司公限有份股心中游旅海东大南海 2019 文全告报度年年
Stock Code: 000613, 200613 Short Form of the Stock: Dadonghai -A, Dadonghai -B
海南大东海旅游中心股份有限公司
Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd.
Annual Report 2019
Disclosure Date: 21 March 2020
1
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section I. Important Notice, Contents and Interpretation
Important Notice:
Board of Directors, Supervisory Committee, all directors, supervisors and senior executives of
Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd. (hereinafter referred to as the
Company) hereby confirm that there are no any fictitious statements, misleading statements, or
important omissions carried in this report, and shall take all responsibilities, individual and/or
joint, for the reality, accuracy and completion of the whole contents.
Yuan Xiaoping, Principal of the Company, Fu Zongren, person in charge of accounting works
and Fu Zongren, person in charge of accounting organ (accounting principal) hereby confirm
that the Financial Report of 2019 Annual Report is authentic, accurate and complete
All directors are attending the Board Meeting for Report deliberation.
The Company has no plan of cash dividends carried out, bonus issued and capitalizing of
common reserves either.
Concerning the forward-looking statements with future planning involved in the Report, they
do not constitute a substantial commitment for investors. Investors are advised to exercise
caution of investment risks.
Content
Section I Important Notice, Contents and Interpretation............................................ 。。。。签签签签书书书书义义义义定定定定未未未未！！！！误误误误错错错错
Section II Company Profile and Main Financial Indexes.................................................................... 5
Section III Summary of Company Business...................................................................................... 10
Section IV Discussion and Analysis of Operation............................................................................. 12
Section V Important Events................................................................................................................24
Section VI Particular about Changes in shares and shareholders.......................................................37
Section VII Preferred Stock................................................................................................................45
Section VIII Convertible Bonds......................................................................................................... 46
Section IX Particulars about Directors, Supervisors, Senior Executives and Employees................. 47
Section X Corporate Governance.......................................................................................................54
Section XI Corporate Bond................................................................................................................ 62
2
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section XII Financial Report..............................................................................................................63
Section XIII Documents available for reference................................................................................ 91
3
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Interpretation
Items Refers to Contents
CSRC Refers to China Securities Regulation Commission
SSE Refers to Shenzhen Stock Exchange
Company Law Refers to Company Law of The People’s Republic of China
Securities Law Refers to Securities Law of The People’s Republic of China
Rules of Listing Refers to Rules Governing the Listing of stocks on Shenzhen Stock Exchange
Company or the Company Refers to Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd.
Article of Association of Hainan Dadonghai Tourism Centre
Article of Association Refers to
(Holdings) Co., Ltd.
Shareholders’ General Meeting of Hainan Dadonghai Tourism
Shareholders’ General Meeting Refers to
Centre (Holdings) Co., Ltd.
Board of Directors of Hainan Dadonghai Tourism Centre (Holdings)
Board Refers to
Co., Ltd.
Supervisory Committee of Hainan Dadonghai Tourism Centre
Supervisory Committee Refers to
(Holdings) Co., Ltd.
Luoniushan, the largest shareholder Refers to Luoniushan Co., Ltd.
Yuan Refers to CNY/RMB
In the reporting period, the reporting period Refers to 1 January 2019 to 31 December 2019
Major Risk Warning
Concerning the forward-looking statements with future planning involved in the Report, they do not
constitute a substantial commitment for investors. Investors are advised to exercise caution of
investment risks.
Securities Times, Hong Kong Commercial Daily and Juchao Website (www.cninfo.com.cn) are the
media for information disclosure appointed by the Company for year of 2020, all information under
the name of the Company disclosed on the above said media shall prevail.
The report is prepared in bilingual versions of Chinese and English respectively, in the event of any
discrepancy in understanding the two aforementioned versions, the Chinese version shall prevail.
Investors are advised to exercise caution of investment risks.
4
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section II Company Profile and Main Financial Indexes
I. Company information
Short form of the stock Dadonghai -A, Dadonghai -B Stock code 000613, 200613
Short form of the Stock
N/A
after changed
Stock exchange for listing Shenzhen Stock Exchange
Name of the Company (in
Chinese)
司公限有份股心中游旅海东大南海
Short form of the Company
(in Chinese)
海东大
Foreign name of the
Hainan Dadonghai Tourism Centre (Holdings) Co.,Ltd.
Company
Foreign name of short form
DADONGHAI
of the Company
Legal representative Yuan Xiaoping
Registrations add. Dadonghai Sanya
Code for registrations add 572021
Offices add. Dadonghai Sanya
Codes for office add. 572021
Company website ——
Email hnddhhn@21cn.com
II. Person/Way to contact
Secretary of the Board Rep. of security affairs
Name Wang Hongjuan
Contact add. Dadonghai Sanya
Tel. 0898-88219921
Fax. 0898-88214998
E-mail hnddhhn@21cn.com
5
司公限有份股心中游旅海东大南海 2019 文全告报度年年
III. Information disclosure and preparation place
Newspaper appointed for information disclosure Securities Times, Hong Kong Commercial Daily
Website for annual report publish appointed by CSRC www.cninfo.com.cn
Preparation place for annual report Security department of the Company
IV. Registration changes of the Company
Organization code Unified social credit code 91460000201357188U
Changes of main business since listing No changes
1. The Company listed A-stock in January 1997, and 96.327 million A-stock shares are
held by Hainan Dadonghai Tourism Centre Group Co., ltd., a 26.46% in total share
capital of the Company and is the first majority shareholder of the Company also.
2. On 25 December 1998, the shares held by Hainan Dadonghai Tourism Centre Group
Co., ltd were transfer to Sanya ABC through the courts of justice, and after obtained the
shares in December 1998, Sanya ABC entrust wholly-owned subordinate enterprise
Sanya Bank-Agriculture Industrial Development Corp. to hold the aforesaid shares,
than the first majority shareholder of the Company comes to Sanya Bank-Agriculture
Industrial Development Corp.
3. On 12 December 2000, the aforesaid equity was stripped to name of China Greatwall
Previous changes for controlling Assets Management Corporation, the first majority shareholder of the Company.
shareholders 4. On 19 September 2001, China Greatwall Assets Management Corporation entered
into “Equity Transfer Agreement” with Haikou Food Co., Ltd for 60 million shares
transfer; and gained approval of [2002] No.: 430 from Ministry of Finance dated 18
October 2002, than the first majority shareholder of the Company comes to Haikou
Food Co., Ltd.
5. On 24 April 2008, Haikou Agriculture & Industry & Trade Luoniushan Co., Ltd.
entered into the “Statement”, confirmed that the 60 million shares held by Haikou Food
Co., Ltd. were under the name of Haikou Agriculture & Industry & Trade Luoniushan
Co., Ltd., the shares’ ownership have been transfer dated 29 January 2010. Therefore,
Haikou Agriculture & Industry & Trade Luoniushan Co., Ltd. comes to the first
majority shareholder of the Company.
V. Other relevant information
CPA engaged by the Company
Name of CPA BDO CHINA Shu Lun Pan Certified Public Accountants LLP
Offices add. for CPA 4# Building, No. 61, Nanjing Rd.(E), Shanghai
Signing Accountants Li Jinhua, Zhu Meirong
Sponsor engaged by the Company for performing continuous supervision duties in reporting period
□ Applicable √ Not applicable
6
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Financial consultant engaged by the Company for performing continuous supervision duties in reporting period
□ Applicable √ Not applicable
VI. Main accounting data and financial indexes
Whether it has retroactive adjustment or re-statement on previous accounting data
□ Yes √ No
Changes over
2019 2018 2017
last year
Operating income (RMB) 25,935,405.44 29,515,592.33 -12.13% 27,906,564.23
Net profit attributable to shareholders of the listed company
756,721.46 653,282.19 15.83% 2,858,998.66
(RMB)
Net profit attributable to shareholders of the listed company
-1,078,091.71 816,346.09 -232.06% 779,389.74
after deducting non-recurring gains and losses (RMB)
Net cash flow arising from operating activities (RMB) 4,713,661.51 6,783,893.26 -30.52% 5,127,288.47
Basic earnings per share (RMB/Share) 0.0021 0.0018 16.67% 0.0079
Diluted earnings per share (RMB/Share) 0.0021 0.0018 16.67% 0.0079
Return on Equity 0.97% 0.84% 0.13% 3.78%
Changes over
Year-end of Year-end of Year-end of
end of last
2019 2018 2017
year
Total assets (RMB) 87,521,184.25 88,197,118.07 -0.77% 87,466,661.80
Net assets attributable to shareholder of listed company
78,486,603.96 77,788,696.29 0.90% 77,135,414.10
(RMB)
VII. Difference of the accounting data under accounting rules in and out of China
1. Difference of the net profit and net assets disclosed in financial report, under both IAS (International
Accounting Standards) and Chinese GAAP (Generally Accepted Accounting Principles)
□ Applicable √ Not applicable
The Company had no difference of the net profit or net assets disclosed in financial report, under either IAS (International
Accounting Standards) or Chinese GAAP (Generally Accepted Accounting Principles) in the period.
2. Difference of the net profit and net assets disclosed in financial report, under both foreign accounting
rules and Chinese GAAP (Generally Accepted Accounting Principles)
□ Applicable √ Not applicable
The Company had no difference of the net profit or net assets disclosed in financial report, under either foreign accounting rules or
Chinese GAAP (Generally Accepted Accounting Principles) in the period.
