Sheet3
Sheet2
Sheet1
资产负债表(一)
编制单位:母公司
单位:万元
资产
期末
期初
负债和所有者权益
货币资金
应付账款
交易性金融资产
其他应付款
应收账款净额
负债合计
其他应收款净额
存货
实收资本
流动资产合计
盈余公积
固定资产净额
未分配利润
无形资产
所有者权益合计
非流动资产合计
资产总计
负债和所有者权益合计
资产负债表(二)
长期股权投资
资产负债表(三)
编制单位:子公司
资产负债表(四)
应收账款
固定资产
资产负债表(五)
合并资产负债表(六)
母公司
子公司
抵销分录
合并数
合并利润表(七)
2018年1-12月
项目
营业收入
营业成本
营业税金及附加
销售费用
管理费用
财务费用
资产减值损失
营业利润
营业外收入
利润总额
所得税费用
净利润
合并资产负债表(八)
减:坏账准备
合并利润表(九)
合并资产负债表(十)
合并利润表(十一)
合并资产负债表(十二)
合并利润表(十三)
合并资产负债表(十四)
其他应收款
合并利润表(十五)
本期数
上期数
资产负债表(十六)
资本公积
资产负债表(十七)
合并资产负债表(十八)
归属于母公司权益
少数股东权益
合并利润表(十九)
少数股东权益=期初少数股东权益+当期少股东净利润
股东权益=期初股东权益+当期股东净利润
归属于母公司净利润
少数股东净利润
合并资产负债表(二十)
合并利润表(二十一)
?2018?/?1?/?1
¥800.00
¥300.00
¥300.00
¥1,000.00
¥95.00
¥1,300.00
¥95.00
¥200.00
¥500.00
¥1,490.00
¥20.00
¥500.00
¥180.00
¥10.00
¥700.00
¥510.00
¥2,000.00
¥2,000.00
?2018?/?1?/?1
¥300.00
800.00
500.00
¥300.00
¥300.00
¥1,000.00
¥95.00
¥1,300.00
¥95.00
¥200.00
¥500.00
¥990.00
¥20.00
¥500.00
¥180.00
¥500.00
¥10.00
¥700.00
¥1,010.00
¥2,000.00
¥2,000.00
?2018?/?1?/?1
¥500.00
¥.00
¥500.00
¥500.00
¥500.00
¥.00
¥500.00
¥500.00
?2018?/?1?/?1
¥200.00
¥500.00
¥50.00
¥200.00
¥50.00
¥250.00
¥100.00
¥.00
¥500.00
¥500.00
¥650.00
¥500.00
¥15.00
¥100.00
¥135.00
¥650.00
¥500.00
¥100.00
¥.00
¥750.00
¥500.00
¥750.00
¥500.00
?2018?/?1?/?1
¥526.25
¥300.00
800.00
500.00
¥300.00
¥300.00
¥300.00
¥300.00
¥1,000.00
¥1,000.00
¥95.00
¥95.00
¥1,300.00
¥1,300.00
¥95.00
¥95.00
¥200.00
¥200.00
¥500.00
¥500.00
¥1,216.25
¥990.00
37.63
¥20.00
¥500.00
¥500.00
338.63
¥180.00
¥450.00
¥500.00
¥10.00
¥10.00
¥876.25
¥700.00
¥960.00
¥1,010.00
¥2,176.25
¥2,000.00
¥2,176.25
¥2,000.00
?2018?/?1?/?1
¥526.25
¥200.00
¥726.25
¥300.00
¥50.00
¥350.00
¥300.00
¥300.00
¥1,000.00
¥50.00
¥1,050.00
¥95.00
¥200.00
¥295.00
¥1,300.00
¥100.00
¥.00
¥1,400.00
¥95.00
¥95.00
¥200.00
¥250.00
¥450.00
¥500.00
¥500.00
¥-500.00
¥500.00
¥1,216.25
¥650.00
¥.00
¥1,866.25
37.63
¥15.00
¥-15.00
37.63
¥500.00
¥-500.00
¥.00
338.63
¥135.00
¥15.00
488.63
¥450.00
¥100.00
¥550.00
¥.00
¥10.00
¥10.00
¥876.25
¥650.00
¥-500.00
¥1,026.25
¥960.00
¥100.00
