837,624.28 | 12,627,000.51 | 11.16% | 12,627,000.51 |
| Shenzhen Branch of Jiangsu Huajian Construction Co., Ltd | 6,262,026.98 | 3,992,794.51 | 10,254,821.49 | 9.06% | 354,132.67 |
| Shenzhen Guangming Construction Engineering No.1 Construction Engineering Co., Ltd | 1,044,468.13 | 8,607,487.98 | 9,651,956.11 | 8.53% | 662,029.13 |
| Shenzhen Construction Engineering Group Co., Ltd | 5,656,888.11 | 167,955.45 | 5,824,843.56 | 5.15% | 1,409,486.39 |
| total | 38,441,443.69 | 13,605,862.22 | 52,047,305.91 | 46.00% | 15,282,156.87 |
5. Contract assets
(1) Contract asset status
Unit: Yuan
| project | Closing balance | Opening balance | ||||
| book balance | allowance for bad debts | book value | book balance | allowance for bad debts | book value | |
| Unsettled project funds after completion | 25,433,846.73 | 3,578,124.69 | 21,855,722.04 | 32,613,380.97 | 3,578,124.69 | 29,035,256.28 |
| total | 25,433,846.73 | 3,578,124.69 | 21,855,722.04 | 32,613,380.97 | 3,578,124.69 | 29,035,256.28 |
(2) Disclosure by classification based on bad debt provision method
Unit: Yuan
| Category | Closing balance | Opening balance | ||||||||
| book balance | allowance for bad debts | book value | book balance | allowance for bad debts | book value | |||||
| Amount | proportion | Amount | provision ratio | Amount | proportion | Amount | provision ratio | |||
| among which | ||||||||||
| Provision for bad debts based on portfolio | 25,433,846.73 | 100.00% | 3,578,124.69 | 14.07% | 21,855,722.04 | 32,613,380.97 | 100.00% | 3,578,124.69 | 10.97% | 29,035,256.28 |
| among which | ||||||||||
| total | 25,433,846.73 | 100.00% | 3,578,124.69 | 14.07% | 21,855,722.04 | 32,613,380.97 | 100.00% | 3,578,124.69 | 10.97% | -29,035,256.28 |
Accrue bad debt reserves based on the general model of expected credit losses □ Applicable Not Applicable
(3) Provision for bad debts accrued, recovered, or reversed in the current period
Unit: Yuan
Among them, the amounts of bad debt provision recovered or reversed in the current period are significant:
| project | Current period accrual | Withdrawn or reversed in the current period | Current period write-off/cancellation | reason |
| Provision for impairment based on portfolio | 0.00 | |||
| total | 0.00 |
Unit: Yuan
| Unit Name | Recover or reverse the amount | Reason for reversal | Withdrawal method | The basis for determining the original provision ratio for bad debts and its reasonableness |
Other instructions
6. Other receivables
Unit: Yuan
| project | Closing balance | Opening balance |
| Interest receivable | 0.00 | 0.00 |
| Dividends receivable | 0.00 | 0.00 |
| Other receivables | 729,582,117.04 | 747,900,491.52 |
| total | 729,582,117.04 | 747,900,491.52 |
(1) Other receivables
1) Classification of other receivables by nature of payment
Unit: Yuan
| Nature of Payment | Closing book balance | Opening book balance |
| Combination of accounts receivable from related parties | 850,579,354.54 | 850,579,354.54 |
| Portfolio of receivables from government departments | 165,460.00 | 165,460.00 |
| Employee petty cash portfolio receivable | 108,216.95 | 112,443.24 |
| Collection and payment portfolio receivable | 1,098,050.66 | 596,591.68 |
| Portfolio of other receivables | 172,857,914.62 | 193,464,111.43 |
| total | 1,024,808,996.77 | 1,044,917,960.89 |
2) Disclosure by aging
Unit: Yuan
| aging | Closing book balance | Opening book balance |
| Within 1 year (including 1 year) | 6,793,623.33 | 6,291,824.79 |
| 1 to 2 years | 21,034,096.66 | 21,982,715.53 |
| 2 to 3 years | 5,913,727.87 | 5,885,948.43 |
| More than 3 years | 991,067,548.91 | 1,010,757,472.14 |
| 3 to 4 years | 3,267.40 | 3,267.40 |
| 4 to 5 years | 0.00 | 0.00 |
| More than 5 years | 991,064,281.51 | 1,010,754,204.74 |
| total | 1,024,808,996.77 | 1,044,917,960.89 |
3) Disclosure by classification based on bad debt provision method
Applicable □ Not applicable
Unit: Yuan
| Category | Closing balance | Opening balance | ||||||||
| book balance | allowance for bad debts | book value | book balance | allowance for bad debts | book value | |||||
| Amount | proportion | Amount | provision ratio | Amount | proportion | Amount | provision ratio | |||
| Provide for bad debts on an individual basis | 1,016,822,174.91 | 99.22% | 294,871,895.50 | 29.00% | 721,950,279.41 | 1,037,381,783.48 | 99.28% | 296,662,485.14 | 28.60% | 740,719,298.34 |
| among which | ||||||||||
| Provision for bad debts | 7,986,821.86 | 0.78% | 354,984.23 | 4.44% | 7,631,837.63 | 7,536,177.41 | 0.72% | 354,984.23 | 4.71% | 7,181,193.18 |
| based on portfolio | ||||||||||
| among which | ||||||||||
| total | 1,024,808,996.77 | 100.00% | 295,226,879.73 | 28.81% | 729,582,117.04 | 1,044,917,960.89 | 100.00% | 297,017,469.37 | 28.42% | 747,900,491.52 |
Provision for bad debts based on the general model of expected credit losses: Unit: Yuan
| allowance for bad debts | Phase One | Phase Two | Phase Three | total |
| Expected credit losses over the next 12 months | Expected credit losses over the entire duration (no credit impairment has occurred) | Expected credit losses over the entire duration (credit impairment has occurred) | ||
| Balance as of January 1, 2026 | 154,410.20 | 32,976.66 | 296,830,082.51 | 297,017,469.37 |
| The balance as of January 1, 2026, is in the current period | ||||
| Accrued in current period | 0.00 | |||
| Reversal in current period | 554,041.03 | 554,041.03 | ||
| Other changes | -1,236,548.61 | -1,236,548.61 | ||
| Balance as of June 30, 2026 | 154,410.20 | 32,976.66 | 295,039,492.87 | 295,226,879.73 |
Basis for stage division and provision ratio for bad debt reserves Changes in book balance of significant amounts in loss provisions during the current period □ Applicable Not Applicable
4) Provision for bad debts accrued, recovered, or reversed in the current period
Provision for bad debts in the current period:
Unit: Yuan
| Category | Opening balance | Current period change amount | Closing balance | |||
| accrue | Withdraw or reverse | Resale or write-off | Other | |||
| Provision for bad debts on an individual basis | 296,662,485.14 | 554,041.03 | -1,236,548.61 | 294,871,895.50 | ||
| Provision for bad debts based on portfolio | 354,984.23 | 354,984.23 | ||||
| total | 297,017,469.37 | 0.00 | 554,041.03 | 0.00 | -1,236,548.61 | 295,226,879.73 |
For those with significant amounts of bad debt provision reversed or recovered in the current period:
Unit: Yuan
| Unit Name | Recovered or reversed amount | Reason for reversal | Collection method | Basis for determining the original provision ratio for bad debts andits reasonableness |
5) Other receivables with the top five ending balances, categorized by debtors
Unit: Yuan
| Unit Name | The nature of the payment | Closing balance | aging | Proportion of total ending balance of other receivables | Closing balance of bad debt provision |
| Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | Related party transactions | 843,296,961.67 | Within 1 year, 1-2 years, 2-3 years, and over 5 years | 82.29% | 102,965,447.05 |
| Canada Great Wall (Vancouver) Co., Ltd | Related party transactions | 89,035,748.07 | More than 5 years | 8.69% | 89,035,748.07 |
| Baili Co., Ltd | Related party transactions | 19,051,233.49 | More than 5 years | 1.86% | 19,051,233.49 |
| Parker Tonneau Australia Pty Ltd | Related party transactions | 12,559,290.58 | More than 5 years | 1.23% | 12,559,290.58 |
| Guangdong Huizhou Luofu Mountain Mineral Water Beverage Co., Ltd | Related party transactions | 10,465,168.81 | More than 5 years | 1.02% | 10,465,168.81 |
| total | 974,408,402.62 | 95.09% | 234,076,888.00 |
7. Prepayments
(1) Prepayments are presented by aging
Unit: Yuan
| aging | Closing balance | Opening balance | ||
| Amount | proportion | Amount | proportion | |
| within one year | 19,072.93 | 96.12% | 30,809.83 | 97.54% |
| 1 to 2 years | 0.00% | 0.00 | 0.00% | |
| 2 to 3 years | 0.00% | 0.00 | 0.00% | |
| More than 3 years | 770.01 | 3.88% | 778.62 | 2.46% |
| total | 19,842.94 | 31,588.45 | ||
Explanation for the reasons why prepayments with an account age exceeding 1 year and significant amounts have not been settled in a timely manner:
(2) Prepayments of the top five ending balances categorized by prepayment objects
Unit: yuan
| Unit Name | book balance | Prepaid expenses |
| Ratio of balance (%) | ||
| China Telecom Co., Ltd. ShenzhenBranch | 15,072.93 | 75.96% |
| Shenzhen ShunYiTong Information Technology Co., Ltd | 4,000.00 | 20.16% |
| Shenzhen Shentou International Tourism Development Co., Ltd | 220.01 | 1.11% |
| Other | 550.00 | 2.77% |
| Subtotal | 19,842.94 | 100.00% |
Other notes:
8. Inventory
Does the company need to comply with the disclosure requirements of the real estate industry is
(1) Inventory classification
The company is required to comply with the disclosure requirements for the "Real Estate Industry" as stipulated in the "Shenzhen Stock Exchange Listed Companies Self-regulatory Guidelines No. 3 - Industry Information Disclosure" Classified by nature:
Unit: Yuan
| project | Closing balance | Opening balance | ||||
| book balance | Provision for inventory depreciation or impairment of contract performance costs | book value | book balance | Provision for inventory depreciation or impairment of contract performance costs | book value | |
| development cost | 28,291,908.11 | 28,291,908.11 | 28,291,908.11 | 0.00 | 28,291,908.11 | |
| develop products | 679,864,154.35 | 54,580,338.25 | 625,283,816.10 | 1,125,583,917.83 | 54,580,338.25 | 1,071,003,579.58 |
| Raw materials | 0.00 | 0.00 | ||||
| Inventory Goods | 103,486.90 | 38,891.91 | 64,594.99 | 103,023.47 | 38,891.91 | 64,131.56 |
| total | 708,259,549.36 | 54,619,230.16 | 653,640,319.20 | 1,153,978,849.41 | 54,619,230.16 | 1,099,359,619.25 |
Disclose the main items of "development costs" and their capitalization of interest in the following format: Unit: Yuan
| Project Name | Commencement time | Estimated completion date | Estimated total investment | Opening balance | Transferred to development products in this period | Other decreases in the current period | Increase in current period (development costs) | Closing balance | Accumulated amount of capitalized interest | Including: capitalized interest amount for the current period | source of funds |
| Shantou | 28,291,908.11 | 28,291,908.11 | Other | ||||||||
| XinfengBuilding | |||||||||||
| total | 28,291,908.11 | 28,291,908.11 |
Disclose the main project information of "development products" according to the following format:
Unit: Yuan
| Project Name | Completion time | Opening balance | Increase in this period | Decrease in current period | Closing balance | Accumulated amount of capitalized interest | Among them: capitalized amount of interest for the current period |
| Tianyue Bay Phase II | June 30, 2021 | 413,464,613.48 | 5,426,526.35 | 29,457,255.44 | 389,433,884.39 | ||
| Tianyue Bay Phase I | December 15, 2017 | 184,712,889.98 | 2,879,477.25 | 181,833,412.73 | |||
| Multi-level apartment at Haitian Pavilion, Jinye Island | September 16, 1997 | 40,000,494.35 | 40,000,494.35 | ||||
| Deep House and Emerald Forest Garden | May 8th, 2018 | 8,513,102.37 | 8,513,102.37 | 0.00 | |||
| Yuejing Dongfang Project | November 18, 2014 | 6,121,027.07 | 6,121,027.07 | ||||
| Phase 10 of Jinye Island | December 2, 2010 | 5,698,558.25 | 5,698,558.25 | ||||
| Phase 11 of Jinye Island | August 20, 2008 | 2,239,010.52 | 2,239,010.52 | ||||
| Beijing Xinfeng Building | 304,557.05 | 304,557.05 | |||||
| Huangpu New Estate | 140,000.00 | 140,000.00 | |||||
| In the bright light of the deep room | November 29, 2024 | 464,389,664.76 | 19,383,625.95 | 429,680,080.72 | 54,093,209.99 | 289,401.37 | |
| total | 1,125,583,917.83 | 24,810,152.30 | 470,529,915.78 | 679,864,154.35 | 289,401.37 | 0.00 |
Disclose the "installment collection of development products", "rental development products", and "turnover housing" by item in the following format: Unit: Yuan
| Project Name | Opening balance | Increase in this period | Decrease in this period | Closing balance |
(2) Provision for inventory depreciation and impairment provision for contract performance costs
Disclose the provision for inventory depreciation reserves in the following format:
Classified by nature:
Unit: Yuan
| project | Opening balance | Increased amount in this period | Amount reduced in this period | Closing balance | Remark | ||
| accrue | Other | Reversal or write-off | Other | ||||
| development cost | 0.00 | ||||||
| develop products | 54,580,338.25 | 54,580,338.25 | |||||
| Inventory Goods | 38,891.91 | 38,891.91 | |||||
| total | 54,619,230.16 | 54,619,230.16 | |||||
Classified by major projects: Unit: Yuan
| Project Name | Opening balance | Increased amount in this period | Amount reduced in this period | Closing balance | Remark | ||
| accrue | Other | Reversal or write-off | Other | ||||
(3) Interest capitalization rate in the ending balance of inventory
As of June 30, 2026, the amount of capitalized borrowing costs included in the inventory balance of the Group was RMB 289,401.37.