7
司公限有份股心中游旅海东大南海 2019 文全告报度年年
VIII. Quarterly main financial index
In RMB
First quarter Second quarter Third quarter Fourth quarter
Operating income 9,293,216.58 4,948,744.46 3,650,589.50 8,042,854.90
Net profit attributable to shareholders of the listed
1,572,029.88 -816,055.87 -1,154,883.19 1,155,630.64
company
Net profit attributable to shareholders of the listed
1,572,029.88 -976,086.33 -2,140,780.97 466,745.71
company after deducting non-recurring gains and losses
Net cash flow arising from operating activities 1,436,500.57 -167,083.92 -222,628.08 3,666,872.94
Whether there are significant differences between the above-mentioned financial index or its total number and the relevant financial
index disclosed in the company’s quarterly report and semi-annual report
□Yes √ No
IX. Items and amounts of extraordinary profit (gains)/loss
√Applicable □ Not applicable
In RMB
Item 2019 2018 2017 Note
Gains/losses from the disposal of non-current
Income from disposal of
asset (including the write-off that accrued for 2,151.45 -29,691.26 -30,016.43
fixed assets
impairment of assets)
Rewards for
Governmental subsidy calculated into current
development of inbound
gains and losses(while closely related with the
tourism market
normal business of the Company, excluding the
292,643.89 supporting by the
fixed-amount or fixed-proportion governmental
government and tax
subsidy according to the unified national
credit for the VAT input
standard)
tax surcharge
Capital occupation fees charged by non financial
enterprises recorded in the current profits and 805,825.24
losses
Income from
Other non-operating income and expenditure
1,540,017.83 -133,372.64 1,303,800.11 compensation and
except for the aforementioned items
liquidation
Total 1,834,813.17 -163,063.90 2,079,608.92 --
Concerning the extraordinary profit (gain)/loss defined by Q&A Announcement No.1 on Information Disclosure for Companies
8
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Offering Their Securities to the Public --- Extraordinary Profit/loss, and the items defined as recurring profit (gain)/loss according to
the lists of extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their
Securities to the Public --- Extraordinary Profit/loss, explain reasons
□ Applicable √ Not applicable
In reporting period, the Company has no particular about items defined as recurring profit (gain)/loss according to the lists of
extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to
the Public --- Extraordinary Profit/loss
9
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section III Summary of Company Business
I. Main businesses of the company in the reporting period
The Company's main business is hotel accommodation and catering services. Procurement of goods is mainly the
goods and materials necessary for hotel and catering operations by taking the principle of low price and fine
quality, some goods are purchased by directly signing purchase contracts with suppliers, and some good are
purchased by procurement agents. The operation are mainly including the network billing and overseas travel
agency team, and supplemented by the individual travelers of non-internet marketing and business and the tourists
from travel agencies. The hotel is located at the central zone of Dadonghai scenic spot in Sanya City, Hainan
Province, and it has become a member of the nationwide famous hotels because of the convenient transportation,
beautiful environment, long history, and rich culture. However, in recent years, the local high-, middle- and
low-grade hotels or guesthouses numerously emerge, resulting in the supply much larger than the market demand,
the industry competition is rather fierce, and the pressure of decline in business remains.
II. Major changes in main assets
1. Major changes in main assets
Major assets Note of major changes
Decreased RMB 7.94 million with a decrease of 52% compared with the end of last year, mainly because RMB
Monetary
12.72 million invested in decoration and renovation of the hotel, net cash flow from operation activities have RMB
funds
4.71 million increased.
Other current Increased RMB 0.73 million with an increase of 39% compared with the end of last year,mainly because the VAT
assets input tax to be deductible increased.
Long-term
Increased RMB 8.73 million with an increase of 312% compared with the end of last year, mainly due to the
deferred
decoration and renovation of the hotel.
expenses
2. Main overseas assets
□ Applicable √ Not applicable
III. Core Competitiveness Analysis
The Company takes hotel accommodation and catering services as the principle works, locates at Dadonghai bay
which is one of the China “Top 40 scenery” and the only AAAA scenic spot open for free in Sanya and has the
maximum passenger flow volume in Sanya City, and is about a 5-minute drive from downtown of Sanya City and
10
司公限有份股心中游旅海东大南海 2019 文全告报度年年
about a 30-munite drive from Sanya Phoenix Airport. The hotel is only tens of meters distant from the sea level,
possesses beautiful landscaping full of blooming flowers all the year round, and enjoys exceptional geography,
natural environmental advantages. The hotel has opened for more than two decades which is one of the oldest
hotels in Sanya and has received many domestic and foreign heads of state and national leaders. In the recent
years, the Company has comprehensively upgraded and rebuilt the hotel’s software and hardware facilities, further
improved the hotels internal and external business environment, and effectively enhanced the business
competitiveness. Currently, the management of the company’s hotel is still in the front rank among hotels in the
same area, with the same scale, and at the same level.
In the future work, the Company will keep trying to improve the hotel’s internal and external business
environment, strengthen the sales efforts and the staff construction, and further improve the operational capability.
During the reporting period, the Company's core competence had no significant change.
11
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section IV Discussion and Analysis of Operation
I. Introduction
During the reporting period, the company realized main business income of 25,935,400 Yuan, decreased by
3,580,200 Yuan compared with the same period last year ( Building A of the Hotel was closed for five months due
to the decoration), a decrease of 12.13%; realized operating profit loss of 785,400 Yuan, decreased by 1,601,700
Yuan compared with the same period last year, a decrease of 196.21%; net non-operating income of 1,542,200
Yuan, increased by 1,705,200 Yuan compared with the same period last year, an increase of 1045.74%; net profit
of 756,700 Yuan, increased by 103,400 Yuan compared with the same period last year, an increase of 15.83%.
During the reporting period, the Company focus on market-oriented, actively to exploited the sales channel,
enlarge the construction of software and hardware equipment, strengthening enterprise culture construction as
well as the employee team-building, strictly controlling the cost management, we completed the operation targets
that formulated at beginning of the year basically. Main works are as:
1. Continue to be market-oriented and actively expand marketing channels
During the reporting period, the company continued to be market-oriented and had a flexible marketing
mechanism. While further strengthening its existing customers, it also strengthened its cooperation with various
well-known online sales platforms, domestic and overseas travel agencies, and first- and second-tier city direct
sales travel agencies, and actively expanded the online markets, the Russian market and the Southwest, North
China, East China and South China markets, which effectively increased the market share. During the reporting
period except for the renovation period, the company's overseas sales revenue, online sales revenue, conference
team and travel agency sales revenue of individual customers increased compared with the same period last year.
2. Increase the construction of hotel software and hardware equipment and facilities, improve product quality and
enhance competitiveness
During the reporting period, the hotel rooms and lobby could not meet the market demand due to being severely
aged and unrepaired for a long period of time. Therefore, the company carried out a comprehensive design,
decoration and renovation to all the guest rooms and lobby, restaurant, and slab pavement of Building A of the
hotel during the off-season, and comprehensively updated the corresponding equipment and facilities. At the same
time, in accordance with the "people-oriented" concept of employment, the company strengthened corporate
culture and staff building, enriched the cultural life of employees, created a harmonious working environment, and
innovated employee management systems. Based on the business philosophy of “strengthening the company with
quality”, the company continuously strengthened hotel management and skills training for employees to improve
12
司公限有份股心中游旅海东大南海 2019 文全告报度年年
their basic knowledge and post-service business capabilities, strengthened employees' business level, service
awareness, responsibility awareness and quality awareness, effectively improved the hotel service quality and
management level, and enhanced the quality and comprehensive competitiveness of hotel products.
3. Keep strict cost control, standardize business management, improve internal control system, and maximize
corporate benefits
During the reporting period, the company continued to strengthen procurement cost control management and
budget management, implemented diversified procurement cost inquiry channels, scientifically controlled
operating costs, strictly and reasonably controlled various expenses, and carried out regular inspections and
repairs to eliminate waste of resources and increase the reasonable degree of procurement costs and the revenue
cost-effectiveness, strengthened financial business management, and cleaned up and written off the long-term on
credit accounts payable in the business process in accordance with relevant regulations. At the same time, the
Company continued to improve the internal control system, strengthen regulation and implementation of internal
control system, strengthen the effective implementation of internal control work, reduce risks and consumption,
increase revenue and control expenditures, emphasize production safety and improve operational efficiency, and
thus maximize the interests of the Company as a whole.
In 2020, the Company will strengthen the prevention and control of novel coronavirus epidemic, and continue to
consolidate and expend the sales channel, improve the product quality of the hotel and service standards, enhance
comprehensive competitive ability in order to lay a solid foundation for the Company’s sustainable, stale and
healthy development.
II. Main business analysis
1. Introduction
See the “I-Introduction” in “Discussion and Analysis of Operation”
2. Revenue and cost
(1) Constitute of operation revenue
In RMB
2019 2018
Increase/decrease
Ratio in operation Ratio in operation
Amount Amount y-o-y
revenue revenue
Total of operation
25,935,405.44 100% 29,515,592.33 100% -12.13%
revenue
According to industries
13
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Tourism catering
22,782,376.82 87.84% 26,442,049.47 89.59% -13.84%
service
Other business 3,153,028.62 12.16% 3,073,542.86 10.41% 2.59%
According to products
Room revenue 20,039,795.13 77.26% 22,731,299.15 77.02% -11.84%
Catering
entertainment 2,742,581.69 10.58% 3,710,750.32 12.57% -26.09%
revenue
Other business 3,153,028.62 12.16% 3,073,542.86 10.41% 2.59%
According to region
Hainan area 25,935,405.44 100.00% 29,515,592.33 -12.13%
(2) About the industries, products, or regions accounting for over 10% of the company’s operating income
or operating profit
√Applicable □ Not applicable
In RMB
Increase/decrea
Increase/decreas Increase/decrea
Operating Gross profit se of gross
Operating cost e of operating se of operating
revenue ratio profit ratio
revenue y-o-y cost y-o-y
y-o-y
According to industries
Tourism catering
22,782,376.82 10,608,243.38 53.44% -3,659,672.65% -672,431.16% -3.90%
service
Other business 3,153,028.62 474,523.56 84.95% 79,485.76% 0.00% 0.39%
According to products
Room revenue 20,039,795.13 9,178,168.10 54.20% -2,691,504.02% -128,949.51% -4.86%
Catering
entertainment 2,742,581.69 1,430,075.28 47.86% -968,168.63% -543,481.65% 1.04%
revenue
Other business 3,153,028.62 474,523.56 84.95% 79,485.76% 0.00% 0.39%
According to region
Hainan area 25,935,405.44 11,082,766.94 57.27% -3,580,186.89% -672,431.16% -2.91%
Under circumstances of adjustment in reporting period for statistic scope of main business data, adjusted main business based on
latest one year’s scope of period-end
□ Applicable √ Not applicable
14
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(3) Income from physical sales larger than income from labors
□ Yes √ No
(4) Fulfillment of the company’s signed significant sales contracts up to this reporting period
□ Applicable √ Not applicable
(5) Constitute of operation cost
Industry classification
In RMB
2019 2018
Industry Increase/decre
Item Ratio in Ratio in operation
classification Amount Amount ase y-o-y
operation cost cost
Tourism catering Raw
1,389,703.69 12.54% 1,973,556.93 16.79% -29.58%
service material
Tourism catering Salary
1,984,548.41 17.91% 2,092,195.74 17.80% -5.15%
service welfare
Social
Tourism catering
security 384,039.29 3.47% 391,177.51 3.33% -1.82%
service
fund
Tourism catering Water and
1,314,413.76 11.86% 1,355,721.99 11.53% -3.05%
service electricity
Tourism catering Depreciatio
2,175,783.50 19.63% 2,160,828.69 18.38% 0.69%
service n
Tourism catering
Repair cost 1,624,631.03 14.66% 1,319,951.97 11.23% 23.08%
service
Tourism catering
Washing fee 585,680.00 5.28% 680,236.96 5.79% -13.90%
service
Tourism catering
Total cost 11,082,766.94 95.72% 11,755,198.10 95.96% -5.72%
service
Note: nil
(6) Whether the changes in the scope of consolidation in Reporting Period
□ Yes √ No
(7) Major changes or adjustment in business, product or service of the Company in Reporting Period
□ Applicable √ Not applicable
15
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(8) Major sales and main suppliers
Major sales client of the Company
Total top five clients in sales (RMB) 17,375,812.68
Proportion in total annual sales volume for top five clients 67.00%
Ratio of related parties in annual total sales among the top five clients 0.00%
Information of top five clients of the Company
Serial Name Sales (RMB) Proportion in total annual sales
Sanya Haolide International Travel
1 7,071,329.00 27.27%
Service Co., Ltd.