¥-500.00
¥560.00
¥2,176.25
¥750.00
¥-500.00
¥2,426.25
¥2,176.25
¥750.00
¥-500.00
¥2,426.25
¥1,000.00
¥500.00
¥1,500.00
¥500.00
¥171.50
¥671.50
¥52.50
¥27.50
¥80.00
¥100.00
¥50.00
¥150.00
¥120.00
¥50.00
¥170.00
¥2.50
¥1.00
¥3.50
¥10.00
¥10.00
¥215.00
¥200.00
¥.00
¥415.00
¥20.00
¥20.00
¥235.00
¥200.00
¥.00
¥435.00
¥58.75
¥50.00
¥108.75
¥176.25
¥150.00
¥.00
¥326.25
?2018?/?1?/?1
¥526.25
¥200.00
¥726.25
¥300.00
¥50.00
¥-50.00
¥300.00
¥300.00
¥300.00
¥1,000.00
¥50.00
¥-50.00
¥1,000.00
¥100.00
¥200.00
¥-50.00
¥250.00
¥1,300.00
¥100.00
¥-100.00
¥1,300.00
¥5.00
¥-2.50
¥2.50
¥95.00
¥200.00
¥-47.50
¥247.50
¥100.00
¥-50.00
¥50.00
¥5.00
¥-2.50
¥2.50
¥95.00
¥.00
¥-47.50
¥47.50
¥200.00
¥250.00
¥450.00
¥500.00
¥500.00
¥-500.00
¥500.00
¥1,216.25
¥650.00
¥-95.00
¥1,771.25
37.63
¥15.00
¥-15.00
37.63
¥500.00
¥-500.00
¥.00
338.63
¥135.00
¥20.00
15.00
5.00
493.63
¥450.00
¥100.00
¥550.00
¥.00
¥10.00
¥10.00
¥876.25
¥650.00
¥-495.00
¥1,031.25
¥960.00
¥100.00
¥-500.00
¥560.00
¥2,176.25
¥750.00
¥-595.00
¥2,331.25
¥2,176.25
¥750.00
¥-595.00
¥2,331.25
¥.00
¥1,000.00
¥500.00
¥1,500.00
¥500.00
¥171.50
¥671.50
¥52.50
¥27.50
¥80.00
¥100.00
¥50.00
¥150.00
¥120.00
¥50.00
¥170.00
¥2.50
¥1.00
¥3.50
¥10.00
¥-5.00
¥5.00
¥215.00
¥200.00
¥5.00
¥420.00
¥20.00
¥20.00
¥235.00
¥200.00
¥5.00
¥440.00
¥58.75
¥50.00
¥108.75
¥176.25
¥150.00
¥5.00
¥331.25
?2018?/?12?/?31
¥526.25
¥200.00
¥726.25
¥300.00
¥50.00
¥-50.00
¥300.00
¥300.00
¥300.00
¥1,000.00
¥50.00
¥-50.00
¥1,000.00
¥100.00
¥200.00
¥-50.00
¥250.00
¥1,300.00
¥100.00
¥-100.00
¥1,300.00
¥5.00
¥-2.50
¥2.50
¥95.00
¥200.00
¥-47.50
¥247.50
¥100.00
¥-50.00
¥50.00
¥5.00
¥-2.50
¥2.50
¥95.00
¥.00
¥-47.50
¥47.50
¥200.00
¥250.00
¥-50.00
¥400.00
¥500.00
¥500.00
¥-500.00
¥500.00
¥1,216.25
¥650.00
¥-145.00
¥1,721.25
37.63
¥15.00
¥-15.00
37.63
¥500.00
¥-500.00
¥.00
338.63
¥135.00
¥-30.00
15.00
5.00
50.00
443.63
¥450.00
¥100.00
¥550.00
¥.00
¥10.00
¥10.00
¥876.25
¥650.00
¥-545.00
¥981.25
¥960.00
¥100.00
¥-500.00
¥560.00
¥2,176.25
¥750.00
¥-645.00
¥2,281.25
¥2,176.25
¥750.00