9. Other current assets
Unit: Yuan
| project | Closing balance | Opening balance |
| Pay additional or prepaid income tax | 1,051,054.28 | 1,310,041.90 |
| Prepaid value-added tax amount | 21,523,623.38 | 35,023,855.49 |
| Input tax to be deducted | 1,821,677.73 | 407,250.18 |
| Land Value Increment Tax | 28,840,880.17 | 27,906,656.73 |
| Prepay urban construction tax and surcharges | 0.00 | 1,431,668.71 |
| Other | 0.00 | 53,992.23 |
| total | 53,237,235.56 | 66,133,465.24 |
Information related to compensatory assets
Other notes:
10. Other equity instrument investments
Unit: Yuan
| Project | Opening | Gains recognized | Losses recognized | Gains accumulate | Losses accumulate | Dividend income | Closing | Reasons for designating |
| Name | balance | in other comprehensive income in the current period | in other comprehensive income in the current period | d in other comprehensive income at the end of the period | d in other comprehensive income at the end of the period | recognized in the current period | balance | items as measured at fair value with changes recognized in other comprehensive income |
| Shantou Small and Medium Enterprise Financing Guarantee Co., Ltd | 14,571,511.81 | -2,841,991.42 | 11,729,520.39 | |||||
| total | 14,571,511.81 | -2,841,991.42 | 11,729,520.39 |
There is derecognition in the current period Unit: Yuan
| Project Name | Accumulated gains transferred to retained earnings | Accumulated losses transferred to retained earnings | Reason for derecognition |
Disclose the non-trading equity instrument investments for the current period by item Unit: Yuan
| Project Name | Confirmed dividend income | Accumulated gains | Accumulated loss | The amount transferred from other comprehensive income to retained earnings | Reasons for being designated as measured at fair value with changes recognized in other comprehensive income | Reasons for transferring other comprehensive income to retained earnings |
Other notes:
11. Long-term equity investment
Unit: Yuan
| Invested entity | Opening balance (book value) | Opening balance of impairment provision | Changes in the current period | Closing balance (book value) | Closing balance of impairment provision | |||||||
| Additional investment | Reduce investment | Investment gains and losses recognized under theequity method | Adjustment to other comprehensive income | Changes in other equity | Announce the distribution of cash dividends or profits | Provision for impairment | Other | |||||
| 1. Joint venture | ||||||||||||
| Guang dong Huizhou Luofu Mountain Mineral Water Beverage Co., Ltd | 9,969,206.09 | 9,969,206.09 | 9,969,206.09 | 9,969,206.09 | ||||||||
| Fengkai Xinghua Hotel | 9,455,465.38 | 9,455,465.38 | 9,455,465.38 | 9,455,465.38 | ||||||||
| Subtotal | 19,424,671.47 | 19,424,671.47 | 19,424,671.47 | 19,424,671.47 | ||||||||
| II. Associated enterprises | ||||||||||||
| Shenzhen Ronghua Electromechanical Engineering Co., Ltd | 1,076,954.64 | 1,076,954.64 | 1,076,954.64 | 1,076,954.64 | ||||||||
| Shenzhen Runhua Automobile Trading Company | 1,445,425.56 | 1,445,425.56 | 1,445,425.56 | 1,445,425.56 | ||||||||
| Dongyi Real Estate Co., Ltd | 30,376,084.89 | 30,376,084.89 | 30,376,084.89 | 30,376,084.89 | ||||||||
| Subtotal | 32,898,465.09 | 32,898,465.09 | 32,898,465.09 | 32,898,465.09 | ||||||||
| total | 52,323,136.5 | 52,323,136.5 | 52,323,136.5 | 52,323,136.5 | ||||||||
| 6 | 6 | 6 | 6 |
The recoverable amount is determined by the net amount after deducting disposal expenses from the fair value
□ Applicable Not Applicable
The recoverable amount is determined based on the present value of estimated future cash flows
□ Applicable Not Applicable
The reasons for the significant inconsistency between the aforementioned information and the information or external information used in previous annual impairment tests
The reasons for the significant discrepancies between the information used in the company's previous annual impairment tests and the actual situation of the current year
Other instructions
12. Investment real estate
(1) Investment properties measured using the cost model
Applicable □ Not applicable
Unit: Yuan
| project | Houses and buildings | land use right | construction in progress | total |
| 1. Original book value | ||||
| 1. Opening balance | 1,074,585,741.12 | 108,339,610.72 | 1,182,925,351.84 | |
| 2. Increased amount in this period | 429,680,080.72 | 429,680,080.72 | ||
| (1) Outsourcing | 0.00 | |||
| (2) Transfer-in of inventory, fixed assets, and projects under construction | 429,680,080.72 | 429,680,080.72 | ||
| (3) Increase due to business combination | 0.00 | |||
| (4) Others (Exchange rate fluctuations) | 0.00 | |||
| 3. Amount reduced in this period | 5,169,411.33 | 3,256,908.68 | 8,426,320.01 | |
| (1) Disposal | 2,795,100.60 | 2,795,100.60 | ||
| (2) Other transfers out | 0.00 | |||
| (3) Others (Exchange rate fluctuations) | 2,374,310.73 | 3,256,908.68 | 5,631,219.41 | |
| 4. Ending balance | 1,499,096,410.51 | 105,082,702.04 | 1,604,179,112.55 | |
| II. Accumulated depreciation and accumulated amortization | ||||
| 1. Openingbalance | 557,323,389.37 | 557,323,389.37 | ||
| 2. Increased amount in current period | 12,806,788.11 | 12,806,788.11 | ||
| (1) Accrual or amortization | 12,806,788.11 | 12,806,788.11 | ||
| (2) Others (Exchange rate changes) | 0.00 | |||
| 3. Amount reduced in the current period | 3,764,926.76 | 3,764,926.76 | ||
| (1) Disposal | 2,081,291.00 | 2,081,291.00 | ||
| (2) Other transfers out | 0.00 | |||
| (3) Others (Exchange rate changes) | 1,683,635.76 | 1,683,635.76 | ||
| 4. Ending balance | 566,365,250.72 | 566,365,250.72 | ||
| III. Impairment provision | 0.00 | |||
| 1. Opening balance | 14,047,929.59 | 88,919,373.71 | 102,967,303.30 | |
| 2. Increased amount in this period | 0.00 | |||
| (1) Accrual | 0.00 | |||
| (2) Others (Exchange rate changes) | 0.00 | |||
| 3. Amount reduced in the current period | 2,673,096.93 | 2,673,096.93 | ||
| (1) Disposition | 0.00 | |||
| (2) Other transfers-out | 0.00 | |||
| (3) Others (Exchange rate fluctuations) | 2,673,096.93 | 2,673,096.93 | ||
| 4. Ending balance | 14,047,929.59 | 86,246,276.78 | 100,294,206.37 | |
| IV. Book value | 0.00 | |||
| 1. End-of-period book value | 918,683,230.20 | 18,836,425.26 | 937,519,655.46 | |
| 2. Opening book value | 503,214,422.16 | 19,420,237.01 | 522,634,659.17 |
The recoverable amount is determined by the net amount after deducting disposal expenses from the fair value □ Applicable Not Applicable The recoverable amount is determined based on the present value of estimated future cash flows □ Applicable Not Applicable
The reasons for the significant inconsistencies between the aforementioned information and the information or external data used in previous annual impairment tests
The reasons for the significant discrepancies between the information used in the company's previous annual impairment tests and the actual situation of the current year
Other notes:
13. Fixed assets
Unit: Yuan
| project | Closing balance | Opening balance |
| Fixed assets | 13,578,063.33 | 14,949,900.45 |
| total | 13,578,063.33 | 14,949,900.45 |
(1) Fixed assets
Unit: Yuan
| project | Houses and buildings | transportation equipment | Electronic equipment and others | total |
| 1. Original book value: | ||||
| 1. Opening balance | 99,635,904.76 | 7,154,488.61 | 8,454,075.76 | 115,244,469.13 |
| 2. Increased amount in this period | 47,198.05 | 47,198.05 | ||
| (1) Acquisition | 47,198.05 | 47,198.05 | ||
| (2) Transfer-in of projects under construction | ||||
| (3) Increase due to business combination | ||||
| 3. Amount reduced in the current period | 80,402.22 | 80,402.22 | ||
| (1) Disposal or scrapping | 57,210.49 | 57,210.49 | ||
| (2) Other decreases | 23,191.73 | 23,191.73 | ||
| 4. Ending balance | 99,635,904.76 | 7,154,488.61 | 8,420,871.59 | 115,211,264.96 |
| II. Accumulated depreciation | ||||
| 1. Opening balance | 87,812,935.92 | 5,986,756.72 | 6,494,876.04 | 100,294,568.68 |
| 2. Increased amount in this period | 1,065,596.76 | 118,452.90 | 232,798.32 | 1,416,847.98 |
| (1) Accrual | 1,065,596.76 | 118,452.90 | 232,798.32 | 1,416,847.98 |
| 3. Amount reduced in this period | 78,215.03 | 78,215.03 | ||
| (1) Disposal or scrapping | 55,023.30 | 55,023.30 | ||
| (2) Other decreases | 23,191.73 | 23,191.73 | ||
| 4. Ending balance | 88,878,532.68 | 6,105,209.62 | 6,649,459.33 | 101,633,201.63 |
| III. Provision for impairment | ||||
| 1. Opening balance | ||||
| 2. Increased amount in this period | ||||
| (1) Accrual | ||||
| 3. Amount reduced in the current period | ||||
| (1) Disposal or scrapping | ||||
| 4. Closing balance | ||||
| IV. Book value | ||||
| 1. End-of-period book value | 10,757,372.08 | 1,049,278.99 | 1,771,412.26 | 13,578,063.33 |
| 2. Opening book value | 11,822,968.84 | 1,167,731.89 | 1,959,199.72 | 14,949,900.45 |
(2) Impairment test of fixed assets
□ Applicable Not applicable
14. Construction in progress
Unit: Yuan
| project | Closing balance | Opening balance |
| construction in progress | 571,822.67 | |
| total | 0.00 | 571,822.67 |
(1) Status of projects under construction
Unit: Yuan
| project | Closing balance | Opening balance | ||||
| book balance | provision for impairment | book value | book balance | provision for impairment | book value | |
| Restoration and renovation project of the heliport at Shenfang Square | 398,222.67 | 0.00 | 398,222.67 | |||
| Renovation and upgrading project of elevators in the atrium of the podiumbuilding at Shenfang Plaza | 173,600.00 | 0.00 | 173,600.00 | |||
| total | 571,822.67 | 0.00 | 571,822.67 | |||
(2) Impairment test of projects under construction
□ Applicable Not Applicable
15. Intangible assets
(1) Intangible assets
Unit: Yuan
| project | land use right | patent right | Non-patented technology | software | total |
| 1. Original book value | |||||
| 1. Opening balance | 2,192,000.00 | 2,192,000.00 | |||
| 2. Increased amount in current period | |||||
| (1) Purchase | |||||
| (2) Internal research and development | |||||
| (3) Increase due to business combination | |||||
| 3. Amount reduced in this period | |||||
| (1) Disposal | |||||
| 4. Ending balance | 2,192,000.00 | 2,192,000.00 | |||
| II. Accumulated amortization | |||||
| 1. Opening balance | 2,192,000.00 | 2,192,000.00 | |||
| 2. Increased amount in this period | |||||
| (1) Accrual | |||||
| 3. Amount reduced in the current period | |||||
| (1) Disposal | |||||
| 4. Ending balance | 2,192,000.00 | 2,192,000.00 | |||
| III. Impairment provision | |||||
| 1. Opening balance | |||||
| 2. Increased amount in this period | |||||
| (1) Accrual | |||||
| 3. Amount reduced in this period | |||||
| (1) Disposal | |||||
| 4. Ending balance | |||||
| IV. Book value | |||||
| 1. End-of-period book value | |||||
| 2. Opening book value |
The proportion of intangible assets formed through internal research and development in the balance of intangible assets at the end of the period is 0.00%
(2) Impairment test of intangible assets
□ Applicable Not applicable
16. Long-term deferred expenses
Unit: Yuan
| project | Opening balance | Increased amount in this period | Amortization amount for the current period | Other reductions in amount | Closing balance |
| Renovation costs | 1,615,683.92 | 1,622,045.41 | 531,186.81 | 2,706,542.52 | |
| total | 1,615,683.92 | 1,622,045.41 | 531,186.81 | 2,706,542.52 |
Other instructions
17. Deferred tax assets/deferred tax liabilities
(1) Deferred tax assets not offset
Unit: Yuan
| project | Closing balance | Opening balance | ||
| Deductible temporary difference | Deferred tax assets | Deductible temporary difference | Deferred tax assets | |
| Asset impairment provision | 17,373,070.56 | 4,343,267.64 | 17,373,070.56 | 4,343,267.64 |
| Deductible loss | 8,289,185.76 | 2,072,296.44 | 9,058,968.76 | 2,264,742.19 |
| total | 25,662,256.32 | 6,415,564.08 | 26,432,039.32 | 6,608,009.83 |
(2) Deferred income tax liabilities not offset
Unit: Yuan
| project | Closing balance | Opening balance | ||
| Taxable temporary difference | Deferred tax liabilities | Taxable temporary difference | Deferred income tax liabilities | |
| Changes in fair value of other equity instrument investments | 2,571,511.84 | 642,877.96 | 2,571,511.84 | 642,877.96 |
| Unfired interest | 2,778,907.00 | 694,726.75 | 2,778,907.00 | 694,726.75 |
| total | 5,350,418.84 | 1,337,604.71 | 5,350,418.84 | 1,337,604.71 |
(3) Deferred tax assets or liabilities presented at net amount after offsetting
Unit: Yuan
| project | Closing offset amount of deferred tax assets and liabilities | Closing balance of deferred tax assets or liabilities after offsetting | Opening offset amount of deferred tax assets and liabilities | Opening balance of deferred tax assets or liabilities after offsetting |
| Deferred tax assets | 6,415,564.08 | 469,690.21 | 6,138,319.62 | |
| Deferred tax liabilities | 1,337,604.71 | 469,690.21 | 867,914.50 |
(4) Details of unrecognized deferred tax assets
Unit: Yuan
| project | Closing balance | Opening balance |
| Deductible temporary difference | 1,176,975,484.48 | 1,176,975,484.48 |
| Deductible loss | 141,671,346.86 | 142,018,237.92 |
| total | 1,318,646,831.34 | 1,318,993,722.40 |
(5) The deductible losses of unrecognized deferred tax assets will expire in the following years
Unit: Yuan
| year | final amount | Opening Balance | Remark |
| 2026 | 346,891.06 | ||
| 2027 | 48,904,614.38 | 48,904,614.38 | |
| 2028 | 18,354,716.24 | 18,354,716.24 | |
| 2029 | 24,953,841.51 | 24,953,841.51 | |
| 2030 | 49,458,174.73 | 49,458,174.73 | |
| 2031 | |||
| total | 141,671,346.86 | 142,018,237.92 |