Sanya Youyi International Travel Agency
2 5,816,013.00 22.42%
Co., Ltd.
Shanghai Hecheng International Travel
3 2,005,086.28 7.73%
Service Co., Ltd.
Alipay (China) Network Technology Co.,
4 1,460,917.40 5.63%
Ltd.
Sanya Shengda International Travel
5 1,022,467.00 3.94%
Agency Co., Ltd.
Total -- 17,375,812.68 67.00%
Other situation of main clients: nil
□ Applicable √ Not applicable
Main suppliers of the Company
Total purchase amount from top five suppliers (RMB) 6,355,928.10
Proportion in total annual purchase amount for top five suppliers 83.65%
Ratio of related parties in annual total sales among the top five suppliers 0.00%
Information of top five suppliers of the Company
Serial Name Sales (RMB) Proportion in total annual sales
Sanya Power Supply Bureau of Hainan
1 2,421,353.18 31.87%
Power Grid
Sanya Yunfang Food Distribution Co.,
2 2,256,666.21 29.77%
Ltd.
3 Sanya Sino French Water Co., Ltd. 680,904.38 8.96%
4 Sanya Zhengzhuang Industrial Co., Ltd. 588,857.60 7.75%
Sanya Changfeng Ocean Natural Gas
5 408,146.73 5.37%
Supply Co., Ltd.
Total -- 6,355,928.10 83.65%
Other notes of main suppliers of the Company
16
司公限有份股心中游旅海东大南海 2019 文全告报度年年
□ Applicable √ Not applicable
3. Expenses
In RMB
Increase/decreas
2019 2018 Note of major changes
e y-o-y
Sales expense 5,606,474.47 5,619,079.95 -0.22% -
Management expense 9,772,412.86 10,133,021.97 -3.56% -
Financial expense -175,760.38 -188,278.60 6.65% -
4. R&D expenses
□ Applicable √ Not applicable
5. Cash flow
In RMB
Item 2019 2018 Y-o-y changes
Subtotal of cash in-flow from
29,918,529.05 33,598,344.85 -10.95%
operation activity
Subtotal of cash out-flow from
25,204,867.54 26,814,451.59 -6.00%
operation activity
Net cash flow from operation activity 4,713,661.51 6,783,893.26 -30.52%
Subtotal of cash in-flow from
68,870.00 100.00%
investment activity
Subtotal of cash out-flow from
12,723,946.92 1,101,145.12 1,055.52%
investment activity
Net cash flow from investment
-12,655,076.92 -1,101,145.12 -1,049.27%
activity
Net increase of cash and cash
-7,941,415.41 5,682,748.14 -239.75%
equivalent
Main reasons for y-o-y major changes in aspect of relevant data
√Applicable □ Not applicable
1. Subtotal of cash in-flow from investment activity has 100% increase over the year earlier, mainly because there is a “Net cash
received from disposal of fixed assets, intangible assets and other long-term assets” occurred in the period while no such items last
year;
2. Subtotal of cash out-flow from investment activity has 1055.52% increase over the year earlier, mainly because the “Cash paid for
purchasing fixed assets, intangible assets and other long-term assets” has 1056% up over that of last year;
3. Net increase of cash and cash equivalent decreased 239.752% over last year, mainly resulted by the follow: the net cash flow from
17
司公限有份股心中游旅海东大南海 2019 文全告报度年年
operation activity decreased 30.52% over last year and net cash flow from investment activity decreased 1049.27% over last year.
Reasons of major difference between the cash flow of operation activity in report period and net profit of the Company
□ Applicable √ Not applicable
III. Analysis of the non-main business
□ Applicable √ Not applicable
IV. Assets and liability
1. Major changes of assets composition
In RMB
Year-end of 2019 Year-begin of 2019 Notes of
Ratio
Ratio in Ratio in major
Amount Amount changes
total assets total assets changes
Monetary fund 7,422,939.89 8.48% 15,364,355.30 17.43% -8.95% -
Account receivable 311,083.92 0.36% 388,694.02 0.44% -0.08% -
Inventory 254,257.19 0.29% 221,390.19 0.25% 0.04% -
Investment real estate 7,909,956.87 9.04% 8,384,480.43 9.51% -0.47% -
Fix assets 35,075,195.98 40.08% 36,497,869.65 41.41% -1.33% -
Construction in progress 488,522.10 0.56% 0.00% 0.56% -
Other current assets 2,574,442.57 2.94% 1,846,219.79 2.09% 0.85% -
Long-term amortization expenses 11,520,179.33 13.16% 2,792,876.07 3.17% 9.99% -
2. Assets and liability measured by fair value
□ Applicable √ Not applicable
3. Assets right restriction till end of reporting period
Nil
V. Investment
1. Overall situation
□ Applicable √ Not applicable
18
司公限有份股心中游旅海东大南海 2019 文全告报度年年
2. The major equity investment obtained in the reporting period
□ Applicable √ Not applicable
3. The major non-equity investment doing in the reporting period
□ Applicable √ Not applicable
4. Financial assets investment
(1) Securities investment
□ Applicable √ Not applicable
The company had no securities investment in the reporting period.
(2) Derivative investment
□ Applicable √ Not applicable
The Company has no derivatives investment in the reporting period.
5. Application of raised proceeds
□ Applicable √ Not applicable
The Company has no application of raised proceeds in the reporting period.
VI. Sales of major assets and equity
1. Sales of major assets
□ Applicable √ Not applicable
The Company had no sales of major assets in the reporting period.
2. Sales of major equity
□ Applicable √ Not applicable
VII. Analysis of main holding company and stock-jointly companies
√ Applicable □Not applicable
Particular about main subsidiaries and stock-jointly companies net profit over 10%
In RMB
Main Register Operating Operating
Company name Type Total assets Net Assets Net profit
business capital revenue profit
19
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Hainan Wengao
Tourism
Tourism Resources Subsid
developm 1000000 1,000,956.00 1,000,908.20 0.00 1,152.73 1,139.93
Development Co., iary
ent
Ltd.
Notes of holding and shareholding companies
□ Applicable √ Not applicable
Explanation on main holding and share-holding enterprise
VIII. Structured vehicle controlled by the Company
□ Applicable √ Not applicable
IX. Future Development Prospects
1. Industrial development trend and competition facing the Company
Sanya is the only tropical seaside city in China with a world-leading eco-environment, and has a wonderful air
quality that can be numbered in China, it owns an abound marine resources with unique resource advantage.
Sanya has a geographical position advantage and under the help of preferential policy of duty-free for the
internationalization of tourism island, with the improvement of people’s life quality in recent years, and
enhancement of tourism consumption consciousness as well as the smog air and cold climate outside the island,
the tourism market prospects has a good trend in Hainan. However, in reporting period, with the slow growth of
global economic, and vigorous development in the tourist attractions in and around the country, the consumption
costs in Sanya comes more and more expensive, the tourist diversion and the supply far greater than the demand
while home inn hotel rapidly expanding blindly, the market competition comes more and more intensify. In
addition, with the soaring operation costs and expenditures for the salary of hospitality industry in Sanya and
shrinking operation profit, the hotel industry faced a downward pressure on operation.
In the future work, the company will continue to strengthen the updating and transformation of the hotel’s
equipment and facilities, improve and upgrade the hardware and software equipment and facilities and the quality
of internal and external business environment, enhance the construction of enterprise culture and staff teams,
improve service level and service quality, actively expand the sales channels, make full use of the internet
platform, expand the sales network, increase the market share, and further improve the management level and core
competitiveness.
2. Future development plans and operation plan for year of 2020
(1) Market-oriented, continues to improve the quality management of the software equipment and facilities in the
Hotel, enhancing the hotel brand image, expanding market channel, and center with enterprises performance,
making the brand more bigger and stronger driven by pioneer and invent.
(2) Continue to expand financing channels, actively promote the restructuring works, enrich the industrial
construction, widen the company size, increased more profit points in order to strengthen the sustainability, stable
20
司公限有份股心中游旅海东大南海 2019 文全告报度年年
and healthily of the operation.
(3) Continue to perfect the corporate governance structure, standardize the management and operation, and
effectively control the risks.
3. Fund demands and use plan required for the future development of the Company
The Company utilizes owned funds or financing methods to raise the funds demanded for development, and
completes the development planning of the Company.
4. The risks may cause adverse effects on the future development strategy and realization of operation target of
the Company
(1) Marco Policy risks
In order to normalize and optimize tourism market or further to promote clear-party construction, related
departments may further issue some relative policies. While these polices may cause restrain and effect on
regional tourism development. Main business income may be affected since we are engaged in tourism service.
Countermeasures: The Company will further to improve the hard and soft equipment and facilities of the hotel
while expanding the business scope, and win more market shares via high-class service and comfortable
environment so as to ensure the main business income level.
(2) Natural disaster risks
In recent years, various natural disasters take place frequently, Hainan Island belongs to oceanic climate, where
has high incidence of disastrous weather in summer. If Sanya becomes the landing place of typhoon, it may cause
great damages to the facilities of the Company and affect the Company’s normal operation.
Countermeasures: The Company will strengthen the construction and maintenance for infrastructure, continue to
buy property insurances, positively adopt effective prevention measures, and improve the ability of resisting
natural disasters.
(3) Risks of HR
Demand for talent in aspect of hotel sales and management are increasingly due to the constantly rise of hotel
industry, flow of hotel talented people comes more widespread and more frequent, we may face the risks of
development restrained from brain drain.
Countermeasure: we will continue to improved the talent introduction, training system, incentive mechanism,
remuneration and welfare as well as insurance mechanism, strive to attract talent, cultivate them and retain them.
Meanwhile, strengthen staff quality and skills as well as the management ability, further putting more efforts in
enterprise culture construction, enhance the cohesion in the Company, and guarantee a stable of the core
management and skill technicians.
(4) Operational risks of main business
The global epidemic situation of the novel coronavirus is serious, tourism and travel service industry suffered
21
司公限有份股心中游旅海东大南海 2019 文全告报度年年
heavy losses due to the suspension for epidemic prevention. Moreover, main business of the Company is to
operate a small hotel which has single main operations, the operation of limited projects, the tourism market
situation and numbers of the tourists have a greater impact on the Company’s performance directly.
Countermeasures: scientific management and decision-making should be adopted to strengthen the awareness of
epidemic prevention and risk prevention. Establish and improve relevant systems and standardize the management.
Furthermore, continue to make use of the off-season, upgrading the decoration of Building B and its annex
building and the Building C for improving the product quality effectively. Increase the sales force, on basis of the
original sales network, continues to develop high-end tourism market in and out of China with the superior
geographical location and environmental advantages, improve occupancy rate. In addition, continue to expand the
financing channels an d business projects, enrich the industrial structures for earning more growth points in profit.