¥-645.00
¥2,281.25
¥.00
¥1,000.00
¥500.00
-250.00
¥1,250.00
¥500.00
¥171.50
-200.00
¥471.50
¥52.50
¥27.50
¥80.00
¥100.00
¥50.00
¥150.00
¥120.00
¥50.00
¥170.00
¥2.50
¥1.00
¥3.50
¥10.00
¥-5.00
¥5.00
¥215.00
¥200.00
¥-45.00
¥370.00
¥20.00
¥20.00
¥235.00
¥200.00
¥-45.00
¥390.00
¥58.75
¥50.00
¥108.75
¥176.25
¥150.00
¥-45.00
¥281.25
?2018?/?12?/?31
¥526.25
¥200.00
¥726.25
¥300.00
¥50.00
¥-50.00
¥300.00
¥300.00
¥300.00
¥1,000.00
¥50.00
¥-50.00
¥1,000.00
¥100.00
¥200.00
¥-50.00
¥250.00
¥1,300.00
¥100.00
¥-100.00
¥1,300.00
¥5.00
¥-2.50
¥2.50
¥95.00
¥200.00
¥-47.50
¥247.50
¥100.00
¥-50.00
¥50.00
¥5.00
¥-2.50
¥2.50
¥95.00
¥.00
¥-47.50
¥47.50
¥200.00
¥250.00
¥-50.00
¥400.00
¥500.00
¥500.00
¥-500.00
¥500.00
¥1,216.25
¥650.00
¥-145.00
¥1,721.25
37.63
¥15.00
¥-15.00
37.63
¥500.00
¥-500.00
¥.00
338.63
¥135.00
¥-50.00
15.00
5.00
50.00
20.00
423.63
¥450.00
¥100.00
¥-20.00
¥530.00
¥.00
¥10.00
¥10.00
¥876.25
¥650.00
¥-565.00
¥961.25
¥960.00
¥100.00
¥-520.00
¥540.00
¥2,176.25
¥750.00
¥-665.00
¥2,261.25
¥2,176.25
¥750.00
¥-665.00
¥2,261.25
¥.00
¥1,000.00
¥500.00
-250.00
¥1,250.00
¥500.00
¥171.50
-200.00
¥471.50
¥52.50
¥27.50
¥80.00
¥100.00
¥50.00
¥150.00
¥120.00
¥50.00
¥170.00
¥2.50
¥1.00
¥3.50
¥10.00
¥-5.00
¥5.00
¥215.00
¥200.00
¥-45.00
¥370.00
¥20.00
-20.00
¥.00
¥235.00
¥200.00
¥-65.00
¥370.00
¥58.75
¥50.00
¥108.75
¥176.25
¥150.00
¥-65.00
¥261.25
?2018?/?12?/?31
¥726.25
¥800.00
800.00
¥300.00
¥300.00
¥300.00
¥300.00
¥1,000.00
¥1,000.00
¥250.00
¥100.00
¥1,300.00
¥1,300.00
¥2.50
¥5.00
¥247.50
¥95.00
¥50.00
¥100.00
¥2.50
¥5.00
¥47.50
¥95.00
¥400.00
¥200.00
¥500.00
¥500.00
¥1,721.25
¥1,490.00
37.63
¥20.00
423.63
¥180.00
¥530.00
¥500.00
¥10.00
¥10.00
¥961.25
¥700.00
¥540.00
¥510.00
¥2,261.25
¥2,000.00
¥2,261.25
¥2,000.00
¥1,250.00
¥1,000.00
¥471.50
¥500.00
¥80.00
¥52.50
¥150.00
¥100.00
¥170.00
¥100.00
¥3.50
¥2.50
¥5.00
¥10.00
¥370.00
¥235.00
¥370.00
¥235.00
¥108.75
¥59.75
¥261.25
¥175.25
?2018?/?1?/?1
¥625.00
¥.00
¥500.00
¥625.00
¥125.00
¥625.00
¥.00
¥625.00
¥625.00
?2018?/?12?/?31
¥325.00