Other instructions
18. Assets with restricted ownership or use rights
Unit: Yuan
| project | final | beginning of period | ||||||
| book balance | book value | Restricted type | Limited circumstances | book balance | book value | Restricted type | Constrained situations | |
| Monetary Funds | 16,132.40 | 16,132.40 | fund supervision | Funds in the special account for migrant workers | 5,674,439.78 | 5,674,439.78 | detain | Construction Funds for Public Facilities Projects within and Surrounding the Urban Renewal Project in Longgang District, Shenzhen |
| Monetary Funds | 2,201,283.57 | 2,201,283.57 | freeze | Litigation freeze | freeze | Litigation freeze | ||
| Monetary Funds | 50,000.00 | 50,000.00 | detain | Construction security deposit | 50,154.19 | 50,154.19 | detain | Construction deposit |
| Monetary Funds | 70,010.20 | 70,010.20 | detain | Stop payment, suspend account | 70,010.20 | 70,010.20 | detain | Stop payment, suspend account |
| accounts receivable | 7,651,398.78 | 7,651,398.78 | staking | Pledge of short-term loan | 7,379,890.15 | 7,158,493.45 | staking | Pledge of short-term loan |
| total | 9,988,824.95 | 9,988,824.95 | 13,174,494.32 | 12,953,097.62 | ||||
Other notes:
19. Short-term borrowings
(1) Classification of short-term loans
Unit: Yuan
| project | Closing balance | Opening balance |
| Accounts receivable factoring | 1,065,508.63 | 50,000.00 |
| total | 1,065,508.63 | 50,000.00 |
Explanation of classification of short-term loans:
20. Accounts payable
(1) Presentation of accounts payable
Unit: Yuan
| project | Closing balance | Opening balance |
| construction payment | 168,578,885.71 | 171,738,333.04 |
| total | 168,578,885.71 | 171,738,333.04 |
(2) Important accounts payable with an aging of over 1 year or overdue
Unit: Yuan
| project | Closing balance | Reasons for non-repayment or carry-over |
| Shenzhen Guangming Construction Engineering No.1 Construction Engineering Co., Ltd | 66,975,438.51 | Not settled yet |
| Shenzhen Municipal Engineering Corporation | 16,073,112.33 | Not settled yet |
| total | 83,048,550.84 |
Other notes:
21. Other payables
Unit: Yuan
| project | Closing balance | Opening balance |
| Interest payable | 16,535,277.94 | 16,535,277.94 |
| Dividends payable | 0.00 | 0.00 |
| Other payables | 102,541,729.28 | 127,745,131.22 |
| total | 119,077,007.22 | 144,280,409.16 |
(1) Interest payable
Unit: Yuan
| project | Closing balance | Opening balance |
| Interest on borrowings from non-financial institutions (interest payable to the parent company) | 16,535,277.94 | 16,535,277.94 |
| total | 16,535,277.94 | 16,535,277.94 |
Important overdue and unpaid interest: Unit: Yuan
| Borrowing entity | overdue amount | Reason for Delay |
| Shenzhen Investment Holding Co., Ltd | 16,535,277.94 | Postpone payment |
| total | 16,535,277.94 |
Other notes:
Unit: Yuan
(2) Other payables
1) List other payables by nature of payment
Unit: Yuan
| project | Closing balance | Opening balance |
| Non-related party transactions | 18,375,108.87 | 26,581,817.09 |
| Related party transactions | 9,065,673.97 | 9,065,673.97 |
| deposit | 25,247,983.88 | 23,487,225.44 |
| Other | 49,852,962.56 | 68,610,414.72 |
| total | 102,541,729.28 | 127,745,131.22 |
22. Advance receipts
(1) Presentation of advance receipts
Unit: Yuan
| project | Closing balance | Opening balance |
| rent | 3,417,122.84 | 722,042.14 |
| total | 3,417,122.84 | 722,042.14 |
23. Contract liabilities
| project | Closing balance | Opening balance |
| Advance receipts from housing sales | 17,207,929.34 | 15,710,437.24 |
| Advance receipts for engineering projects | 8,115,281.04 | |
| Other | 4,218,370.69 | 4,574,940.92 |
| total | 21,426,300.03 | 28,400,659.20 |
Significant contractual liabilities with an aging of over 1 year
Unit: Yuan
| project | Closing balance | Reasons for non-repayment or carry-over |
The amount and reasons for significant changes in book value during the reporting period
Unit: Yuan
| project | Change in amount | Reason for change |
The company must comply with the disclosure requirements for the "Real Estate Industry" as stipulated in the "Shenzhen Stock Exchange Listed Companies Self-regulatory Guidelines No. 3 - Industry Information Disclosure"
Collection information for the top five projects based on pre-sale amount:
Unit: Yuan
| Serial number | Project Name | Opening balance | Closing balance | Estimated completion date | Pre-sale ratio |
24. Payroll payable
(1) Presentation of payroll payable
Unit: Yuan
| project | Opening balance | Increase in this period | Decrease in current period | Closing balance |
| 1. Short-term compensation | 29,667,810.08 | 27,005,481.62 | 27,171,750.01 | 29,501,541.69 |
| II. Post-employment benefits - defined contribution plans | 1,838.80 | 4,420,223.65 | 4,420,223.65 | 1,838.80 |
| III. Dismissal benefits | 3,087,694.00 | 31,625.00 | 2,356,381.00 | 762,938.00 |
| total | 32,757,342.88 | 31,457,330.27 | 33,948,354.66 | 30,266,318.49 |
(2) Presentation of short-term compensation
Unit: Yuan
| project | Opening balance | Increase in this period | Decrease in this period | Closing balance |
| 1. Salary, bonus, allowance and subsidy | 29,550,437.52 | 22,102,472.96 | 22,244,877.81 | 29,408,032.67 |
| 2. Employee welfare expenses | 0.00 | 1,001,147.80 | 1,001,147.80 | 0.00 |
| 3. Social insurance premiums | 0.00 | 1,271,268.81 | 1,271,268.81 | 0.00 |
| Among them: medical insurance premiums | 0.00 | 1,094,895.11 | 1,094,895.11 | 0.00 |
| work-related injury insurance premium | 0.00 | 89,905.63 | 89,905.63 | 0.00 |
| Maternity Insurance Premium | 0.00 | 86,468.07 | 86,468.07 | 0.00 |
| 4. Housing provident fund | 0.00 | 2,175,518.37 | 2,175,518.37 | 0.00 |
| 5. Labor union expenditure and employee education expenditure | 117,372.56 | 455,073.68 | 478,937.22 | 93,509.02 |
| 6. Short-term paid absence | 0.00 | 0.00 | ||
| total | 29,667,810.08 | 27,005,481.62 | 27,171,750.01 | 29,501,541.69 |
(3) Presentation of defined contribution plans
Unit: Yuan
| project | Opening balance | Increase in this period | Decrease in this period | Closing balance |
| 1. Basic endowment insurance | 2,884,390.22 | 2,884,390.22 | ||
| 2. Unemployment insurance premium | 159,605.75 | 159,605.75 | ||
| 3. Enterprise annuity contribution | 1,838.80 | 1,376,227.68 | 1,376,227.68 | 1,838.80 |
| total | 1,838.80 | 4,420,223.65 | 4,420,223.65 | 1,838.80 |
Other instructions
25. Taxes payable
Unit: Yuan
| project | Closing balance | Opening balance |
| Value-added tax | 1,097,045.85 | 937,306.31 |
| corporate income tax | 5,055,003.31 | 16,169,391.23 |
| individual income tax | 336,254.38 | 2,139,885.12 |
| Urban maintenance and construction tax | 1,489,975.59 | 1,336,686.83 |
| Land Value Increment Tax | 4,646,137.48 | 4,645,184.15 |
| property tax | 4,985,855.12 | 537,531.44 |
| Education Surcharge | 639,984.87 | 577,466.85 |
| Local education surcharge | 414,204.17 | 368,675.16 |
| Other | 162,381.33 | 209,955.49 |
| total | 18,826,842.10 | 26,922,082.58 |
Other instructions
26. Other current liabilities
Unit: Yuan
| project | Closing balance | Opening balance |
| Pending output tax to be written off | 467,449.67 | 235,112.72 |
| Accounts receivable factoring | 6,585,890.15 | 7,329,890.15 |
| total | 7,053,339.82 | 7,565,002.87 |
Increase and decrease of short-term bonds payable: Unit: Yuan
| Bond name | denomination | Coupon rate | Release Date | Bond Tenure | Issuance amount | Opening balance | Issued in this issue | Accruv interest at par value | Amortization of excess/discount | Repayment in this installment | Closing balance | Is there a breach of contract | |
| total |
Other notes:
27. Share capital
Unit: Yuan
| Opening | Increase or decrease in this change (+,-) | Closing |
| balance | Issue new shares | bonus share | Convert housing provident fund into shares | Other | Subtotal | balance | |
| Total number of shares | 1,011,660,000.00 | 1,011,660,000.00 |
Other notes:
28. Capital reserves
Unit: Yuan
| project | Opening balance | Increase in this period | Decrease in this period | Closing balance |
| Capital surplus (share premium) | 557,433,036.93 | 557,433,036.93 | ||
| Other capital reserves | 420,811,873.18 | 420,811,873.18 | ||
| total | 978,244,910.11 | 978,244,910.11 |
Other explanations, including changes in the current period and explanations for the reasons for such changes:
29. Other comprehensive income
Unit: Yuan
| project | Opening balance | current period amount | Closing balance | |||||
| Amount incurred before income tax in the current period | Less: Transfer from other comprehensive income to profit and loss in the current period | Less: Amount previously recognized in other comprehensive income and transferred to retained earnings in the current period | Less: Income tax expense | After-tax attributable to the parent company | After-tax attributable to minority shareholders | |||
| 1. Other comprehensive income that cannot be reclassified into profit and loss | 2,344,838.10 | -2,841,991.42 | 0.00 | 0.00 | 0.00 | -2,841,991.42 | 0.00 | -497,153.32 |
| Changes in fair value of other equity instrument investments | 2,344,838.10 | -2,841,991.42 | -2,841,991.42 | -497,153.32 | ||||
| II. Other comprehensive income reclassified into profit and loss | 20,970,277.42 | 10,607,567.51 | 0.00 | 0.00 | 0.00 | 8,944,515.79 | 1,663,051.72 | 29,914,793.21 |
| Translation difference in foreign currency financial statements | 20,970,277.42 | 10,607,567.51 | 8,944,515.79 | 1,663,051.72 | 29,914,793.21 | |||
| Total other comprehensive income | 23,315,115.52 | 7,765,576.09 | 0.00 | 0.00 | 0.00 | 6,102,524.37 | 1,663,051.72 | 29,417,639.89 |
Other explanations, including the adjustment of the initial recognized amount of the hedged item resulting from the conversion of the effective portion of the cash flow hedging gains and losses:
30. Surplus reserve
Unit: Yuan Explanation of surplus reserves, including changes in the current period and explanations for the reasons for such changes:
| project | Opening balance | Increase in this period | Decrease in this period | Closing balance |
| Statutory surplus reserve | 275,253,729.26 | 275,253,729.26 | ||
| total | 275,253,729.26 | 275,253,729.26 |
31. Undistributed profit
Unit: Yuan
| project | this issue | previous issue |
| Undistributed profit at the end of the previous period before adjustment | 1,323,849,441.49 | 1,223,893,437.74 |
| Adjust the beginning undistributed profit in the later period | 1,323,849,441.49 | 1,223,893,437.74 |
| Plus: Net profit attributable to the owners of the parent company for the current period | -8,560,110.26 | 103,027,646.42 |
| Payable common stock dividends | 35,408,100.00 | |
| Undistributed profit at the end of the period | 1,279,881,231.23 | 1,326,921,084.16 |
Adjusted beginning undistributed profit details: Due to the retroactive adjustments made to the "Accounting Standards for Business Enterprises" and its related new regulations, the beginning undistributed profit was affected by RMB 0.00. 2) Due to changes in accounting policies, the beginning undistributed profit was affected by RMB 0.00. 3) Due to the correction of significant accounting errors, the beginning undistributed profit was affected by RMB 0.00. 4) Due to changes in the consolidation scope resulting from the same control, the beginning undistributed profit was affected by
0.00 yuan.
5) The total impact of other adjustments on the beginning undistributed profit is 0.00 yuan.
Detailed explanation of using capital reserves to cover losses:
32. Operating income and operating costs
Unit: Yuan
| project | current period amount | previous period amount | ||
| income | cost | income | cost | |
| main business | 144,879,781.19 | 121,947,149.35 | 633,729,460.42 | 462,450,321.86 |
| Other businesses | 4,377,171.85 | 1,865,565.32 | 3,636,760.93 | 1,267,668.76 |
| total | 149,256,953.04 | 123,812,714.67 | 637,366,221.35 | 463,717,990.62 |
Decomposition information of operating income and operating costs: Unit: Yuan
| Contract Classification | Section 1 | Section 2 | total | |||||
| Operating Revenue | Cost of goods sold | Operating Revenue | Cost of goods sold | Operating Revenue | Cost of goods sold | Operating Revenue | Cost of goods sold | |
| Business Type | ||||||||
| among which | ||||||||
| Classified by business region | ||||||||
| Among them: | ||||||||
| Market or customer type | ||||||||
| Among them: | ||||||||
| Contract Type | ||||||||
| Among them: | ||||||||
| Classified by the time of commodity transfer | ||||||||
| Among them: | ||||||||
| Classification by contract duration | ||||||||
| Among them: | ||||||||
| Classified by sales channels | ||||||||
| Among them: | ||||||||
| total | ||||||||
Information related to performance obligations:
| project | The time for fulfilling the performance obligation | Important payment terms | The nature of the goods promised to be transferred by the company | Is it the primary responsible person | The amount that the company anticipates will be refunded to customers | The type of quality assurance provided by the company and related obligations |
Other instructions
Information related to the transaction price allocated to the remaining performance obligations:
The revenue amount corresponding to the performance obligations that have been contracted but not yet fulfilled or not fully fulfilled at the end of this reporting period is RMB 146,349,196.60. Among them, RMB 42,877,997.17 is expected to be recognized as revenue in 2026, RMB 51,606,583.28 is expected to be recognized as revenue in 2027, and RMB 51,864,616.19 is expected to be recognized as revenue in 2028.