X. Reception of research, communication and interview
1. In the report period, reception of research, communication and interview
√Applicable □ Not applicable
Time Way Type Basic situation index of investigation
Telephone Investor Mr./Ms. Hu from Beijing, operation performance of the 3Q and disclosure date,
2019-10-11 Individual
communication no materials required
Telephone Investor Mr./Ms. Wang from Shanghai, share-merger reform performance by the
2019-10-30 Individual
communication majority shareholders and no material required
Telephone Investor Mr./Ms. Long from Shenzhen, lawsuit of the Company and no material
2019-11-12 Individual
communication required
Telephone Investor Mr./Ms. Lin from Guangdong, information of the release of the restricted
2019-11-28 Individual
communication shares etc., and no material required
Telephone Investor Mr./Ms. Chen from Hainan, information of the listing for employee shares etc.,
2019-12-03 Individual
communication and no material required
Telephone Investor Mr./Ms. Zhang from Guangdong, annual operation performance of the
2019-12-20 Individual
communication Company and no material required
Reception (times) 28
Number of hospitality 0
Number of individual reception 28
Number of other reception 0
Disclosed, released or let out major undisclosed information No
22
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section V. Important Events
I. Profit distribution plan of common stock and capitalizing of common reserves plan
Formulation, Implementation and Adjustment of common stock Profit Distribution Policy Especially Cash Dividend policy during
the Reporting Period
□ Applicable √ Not applicable
Profit distribution plan (pre-plan) of common stock and capitalizing of common reserves plan (pre-plan) in latest three years
(including the reporting period)
According to the auditing reports issued by certified public accountants, the net income realized in nearly three years (including the
reporting period) was used to make up the losses in the previous year; the undistributed profit during this reporting remained a minus.
The Company did not take profit allocation nor capitalization of capital reserve during the reporting period.
Cash dividend of common stock in latest three years (including the reporting period)
In RMB
Ratio of the Ratio of the total
Net profit
Ratio of the cash cash bonus by cash bonus (other
attributable to Proportion
bonus in net other ways in ways included) in
Amount common for cash
profit attributable net profit net profit
for cash stock bonus by Total cash
Year for to common stock attributable to attributable to
bonus shareholders other bonus
bonus shareholders of common stock common stock
(tax of listed ways(i.e. (including
shares listed company shareholders of shareholders of
include company in share other ways)
contained in listed company listed company
d) consolidation buy-backs
consolidation contained in contained in
statement for )
statement consolidation consolidation
bonus year
statement statement
2019 0.00 756,721.46 0.00% 0.00 0.00% 0.00 0.00%
2018 0.00 653,282.19 0.00% 0.00 0.00% 0.00 0.00%
2017 0.00 2,858,998.66 0.00% 0.00 0.00% 0.00 0.00%
The Company gains profits in reporting period and the retained profit of common stock shareholders provided by parent company is
positive but no plan of cash dividend proposed of common stock
□ Applicable √ Not applicable
II. Profit distribution plan and capitalizing of common reserves plan for the Period
□ Applicable √ Not applicable
The Company has no plans of cash dividend distributed, no bonus shares and has no share converted from capital reserve either for
the year.
23
司公限有份股心中游旅海东大南海 2019 文全告报度年年
III. Implementation of commitment
1. Commitments completed in Period and those without completed till end of the Period from actual
controller, shareholders, related parties, purchaser and companies
√Applicable □ Not applicable
Type
of Com Com Impl
mitm mitm eme
Commitments Promise com Content of commitments
ent ent ntati
mitm date term on
ents
The
On May 30, 2007, Luoniushan Co., Ltd. made origi
commitments in the Company’s "Instructions for nal
reform of non-tradable shares" (Revision) and plans
Com
mitm "Instructions for reform of non-tradable shares" of
ents (Abstract of revision) that in view of Dadonghai mate
for
Luonius Company’s losses in successive years and on the rial
Shar 6
Commitments for han verge of delisting, in order to reverse the 2017- asset
e mont
Share Merger Reform Co., company's business difficulties, improve 06-27 s
Mer hs
Ltd profitability and recover the continuous business reorg
ger
capacity, Luoniushan Co., Ltd., the controlling aniza
Refo
shareholder of Dadonghai Company made tion
rm
commitments to actively seek restructuring was
parties to reorganize the assets of Dadonghai termi
Company at the appropriate time. nate
d
Commitments in report of
acquisition or equity change
Commitments in assets reorganization
Commitments make in initial public
offering or re-financing
Equity incentive commitment
Other commitments for medium and
small shareholders
Completed on time (Y/N) N
24
司公限有份股心中游旅海东大南海 2019 文全告报度年年
The Company's stock commenced suspension of trading from the opening session on 15
February 2017 as it planned to fulfill its commitments. On 13 August 2017, 12 proposals
relating to Material Asset Acquisition and Connected Transaction Report (Plan) of Hainan
Dadonghai Tourism Centre (Holdings) Co., Ltd. were denied at the 11th extraordinary general
meeting of the 8th session of board of directors of the Company. On 15 August 2017, the
Company announced to terminate this restructuring relating to material assets acquisition, and
the stock of the Company commenced trading since 17 August 2017.
On December 4, 2017, the board of directors and the board of supervisors of the company
reviewed and approved the Proposal on the Change of Commitment Period of the First
Majority Shareholder of the Company. Luoniushan Co., Ltd., the company’s first majority
shareholder planned for a two-year extension for the time limit of the company’s restructuring
commitment since December 27, 2017, that is, the deadline for the implementation of the
restructuring commitment was changed to December 26, 2019. On December 22, 2017, the
If the commitments is not fulfilled on
company’s fourth extraordinary shareholders’ meeting in 2017 did not approve the proposal.
time, shall explain the specify reason
and the next work plan
On January 31, 2018, the company received the Notice on Planning for Suspension of Major
Events sent by Luoniushan Co., Ltd., the company’s largest shareholder, to plan and prepare
the major issues related to the company. Upon application by the company, the company’s
stock (stock short name: Dadonghai A, Dadonghai B, stock code: 000613, 200613) was
suspended since the opening on January 31, 2018. Upon application by the company, the
company’s stock resumed trading on February 8, 2018, and was transferred to the major asset
restructuring since the opening on February 14, 2018.
On June 25, 2018, the company held the third interim meeting of the ninth board of directors
which reviewed and approved the Proposal on Terminating the Planning for Major Asset
Restructuring. After careful study, the board of directors of the company decided to terminate
the planning for this major asset restructuring.
At present, the company has no information that should be disclosed but not disclosed
2. Concerning assets or project of the Company, which has profit forecast, and reporting period still in
forecasting period, explain reasons of reaching the original profit forecast
□ Applicable √ Not applicable
IV. Non-operational fund occupation from controlling shareholders and its related party
□ Applicable √ Not applicable
No non-operational fund occupation from controlling shareholders and its related party in period.
25
司公限有份股心中游旅海东大南海 2019 文全告报度年年
V. Explanation from Board of Directors, Supervisory Committee and Independent Directors
(if applicable) for “Qualified Opinion” that issued by CPA
□ Applicable √ Not applicable
VI. Particulars about the changes in aspect of accounting policy, estimates and calculation
method compared with the financial report of last year
√Applicable □ Not applicable
1. Changes in significant accounting policies
(1) The Ministry of Finance promulgated the Circular of the Ministry of Finance on Revising and Issuing the 2019
Versions of General Corporate Financial Statement Templates (Cai Kuai [2019] No.6) on April 30, 2019, and
Revising and Issuing the 2019 Version of Consolidated Financial Statements Format (Cai Kuai [2019] No.16) on
September 19, 2019, to revise the general corporate financial statement templates. Main impacts are as follows:
Procedures
for
Content of and reason for changes in accounting policies Name and amount of affected report item
examination
and approval
"Notes receivable and accounts "Notes receivable" and
"accounts receivable" are divided into "notes receivable" and
"accounts receivable". The balance of "notes receivable" at
In the balance sheet, "notes receivable and accounts
the end of last year is RBM 0, while the balance of "accounts
receivable" are divided into "notes receivable" andResolution
receivable" at the end of last year is RMB 426,434.87;
"accounts receivable". "Notes payable and accountsof the Board
"Notes payable and accounts payable" are divided into "notes
payable" is divided into "notes payable" and "accounts of Directors
payable" and "accounts payable". The balance of "notes
payable". The comparison data are adjusted accordingly.
payable" at the end of the previous year is RBM 0 and the
balance of "accounts payable" at the end of the previous year
is RBM 1,607,835.81.
(2) In 2017, the Ministry of Finance revised The Accounting Standards for Business Enterprises No. 22 --
Recognition and Measurement of Financial Instruments, the Accounting Standards for Business Enterprises No.
23 -- Transfer of Financial Assets, The Accounting Standards for Business Enterprises No. 24 -- Hedge
Accounting, and The Accounting Standards for Business Enterprises No. 37 -- Presentation of Financial
Instruments. The revised standards stipulate that for financial instruments whose recognition has not been
terminated on the first implementation date, if the previous recognition and measurement are inconsistent with the
requirements of the revised standards, adjustments shall be made retroactively. If the data in the previous financial
statements are not consistent with the revised standards, no adjustment is required. The Company will adjust
26
司公限有份股心中游旅海东大南海 2019 文全告报度年年
retained earnings and other comprehensive earnings for the cumulative impact of retroactive adjustments at the
beginning of the year.
Based on the balance at the end of the previous year adjusted in accordance with the provisions of Cai Kuai [2019]
No.6 and Cai Kuai [2019] No.16, the main impacts of the implementation of the new financial instrument
standards are as follows:
Procedures
Content of and reason for changes in accounting for
Name and amount of affected report item
policies examination
and approval
Provision for expected credit losses is made for
"financial assets measured at amortized cost" and Undistributed profit: RMB 58,813.79 decreased
Board of
"financial assets (debt instruments) measured at fair Accounts receivable: RMB 37,740.85 decreased
Directors
value and whose changes are included in other Other receivables: RMB 21,072.94 decreased
comprehensive income".
On the basis of the balance at the end of the previous year adjusted in accordance with the provisions of Cai Kuai
[2019] No.6 and Cai Kuai [2019] No.16, the classification and measurement results of financial assets and
liabilities are as follows:
Consolidated
(Former Financial instruments standards) (New financial instruments standards)
December 31, 2018 January 1, 2019
Measurement
Item Book value Item Measurement category Book value
category
Accounts receivable Amortization cost 388,694.02
Accounts Measured at fair value and whose
426,434.87 Receivables
receivable
changes are recorded in other
financing
comprehensive income
Other receivables Amortization 458,242.73 Other receivables Amortization cost 437,169.79
cost
(3) Implementation of Accounting Standard for Business Enterprises No. 7 - Exchange of Non-Monetary Assets
(revised in 2019)
The Ministry of Finance issued on May 9, 2019 by the Accounting Standards for Enterprises No. 7 - Exchange of
Non-Monetary Assets (2019 revision) (Cai Kuai [2019] No. 8), the revised rules shall enter into force as of June
10, 2019, and the exchange of non-monetary occur between January 1, 2019 and the effective date, adjustments
should be based on these criteria. The exchange of non-monetary assets prior to 1 January 2019 does not require
27
司公限有份股心中游旅海东大南海 2019 文全告报度年年
retroactive adjustment in accordance with the provisions of these guidelines. The Company's implementation of
the above guidelines has no material impact during the reporting period.