200.00
125.00
¥625.00
¥50.00
¥200.00
¥50.00
¥250.00
¥100.00
¥.00
¥500.00
¥500.00
¥775.00
¥625.00
¥125.00
¥125.00
¥100.00
¥15.00
¥135.00
¥775.00
¥625.00
¥100.00
¥.00
¥875.00
¥625.00
¥875.00
¥625.00
?2018?/?12?/?31
¥526.25
¥325.00
¥851.25
¥300.00
¥50.00
¥-50.00
¥300.00
¥300.00
¥300.00
¥1,000.00
¥50.00
¥-50.00
¥1,000.00
¥100.00
¥200.00
¥-50.00
¥250.00
¥1,300.00
¥100.00
¥-100.00
¥1,300.00
¥5.00
¥-2.50
¥2.50
¥95.00
¥200.00
¥-47.50
¥247.50
¥100.00
¥-50.00
¥50.00
¥5.00
¥-2.50
¥2.50
¥95.00
¥.00
¥-47.50
¥47.50
¥500.00
¥500.00
¥-500.00
¥500.00
¥200.00
¥250.00
¥-50.00
¥400.00
¥125.00
¥-125.00
¥.00
¥1,216.25
¥775.00
¥-145.00
¥1,846.25
37.63
¥15.00
¥-15.00
37.63
¥500.00
¥-500.00
¥.00
338.63
¥135.00
¥-80.00
15.00
5.00
50.00
20.00
150.00
20.00
393.63
¥450.00
¥100.00
¥-20.00
¥530.00
¥876.25
¥775.00
¥-720.00
931.25
¥10.00
¥10.00
¥155.00
20.00
155.00
¥960.00
¥100.00
¥-520.00
¥540.00
¥876.25
¥775.00
¥-565.00
¥1,086.25
¥2,176.25
¥875.00
¥-665.00
¥2,386.25
¥2,176.25
¥875.00
¥-665.00
¥2,386.25
¥.00
125.00
¥1,000.00
¥500.00
-250.00
¥1,250.00
150.00
¥500.00
¥171.50
-200.00
¥471.50
.20
¥52.50
¥27.50
¥80.00
155.00
¥100.00
¥50.00
¥150.00
¥120.00
¥50.00
¥170.00
¥180.00
876.25
¥2.50
¥1.00
¥3.50
231.25
150.00
¥10.00
¥-5.00
¥5.00
-17.63
.80
¥215.00
¥200.00
¥-45.00
¥370.00
393.63
.00
996.25
65.00
¥20.00
-20.00
¥.00
¥235.00
¥200.00
¥-65.00
¥370.00
¥58.75
¥50.00
¥108.75
¥176.25
¥150.00
¥-65.00
¥261.25
¥231.25
¥30.00
20.00
?2018?/?12?/?31
¥851.25
¥800.00
800.00
¥300.00
¥300.00
¥300.00
¥300.00
¥1,000.00
¥1,000.00
¥250.00
¥100.00
¥1,300.00
¥1,300.00
¥2.50
¥5.00
¥247.50
¥95.00
¥50.00
¥100.00
¥2.50
¥5.00
¥500.00
¥500.00
¥47.50
¥95.00
¥400.00
¥200.00
37.63
¥20.00
¥1,846.25
¥1,490.00
393.63
¥180.00
¥931.25
¥700.00
¥530.00
¥500.00
155.00
¥10.00
¥10.00
¥1,086.25
¥700.00
¥540.00
¥510.00
¥2,386.25
¥2,000.00
¥2,386.25
¥2,000.00
¥1,250.00
¥1,000.00
¥471.50
¥500.00
¥80.00
¥52.50
¥150.00
¥100.00
¥170.00
¥100.00
¥3.50
¥2.50
¥5.00
¥10.00
¥370.00
¥235.00
¥370.00
¥235.00
¥108.75
¥59.75
¥261.25
¥175.25
¥231.25
¥30.00
|
|