Relevant information on variable consideration in the contract:
Significant contract modifications or substantial transaction price adjustments
Unit: Yuan
| project | Accounting treatment method | The amount of impact on income |
Other instructions
The company must comply with the disclosure requirements for the "Real Estate Industry" as stipulated in the "Shenzhen Stock Exchange Listed Companies Self-regulatory Guidelines No. 3 - Industry Information Disclosure"
Information on the top five projects with confirmed revenue amounts during the reporting period:
Unit: Yuan
| Serial number | Project Name | income amount |
| 1 | Tianyue Bay Phase II | 31,747,234.89 |
| 2 | Cui Lin Yuan | 12,470,285.73 |
| 3 | Shenfang Square | 4,549,393.58 |
| 4 | Tianyue Bay Phase I | 3,600,905.72 |
33. Taxes and surcharges
Unit: Yuan
| project | current period amount | previous period amount |
| consumption tax | 0.00 | 0.00 |
| Urban maintenance and construction tax | 539,317.30 | 4,144,830.19 |
| Education Surcharge | 236,278.82 | 1,776,669.74 |
| resource tax | 0.00 | 0.00 |
| property tax | 4,738,435.68 | 4,768,158.41 |
| Land use tax | 105,256.22 | 271,873.96 |
| Vehicle and vessel use tax | 660.00 | 960.00 |
| stamp duty | 94,909.80 | 58,163.90 |
| Land Value Increment Tax | 1,068,668.67 | 2,849,850.98 |
| Local education surcharge | 154,893.11 | 1,185,178.70 |
| Other taxes and fees | 456,597.73 | 506,322.00 |
| total | 7,395,017.33 | 15,562,007.88 |
Other notes:
34. Management expenses
Unit: Yuan
| project | current period amount | previous period amount |
| employee compensation | 23,309,343.66 | 24,927,288.22 |
| Intermediary agency fee | 662,967.93 | 1,209,357.11 |
| litigation costs | 27,040.76 | 2,954,044.71 |
| Business entertainment expenses | 13,038.41 | 103,909.17 |
| depreciation expense | 1,575,069.11 | 1,504,235.97 |
| office expenses | 203,522.08 | 213,586.59 |
| repair cost | 46,135.89 | 52,743.99 |
| Travel expenses | 12,017.70 | 28,848.79 |
| Other amortization expenses | 67,700.16 | 4,248.82 |
| utility bill | 137,844.84 | 194,412.02 |
| Other | 1,057,992.22 | 982,713.60 |
| total | 27,112,672.76 | 32,175,388.99 |
Other instructions
35. Sales expenses
Unit: Yuan
| project | current period amount | previous period amount |
| Sales agency fees and commissions | 1,201,116.96 | 3,010,956.72 |
| employee compensation | 1,937,722.53 | 2,408,841.45 |
| property management fee | 354,478.69 | 285,730.36 |
| business expenses | 7,493.00 | 160,856.24 |
| advertising fee | 1,091,393.97 | 1,558,393.61 |
| Other | 1,773,861.78 | 2,283,933.55 |
| total | 6,366,066.93 | 9,708,711.93 |
Other notes:
36. Financial expenses
| project | current period amount | previous period amount |
| interest expense | 2,788,711.79 | |
| Less: Interest income | 925,667.62 | 2,154,378.05 |
| exchange gain or loss | 1,212,747.58 | 504,473.51 |
| handling fee | 83,261.97 | 74,499.37 |
| total | 370,341.93 | 1,213,306.62 |
Other instructions
37. Other income
Unit: Yuan
| Sources of generating other income | current period amount | previous period amount |
| Refund of handling fee for withholding individual income tax | 52,026.64 | 31,652.46 |
| Government subsidies related to earnings | 2,000.00 |
38. Gain from changes in fair value
Unit: Yuan
| The source of income from changes in fair value | current period amount | previous period amount |
| Trading financial assets | 7,069,256.29 | 8,662,388.50 |
| total | 7,069,256.29 | 8,662,388.50 |
Other notes:
39. Investment income
Unit: Yuan
| project | current period amount | previous period amount |
| Investment income generated from disposal of long-term equity investments | 66,265.23 | 99,669.36 |
| Dividend income earned from other equity instrument investments during the holding period | ||
| total | 66,265.23 | 99,669.36 |
Other instructions
40. Credit impairment loss
Unit: Yuan
| project | current period amount | previous period amount |
| Bad debt losses on accounts receivable | -75,507.93 | |
| Bad debt losses on other receivables | 554,041.03 | -2,275.00 |
| total | 554,041.03 | -77,782.93 |
Other instructions
41. Asset impairment loss
Unit: Yuan
| project | current period amount | previous period amount |
| XI. Impairment loss on contract assets | -15,230.21 | |
| total | 0.00 | -15,230.21 |
Other notes:
42. Income from asset disposal
Unit: Yuan
| The source of asset disposal income | current period amount | previous period amount |
| Gain on disposal of fixed assets | 357.10 |
43. Non-operating income
Unit: Yuan
| project | current period amount | previous period amount | Amount included in non-recurring profit and loss for the current period |
| Other | 491.27 | 20,130.74 | 491.27 |
| total | 491.27 | 20,130.74 | 491.27 |
Other notes:
44. Non-operating expenses
Unit: Yuan
| project | current period amount | previous period amount | Amount included in non-recurring profit and loss for the current period |
| Losses on destruction and scrapping of non-current assets | 1,744.29 | 1,634.14 | 1,744.29 |
| total | 1,744.29 | 1,634.14 | 1,744.29 |
Other notes:
45. Income tax expense
(1) Income tax expense statement
Unit: Yuan
| project | current period amount | previous period amount |
| Current income tax expense | 758,055.70 | 20,343,093.32 |
| Deferred income tax expense | 192,445.75 | 1,153,045.36 |
| total | 950,501.45 | 21,496,138.68 |
(2) Adjustment process of accounting profit and income tax expense
Unit: Yuan
| project | current period amount |
| Total Profit | -8,057,167.31 |
| Income tax expense calculated at statutory/applicable tax rate | -2,014,291.83 |
| The impact of applying different tax rates to subsidiaries | -96,426.00 |
| Adjust the impact of income tax from previous periods | 1,293,905.20 |
| Impact of non-taxable income | 1,767,314.07 |
| Income tax expense | 950,501.45 |
Other instructions
46. Other comprehensive income
See Note 29 for details
47. Items in the cash flow statement
(1) Cash related to operating activities
Cash received from other sources related to operating activities
Unit: Yuan
| project | current period amount | previous period amount |
| interest income | 925,667.62 | 2,175,358.84 |
| Accounts receivable and payable, and others | 17,889,883.06 | 118,487,474.89 |
| total | 18,815,550.68 | 120,662,833.73 |
Explanation of other cash received related to operating activities:
Cash paid for other activities related to operating activities
Unit: Yuan
| project | current period amount | previous period amount |
| Financial expenses - handling fees | 83,261.97 | 74,499.37 |
| Cash operating expenses | 11,085,040.62 | 15,509,077.29 |
| Accounts receivable and payable, and others | 6,480,235.55 | 138,539,485.45 |
| total | 17,648,538.14 | 154,123,062.11 |
Explanation of other cash payments related to operating activities:
(2) Cash related to investing activities
Cash received from other sources related to investing activities
Unit: Yuan
| project | current period amount | previous period amount |
| total | 0.00 | 0.00 |
Cash received that is significant and related to investing activities Unit: Yuan
| project | current period amount | previous period amount |
Explanation of other cash received related to investing activities:
Cash paid for other investment-related activities
Unit: Yuan
| project | current period amount | previous period amount |
| Purchase money market fund | 110,000,000.00 | |
| total | 0.00 | 110,000,000.00 |
Cash paid for important investment-related activities Unit: Yuan
| project | current period amount | previous period amount |
Explanation of cash paid for other investment-related activities:
(3) Cash related to financing activities
Cash received from other financing-related activities
Unit: Yuan
| project | current period amount | previous period amount |
| total | 0.00 | 0.00 |
Explanation of other cash received related to financing activities:
Cash paid for other financing-related activities
Unit: Yuan
| project | current period amount | previous period amount |
| total | 0.00 | 0.00 |
Explanation of other cash payments related to financing activities: Changes in various liabilities arising from fundraising activities □ Applicable Not Applicable
(4) Explanation of presenting cash flows on a net basis
| project | Relevant factual circumstances | Basis for adopting net presentation | Financial impact |
(5) Significant activities and financial impacts that do not involve current cash receipts and payments but affect the financial position of the enterprise or may affect the enterprise's cash flows in the future
48. Supplementary Information to the Cash Flow Statement
(1) Supplementary information to the cash flow statement
Unit: Yuan
| Supplementary materials | Current Amount | Previous Period Amount |
| 1. Adjust net profit to cash flow from operating activities: | ||
| Net profit | -9,007,668.76 | 102,211,870.41 |
| Plus: asset impairment provision | -554,041.03 | 93,013.14 |
| Depreciation of fixed assets, depletion of oil and gas assets, and depreciation of productive biological assets | 14,223,636.09 | 13,605,503.22 |
| Depreciation of right-to-use assets | ||
| Amortization of intangible assets | ||
| Amortization of long-term deferred expenses | 531,186.81 | 386,870.04 |
| Losses on disposal of fixed assets, intangible assets, and other long-term assets (gains are indicated with a "-" sign) | -357.10 | |
| Losses on disposal of fixed assets (gains are indicated with a "-" sign) | 1,744.29 | 1,634.14 |
| Loss on changes in fair value (gains are indicated with a "-" sign) | -7,069,256.29 | -8,662,388.50 |
| Financial expenses (gains are indicated with a "-" sign) | 1,212,747.58 | 504,473.51 |
| Investment losses (gains are indicated with a "-" sign) | -66,265.23 | -99,669.36 |
| Decrease in deferred tax assets (increase is indicated by a "-" sign) | -277,244.46 | -302,510.63 |
| Increase in deferred tax liabilities (decrease is indicated by a "-" sign) | 469,690.21 | |
| Decrease in inventory (increase is indicated by a "-" sign) | 40,849,835.06 | 454,142,123.69 |
| Decrease in operating receivables (increase is indicated by a "-" sign) | 37,684,242.49 | 26,902,502.38 |
| Increase in operating payables (decrease is indicated by a "-" sign) | -53,051,150.18 | -676,205,663.62 |
| Other | ||
| Net cash flow from operating activities | 24,947,099.48 | -87,422,241.58 |
| 2. Significant investing and financing activities not involving cash receipts and payments: | ||
| Debt converted into capital | ||
| Convertible corporate bonds maturing within one year | ||
| Fixed assets under financing lease | ||
| 3. Net changes in cash and cash equivalents: | ||
| Closing balance of cash | 268,310,887.49 | 288,498,978.06 |
| Less: opening balance of cash | 278,891,920.87 | 520,910,254.44 |
| Plus: Closing balance of cash equivalents | ||
| Less: opening balance of cash | ||
| equivalents | ||
| Net increase in cash and cash equivalents | -10,581,033.38 | -232,411,276.38 |
(2) Composition of cash and cash equivalents
Unit: Yuan
| project | Closing balance | Opening balance |
| 1. Cash | 268,310,887.49 | 278,891,920.87 |
| Among them: cash on hand | 17,651.07 | 19,892.83 |
| Bank deposits that can be used for payment at any time | 268,293,236.42 | 278,872,028.04 |
| III. Closing balance of cash and cash equivalents | 268,310,887.49 | 278,891,920.87 |
(3) Monetary funds not classified as cash and cash equivalents
Unit: Yuan
| project | Current Amount | Previous Period Amount | Reasons for not classifying as cash and cash equivalents |
| Monetary Funds | 5,817,217.78 | Construction funds for public facilities projects within and surrounding the urban renewal project in Longgang District, Shenzhen; land reclamation costs for the Shenfang Guangmingli project | |
| Monetary Funds | 16,132.40 | Funds in the special account for migrant workers | |
| Monetary Funds | 2,201,283.57 | 58,428.69 | Litigation freeze |
| Monetary Funds | 50,000.00 | 50,000.00 | Construction deposit |
| Monetary Funds | 70,010.20 | 158,549.08 | Stop payment, suspend account |
| total | 2,337,426.17 | 6,084,195.55 |
Other notes:
49. Foreign currency monetary items
(1) Foreign currency monetary items
Unit: Yuan
| project | Closing balance in foreign currency | conversion exchange rate | Year-end converted RMB balance |
| Monetary Funds | |||
| Among them: US dollar | 12,084.05 | 6.8175 | 82,382.56 |
| euro | |||
| Hong Kong Dollar | 4,905,150.10 | 0.8692 | 4,263,556.47 |
| accounts receivable | |||
| Among them: US dollar | |||
| euro | |||
| Hong Kong Dollar | |||
| long-term loans | |||
| Among them: US dollar | |||
| euro | |||
| Hong Kong Dollar | |||
| Other receivables | |||
| Among them: US dollar | |||
| euro | |||
| Hong Kong Dollar | 20,692,378.86 | 0.8692 | 17,985,815.71 |
| Other payables | |||
| Among them: US dollar | 733,761.87 | 6.8175 | 5,002,421.55 |
| euro | |||
| Hong Kong Dollar | 18,623,481.77 | 0.8692 | 16,187,530.35 |
Other notes:
(2) The nature of the lack of currency convertibility and its financial impact, the spot exchange rate adopted and its estimation process, as well as the risks faced by the enterprise due to the lack of currency convertibility
□ Applicable Not Applicable
(3) Description of overseas operating entities, including for significant overseas operating entities, the main overseas operating locations, the functional currency, and the basis for selection should be disclosed. If there is a change in the functional currency, the reasons for the change should also be disclosed.
□ Applicable Not applicable
(4) The lack of convertibility between the functional currency of overseas operations and the presentation currency of the enterprise
□ Applicable Not Applicable
VIII. Research and development expenditure
Unit: Yuan
| project | current period amount | previous period amount |
IX. Changes in the scope of consolidation
1. Business combination not under common control
(1) Business combinations not under common control that occurred in the current period
Unit: Yuan
| Name of the purchased party | Time point of equity acquisition | Cost of equity acquisition | Equity acquisition ratio | Method of equity acquisition | Acquisition Date | Basis for determining the acquisition date | The revenue of the acquiree from the acquisition date to the end of the period | Net profit of the acquiree from the acquisition date to the end of the period | Cash flow of the acquiree from the acquisition date to the end of the period |
Other notes:
(2) Merger cost and goodwill
Unit: Yuan
| Merger cost | |
| --Cash | |
| --Fair value of non-cash assets | |
| -- Fair value of debts issued or assumed | |
| --Fair value of equity securities issued | |
| -- Fair value of contingent consideration | |
| -- The fair value of the equity held prior to the acquisition date on the acquisition date | |
| --Others | |
| Total merger cost | |
| Less: fair value share of identifiable net assets acquired | |
| The amount where the goodwill/combination cost is less than the fair value share of the identifiable net assets acquired |
Method for determining the fair value of the merger cost:
Explanation of contingent consideration and its changes
The main reasons for the formation of significant goodwill are:
Other notes:
(3) Identifiable assets and liabilities of the acquiree on the acquisition date
Unit: Yuan
| Fair value on acquisition date | Book value on the purchase date | |
| Assets: | ||
| Monetary Funds | ||
| Receivablesinventory | ||
| Fixed assets | ||
| intangible assets | ||
| Liabilities: | ||
| loan | ||
| Accounts payable | ||
| Deferred tax liabilities | ||
| net assets | ||
| Less: minority shareholders' equity | ||
| Net assets acquired | ||
Method for determining the fair value of identifiable assets and liabilities: Contingent liabilities assumed by the acquirer from the acquiree in a business combination:
Other notes:
(4) Gains or losses arising from the remeasurement of equity held prior to the acquisition date at fair value
Is there any transaction that achieves business combination step by step through multiple transactions and obtains control during the reporting period
□ Yes No
(5) Explanation on the inability to reasonably determine the merger consideration or the fair value of the identifiable assets and liabilities of the acquiree on the acquisition date or at the end of the current merger period
(6) Other descriptions
2. Business combination under common control
(1) Business combinations under common control that occurred in the current period
Unit: Yuan
| Name of the merged party | The proportion of equity acquired in a business combination | Basis for constituting business combinations under common control | Merger date | Basis for determining the merger date | Consolidate the revenue of the combined party from the beginning of the current period to the consolidation date | Consolidate the net profit of the combined party from the beginning of the current period to the consolidation date | Income of the combined party during the comparison period | Net profit of the combined party during the comparison period |
Other notes:
(2) Merger cost
Unit: Yuan
| Merger cost | |
| --Cash | |
| --Book value of non-cash assets | |
| --Book value of debts issued or assumed | |
| --Par value of equity securities issued | |
| -- Contingent consideration |
Explanation of contingent consideration and its changes:
Other notes:
(3) The book value of the assets and liabilities of the combined party on the combination date
Unit: Yuan
| Merger date | End of last period | |
| Assets: | ||
| Monetary Funds | ||
| Receivables | ||
| inventory | ||
| Fixed assets | ||
| intangible assets | ||
| Liabilities: | ||
| loan | ||
| Accounts payable | ||
| net assets | ||
| Less: Minority shareholders' equity | ||
| Net assets acquired | ||
Contingent liabilities assumed by the acquirer in a business combination: Other notes:
3. Reverse purchase
Basic transaction information, basis for the transaction constituting a reverse purchase, whether the assets and liabilities retained by the listed company constitute a business and the basis for this, determination of the merger cost, and the amount and calculation of equity adjustments when treated as equity transactions:
4. Disposal of subsidiaries
Is there any transaction or matter in the current period where control over a subsidiary has been lost
□ Yes No
Is there a situation where the investment in a subsidiary is disposed of step by step through multiple transactions and control is lost in the current period
□ Yes No
5. Changes in consolidation scope due to other reasons
Explain the changes in the consolidation scope caused by other reasons (such as the establishment of new subsidiaries, liquidation of subsidiaries, etc.) and their related circumstances:
6. Others
X. Equity in other entities
1. Equity in subsidiaries
(1) Composition of enterprise group
Unit: Yuan
| subsidiary company name | registered capital | Main business location | Place of registration | Nature of Business | shareholding ratio | acquisition method | |
| directly | indirect | ||||||
| Shenzhen Shenfang Group Longgang Development Co., Ltd | 30,000,000.00 | Shenzhen | Shenzhen | real estate | 95.00% | 5.00% | establish |
| Great Wall Real Estate Co., Ltd. USA | $500,000.00^1$ | America | America | real estate | 70.00% | establish | |
| Shenzhen Haiyan Hotel Co., Ltd | 30,000,000.00 | Shenzhen | Shenzhen | Property leasing and management | 68.10% | 31.90% | establish |
| Shenzhen Zhentong Engineering Co., Ltd | 10,000,000.00 | Shenzhen | Shenzhen | construction | 73.00% | 27.00% | establish |
| Shenzhen Huazhan Construction Supervision Co., Ltd | 8,000,000.00 | Shenzhen | Shenzhen | construction | 75.00% | 25.00% | establish |
| Shenzhen Lianhua Enterprise Co., Ltd | 10,000,000.00 | Shenzhen | Shenzhen | construction | 95.00% | 5.00% | establish |
| Xinfeng Enterprise Co., Ltd | $500,000.00^2$ | Hong Kong | Hong Kong | Investment, management | 100.00% | establish | |
| Shenzhen Shenfang Bonded Trading Co., Ltd | 5,000,000.00 | Shenzhen | Shenzhen | import and export trade | 95.00% | 5.00% | establish |
| ShenzhenShenfang Investment Co., Ltd | 10,000,000.00 | Shenzhen | Shenzhen | investment | 90.00% | 10.00% | establish |
| Beijing Xinfeng Real Estate Development and Operation Co., Ltd | $10,000,000.00^3$ | Beijing | Beijing | real estate | 75.00% | 25.00% | establish |
| Shenzhen Shenfang Chuanqi Real Estate Development Co., Ltd | 3,000.00 | Shenzhen | Shenzhen | real estate | 100.00% | establish | |
Note: 1 US dollar
2 Hong Kong dollars
3 dollars
Explanation of the difference between the shareholding ratio and the voting right ratio in subsidiaries:
Not applicable.