(4) Implementation of Accounting Standard for Business Enterprises No. 12 - Debt Restructuring (revised in
2019)
The Ministry of Finance promulgated the Accounting Standards for Business Enterprises No. 12 - Debt
Restructuring (2019 revision) (Cai Kuai [2019] No. 9) on May 16, 2019. The revised standards will be effective
from June 17, 2019. For debt restructurings that occur before 1 January 2019, there is no need to make retroactive
adjustments in accordance with the provisions of the code. The Company's implementation of the above
guidelines has no material impact during the reporting period.
2. Changes in significant accounting estimates
No change in significant accounting estimates during the reporting period of the Company.
VII. Major accounting errors within reporting period that needs retrospective restatement
□ Applicable √ Not applicable
No major accounting errors within reporting period that needs retrospective restatement for the Company in the period.
VIII. Compare with last year’s financial report; explain changes in consolidation statement’s
scope
□ Applicable √ Not applicable
No change in consolidation statement’s scope of the Company in the Period.
IX. Appointment and non-reappointment (dismissal) of CPA
Accounting firm appointed
Name of domestic accounting firm BDO CHINA Shu Lun Pan Certified Public Accountants LLP
Remuneration for domestic accounting firm (in 10 thousand
39
Yuan)
Continuous life of auditing service for domestic accounting
9
firm
Name of domestic CPA Li Jinhua, Zhu Meirong
Continuous fixed number of year for the auditing service
2
provided by CPA in domestic CPA Firms
Re-appointed accounting firms in this period
□Yes √No
Appointment of internal control auditing accounting firm, financial consultant or sponsor
√Applicable □ Not applicable
28
司公限有份股心中游旅海东大南海 2019 文全告报度年年
On 24 February 2019, the Company holding the 4th meeting of 9th session of the Board, and decided to appointed
BDO CHINA Shu Lun Pan Certified Public Accountants LLP as the auditing institute of the internal control for
year of 2019 and the decision has been deliberated and approved in general meeting of 2018. During the period,
auditing fee 80,000 Yuan in total has been paid to the institute for internal control auditing.
X. Particular about suspended and delisting after annual report disclosed
□ Applicable √ Not applicable
XI. Bankruptcy reorganization
□ Applicable √ Not applicable
No bankruptcy reorganization for the Company in reporting period
XII. Significant lawsuits and arbitration of the Company
√Applicable □ Not applicable
Whet
Amo Executi
her Litig
unt on of
to ation
invol litigatio Date
form (arbi
Basic situation of litigation ved Litigation (arbitration) trial n of
an trati Disclosure index
(arbitration) (in 10 results and impact (arbitrati disclo
estim on)
thous on) sure
ated prog
and judgmen
liabil ress
Yuan) t
ity
29
司公限有份股心中游旅海东大南海 2019 文全告报度年年
The plaintiff, China Cinda Asset
Management Co., Ltd. Hainan
Branch, sued the defendants, Announcement on Significant
Hainan Dadonghai Tourism Litigation (Announcement No.:
The first instance judgment
Centre (Holdings) Co., Ltd. and 2018-061) published by Securities
dismissed the claim of the
Sanya Yueya Real Estate Times, Hong Kong Commercial
plaintiff China Cinda Asset
Development Corporation, for a Daily and www.cninfo.com.cn.
Management Co., Ltd.
financial loan contract dispute, Announcement on Significant
Hainan Branch, and the
appealing to Hainan Dadonghai Litigation Progress
case acceptance fee and
Tourism Centre (Holdings) Co., (Announcement No.: 2019-001)
property preservation
Ltd. to repay the loan of 5 2018- published by Securities Times,
application fee were borne
million Yuan and the loan 11-22 Hong Kong Commercial Daily
by China Cinda Asset
interest of 29,311,700 Yuan Case ; and www.cninfo.com.cn.
3,431 Management Co., Ltd.
temporarily calculated to April No clos N/A 2019- Announcement on Significant
.17 Hainan Branch. The
30, 2018, Sanya Yueya Real ed 1-5; Litigation Progress
judgment of the first
Estate Development 2019- (Announcement No.: 2019-003)
instance has no impact on
Corporation assumes the joint 1-31; published by Securities Times,
the company,The second
and several liability, and the two Hong Kong Commercial Daily
instance upheld the
defendants bear litigation costs. and www.cninfo.com.cn.
first-instance judgment,
In the course of the litigation, Announcement on Significant
therefore, the lawsuit had
the plaintiff added the company Litigation Progress
no effect on the company’s
as a co-defendant and required (Announcement No.: 2019-013)
current profit and future
the court to order the company published by Securities Times,
profit.
to assume joint and several Hong Kong Commercial Daily
liability for the above debts of and www.cninfo.com.cn.
Hainan Dadonghai Tourism
Centre (Holdings) Co., Ltd.
30
司公限有份股心中游旅海东大南海 2019 文全告报度年年
At
pres
ent,
Hainan Dadonghai Tourism
the
Centre Group Co., Ltd.
case
borrowed 2.76 million yuan and
has
4.55 million yuan from Hainan been
Dadonghai Tourism Centre in The Company has written
(Holdings) Co., Ltd. on October cour off the borrowings of the
Announcement on Significant
16, 1996 and December 26, t, case in full amount in
Litigation (Announcement No.:
1996 respectively. The two and 2008. At present, and the 2019-
731 No N/A 2019-017) published by Securities
borrowings totaled 7.31 million no company is unable to judge 06-04
Times, Hong Kong Commercial
yuan and haven’t been repaid cour the impact of this lawsuit
Daily and www.cninfo.com.cn.
yet. The company submitted a t on the Company's current
"Civil Complaint" and related rulin profit or future profit.
evidence materials to the Sanya g
Suburban People's Court has
(hereinafter referred to as the been
"Court"). recei
ved
XIII. Penalty and rectification
□ Applicable √ Not applicable
No penalty and rectification for the Company in reporting period.
XIV. Integrity of the company and its controlling shareholders and actual controllers
□ Applicable √ Not applicable
XV. Implementation of the company’s stock incentive plan, employee stock ownership plan or
other employee incentives
□ Applicable √ Not applicable
During the reporting period, the company has no stock incentive plan, employee stock ownership plan or other employee incentives
that have not been implemented.
XVI. Major related party transaction
1. Related party transaction with routine operation concerned
√Applicable □Not applicable
31
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Whet
Tradi
her
Relat ng
ed over Cleari Avail
Propo limit
Type Conte transa the ng able Date Index
Relat rtion
of nt of Pricin ction appro form
Relati ed in appro simila of of
Related relate relate g amou for
onshi transa simila ved
party d d princi nt ved relate r disclo discl
p ction r
transa transa ple (in 10 (in 10 d
price transa limite marke sure osure
ction ction thous transa
ctions thous
and d or ction t price
Yuan) and
not
Yuan)
(Y/N)
Same Same
as the as the
First
Luoniu transa transa
major Consu Acco Mark Mark
shan 0.62 ction ction
ity mptio mmod et et 12.45 0 Y
Co., % with with
share n ation price price
Ltd. non-r non-r
holder
elated elated
party party
Total -- -- 12.45 -- 0 -- -- -- -- --
Detail of sales return with major amount involved N/A
Report the actual implementation of the daily related transactions which were projected about
N/A
their total amount by types during the reporting period
Reasons for major differences between trading price and market reference price N/A
2. Related transactions by assets acquisition and sold
□ Applicable √ Not applicable
No related transactions by assets acquisition and sold for the Company in reporting period
3. Related transactions of mutual investment outside
□ Applicable √ Not applicable
No main related transactions of mutual investment outside for the Company in reporting period
4. Contact of related credit and debt
□ Applicable √ Not applicable
No contact of related credit or debt for the Company in the reporting period
5. Other significant related transactions
□ Applicable √ Not applicable
The company had no other significant related transactions in reporting period.
32
司公限有份股心中游旅海东大南海 2019 文全告报度年年
XVII. Significant contract and implementations
1. Trusteeship, contract and leasing
(1) Trusteeship
□ Applicable √ Not applicable
No trusteeship for the Company in reporting period
(2) Contract
□ Applicable √ Not applicable
No contract for the Company in reporting period
(3) Leasing
√Applicable □ Not applicable
Note of leasing
Item Tenant Lease life Term of lease
1/F restaurant of the Ma Ming (Hainan Hangpai Food Co., Ltd. ) 5 years 2016-01-01 to 2020-12-31
Building B in Hotel
Shopping mall –Building Li Fuming 3 years 2019-11-01 to 2022-10-31
B in Hotel
Ground floor of Hotel A Li Fuming 3 years 2019-02-28 to 2022-02-27
Seaside stall and wood Sanya Leda Food Management Co., Ltd. 5 years 2018-01-01 to 2022-12-31
house
Seaside locker room Zhong Zhengao 3 years 2016-12-01 to 2019-11-30
Multi-functional meeting Li Fuming 5 years 2019-11-01 to 2024-10-31
room
Gains/losses to the Company from projects that reached over 10% in total profit of the Company in reporting period
√Applicable □ Not applicable
Leasing The
assets Leasing Basis impact
Wheth Asso
involved income for of
Name Lease Lease er be ciatio
Name of the Leasin in the (in 10 determi leasing
of start termination related n
leasing party g assets amount thousan ning the income
lessor date date transa relati
(in 10 d leasing on the
ctions on
thousand Yuan) income compan
Yuan) y
1/F
The Ma Ming restaur
(Hainan ant of 2016-01 Increase
Comp 1,886 2020-12-31 75.6 Contract No N/A
Hangpai Food the -01 income
any Co., Ltd. ) Buildin
gB
33
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Seaside
The Sanya Leda
stall 2018-01
Food Increase
Comp and 653 2022-12-31 145 Contract No N/A
Management -01 income
wood
any Co., Ltd.
house
The
Seaside 2016-12
Zhong Increase
Comp locker 10 2019-11-30 36 Contract No N/A
Zhengao -01 income
room
any
Li Fuming Muti-fu
The nctiona
2019-11 Increase
Comp l 190 2024-10-31 30 Contract No N/A
-01 income
any meetin
g room
2. Major Guarantee
□Applicable √ Not applicable
The Company had no guarantee in the reporting period.
3. Entrust others to cash asset management
(1) Trust financing
□ Applicable √ Not applicable
The Company had no trust financing in the reporting period.
(2) Entrusted loans
□ Applicable √ Not applicable
The company had no entrusted loans in the reporting period.
4. Other material contracts
□ Applicable √ Not applicable
No other material contracts for the Company in reporting period
XVIII. Social responsibility
1. Social responsibilities
Nil
34
司公限有份股心中游旅海东大南海 2019 文全告报度年年
2. Execution of social responsibility of targeted poverty alleviation
(1) Precision poverty alleviation program
Nil
(2) Annual precision poverty alleviation
Nil
(3) Accuracy of poverty alleviation
Nil
(4) Follow-up targeted poverty alleviation plans
Nil
3. Environmental protection
Listed company and its subsidiary belongs to the key pollution enterprise listed by Department of Environmental Protection
No
XIX. Explanation on other significant events
√Applicable □ Not applicable
The Lawyer’s Letter received by the Company 1: by preliminary accounting from Sanya Power Bureau, the
10313373 Kwh electricity was understated under the name of South China Hotel from July 2006 to April 2016.
Found more in “Notice of Lawyer’s Letter received by Hainan Dadonghai Tourism Center (Holdings) Co., Ltd.”
(Notice No.: 2016-016) released on Securities Times, Hong Kong Commercial Daily and Juchao Website dated 31
May 2016. The Company is communicated and negotiates with Sanya Power Bureau in the above mentioned
event without negotiation results so far.
XX. Significant event of subsidiary of the Company
□ Applicable √ Not applicable
35
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section VI. Particulars about Changes in Shares and Shareholders
I. Changes in Share Capital
1. Changes in Share Capital
In Share
Before the Change Increase/Decrease in the Change (+, -) After the Change
Bo
New
nu Capitali
shar
Proporti s zation of Proportio
Amount es Others Subtotal Amount
on sh public n
issue
are reserve
d
s
I. Restricted shares 10,454,400 2.87% -231,000 -231,000 10,223,400 2.81%
2.State-owned corporate
2,323,200 0.64% -924,000 -924,000 1,399,200 0.38%
shares
8,131,200 2.42% 693,000 693,000 8,824,200 2.42%
3. Other domestic shares
Including: Domestic
7,900,200 2.17% 924,000 924,000 8,824,200 2.42%
legal person shares
Domestic natural person
231,000 0.06% -231,000 -231,000 0 0.00%
shares
II. Unrestricted shares 353,645,600 97.13% 231,000 231,000 353,876,600 97.19%
265,645,600 72.96% 231,000 231,000 265,876,600 73.02%
1. RMB common shares
2.Domestically listed
88,000,000 24.17% 88,000,000 24.17%
foreign shares
III. Total shares 364,100,000 100.00% 364,100,000 100.00%
Reasons for share changed
√ Applicable □ Not applicable
And during the follow-up process of non-tradable shares reform, relevant shares are released in line with relevant
regulations and some of the shareholders are repaying the advance money for another, thus the share structure of
the Company changed in the Period while total shares remain the same.
Approval of share changed
□ Applicable √ Not applicable
Ownership transfer of share changes
36
司公限有份股心中游旅海东大南海 2019 文全告报度年年
□ Applicable √ Not applicable
Implementation progress of the share repurchases
□ Applicable √ Not applicable
Implementation progress of the reduction of repurchases shares by centralized bidding
□ Applicable √ Not applicable
Influence on the basic EPS and diluted EPS as well as other financial indexes of net assets per share attributable to common
shareholders of Company in latest year and period
□ Applicable √ Not applicable
Other information necessary to disclose or need to disclosed under requirement from security regulators
□ Applicable √ Not applicable
2. Changes of restricted shares
√ Applicable □ Not applicable
In Share
Number of Number
Number of
shares Number of new
shares
restricted of shares shares Restriction
Shareholders’ name restricted Released date
at released in restricted reasons
at
Period-beg the Year in the
Period-end
in Year
Legal
Shenyang Jin’an Industrial After remove restricted
831,600 0 0 831,600 commitment in
Corporation procedures complete
share reform
Legal
Sanya Wangli Building Materials After remove restricted
92,400 0 0 92,400 commitment in
Sales procedures complete
share reform
Legal
Sanya Zhongxing Development Co., After remove restricted
2,541,000 0 0 2,541,000 commitment in
Ltd. procedures complete
share reform
Legal
After remove restricted
Sanya Real Estate Valuation Agent 924,000 0 0 924,000 commitment in
procedures complete
share reform
Legal
Southern Industrial and Trading After remove restricted
660,000 0 0 660,000 commitment in
Corporation procedures complete
share reform
Legal
Hainan Branch of Bank of After remove restricted
924,000 0 0 924,000 commitment in
Communications Co., Ltd. procedures complete
share reform
Legal
Guangzhou Company of Hainan After remove restricted
660,000 0 0 660,000 commitment in
International Investment Co., Ltd. procedures complete
share reform
37
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Legal
After remove restricted
Hainan Dadonghai Tourism Co. 739,200 0 0 739,200 commitment in
procedures complete
share reform
Legal
Haikou Dongfang Urban credit After remove restricted
924,000 0 0 924,000 commitment in
Cooperative procedures complete
share reform
Legal
Guangzhou Dongzhan Industrial Co. After remove restricted
924,000 0 0 924,000 commitment in
LTD procedures complete
share reform
Hainan Hong Kong-Macao Legal
After remove restricted
International Trade Development Co., 924,000 0 0 0 commitment in
procedures complete
Ltd. share reform
Special account for disposition of
Legal
bankrupt enterprise property- Hong After remove restricted
0 0 0 924,000 commitment in
Kong-Macao International Hainan procedures complete
share reform
Investment Co., Ltd.
Legal
Yangpu Tongrong Investment After remove restricted
79,200 0 0 79,200 commitment in
Management Consulting Co., Ltd. procedures complete
share reform
Legal
After remove restricted
Zheng Youxiong 46,200 0 46,200 0 commitment in
procedures complete
share reform
Legal
After remove restricted
Xiao Tiefeng 92,400 0 92,400 0 commitment in
procedures complete
share reform
Legal
After remove restricted
Ma Xiaoping 92,400 0 92,400 0 commitment in
procedures complete
share reform
Total 10,454,400 0 231,000 10,223,400 -- --
II. Securities issuance and listing
1. Security offering (without preferred stock) in reporting Period
□ Applicable √ Not applicable
2. Changes of total shares and shareholders structure as well as explanation on changes of assets and
liability structure
□ Applicable √ Not applicable
38
司公限有份股心中游旅海东大南海 2019 文全告报度年年
3. Existing internal staff shares
□ Applicable √ Not applicable
III. Particulars about shareholder and actual controller of the Company
1. Amount of shareholders of the Company and particulars about shares holding
In Share
Total common stock Total preference Total preference
Total common stock shareholders at end shareholders with shareholders with voting
shareholders in reporting 34,148 of last month before 31,649 voting rights 0 rights recovered at end of 0
period-end annual report recovered at end of last month before annual
disclosed reporting period report disclosed
Particulars about shares held above 5% by shareholders or top ten shareholders
Amo Number of share
unt pledged/frozen
of Amount of
Number of
Full name of Nature of Proportion of Changes in restri un-restricte
shares held at State
Shareholders shareholder shares held report period cted d shares
period-end of Amount
shar held
share
es
held
Domestic non
Pledg
Luoniushan Co., Ltd. state-owned 17.55% 63,885,980 0 0 63,885,980 44,720,186
ed
corporate
Domestic nature
Yang Meiqin 4.47% 16,279,028 0 0 16,279,028
person
Domestic nature
Pan Anjie 4.01% 14,593,598 0 0 14,593,598
person
Hainan Ya’an Domestic non
Residence Property state-owned 2.25% 8,205,800 0 0 8,205,800
Service Co., Ltd. corporate
Domestic nature
Chen Jinlian 2.13% 7,766,400 0 0 7,766,400
person
Domestic nature
Pan Aiping 1.13% 4,110,738 0 0 4,110,738
person
China Investment
Securities (HK) Co., Foreign corporate 0.99% 3,622,300 0 0 3,622,300
Ld. – customer deposit
39
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Shenwan Hongyuan
Securities (Hong Foreign corporate 0.84% 3,056,390 0 0 3,056,390
Kong) Co., Ltd.
Domestic nature
Zhang Fengxiu 0.84% 3,041,372 -860000 0 3,041,372
person
Domestic nature
Sun Huiming 0.79% 2,888,690 0 0 2,888,690
person
Strategy investors or general legal person
becomes top 10 shareholders due to rights N/A
issued
Among the above shareholders, Hainan Ya’an Residence Property Service Co., Ltd. is the
wholly-owned subsidiary of Luoniushan Co., Ltd; Yang Meiqin, Pan Anjie, Chen Jinlian and
Explanation on associated relationship or
Pan Aiping are the persons acting in concert; the Company is unknown whether there exists
accordant action among the aforesaid
associated relationship or belongs to the consistent actor regulated by the Management Measure
shareholders
of Information Disclosure on Change of Shareholding for Listed Company among the other
shareholders.
Particular about top ten shareholders with un-restrict shares held
Amount of un-restrict shares held at Type of shares
Shareholders’ name
Period-end Type Amount
Luoniushan Co., Ltd. 63,885,980 RMB common share 63,885,980
Domestically listed
Yang Meiqin 16,279,028 16,279,028
foreign share
Domestically listed
Pan Anjie 14,593,598 14,593,598
foreign share
Hainan Ya’an Residence Property Service Co., Ltd. 8,205,800 RMB common share 8,205,800
Domestically listed
Chen Jinlian 7,766,400 7,766,400
foreign share
Domestically listed
Pan Aiping 4,110,738 4,110,738
foreign share
China Investment Securities (HK) Co., Ld. – customer
3,622,300 RMB common share 3,622,300
deposit
Domestically listed
Shenwan Hongyuan Securities (Hong Kong) Co., Ltd. 3,056,390 3,056,390
foreign share
Zhang Fengxiu 3,041,372 RMB common share 3,041,372
Domestically listed
Sun Huiming 2,888,690 2,888,690
foreign share
40
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Among the above shareholders, Hainan Ya’an Residence Property Service Co., Ltd. is
Expiation on associated relationship or consistent the wholly-owned subsidiary of Luoniushan Co., Ltd. Yang Meiqin, Pan Anjie, Chen
actors within the top 10 un-restrict shareholders and Jinlian and Pan Aiping are the persons acting in concert; the Company is unknown
between top 10 un-restrict shareholders and top 10 whether there exists associated relationship or belongs to the consistent actor
shareholders regulated by the Management Measure of Information Disclosure on Change of
Shareholding for Listed Company among the other shareholders.
Explanation on shareholders involving margin
business about top ten common stock shareholders N/A
with un-restrict shares held
Whether top ten common stock shareholders or top ten common stock shareholders with un-restrict shares held have a buy-back
agreement dealing in reporting period
□ Yes √ No
The top ten common stock shareholders or top ten common stock shareholders with un-restrict shares held of the Company have no
buy-back agreement dealing in reporting period.