The basis for holding half or less of the voting rights but still controlling the invested entity, and holding more than half of the voting rights but not controlling the invested entity:
Not applicable.
For significant structured entities included in the consolidation scope, the basis for control is as follows:
Not applicable.
The basis for determining whether a company is an agent or a principal:
Not applicable.
Other notes:
(1) The company has three subsidiaries that are included in the consolidation scope, which have been suspended for a long time and are in a status of revoked but not cancelled in the industrial and commercial registration. These subsidiaries are Guangzhou Huangpu Xincun Real Estate Development Co., Ltd., a secondary subsidiary held by Beijing Xinfeng Real Estate Development and Operation Co., Ltd., and Xinfeng Real Estate Development and Construction (Wuhan) Co., Ltd. These three subsidiaries are reported on a discontinued operations basis.
(2) Jianbang Company went bankrupt and liquidated on November 30, 2025, and was taken over by the bankruptcy administrator. Since that date, it has no longer been included in the consolidation scope.
(2) Important non-wholly-owned subsidiaries
Unit: Yuan
| subsidiary company | Shareholding ratio of | Profit and loss | Dividends declared and | Closing balance of |
| name | minority shareholders | attributable to minority shareholders in the current period | distributed to minority shareholders in the current period | minority shareholders' equity |
| Great Wall Real Estate Co., Ltd. USA | 30.00% | -46,857.75 | 0.00 | -22,019,887.97 |
| Xinfeng Investment Co., Ltd | 45.00% | 0.00 | 0.00 | -115,584,425.07 |
| Bai Wei Real Estate Co., Ltd | 20.00% | 0.00 | 0.00 | -3,623,490.16 |
Explanation of the difference between the shareholding ratio and voting right ratio of minority shareholders in subsidiaries:
Not applicable.
Other notes:
Not applicable.
(3) Main financial information of significant non-wholly-owned subsidiaries Unit: Yuan
| subsidiary company name | Closing balance | Opening balance | ||||||||||
| current assets | Non-current assets | Total Assets | current liabilities | Non-current liabilities | Total Liabilities | current assets | Non-current assets | Total Assets | current liabilities | Non-current liabilities | Total Liabilities | |
| Great Wall Real Estate Co., Ltd. USA | 355,150.57 | 18,836,425.26 | 19,191,575.83 | 108,385,384.02 | 0.00 | 108,385,384.02 | 526,052.05 | 19,420,237.01 | 19,946,289.06 | 111,745,358.13 | 0.00 | 111,745,358.13 |
| Xinfeng Investment Co., Ltd | 497.79 | 2,292.80 | 2,790.59 | 256,858,980.79 | 0.00 | 256,858,980.79 | 517.26 | 2,292.80 | 2,810.06 | 258,164,218.56 | 0.00 | 258,164,218.56 |
| Bai Wei Real Estate Co., Ltd | 0.00 | 0.00 | 0.00 | 31,576,848.14 | 0.00 | 31,576,848.14 | 0.00 | 0.00 | 0.00 | 32,812,021.68 | 0.00 | 32,812,021.68 |
| Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | ||||||||||||
Unit: Yuan
| subsidiary company name | current period amount | previous period amount | ||||||
| Operating Revenue | Net profit | Total comprehensive income | Cash flow from operating activities | Operating Revenue | Net profit | Total comprehensive income | Cash flow from operating activities | |
| Great Wall Real Estate Co., Ltd. (USA) | 361,888.66 | -156,192.49 | 2,605,260.88 | -123,837.00 | 350,938.54 | -201,536.70 | 140,037.29 | 331,378.89 |
| Xinfeng Investment Co., Ltd | 0.00 | 0.00 | 1,305,735.56 | 0.00 | 0.00 | 0.00 | 510,769.05 | 0.00 |
| Bai Wei Real Estate Co., Ltd | 0.00 | 0.00 | 1,235,173.54 | 0.00 | 0.00 | -96.81 | 483,073.62 | 0.00 |
| Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -356,947.04 | -356,947.04 | 0.00 |
Other notes:
(1) Jianbang Company was taken over by the bankruptcy administrator for bankruptcy liquidation on November 30, 2025, and was no longer included in the consolidation scope from November 30, 2025.
2. Transactions where there is a change in the owner's equity share of a subsidiary and the parent company still controls the subsidiary
3. Equity in joint ventures or associated enterprises
(1) Summary financial information of insignificant joint ventures and associated enterprises
Unit: Yuan
| Closing balance / Amount incurred in the current period | Opening balance / Amount incurred in the previous period | |
| Joint venture: | ||
| The total calculated based on the shareholding ratio of each item listed below | ||
| Joint ventures: | ||
| The total of the following items calculated based on the shareholding ratio |
Other instructions
(2) Excess losses incurred by joint ventures or associated enterprises
Unit: Yuan
| Name of joint venture or associated enterprise | Accumulated unrecognized losses from prior periods | Unrecognized losses for the current period (or net profit shared for the current period) | Accumulated unrecognized losses at the end of the period |
| Shenzhen Xinfeng Real Estate Consulting Co., Ltd | 2,217,955.89 | 2,217,955.89 |
Other instructions
XI. Government subsidies
1. Government subsidies recognized based on the amount receivable at the end of the reporting period
□ Applicable Not Applicable
Reasons for failing to receive government subsidies of the expected amount at the expected time
□ Applicable Not Applicable
2. Liability items involving government subsidies
□ Applicable Not applicable
3. Government subsidies included in current profit and loss
Applicable □ Not applicable
Unit: Yuan
| accounting subject | current period amount | previous period amount |
| Other income | 2,000.00 | 0.00 |
Other notes:
XII. Risks related to financial instruments
1. Various risks arising from financial instruments
The objective of our company's risk management is to strike a balance between risk and return, minimize the negative impact of risk on our operating performance, and maximize the interests of shareholders and other equity investors. Based on this risk management objective, our basic strategy for risk management is to identify and analyze various risks faced by our company, establish appropriate risk tolerance thresholds, conduct risk management, and supervise various risks in a timely and reliable manner to keep risks within a defined range.
The Company faces various risks related to financial instruments in its daily activities, primarily including credit risk, liquidity risk, and market risk. The management has reviewed and approved policies to manage these risks, which are summarized as follows.
(I) Credit risk
Credit risk refers to the risk that one party to a financial instrument fails to fulfill its obligations, resulting in financial losses to the other party.
1. Credit risk management practices
(1) Evaluation method of credit risk
The company assesses whether the credit risk of relevant financial instruments has significantly increased since initial recognition on each balance sheet date. In determining whether credit risk has significantly increased since initial recognition, the company considers obtaining reasonable and well-founded information without unnecessary additional cost or effort, including qualitative and quantitative analysis based on historical data, external credit risk ratings, and forward-looking information. The company uses individual financial instruments or portfolios of financial instruments with similar credit risk characteristics as the basis, and compares the risk of default on the balance sheet date with the risk of default on the initial recognition date to determine the changes in default risk during the expected duration of the financial instruments.
When one or more of the following quantitative and qualitative criteria are triggered, the company deems that the credit risk of financial instruments has significantly increased:
1) The quantitative criterion primarily involves a rise in the probability of default during the remaining duration as of the balance sheet date, exceeding a certain percentage compared to the initial recognition;
2) The qualitative criteria primarily involve significant adverse changes in the debtor's operational or financial situation, as well as existing or anticipated changes in the technological, market, economic, or legal environment that will have a material adverse impact on the debtor's repayment ability to the company.
(2) Definition of defaulted and credit impaired assets
When a financial instrument meets one or more of the following conditions, the company defines the financial asset as having defaulted, and its criteria are consistent with the definition of credit impairment:
1) The debtor encounters significant financial difficulties;
2) The debtor violates the restrictive clauses imposed on the debtor in the contract;
3) The debtor is likely to go bankrupt or undergo other financial restructuring;
4) The creditor, due to economic or contractual considerations related to the debtor's financial difficulties, grants concessions that the debtor would not otherwise make.
2. Measurement of expected credit losses
The key parameters for measuring expected credit losses include probability of default, loss given default, and exposure at default. The company takes into account quantitative analysis of historical statistical data (such as counterparty ratings, types of guarantees and collateral, repayment methods, etc.) and forward-looking information to establish models for probability of default, loss given default, and exposure at default.
3. For the detailed reconciliation statement of the beginning and ending balances of provisions for losses on financial instruments, please refer to the explanations provided in Notes 7(3), 7(4), 7(5), and 7(6) to the financial statements.
4. Credit risk exposure and credit risk concentration
The credit risk of our company primarily arises from monetary funds and receivables. To mitigate the aforementioned risks, we have implemented the following measures.
(1) Monetary funds
The company deposits its bank deposits and other monetary funds with financial institutions with high credit ratings, thus its credit risk is relatively low.
(2) Accounts receivable and contract assets
Our company regularly conducts credit assessments on customers who engage in transactions using credit methods. Based on the credit assessment results, we choose to conduct transactions with approved customers who have good credit, and monitor their accounts receivable balances to ensure that our company does not face significant bad debt risks.
Due to the distribution of our company's accounts receivable risk points across multiple partners and customers, credit risk is managed on a customer-by-customer basis. As of June 30, 2026, our company faces a certain degree of credit concentration risk, with 46% (as of December 31, 2025: 38.71%) of our accounts receivable and contract assets stemming from the top five customers by balance. Our company does not hold any collateral or other credit enhancements for the balances of accounts receivable and contract assets.
The maximum credit risk exposure borne by our company is the book value of each financial asset in the balance sheet.
(II) Liquidity risk
Liquidity risk refers to the risk of experiencing a shortage of funds when the company fulfills its obligations to settle transactions by delivering cash or other financial assets. Liquidity risk may arise from the inability to sell financial assets at fair value as soon as possible; or from the counterparty's inability to repay its contractual debts; or from early maturity of debts; or from the inability to generate expected cash flows.
To control this risk, our company comprehensively utilizes various financing methods such as bill settlement and bank loans, and adopts a method that appropriately combines long-term and short-term financing to optimize the financing structure, maintaining a balance between financing continuity and flexibility. Our company has obtained bank credit lines from multiple commercial banks to meet its working capital needs and capital expenditures.
Financial liabilities are classified based on their remaining maturity
| Project (or Item) | Ending Balance | ||||
| book value | Undiscounted contract amount | within one year | 1-3 years | More than 3 years | |
| short-term borrowing | 1,065,508.63 | 1,065,508.63 | 1,065,508.63 | ||
| accounts payable | 168,578,885.71 | 168,578,885.71 | 168,578,885.71 | ||
| Other payables | 119,077,007.22 | 119,077,007.22 | 119,077,007.22 | ||
| Other current liabilities | 7,053,339.82 | 7,053,339.82 | 7,053,339.82 | ||
| Subtotal | 295,774,741.38 | 295,774,741.38 | 295,774,741.38 | 0.00 | 0.00 |
(Continued from the previous table)
| Project (or Item) | "Year-end balance of the previous year" | ||||
| book value | Undiscounted contract amount | within one year | 1-3 years | More than 3 years | |
| short-term borrowing | 50,000.00 | 50,000.00 | 50,000.00 | ||
| accounts payable | 171,738,333.04 | 171,738,333.04 | 171,738,333.04 | ||
| Other payables | 144,280,409.16 | 144,280,409.16 | 144,280,409.16 | ||
| Other current liabilities | 7,329,890.15 | 7,329,890.15 | 7,329,890.15 | ||
| Subtotal | 323,398,632.35 | 323,398,632.35 | 323,398,632.35 | 0.00 | 0.00 |
(III) Market risk
Market risk refers to the risk that the fair value or future cash flows of a financial instrument fluctuate due to changes in market prices. Market risk primarily includes interest rate risk and foreign exchange risk.
1. Interest rate risk
Interest rate risk refers to the risk of fluctuations in the fair value or future cash flows of financial instruments due to changes in market interest rates. Fixed-rate interest-bearing financial instruments expose the Company to fair value interest rate risk, while floating-rate interest-bearing financial instruments expose the Company to cash flow interest rate risk. The Company determines the proportion of fixed-rate and floating-rate financial instruments based on market conditions and maintains an appropriate portfolio of financial instruments through regular review and monitoring. The cash flow interest rate risk faced by the Company is primarily related to the Company's bank loans with floating-rate interest accrual.
As of June 30, 2026, the Company had no bank loans with floating interest rates (as of December 31, 2025: no bank loans with floating interest rates). Assuming that other variables remain unchanged, a 50 basis point change in interest rates would not have a significant impact on the Company's total profit and shareholders equity.
2. Foreign exchange risk
Foreign exchange risk refers to the risk of fluctuations in the fair value or future cash flows of financial instruments due to changes in foreign exchange rates. The Company's exposure to exchange rate fluctuations is primarily related to its foreign currency monetary assets and liabilities. In the event of short-term imbalances in foreign currency assets and liabilities, the Company will, when necessary, trade foreign currencies at market exchange rates to ensure that its net risk exposure remains at an acceptable level.