2. Controlling shareholder of the Company
Nature of controlling shareholders: community collective holding
Type of controlling shareholders: legal person
Date
Legal
of
person/person Organization
Controlling shareholders foun Main operation business
in charge of code
datio
the unit
n
Planting and breeding industry; initiating industry;
real estate development and management; building
decoration works; sales of agricultural and animal
by-products, aquatic products and feed
processing(operates only for branch with voucher);
Unified social
1987 machinery and automobile and motorcycle parts,
credit code electronic products, metal materials (except for the
Luoniushan Co., Ltd. Xu Zili -12-1
914600002840 monopoly), chemical products (except for the
9 monopoly), household appliances, modern office
89747P
supplies, stationery, daily necessities, building
materials, sales of agricultural and native products;
the development and construction of trading market;
leasing services; warehousing services; collecting and
remitting water and electricity costs.
Equity of other domestic/oversea
listed company control by Found more details in full text of Annual Report 2019 of Luoniushan Co., Ltd.(Short form of the
controlling shareholder as well as stock: Luoniushan, Stock code: 000735)
stock-joint in report period
Changes of controlling shareholders in reporting period
□ Applicable √ Not applicable
The Company had no changes of controlling shareholders in reporting period.
41
司公限有份股心中游旅海东大南海 2019 文全告报度年年
3. Actual controller and persons acting in concert
Nature of actual controller: domestic natural person
Type of actual controller: natural person
Relationship with Whether obtained right of residence of other
Name of actual controller Nationality
the actual controller countries or regions or not
Xu Zili Xu Zili himself P.R.C No
Xu Zili, male, was born in 1966, is a senior engineer with a master degree. He successively
served as Vice President of Hubei Huangshi Mine Bureau Machinery; General Manager of
Haikou Animal Husbandry Machinery Engineering Co., Ltd.; Chairman of Tianjin Baodi
Main profession and title Agricultural Technology Co., Ltd.; He had served as the 6th and 7th CPPCC member of
Hainan Province. Vice Chairman and General Manager of the Company from August 2006
to November 2011; serves as Chairman of the Company since November 2011; now he
takes as the 7th CPPCC member of Hainan Province.
Listed company in and out of China
N/A
controlled in past decades
Changes of actual controller in reporting period
□ Applicable √ Not applicable
No changes of actual controllers for the Company in reporting period.
Property right and controlling relationship between the actual controller and the Company is as follow:
42
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Xu Zili
90%
Hainan Huijia Investment Development Co., Ltd.
71.84%
Hainan Liqin Investment Co., Ltd
20.95% 71.76% 50.83% 80% 45%
20%
Luoniushan Haikou Yongsheng Livestock Hainan Hainan Guangxiang
Group Co., Ltd. Machinery Engineering Co., 49.17% Shengxing Trade Trade Co., Ltd.
Ltd. Co., Ltd. 55%
0.07% 17.14% 2.4% 1.25% 0.63%
Luoniushan Co., Ltd.
17.55% 100%
2.25% Hainan Ya An Ju Property
Hainan Dadonghai Tourism Center (Holding) Co., Ltd.
Service Co., Ltd.
Actual controller controlling the Company by entrust or other assets management
□ Applicable √ Not applicable
4. Particulars about other legal person shareholders with over 10% shares held
□ Applicable √ Not applicable
5. Limitation and reducing the holdings of shares of controlling shareholders, actual controllers,
restructuring side and other commitment subjects
□ Applicable √ Not applicable
43
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section VII. Preferred Stock
□ Applicable √ Not applicable
The Company had no preferred stock in the Period.
44
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section VIII Convertible Bonds
□ Applicable √ Not applicable
The Company had no convertible bonds in the Period
45
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section IX. Particulars about Directors, Supervisors, Senior
Executives and Employees
I. Changes of shares held by directors, supervisors and senior executives
Amoun Amoun
Shares t of t of
Shares
Wor held at shares shares Other
held at
king Se A Start dated of office End date of office period increas decreas chang
Title period-
Name statu x ge term term -begin ed in ed in es
end
s (Share this this (share)
(Share)
) period period
(Share) (Share)
Curr
Yuan Chairman/G ently
Xiaopi eneral in M 56 2018-02-28 2021-02-27 0 0 0 0 0
ng Manager offic
e
Curr
Tang ently
Independent
Guopin in M 55 2014-05-22 2020-05-21 0 0 0 0 0
Director
g offic
e
Curr
ently
Wu Independent
in M 41 2018-02-28 2021-02-27 0 0 0 0 0
Tao Director
offic
e
Curr
Tang ently
Shanro Director in M 40 2018-02-28 2021-02-27 0 0 0 0 0
ng offic
e
Curr
Chairman
ently
Huang of
in M 50 2002-06-16 2021-02-27 0 0 0 0 0
Wencai supervisory
offic
committee
e
46
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Curr
ently
Zhang
Supervisor in F 36 2018-02-28 2021-02-27 0 0 0 0 0
Xuli
offic
e
Curr
ently
Chen
Supervisor in M 53 2016-07-29 2021-02-27 0 0 0 0 0
Gang
offic
e
Curr
Fu Person in ently
Zongre charge of in M 52 2015-04-15 2021-02-27 0 0 0 0 0
n finance offic
e
Curr
Deputy ently
Ding
General in M 48 2018-08-10 2021-02-27 0 0 0 0 0
Qin
Manager offic
e
Curr
Director/Vic
Wang ently
e president
Hongju in F 43 2008-04-27 2021-02-27 0 0 0 0 0
/secretary of
an offic
the Board
e
Total -- -- -- -- -- -- 0 0 0 0 0
II. Changes of directors, supervisors and senior executives
□ Applicable√ Not applicable
III. Post-holding
Professional background, major working experience and present main responsibilities of directors, supervisors and
senior executive in the Company
Director
Mr. Yuan Xiaoping, was born in July 1963, Han nationality, holds the college degree, the Chinese CPA, senior
accountant, the auditor and he is the member of communist party of China. He was appointed as the system
accounting and deputy director in the supply & marketing cooperative of Nanchong Sichuan; he took as the
project manager of Hainan Congxin Accounting Firm and assistant of GM and CFO in Luoniushan Company.
He also served as the director, CFO, Deputy General Manager, the acting GM, deputy chairman and secretary of
the party committee in Haikou Water Group Co., Ltd. as well as the director of Hainan Yedao Co., Ltd. from 2006
47
司公限有份股心中游旅海东大南海 2019 文全告报度年年
to 2017. Mr. Yuan serves as Chainman and GM of the Company since March 2018.
Mr. Tang Shanrong, was born in November 1979, holds the Master degree, a senior engineer. He was appointed as
secretary of the president in Luoniushan Co., Ltd., the General Manager of Hainan Luoniushan Environment
Protection Co., Ltd, the Chairman of Hainan Luoniushan Agricultural Sci-Tech Co., Ltd., the assistant president
and GM of the administration department in Luoniushan Co., Ltd. Mr. Tang serves as vice president of the
Company since June 2016; She served as chairman of real estate branch of Luoniushan Co., Ltd. since June 2018;
at the same time, he is the member of standing committee of the 14th CPPCC of Haikou, member of the standing
committee of the 6th Hainan Youth Federation, vice chairman of the 8th Haikou Youth League and director of
Haikou Youth Entrepreneurship & employment promotion Association. He serves as director of the Company
since March 2018.
Ms. Wang Hongjuan, was born in Feb. 1976, Han nationality, Undergraduate Degree, an attorney; she served as
representative of securities affairs of the Company since 2004 and serves as secretary of the Board since 2008 and
deputy GM of the Company since 2014. Ms. Wang serves as Director of the Company since 2016.
Independent Director
Mr. Tang Guoping, was born in August 1964, Han nationality, he was graduated from Zhongnan University of
Economics and Law, holds the doctoral degree and he is the accounting professor, doctoral supervisor and Chinese
CPA. He was awarded as the “Master of Accounting” by the Ministry of Finance, the “Outstanding Young Teacher
Funding Program” of the Ministry of Education, the famous teacher of Hubei Province, the young and
middle-aged experts with outstanding contributions in Hubei Province, the academic leaders of the cross-century
discipline of the Ministry of Finance, won the second prize of the Second Humanities and Social Sciences
Research Achievement Award of Colleges and Universities issued by the Ministry of Education. The second prize,
and won the third prize of outstanding teaching achievements issued by the Hubei Provincial People’s
Government and other awards and honors. He used to be the deputy dean of the Accounting School, the director
of the Accounting Master Education Center, the executive vice president of the Graduate School, and the dean of
the MBA College of Zhongnan University of Economics and Law. He is also the head of the second revision
research group for the Accounting Law of the Ministry of Finance, a member of the first session of the ASBE
Advisory Committee of the Ministry of Finance, the director and senior member of the Accounting Society of
China, and the vice chairman of the Environmental Accounting Professional Committee of the Accounting Society
of China. He is the vice chairman of China Association of Chief Financial Officers of Hubei Province and serves
as an independent director of Myhome Real Estate, Lens Technology and Shenzhuangzong. In 2012, he obtained
the independent director qualification certificate and has been an independent director of the company since May
2014.
Mr. Wu Tao, born in September 1978, holds a master’s degree. He used to be the senior manager, business director
and internal audit committee of Guojin Securities Investment Banking Department. From 2011 to 2014, he served
as the deputy general manager and secretary of the board of directors of Shanghai RENLE Science & Technology
Co., Ltd. Since 2014, he has been serving as the vice chairman and vice president of Shanghai Huantao
48
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Investment Management Co., Ltd. In 2017, he obtained an independent director qualification certificate. Since
March 2018, he has been serving as an independent director of the Company.
Supervisor
Mr. Huang Wencai: was born in Jan. 1969, undergraduate degree, Mr. Huang once held the position of vice
director of Haikou meat association factory, director of Haikou food Co. Ltd. and assistant of general manager of
Haikou food Co. Ltd., deputy GM of Haikou Luoniushan Food Processing Co., Ltd. and currently held the post of
deputy GM of Hainan Luoniushan Meat Co., Ltd.; he held the position of Chairman of Supervisory Committee of
the Company since 2002.
Ms. Zhang Xuli, born in November 1983, holds a master’s degree, is a certified management consultant and an
intermediate economist. From 2009 to 2015, she served as a senior consultant and project manager of Beijing
Industrial Development Consulting Co., Ltd. Since December 2015, she has been serving as the investment
director and person in charge of Luoniushan (Beijing) Investment Co., Ltd. Since March 2018, she has been
serving as a shareholder supervisor of the company.
Mr. Chen Gang, was born in September 1966, the Han nationality, a junior accountant. He worked as accountant
in Hainan Sanya Phoenix Co., Ltd. from February 1988 to June 1989, worked as chief accountant in Sanya
Hardware Electrical Mall from July 1989 to September 1992, and serves as cost accounting, chief accountant,
deputy GM and GM of the financial dept. in the Company since October 1992. He serves as staff supervisor of the
Company since August 2016.