The exchange rate risk primarily arises from the impact of foreign exchange rate fluctuations on the Company's financial position and cash flow. Apart from the assets held by its subsidiary in Hong Kong, which are denominated in Hong Kong dollars, the Company only has minor investments in the Hong Kong market. The foreign currency assets and liabilities held by the Company do not constitute a significant proportion of its overall assets and liabilities. Therefore, the Company believes that the exchange rate risk it faces is not material.
For details of the Company's foreign currency monetary assets and liabilities at the end of the period, please refer to the explanation provided in Note VII (49) of the financial report.
1. The closing fair value of assets and liabilities measured at fair value Unit: Yuan project Closing fair value Level 1 fair value measurement Level 2 fair value measurement Level 3 fair value measurement total
2. Financial assets
(1) Classification of transfer methods
□ Applicable Not Applicable
(2) Financial assets derecognized due to transfer
□ Applicable Not Applicable
(3) Financial assets transferred with continued involvement
□ Applicable Not Applicable
Other instructions
Not applicable.
XIII. Disclosure of fair value
1. The closing fair value of assets and liabilities measured at fair value
Unit: Yuan
| project | Closing fair value | |||
| Level 1 fair value measurement | Level 2 fair value measurement | Level 3 fair value measurement | total | |
| 1. Continuous fair value measurement | -- | -- | -- | -- |
| 1. Financial assets measured at fair value | 1,057,325,314.70 | 1,057,325,314.70 | ||
| with changes recognized in current profit and loss | ||||
| Fund investment and financial management | 1,057,325,314.70 | 1,057,325,314.70 | ||
| 2. Designate financial assets measured at fair value with changes recognized in current profit and loss | 11,729,520.39 | 11,729,520.39 | ||
| (III) Other equity instrument investments | 11,729,520.39 | 11,729,520.39 | ||
| II. Non-continuous fair value measurement | -- | -- | -- | -- |
| Total assets not measured at fair value on a continuous basis | 1,069,054,835.09 | 1,069,054,835.09 | ||
2. For items measured at fair value at the third level, both on an ongoing and non-ongoing basis, the valuation techniques employed, as well as the qualitative and quantitative information regarding key parameters
For fund financial products not traded in an active market, their remaining maturity is relatively short, and their fair value is determined by the sum of book value and expected return. For other equity instrument investments not traded in an active market, the investment amount is small, and the changes in the net assets of the investee are minimal, with the book value and fair value being close. Therefore, their fair value is determined by the book value.
XIV. Related parties and related transactions
1. Information about the parent company of this enterprise
| Name of the parent company | Place of registration | Nature of Business | registered capital | The shareholding ratio of the parent company in the enterprise | The voting right proportion of the parent company in the enterprise |
| Shenzhen Investment Holding Co., Ltd | Shenzhen, Guangdong | Investment, real estate development, and guarantee | $3,358,600.00^1$ | 54.79% | 54.79% |
Note: 10,000 Renminbi
Explanation of the parent company of this enterprise
The ultimate controlling party of this enterprise is the State-owned Assets Supervision and Administration Commission of the People's Government of Shenzhen Municipality.
Other notes:
2. Information about the subsidiaries of the enterprise
For details of the subsidiaries of the Company, please refer to Note IX.
3. Information on the joint ventures and associated enterprises of the enterprise
For details of the significant joint ventures or associated enterprises of the Company, please refer to Note IX.
The status of other joint ventures or associated enterprises that have conducted related-party transactions with the Company in the current period, or have balances from related-party transactions with the Company in previous periods, is as follows:
| Name of joint venture or associated enterprise | Relationship with the enterprise |
Other instructions
4. Information on other related parties
| Name of other related parties | Relationship between other related parties and the enterprise |
| Shenzhen Oriental New World Department Store Co., Ltd | Equity-accounted company |
| Shenzhen Shenxi Architectural Decoration Company | The company has not consolidated its holding company |
| Shenzhen Zhentongxin Electromechanical Industrial Development Co., Ltd | The company has not consolidated its holding company |
| Shenzhen Nanyang Hotel Co., Ltd | The company has not consolidated its holding company |
| Shenzhen Real Estate Electromechanical Management Company | The company has not consolidated its holding company |
| Shenzhen Longgang Henggang Huagang Industrial Co., Ltd | The company has not consolidated its holding company |
| Shenzhen Property Management Co., Ltd | A holding subsidiary of the parent company |
| Guoren Property and Casualty Insurance Company Limited | The holding subsidiary of the parent company |
| Shenzhen Water Planning and Design Institute Co., Ltd | A holding subsidiary of the parent company |
| Shenzhen Institute of Architectural Design and Research Co., Ltd | The holding subsidiary of the parent company |
| Shenzhen Shenfang Property Cleaning Co., Ltd | The holding subsidiary of the parent company |
| Shenzhen Property Management Co., Ltd. Shantou Branch | The holding subsidiary of the parent company |
| Shenzhen Guomao Property Management Co., Ltd | A holding subsidiary of the parent company |
| Shenzhen Xinfeng Real Estate Consulting Co., Ltd | Joint venture |
| Guangdong Huizhou Luofu Mountain Mineral Water Beverage Co., Ltd | Joint venture |
| Shenzhen Runhua Automobile Trading Company | Joint venture |
| Canada Great Wall (Vancouver) Co., Ltd | The company has not consolidated its holding company |
| Parker & Co. Ltd., Australia | The company has not consolidated its holding company |
| Baili Co., Ltd | The company has not consolidated its holding company |
| Shenzhen Shenfang Department Store Co., Ltd | The company has not consolidated its holding company |
| Shenzhen Ronghua Electromechanical Engineering Co., Ltd | Joint venture |
| Xi'an Xinfeng Property Trade Co., Ltd | The company has not consolidated its holding company |
| Lianfeng Cement Manufacturing Co., Ltd., Fengkai County, Guangdong Province | The company has not consolidated its holding company |
| Beijing Shenfang Property Management Co., Ltd | Equity-accounted company |
Other instructions
5. Related party transactions
(1) Related transactions involving the purchase and sale of goods, and the provision and acceptance of labor services
Table of Purchased Goods/Received Labor Services
Unit: Yuan
| Related party | Content of related-party transactions | Current period amount | Approved transaction limit | Is the transaction amount over thelimit | Previous period amount |
| Guoren Property and Casualty Insurance Company Limited | Insurance Service | 11,819.26 | 11,584.31 | ||
| Shenzhen Property Management Co., Ltd | Property service | 509,217.67 | 331,127.32 | ||
| Shenzhen Shenfang Property Cleaning Co., Ltd | Cleaning Service | 203,113.22 | 246,815.10 | ||
| Shenzhen Property Management Co., Ltd. Shantou Branch | property service | 1,001,426.51 | 1,174,174.96 |
Statement of Goods Sold/Services Provided Unit: Yuan
| Related party | Content of related-party transactions | Current period amount | Previous period amount |
| Guoren Property and Casualty Insurance Company Limited | rental service | 209,525.40 | 212,377.14 |
| Shenzhen Property Management Co., Ltd | rental service | 2,996,354.61 | 2,206,302.45 |
| Shenzhen Shenfang Property Cleaning Co., Ltd | rental service | 21,784.57 | 19,999.98 |
Explanation of related transactions involving the purchase and sale of goods, and the provision and acceptance of labor services
(2) Related lease situation
As the lessor, our company:
Unit: Yuan
| Lessee Name | Type of leased asset | Lease income recognized in the current period | Lease income recognized in the previous period |
| Shenzhen Property Management Co., Ltd | Houses and buildings | 2,996,354.61 | 2,206,302.45 |
| Shenzhen Shenshanfang Property Cleaning Co., Ltd | Houses and buildings | 21,784.57 | 19,999.98 |
| Guoren Property and Casualty Insurance Company Limited | Houses and buildings | 209,525.40 | 212,377.14 |
As the lessee, our company: Unit: Yuan
| Lessor Name | Type of leased asset | Rental expenses for simplified short-term leases and low-value asset leases (if applicable) | Variable lease payments not included in the measurement of lease liabilities (if applicable) | Rent paid | Interest expense on lease liabilities undertaken | Increased right-of-use assets | |||||
| current period amount | previous period amount | current period amount | previous period amount | current period amount | previous period amount | current period amount | previous period amount | current period amount | previous period amount | ||
Explanation of Associated Leasing Situation
(3) Remuneration of key management personnel
Unit: Yuan
| Project | Current period amount | Previous period amount |
| Remuneration of key management personnel | 2,943,096.00 | 3,124,891.50 |
6. Receivables and payables from/to related parties
(1) Accounts receivable
Unit: Yuan
| Project Name | Related party | Closing balance | Opening balance | ||
| Book balance | Allowance for bad debts | Book balance | Allowance for bad debts | ||
| accounts receivable | Shenzhen Investment Holding Co., Ltd | 648,391.56 | |||
| accounts receivable | Shenzhen Property Management Co., Ltd | 657,978.50 | 500,000.00 | ||
| accounts receivable | Shenzhen Xinfeng Real Estate Consulting Co., Ltd | 1,174,956.31 | 1,174,956.31 | 1,212,232.73 | 1,212,232.73 |
| Other receivables | Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | 843,296,961.67 | 102,965,447.05 | 843,296,961.67 | 102,965,447.05 |
| Other receivables | Guangdong Huizhou Luofu Mountain Mineral Water Beverage Co., Ltd | 10,465,168.81 | 10,465,168.81 | 10,465,168.81 | 10,465,168.81 |
| Other receivables | Shenzhen Runhua Automobile Trading Company | 3,072,764.42 | 3,072,764.42 | 3,072,764.42 | 3,072,764.42 |
| Other receivables | Canada Great Wall (Vancouver) Co., Ltd | 89,035,748.07 | 89,035,748.07 | 89,035,748.07 | 89,035,748.07 |
| Other receivables | Parkerton Australia Pty Ltd | 12,559,290.58 | 12,559,290.58 | 12,559,290.58 | 12,559,290.58 |
| Other receivables | Baili Co., Ltd | 19,051,233.49 | 19,051,233.49 | 19,363,348.69 | 19,363,348.69 |
| Other receivables | Shenzhen Shenfang Department Store Co., Ltd | 237,648.82 | 237,648.82 | 237,648.82 | 237,648.82 |
| Other receivables | Shenzhen Ronghua Electromechanical Engineering Co., Ltd | 475,223.46 | 475,223.46 | 475,223.46 | 475,223.46 |
| Other receivables | Xi'an Xinfeng Property Trade Co., Ltd | 8,075,450.40 | 8,075,450.40 | 8,391,333.18 | 8,391,333.18 |
| Other receivables | Shenzhen Shenxi Architectural Decoration Company | 7,660,529.37 | 7,660,529.37 | 7,660,529.37 | 7,660,529.37 |
| Other receivables | Shenzhen Nanyang Hotel Co., Ltd | 3,168,721.00 | 3,168,721.00 | 3,168,721.00 | 3,168,721.00 |
| Other receivables | Beijing Shenfang Property Management Co., Ltd | 6,905,673.69 | 6,533,817.09 | 6,905,673.69 | 6,533,817.09 |
(2) Payable items
Unit: Yuan
| Project Name | Related party | Closing book balance | Opening book balance |
| Interest payable | Shenzhen Investment Holding Co., Ltd | 16,535,277.94 | 16,535,277.94 |
| accounts payable | Shenzhen Property Management Co., Ltd | 4,806,559.84 | 8,127,082.22 |
| Other payables | Guoren Property and Casualty Insurance Company Limited | 74,332.00 | 0.00 |
| Other payables | Shenzhen Property Management Co., Ltd | 165,460.14 | 171,466.20 |
| Other payables | Shenzhen Dongfang New World Department Store Co., Ltd | 902,974.64 | 902,974.64 |
| Other payables | Lianfeng Cement Manufacturing Co., Ltd., Fengkai County, Guangdong Province | 1,867,348.00 | 1,867,348.00 |
| Other payables | Shenzhen Real Estate Electromechanical Management Company | 14,981,420.99 | 14,981,420.99 |
| Other payables | Shenzhen Zhentongxin Electromechanical Industrial Development Co., Ltd | 8,260,832.50 | 8,260,832.50 |
| Other payables | Shenzhen Shenshanfang Department Store Co., Ltd | 639,360.38 | 639,360.38 |
| Other payables | Shenzhen Longgang Henggang Huagang Industrial Co., Ltd | 165,481.09 | 165,481.09 |
XV. Share-based payments
1. Overall situation of share-based payments
□ Applicable Not Applicable
2. Share-based payments settled with equity
□ Applicable Not Applicable
3. Share-based payments settled in cash
□ Applicable Not Applicable
4. Share-based payment expenses in the current period
□ Applicable Not Applicable
XVI. Commitments and Contingencies
1. Important commitments
Significant commitments existing as of the balance sheet date
As of June 30, 2026, the company has no significant commitments that need to be disclosed.
2. Contingencies
(1) Significant contingent matters existing on the balance sheet date
1. Contingent liabilities arising from pending litigation and arbitration, and their financial impacts
| Plaintiff | Defendant | Cause of Action | Court of jurisdiction | Amount in dispute | Remark |
| Zhongshan Shengtang Advertising Co., Ltd | Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | Apply for bankruptcy liquidation | Huizhou Intermediate People's Court | In the process of reviewing claims and debts | In the bankruptcy liquidation process, the administrator has taken over Jianbang Company. Case details: [Note 1] |
| Huizhou Mingxiang Economic Information Consulting Co., Ltd., Huizhou Huiyang Hongfa Industry and Trade Co., Ltd., and Huizhou Jinlongsheng Industrial Co., Ltd | Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | Litigation over disputes over the right to claim payment of bills | Huizhou Intermediate People's Court | The principal amount is 177.1514 million yuan, and the interest RMB 2.8482 million | Case progress: This enforcement procedure is terminated. Jianbang Company has entered into bankruptcy liquidation proceedings, and creditors have declared their claims to the administrator. Case details: [Note 2] |
| Shenzhen Special Economic Zone Real Estate (Group) Co., Ltd | Guangzhou Bopi Enterprise Management Consulting Co., Ltd., Evergrande Real Estate Group Pearl River Delta Real EstateDevelopment Co., Ltd., Shenzhen Qijin Investment Co., Ltd., and the third party are Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | Dispute over joint venture or cooperative real estate development contract | Huizhou Intermediate People's Court, Guangdong Province | 743.575 million yuan | Case progress: Under retrial. Guangzhou Bopi and Evergrande Pearl River Delta have enteredbankruptcy liquidation procedures and have declared their claims to the administrator. Shenzhen Qijin is currently undergoing liquidation and deregistration, and has declared its claims to the liquidation team.Case details: [Note 3] |
| Shenzhen Special Economic Zone Real Estate (Group) Co., Ltd | Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | Loan contract dispute | People's Court of Luohu District, Shenzhen | The principal and interest amount to 395.6885 million yuan | Case progress: Termination of enforcement proceedings. Jianbang Company has entered into bankruptcy liquidation proceedings and has declared its claims to the administrator.Case details: [Note 4] |
| Shenzhen Special Economic Zone Real Estate (Group) Co., Ltd | Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd., Guangzhou Bopi Enterprise Management Consulting Co., Ltd., Evergrande Real Estate Group Pearl River Delta Real Estate Development Co., Ltd., Shenzhen Qijin Investment Co., Ltd | Dispute over loan contract | People's Court of Huiyang District, Huizhou City | The principal and interest amount to 419.5229 million yuan | Case Progress: Jianbang Company, Guangzhou Bopi, and Evergrande Pearl River Delta have all entered bankruptcy liquidation procedures and have declared their claims to the administrators respectively. Shenzhen Qijin is currently undergoing liquidation and deregistration, and has declared its claims to the liquidation team.Case details: [Note 5] |
[Note 1] On October 27, 2025, Jianbang Company received the "Civil Ruling Paper" and "Decision Paper" issued by the Huizhou Intermediate People's Court. The court ruled to accept the bankruptcy liquidation application filed by Zhongshan Shengtang Advertising Co., Ltd. (hereinafter referred to as "Shengtang Company") against Jianbang Company, and appointed a manager. For details, please refer to the "Announcement on the Court's Ruling to Accept the Bankruptcy Liquidation Application against the Holding Subsidiary and the Appointment of the Manager" (Announcement No. 2025-030) issued by our company on October 30, 2025. On December 8, 2025, our company submitted creditor's rights declaration materials to the manager of Jianbang Company based on the confirmed creditor's rights amount, creditor's rights and debts confirmation document, transfer vouchers, etc. obtained from the effective civil judgment. Our company actively participated in the creditors' meeting and exercised creditor's rights in accordance with the law.
[Note 2] Jianbang Company, a subsidiary of our company holding 51% of its shares, was unable to honor commercial acceptance bills due in January 2022, with a total amount of RMB 177.1514 million. The plaintiff company filed a lawsuit for dispute over the right to demand payment of bills with the Huiyang District Court. On March 14, 2023, the court issued a judgment ordering Jianbang Company to pay the three companies the commercial bills and overdue interest (including litigation and preservation costs of approximately RMB 1.03 million) within 15 days. The case involved the sealing of 153 properties, estimated at RMB 220 million based on the recorded price, in Buildings 2 and 4 of the first phase of the Shenfang Linxinyuan project. The plaintiff has applied for enforcement with the Huizhou Intermediate People's Court, which issued an "Enforcement Ruling" in February 2026, terminating the enforcement procedure. As of December 31, 2025, considering Jianbang Company has entered bankruptcy liquidation, the administrator has taken over the company and is handling all litigation and enforcement cases in a unified manner.
[Note 3] On April 30, 2021, our company signed the "Cooperative Development Agreement" and "Entrusted Management Agreement" with Guangzhou Bopi, Evergrande Pearl River Delta, and Jianbang Company. Guangzhou Bopi promised Jianbang Company that the cumulative net profit from 2021 to 2025 would not be less than 1.25 billion yuan. If Guangzhou Bopi failed to fulfill its profit commitment, it would make up the difference. On June 30, 2021, due to Shenzhen Qijin's acquisition of 51% of Guangzhou Bopi's equity, our company, Guangzhou Bopi, Evergrande Pearl River Delta, and Shenzhen Qijin jointly signed Supplementary Agreement I to the "Cooperative Development Agreement", agreeing that Shenzhen Qijin would bear joint and several liability with Evergrande Pearl River Delta for Guangzhou Bopi's profit commitment and the payment of the difference as stipulated in the "Cooperative Development Agreement". Now, due to the fundamental breach of contract by Guangzhou Bopi and Evergrande Pearl River Delta, and their actual loss of ability to perform, our company's contractual purpose and expected interests cannot be realized. Our company has filed a lawsuit. On January 8, 2025, our company received the first-instance "Civil Judgment" in this case. The judgment made by the Huizhou Intermediate People's Court, the court of first instance, supported some of our company's claims, but the part regarding profit payment was not supported due to the unexpired deadline. On January 22, 2025, our company filed an appeal against the unsupported claims. In June 2026, the Guangdong Provincial Higher People's Court, the court of second instance, issued a "Civil Ruling Paper", ruling to revoke the first-instance judgment and remand the case for retrial. Given that Guangzhou Bopi and Evergrande Pearl River Delta have entered bankruptcy liquidation procedures, our company has declared its creditor's rights to the administrator. Meanwhile, Shenzhen Qijin is undergoing liquidation and deregistration, and our company has declared its creditor's rights to the liquidation team.
[Note 4] In 2021, our company acquired 51% of Jianbang Company's equity held by Guangzhou Bopi. At the time of the acquisition, it was agreed that our company would provide Jianbang Company with interestbearing loans based on the equity ratio. Subsequently, Jianbang Company borrowed money from our company in two installments and signed a "Loan Agreement". After signing the agreement, our company provided the loans to Jianbang Company as agreed, fulfilling its lending obligations. Now, both loans have expired, but Jianbang Company has not repaid them, constituting a breach of contract. As a state-owned listed company, in order to protect state-owned assets from losses, our company filed this lawsuit. In January 2024, our company received the "Civil Judgment" issued by the People's Court of Luohu District, Shenzhen City, Guangdong Province: Jianbang Company was judged to repay the loan principal of 344,696,200.26 yuan and pay interest to our company within ten days from the effective date of the judgment; Jianbang Company was also judged to pay liquidated damages to our company within ten days from the effective date of the judgment. Our company has applied for compulsory enforcement and received the "Enforcement Ruling" on December 2, 2025, ruling to terminate the enforcement procedure. In view of Jianbang Company's entry into bankruptcy liquidation proceedings, our company has declared its creditor's rights to the administrator.
[Note 5] In 2021, our company acquired 51% of Jianbang Company's equity held by Guangzhou Bopi. At the time of the acquisition, it was agreed that interest-bearing loans would be provided to Jianbang Company in proportion to the equity ratio. Subsequently, an agreement was signed by the five parties, stipulating that our company would provide loans to Jianbang Company, and Jianbang Company would provide corresponding collateral. Meanwhile, Guangzhou Bopi, Hengda Zhujiang Delta, and Shenzhen Qijin would bear joint and several liability for 49% of the total loan amount, as well as interest and penalties. After the agreement was signed, our company provided loans to Jianbang Company as agreed, fulfilling its lending obligations. However, Jianbang Company was unable to repay the loans. As a state-owned listed company, in order to protect stateowned assets from losses, our company initiated this lawsuit. On June 7, 2024, our company received a judgment in favor of us in the first instance. On June 24, 2024, Guangzhou Bopi filed an appeal but failed to pay the case acceptance fee on time. In October 2024, the Huizhou Intermediate People's Court issued a "Civil Ruling Paper", treating it as a withdrawal of the appeal, and the first-instance judgment became effective. Our company applied for compulsory enforcement with the court in January 2025. Given that Jianbang Company, Guangzhou Bopi, and Hengda Zhujiang Delta have all entered bankruptcy liquidation procedures, our company has declared its claims to the administrators, while Shenzhen Qijin is in the process of handling liquidation and deregistration. Our company has declared its claims to the liquidation team.
2. Contingent liabilities arising from providing debt guarantees to other entities and their financial impacts
As of June 30, 2026, the Company, following real estate business practices, provided mortgage loan guarantees for commercial housing buyers and loan guarantees for its subsidiaries, totaling RMB 132.2161 million.
| Guaranteed entity | Loan financial institution | Guaranteed loan amount (10,000 yuan) | Guarantee expiration date | Remark |
| House purchaser | China Construction Bank | 36.4 | Until the property ownership certificate is registered for mortgage and handed over to the bank for safekeeping | Shanglin Garden |
| House purchaser | China Construction Bank | 631.55 | Until the property ownership certificate is registered for mortgage and handed over to the bank for safekeeping | Chuanqi Donghu Mingyuan |
| House buyer | China Construction Bank, Bank of Communications, Industrial and Commercial Bank of China, Bank of China, Postal Savings Bank of China | 2,580.00 | Until the property ownership certificate is registered for mortgage and handed over to the bank for safekeeping | Tianyue Bay |
| House purchaser | Huaxia Bank, Rural Commercial Bank, Postal Savings Bank, China Merchants Bank, Bank of China | 9,973.66 | Until the property ownership certificate is registered for mortgage and handed over to the bank for safekeeping | Guangmingli |
| Subtotal | 13,221.61 |
The company has no significant contingent matters that require disclosure.
3. Others
XVII. Events after the balance sheet date
1. Significant non-adjusting events
Unit: Yuan
| project | Content | The impact on financial position and operating results | The reason for being unable to estimate the impact number |
2. Profit distribution
3. Sales returns
4. Explanation of other events after the balance sheet date
5. Discontinued operations Unit: Yuan project income cost Total Profit Income tax Net profit Profit from
18. Other important matters
1. Correction of accounting errors in the early stage
(1) Retroactive restatement method
Unit: Yuan
| The content of accounting error correction | handler | Name of affected report items during various comparison periods | Cumulative impact count |
(2) Prospective application method
| The content of accounting error correction | Approval procedure | Reasons for adopting the prospective application method |
2. Debt restructuring
3. Asset replacement
(1) Exchange of non-monetary assets
(2) Replacement of other assets
4. Annuity plan
5. Discontinued operations
Unit: Yuan
| project | income | cost | Total Profit | Income taxexpense | Net profit | Profit fromdiscontinued operations attributable to owners of the parent company |
Other instructions
6. Segment information
(1) Basis for determining reportable segments and accounting policies
(2) Financial information of the reporting segment
Unit: Yuan
| project | Inter-segment offset | total | |
(3) If the company has no reportable segments, or cannot disclose the total assets and total liabilities of each reportable segment, it should explain the reasons
(4) Other descriptions
7. Other significant transactions and matters that have an impact on investors' decisions
8. Others
XIX. Notes to main items in the parent company's financial statements
1. Accounts receivable
(1) Disclosure by aging
Unit: Yuan
| aging | Closing book balance | Opening book balance |
| Within 1 year (including 1 year) | 8,787,912.33 | 8,724,709.94 |
| 1 to 2 years | 1,585,100.10 | 1,992,924.09 |
| More than 3 years | 4,450,138.62 | 4,450,138.62 |
| More than 5 years | 4,450,138.62 | 4,450,138.62 |
| total | 14,823,151.05 | 15,167,772.65 |
(2) Disclosure by classification of bad debt provision method
Unit: Yuan
| Category | Closing balance | Opening balance | ||||||||
| book balance | allowance for bad debts | book value | book balance | allowance for bad debts | book value | |||||
| Amount | proportion | Amount | provision ratio | Amount | proportion | Amount | provision ratio | |||
| Accounts receivable with individual provision for bad debt reserves | 9,902,520.96 | 66.80% | 9,902,520.96 | 100.00% | 10,069,296.06 | 66.39% | 10,069,296.06 | 100.00% | 0.00 | |
| among which | ||||||||||
| Accounts receivable with provision for bad debts calculated based on portfolio | 4,920,630.09 | 33.20% | 254,923.83 | 5.18% | 4,665,706.26 | 5,098,476.59 | 33.61% | 254,923.83 | 5.00% | 4,843,552.76 |
| among which | ||||||||||
| total | 14,823,151.05 | 100.00% | 10,157,444.79 | 68.52% | 4,665,706.26 | 15,167,772.65 | 100.00% | 10,324,219.89 | 68.07% | 4,843,552.76 |
If the provision for bad debts of accounts receivable is calculated and withdrawn according to the general model of expected credit losses: □ Applicable Not Applicable
(3) Provision for bad debts accrued, recovered, or reversed in the current period
Provision for bad debts in the current period:
Unit: Yuan
Among them, the amount of bad debt provision recovered or reversed in the current period is significant:
| Category | Opening balance | Current period change amount | Closing balance | |||
| accrue | Withdraw or reverse | Write-off | Other | |||
| Provision for bad debts on an individual basis | 10,069,296.06 | 0.00 | 0.00 | 0.00 | -166,775.10 | 9,902,520.96 |
| Provision for bad debts based on portfolio | 254,923.83 | 0.00 | 0.00 | 0.00 | 0.00 | 254,923.83 |
| total | 10,324,219.89 | 0.00 | 0.00 | 0.00 | -166,775.10 | 10,157,444.79 |
Unit: Yuan
| Unit Name | Recovered or reversed amount | Reason for reversal | Collection method | The basis for determining the original provision ratiofor bad debts and its reasonableness |
(4) Accounts receivable and contract assets, ranked by the top five ending balances, categorized by the debtors
Unit: Yuan
| Unit Name | Closing balance of accounts receivable | Closing balance of contract assets | Closing balance of accounts receivable and contract assets | The proportion of the total ending balance of accounts receivable and contract assets | Closing balance of bad debt provision for accounts receivable and impairment provision for contract assets |
| Shenzhen Huatang Famous Wine City Investment Co., Ltd | 2,239,384.00 | 2,239,384.00 | 15.11% | 154,008.10 | |
| Daxing Auto Parts Co., Ltd | 1,974,974.51 | 1,974,974.51 | 13.32% | 1,974,974.51 | |
| Wang Weidong | 1,200,000.00 | 1,200,000.00 | 8.10% | 1,200,000.00 | |
| Shenzhen Xinfeng Real Estate Consulting Co., Ltd | 1,174,956.31 | 1,174,956.31 | 7.93% | 1,174,956.31 | |
| Wang Guodong | 876,489.98 | 876,489.98 | 5.91% | 876,489.98 | |
| total | 7,465,804.80 | 7,465,804.80 | 50.37% | 5,380,428.90 |
2. Other receivables
Unit: Yuan
| project | Closing balance | Opening balance |
| Interest receivable | 0.00 | 0.00 |
| Dividends receivable | 37,814,622.88 | 24,222,722.88 |
| Other receivables | 1,804,167,419.28 | 1,856,205,185.25 |
| total | 1,841,982,042.16 | 1,880,427,908.13 |
(1) Dividends receivable
1) Classification of dividends receivable
Unit: Yuan
| Project (or invested entity) | Closing balance | Opening balance |
| Shenzhen Shenfang Group Longgang Development Co., Ltd | 24,222,722.88 | 24,222,722.88 |
| Shenzhen Shenfang Chuanqi Real Estate Development Co., Ltd | 13,591,900.00 | |
| total | 37,814,622.88 | 24,222,722.88 |
2) Important dividends receivable with an aging of over 1 year
Unit: Yuan
| Project (or invested entity) | Closing balance | aging | The reason for not being recovered | Whether there is impairment and the basis for the judgment |
| Shenzhen Shenfang Group Longgang Development Co., Ltd | 24,222,722.88 | 3-4 years | Postpone payment | No |
| total | 24,222,722.88 |
3) Disclosure by classification based on bad debt provision method
□ Applicable Not Applicable
4) The situation of bad debt reserves accrued, recovered, or reversed in the current period
Unit: Yuan
| Category | Opening balance | Current period change amount | Closing balance | |||
| accrue | Withdraw or reverse | Resale or write-off | Other changes | |||
For those with significant amounts of bad debt provision recovered or reversed in the current period: Unit: Yuan
| Unit Name | Recovered or reversed amount | Reason for reversal | Withdrawal method | The basis for determining the original provision ratio for bad debts and its reasonableness |
Other notes:
(2) Other receivables
1) Classification of other receivables by nature of payment
Unit: Yuan
| Nature of Payment | Closing book balance | Opening book balance |
| Portfolio of receivables from related parties | 2,641,486,472.55 | 2,633,214,641.39 |
| Combination of accounts receivable from government departments | 165,460.00 | 165,460.00 |
| Combination of receivables, collections, and payments | 499,682.89 | 500,018.15 |
| Combination of other current accounts receivable | 75,645,207.08 | 144,601,238.67 |
| total | 2,717,796,822.52 | 2,778,481,358.21 |
2) Disclosure by aging
| aging | Closing book balance | Opening book balance |
| Within 1 year (including 1 year) | 232,067,586.14 | 258,963,768.91 |
| 1 to 2 years | 390,600,385.16 | 424,416,517.52 |
| 2 to 3 years | 6,128,046.38 | 6,100,266.94 |
| More than 3 years | 2,089,000,804.84 | 2,089,000,804.84 |
| 3 to 4 years | 243,411.53 | 243,411.53 |
| 4 to 5 years | 456,845,625.71 | 456,845,625.71 |
| More than 5 years | 1,631,911,767.60 | 1,631,911,767.60 |
| total | 2,717,796,822.52 | 2,778,481,358.21 |
3) Disclosure by classification based on bad debt provision method
Unit: Yuan
Provision for bad debts based on the general model of expected credit losses:
| Category | Closing balance | Opening balance | ||||||||
| book balance | allowance for bad debts | book value | book balance | allowance for bad debts | book value | |||||
| Amount | proportion | Amount | provision ratio | Amount | proportion | Amount | provision ratio | |||
| Provide for bad debts on an individual basis | 1,653,672,925.83 | 60.85% | 913,454,314.25 | 55.24% | 740,218,611.58 | 1,662,432,598.59 | 59.83% | 922,101,083.97 | 55.47% | 740,331,514.62 |
| among which | ||||||||||
| Provision for bad debts based on portfolio | 1,064,123,896.69 | 39.15% | 175,088.99 | 0.02% | 1,063,948,807.70 | 1,116,048,759.62 | 40.17% | 175,088.99 | 0.02% | 1,115,873,670.63 |
| among which | ||||||||||
| total | 2,717,796,822.52 | 100.00% | 913,629,403.24 | 33.62% | 1,804,167,419.28 | 2,778,481,358.21 | 100.00% | 922,276,172.96 | 33.19% | 1,856,205,185.25 |
Unit: Yuan
| allowance for bad debts | Phase One | Phase Two | Phase Three | total |
| Expected credit losses over the next 12 months | Expected credit losses over the entire duration (no credit impairment has occurred) | Expected credit losses over the entire duration (credit impairment has occurred) | ||
| Balance as of January 1, 2026 | 122,167.76 | 52,921.23 | 922,101,083.97 | 922,276,172.96 |
| The balance as of January 1, 2026, is in the current period | ||||
| Other changes | -8,646,769.72 | -8,646,769.72 | ||
| Balance as of June 30,2026 | 122,167.76 | 52,921.23 | 913,454,314.25 | 913,629,403.24 |
Basis for dividing each stage and proportion of bad debt provision Changes in book balance of significant amounts in loss provisions during the current period
□ Applicable Not Applicable
4) Provision for bad debts accrued, recovered, or reversed in the current period
Provision for bad debts in the current period:
Unit: Yuan
| Category | Opening balance | Current period change amount | Closing balance | |||
| accrue | Withdraw or reverse | Resale or write-off | Other | |||
| Provide for bad debts on an individual basis | 922,101,083.97 | 0.00 | -8,646,769.72 | 913,454,314.25 | ||
| Provision for bad debts based on portfolio | 175,088.99 | 0.00 | 175,088.99 | |||
| total | 922,276,172.96 | 0.00 | 0.00 | 0.00 | -8,646,769.72 | 913,629,403.24 |
For those with significant amounts of bad debt provision reversed or recovered in the current period: Unit: Yuan
| Unit Name | Reversal or recovery amount | Reason for reversal | Withdrawal method | The basis for determining the original provision ratio for bad debts and its reasonableness |
5) Other receivables with the top five ending balances, categorized by debtors
Unit: Yuan
| Unit Name | The nature of the payment | Closing balance | Aging | Proportion of total ending balance of other receivables | Closing balance of bad debt provision |
| Guangdong Jianbang Group (Huiyang) Industrial Co., Ltd | Subsidiary company transactions | 843,296,961.67 | Within 1 year, 1-2 years, 2-3 years, over 5 years | 31.03% | 102,965,447.05 |
| Shantou Huafeng Real Estate Development Co., Ltd | Subsidiary company transactions | 714,160,642.87 | 1-2 years, over 5 years | 26.28% | |
| Xinfeng Enterprise Co., Ltd | Subsidiary company transactions | 529,778,002.10 | 1-2 years, over 5 years | 19.49% | 529,778,002.10 |
| Shenzhen Shenfang Chuanqi Real Estate Development Co., Ltd | Subsidiary company transactions | 263,075,988.15 | Within 1 year, 1-2 years, and over 5 years | 9.68% | |
| Great Wall Real Estate Co., Ltd. USA | Subsidiary company transactions | 101,050,900.17 | More than 5 years | 3.72% | 101,050,900.17 |
| total | 2,451,362,494.96 | 90.20% | 733,794,349.32 |
3. Long-term equity investment
Unit: Yuan
| project | Closing balance | Opening balance | ||||
| book balance | provision for impairment | book value | book balance | provision for impairment | book value | |
| Investment in subsidiaries | 1,265,520,833.00 | 133,339,271.15 | 1,132,181,561.85 | 1,265,520,833.00 | 133,339,271.15 | 1,132,181,561.85 |
| Investment in associated and joint ventures | 11,977,845.58 | 11,977,845.58 | 11,977,845.58 | 11,977,845.58 | ||
| total | 1,277,498,678.58 | 145,317,116.73 | 1,132,181,561.85 | 1,277,498,678.58 | 145,317,116.73 | 1,132,181,561.85 |
(1) Investment in subsidiaries
Unit: Yuan
| The invested entity | Opening balance (book value) | Opening balance of impairment provision | Changes in the current period | Closing balance (book value) | Closing balance of impairment provision | |||
| Additional investment | Reduce investment | Provision for impairment | Other | |||||
| Shenzhen Haiyan Hotel Co., Ltd | 20,605,047.50 | 0.00 | 20,605,047.50 | 0.00 | ||||
| Shenzhen Shenfang Investment Co., Ltd | 9,000,000.00 | 0.00 | 9,000,000.00 | 0.00 | ||||
| Xinfeng Enterprise Co., Ltd | 556,500.00 | 0.00 | 556,500.00 | 0.00 | ||||
| Xinfeng Real Estate Co., Ltd | 22,717,697.73 | 0.00 | 22,717,697.73 | 0.00 | ||||
| Shenzhen Zhentong Engineering Co., Ltd | 11,332,321.45 | 0.00 | 11,332,321.45 | 0.00 | ||||
| Great Wall Real Estate Co., Ltd. (USA) | 1,435,802.00 | 0.00 | 1,435,802.00 | 0.00 | ||||
| Shenzhen Shenfang Bonded Trading Co., Ltd | 4,750,000.00 | 0.00 | 4,750,000.00 | 0.00 | ||||
| Shenzhen Huazhan Construction Supervision Co., Ltd | 6,000,000.00 | 0.00 | 6,000,000.00 | 0.00 | ||||
| Shenzhen Lianhua Enterprise Co., Ltd | 13,458,217.05 | 0.00 | 13,458,217.05 | 0.00 | ||||
| Shenzhen Shenfang Group Longgang Development Co., Ltd | 30,850,000.00 | 0.00 | 30,850,000.00 | 0.00 | ||||
| Beijing Xinfeng Real Estate Development and Operation Co., Ltd | 0.00 | 64,183,888.90 | 0.00 | 64,183,888.90 | ||||
| Shantou Huafeng Real Estate Development Co., Ltd | 16,467,021.02 | 0.00 | 16,467,021.02 | 0.00 | ||||
| Baili Co., Ltd | 0.00 | 201,100.00 | 0.00 | 201,100.00 | ||||
| Parker Tonneau Australia | 0.00 | 906,630.00 | 0.00 | 906,630.00 | ||||
| Shenzhen Shenfang Department Store Co., Ltd | 0.00 | 9,500,000.00 | 0.00 | 9,500,000.00 | ||||
| Shantou Xinfeng Building | 0.00 | 58,547,652.25 | 0.00 | 58,547,652.25 | ||||
| Shenzhen Shenfang Chuanqi Real Estate Development Co., Ltd | 995,000,000.00 | 0.00 | 995,000,000.00 | 0.00 | ||||
| Hualin Co., Ltd | 8,955.10 | 0.00 | 8,955.10 | 0.00 | ||||
| total | 1,132,181,561.85 | 133,339,271.15 | 1,132,181,561.85 | 133,339,271.15 | ||||
(2) Investment in associated and joint ventures
Unit: Yuan
| Invest | Openi | Openi | Changes in the current period | Closin | Closin |
| ment unit | ng balance (book value) | ng balance of impairment provisi on | Additi onal invest ment | Reduce investment | Invest ment gains and losses recognized under the equity metho d | Adjust ment to other comprehensi ve income | Other changes in equity | Annou nce the distrib ution of cash divid nds or profits | Provisi on for impair ment | Other | g balance (book value) | g balance of impair ment provisi on |
| 1. Joint venture | ||||||||||||
| Fengk ai Xinghua Hotel | 9,455, 465.38 | 9,455, 465.38 | ||||||||||
| Subtot al | 9,455, 465.38 | 9,455, 465.38 | ||||||||||
| II. Associated enterprises | ||||||||||||
| Shenz hen Ronghua Electro mechanical Engineering Co., Ltd | 1,076, 954.64 | 1,076, 954.64 | ||||||||||
| Shenz hen Runhua Automobile Trading Company | 1,445, 425.56 | 1,445, 425.56 | ||||||||||
| Subtot al | 2,522, 380.20 | 2,522, 380.20 | ||||||||||
| total | 11,977,845.58 | 11,977,845.58 | ||||||||||
The recoverable amount is determined by the net amount after deducting disposal expenses from the fair value □ Applicable Not Applicable The recoverable amount is determined based on the present value of estimated future cash flows □ Applicable Not Applicable The reasons for the significant discrepancies between the aforementioned information and the information or external data used in previous annual impairment tests
The reasons for the significant discrepancies between the information used in the company's previous annual impairment tests and the actual situation of the current year
4. Operating income and operating costs
Unit: Yuan
Breakdown information of operating income and operating costs:
| project | current period amount | previous period amount | ||
| income | cost | income | cost | |
| main business | 27,174,732.10 | 16,126,535.40 | 23,097,122.00 | 15,530,601.07 |
| Other businesses | 491,681.23 | 487,871.70 | 95.24 | |
| total | 27,666,413.33 | 16,614,407.10 | 23,097,217.24 | 15,530,601.07 |
Unit: Yuan
| Contract Classification | Division 1 | Section 2 | total | |||||
| Operating Revenue | Cost of goods sold | Operating Revenue | Cost of goods sold | Operating Revenue | Cost of goods sold | Operating Revenue | Cost of goods sold | |
| Business Type | ||||||||
| Among them: | ||||||||
| Classified by business region | ||||||||
| Among them: | ||||||||
| Market or customer type | ||||||||
| Among them: | ||||||||
| Contract Type | ||||||||
| Among them: | ||||||||
| Classified by the time of commodity transfer | ||||||||
| Among them: | ||||||||
| Classified by contract duration | ||||||||
| Among them: | ||||||||
| Classified by sales channels | ||||||||
| Among them: | ||||||||
| total | ||||||||
Information related to performance obligations:
| project | The time for fulfilling the contractual obligations | Important payment terms | The nature of the goods promised by the company for transfer | Is it the primary responsible person | The amount that the company expects to refund to customers | The type of quality assurance provided by the company and related obligations |
Other instructions
Information related to the transaction price allocated to the remaining performance obligations:
The revenue amount corresponding to the performance obligations that have been contracted but not yet fulfilled or not fully fulfilled at the end of this reporting period is RMB 129,141,267.30. Of this amount, RMB 25,670,067.83 is expected to be recognized as revenue in 2026, RMB 51,606,583.28 is expected to be recognized as revenue in 2027, and RMB 51,864,616.19 is expected to be recognized as revenue in 2028.
Significant contract modifications or substantial adjustments to transaction prices
Unit: Yuan
| project | Accounting treatment method | Impact amount on income |
Other notes:
5. Investment income
Unit: Yuan
| project | current period amount | previous period amount |
| Long-term equity investment income accounted for using the cost method | 50,000,000.00 | |
| Investment income generated from disposal of long-term equity investments | 66,265.23 | 99,669.36 |
| Interest income earned during the holding period of other debt investments | ||
| total | 50,066,265.23 | 99,669.36 |
XX. Supplementary Information
1. Detailed statement of non-recurring profit and loss for the current period
Applicable □ Not applicable
| project | Amount | Instructions |
| Government subsidies included in current profit and loss (excluding those closely related to the company's normal business operations, in compliance with national policies and regulations, enjoyed according to established standards, and having a continuous impact on the company's profit and loss) | 2,000.00 | |
| Except for effective hedging activities related to the normal business operations of the same company, the profit and loss from changes in fair value arising from non-financial enterprises holding financial assets and financial liabilities, as well as the profit and loss arising from the disposal of financial assets and financial liabilities | 7,069,256.29 | Fair value changes arising from investments in money market funds |
| Other non-operating income and expenses excluding the aforementioned items | -1,253.02 | |
| Less: Income tax impact | 186.75 | |
| total | 7,069,816.52 | -- |
Specific details of other profit and loss items that meet the definition of non-recurring profit and loss:
□ Applicable Not Applicable
The company does not have any other specific situations where profit and loss items meet the definition of non-recurring profit and loss.
Explanatory Statement on Defining Non-recurring Gain and Loss Items Listed in "Explanatory Announcement No. 1 on Information Disclosure by Companies that Offer Securities to the Public - Non-recurring Gain and Loss" as Recurring Gain and Loss Items
Applicable □ Not applicable
| project | Involved amount (yuan) | reason |
| Refund of handling fee for withholding individual income tax | 52,026.64 | It occurs continuously in each year and is not sporadic, thus it is identified as a recurrent profit and loss |
2. Return on net assets and earnings per share
| Profit during the reporting period | Weighted average return on net assets | Earnings Per Share | |
| Basic earnings per share (yuan/share) | Diluted earnings per share (yuan/share) | ||
| Net profit attributable to common shareholders of the company | -0.24% | -0.0085 | -0.0085 |
| Net profit attributable to ordinary shareholders of the company after deducting non-recurring gains and losses | -0.43% | -0.0154 | -0.0154 |
3. Differences in accounting data under domestic and foreign accounting standards
(1) The differences in net profit and net assets between financial reports disclosed under international accounting standards and those disclosed under Chinese accounting standards
□ Applicable Not applicable
(2) Differences in net profit and net assets between financial reports disclosed under foreign accounting standards and those disclosed under Chinese accounting standards
□ Applicable Not Applicable
(3) Explanation of the reasons for differences in accounting data under domestic and foreign accounting standards. For data that has been adjusted for differences after being audited by an overseas audi institution, the name of the overseas institution should be indicated
股票
板块
用户
资讯
评论 (0)