Senior executives
Mr. Ding Qin, born in May 1971, Han nationality, holds a master’s degree, studied in Central South University
from 1988 to 1992 and graduated as a bachelor of industrial trade, and studied and graduated as a postgraduate
from Hainan University from 2005 to 2008, majoring in agricultural extension. From 1998 to 2006, he served as
the general manager at Hainan Huacui Palm Garden Co., Ltd.; from 2010 to 2013, he served as the executive
general manager of the fixed income department of Heaven-Sent Capital Management Group Co., Ltd (Shanghai);
from 2013 to 2017, he was appointed as the general manager of Wuhan East Lake Innovation Investment
Management Co., Ltd.; and he serves as the assistant general manager of the company since April 2018. Since
August 2018, he serves as the deputy general manager of the company.
Mr. Fu Zongren, was born in February 1967, intermediate accountant, served as financial manager of the
Company, financial controller of Sanya Yalong Bay Universal Resort, and general manager of Financial
Management Center of Hainan Sunup Group, and serves as the financial administrator of the Company since
April 2015.
Post-holding in shareholder’s unit
√ Applicable□ Not applicable
49
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Whether
Position in
Start dated of office End date of office obtained remuneration
Name Shareholder’s unit shareholder’s
term term from shareholder’s
unit
unit (Y/N)
Tang Shanrong Luoniushan Co., Ltd. Vice president 2016-06-17 2019-06-17 Y
Note of post-holding in shareholder’s unit N/A
Post-holding in other unit
□ Applicable√ Not applicable
Punishment of securities regulatory authority in recent three years to the company’s current and outgoing directors, supervisors and
senior management during the reporting period
□ Applicable√ Not applicable
IV. Remuneration for directors, supervisors and senior executives
Decision-making procedures, recognition basis and payment for directors, supervisors and senior executives
1. Pursuant to the Company's Articles of Association, the pay of directors, supervisor personnel are approved by
general meeting after the review of the board of directors and board of supervisors respectively; the pay of senior
management is approved by the board. Directors, supervisors and senior managers get their payment
corresponding to their post provided by the general meeting and the board meeting.
2. In line with performance of their duties, directors, independent directors and supervisors should receive the
reimbursement from the Company on travel expense and Articles of Association implementation expense.
Remuneration for directors, supervisors and senior executives in reporting period
In 10 thousand Yuan
Whether
Total remuneration obtained
Post-holding obtained remuneration from
Name Title Sex Age from the Company (before
status related party of the Company
taxes)
(Y/N)
Yuan
Chairman/General Currently in
Xiaopin M 56 56.42 N
Manager office
g
Tang
Currently in
Shanro Director M 40 4.8 N
office
ng
Tang
Currently in
Guopin Independent Director M 55 4.8 N
office
g
Currently in
Wu Tao Independent Director M 41 4.8 N
office
50
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Chairman of
Huang Currently in
supervisory M 50 2.4 N
Wencai office
committee
Zhang Currently in
Supervisor F 36 2.4 N
Xuli office
Chen Currently in
Supervisor M 53 9.9 N
Gang office
Fu
Person in charge of Currently in
Zongre M 52 31.29 N
finance office
n
Ding Currently in
Deputy GM M 48 31.22 N
Qin office
Wang Director /secretary of
Currently in
Hongju the Board/Deputy F 43 41.44 N
office
an GM
Total -- -- -- -- 189.47 --
Delegated equity incentive for directors, supervisors and senior executives in reporting period
□ Applicable√ Not applicable
V. Particulars of workforce
1. Number of staff, professional composition and education background
The number of current employees of parent company (people) 133
The number of current employees of main subsidiaries
0
(people)
Total number of current employees (people) 133
The total number of current employees to receive pay (people) 133
The total number of retired staff and workers that the parent
0
company and main subsidiaries need to bear the costs (people)
Professional composition
Category of professional composition Number of professional composition (people)
Production staff 70
Salesman 6
Technical staff 22
Financial staff 12
Administrative staff 23
Total 133
51
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Education background
Category of education Number (people)
Graduate student 1
Undergraduate 8
Junior college above 29
High school and below 95
Total 133
2. Remuneration policy
The compensation of company’s employees includes wages, bonuses, and benefits, which take the principle of
distributing according to the work, giving priority to efficiency and taking count of equity simultaneously, wage
increase adapting to the company’s business development and benefits improvement, optimizing the labor
allocation, pay level agreeing with the local average in the same industry. Set or adjust the wage standards in
accordance with the job valuation result, the local pay level in the same industry, the company’s annual operation
target and operational budget, and the individual performance.
3. Training programs
Strengthen the training of senior executives by combining the voluntary organization of training and the external
training, widen the thought, and enhance the decision-making ability and modern operation and management
ability. Strengthen the training of middle management, improve the overall quality of managers, improve the
knowledge structure, and enhance the comprehensive management capability, innovation capability and
implementation capability. Strengthen the training of professional and technical personnel, improve the theoretical
level of technology and professional skills, and enhance the technological innovation, technical transformation
capability. Strengthen the technical training of hotel service staff, constantly improve the professional skills and
service skills of service staff, and enhance the ability to strictly fulfill their responsibilities. Strengthen the cultural
training, improve the cultural level of personnel at all levels, and enhance the overall cultural quality of the staff
team.
4. Labor outsourcing
□ Applicable√ Not applicable
52
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section X. Corporate Governance
I. Corporate governance of the Company
During reporting period, the Company further completed governance structure and system, perfected internal
control mechanism and system construction and normalized corporate operation, strictly in accordance with
relative rules and regulations of the Company Law, Securities Law and Listing Rules of Shenzhen Stock
Exchange. Till end of reporting period, governance structure of the Company is basically in line with requirement
of the Governance Rules of Listed Company.
1. During the reporting period, the Company’s general meeting, board meeting and supervisors meeting exercised
the decision rights, execution rights and supervision rights respectively with clear responsibilities, mutual restrict,
operation specification and effective operation. The procedures of meeting holding, proposal review, and
decision-making in these three meetings were in compliance with relevant provisions. The board meeting
comprises strategy and development committee, audit committee, nomination committee, remuneration and
appraisal committee, who carry out smoothly their duties accordingly to their working conditions, providing a
strong support for the board meeting’s major scientific management decision.
2. In strict accordance with the requirements of Rules Governing the Listing of Stock, directors performed its
duties with honest, trust, diligence and independence, protected the legitimate rights and interests of minority
shareholders with loyalty to their interests; Supervisors effectively supervised and checked independent directors,
senior management and their financial situations.
Is there any difference between the actual condition of corporate governance and relevant regulations about corporate governance for
listed company from CSRC?
□Yes √ No
There are no differences between the actual condition of corporate governance and relevant regulations about corporate governance
for listed company from CSRC.
II. Independence of the Company relative to controlling shareholders’ in aspect of businesses,
personnel, assets, organization and finance
Statement of Five Independence between the Company and the Controlling Shareholders
1. Business Independence: the Company business operates independently with integrated structure, and is free
from horizontal competition with controlling shareholders. The controlling shareholders do not intervene the
Company’s operation either directly or indirectly.
2. Personnel Independence, the Company is independent on controlling shareholders in the aspects of labor,
personnel and Remuneration management.
3. Assets Independence: the Company has proprietary rights and control rights on its assets. Controlling
53
司公限有份股心中游旅海东大南海 2019 文全告报度年年
shareholders occupy no assets or funds of the listed company.
4. Institution Independence: the company's board of directors and board of supervisors, managers and other
internal institutions operate independently and manage independently with integrated structures.
5. Financial Independence: the Company has an independent financial sector, and sets up independent accounting
system and financial management system. The Company opens independent bank accounts and pay independent
taxes to laws without controlling shareholders’ intervention.
III. Horizontal competition
□ Applicable√ Not applicable
IV. In the report period, the Company held annual shareholders’ general meeting and
extraordinary shareholders’ general meeting
1. Annual Shareholders’ General Meeting in the report period
Ratio of
Session of investor Date of
Type Date Index of disclosure
meeting participatio disclosure
n
Annual The “Resolution Notice of Annual Shareholders’
Shareholde General Meeting of 2018” (No.: 2019-012)
rs General AGM 31.66% 2019-03-22 2019-03-23 published on Securities Times, Hong Kong
Meeting Commercial Daily and Juchao website
2018 (www.cninfo.com.cn) dated 23 Mar. 2019
2. Request for extraordinary general meeting by preferred stockholders whose voting rights restore
□ Applicable √ Not applicable
V. Responsibility performance of independent directors
1. The attending of independent directors to Board meetings and general meeting
The attending of independent directors to Board Meeting & general meeting
Times of Times of
Times of
Indepen Board meeting attending the Times of Absent the Meeting
Times of Times of attend the
dent supposed to Board Meeting entrusted for the second time
Presence Absence general
Director attend in the by presence in a row (Y/N)
meeting
report period communication
54
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Tang
5 1 4 0 0 N 1
Guoping
Wu Tao 5 1 4 0 0 N 1
Explanation on absent the board meeting for the second time in a row: nil
2. Objection for relevant events from independent directors
Independent directors come up with objection about Company’s relevant matters
□Yes √No
No objections arising from the independent directors on relevant events of the Company during the Period
3. Other explanation about responsibility performance of independent directors
The opinions from independent directors have been adopted
√Yes □No
Explanation on advice that accepted/not accepted from independent directors
It is suggested that the Company should strengthen the introduction of foreign capital, introduce excellent assets
and diversify the current single business portfolio in addition to focusing on its major operations.
VI. Duty performance of the special committees under the board during the reporting period
The board meeting comprises four special committees, who carry out smoothly their duties accordingly to their
working conditions, providing a strong support for the board meeting’s major scientific management decision.
Each special committee performed their duties as follows:
1. Audit Committee
During the reporting period, the audit committee audited the first quarter and the three quarter financial report of
2019, and the 2019 semi-annual financial report. In the process of annual financial report auditing 2019 process,
audit committee members worked in accordance with the relevant requirements by faithfully performing audit
committee’s responsibilities:
Before the entrance of annual examination certified public accountants, the audit committee members listened to
the management statements of the Company's operating condition in 2019 and the financial status as well as the
report on annual financial report audit work arrangement of 2019, communicated with annual examination
certified public accountants about issues such as personnel structure of the working group, audit plan, risk
judgment, annual audit focus and so on; In early January 2019, in annual report audit process, audit committee
members listened to the work report by annual examination certified public accountants and the company
management; In early February 2019, audit committee members reviewed submitted financial and accounting
reports. The financial and accounting reports audited was formatted strictly to Accounting Standards for Business
Enterprises and Accounting System for Business Enterprises, and this report fairly reflected the Company’s assets,
liabilities, rights and interests and operating situation without significant errors and omissions. The annual audit
55
司公限有份股心中游旅海东大南海 2019 文全告报度年年
report of 2019 by audit institutions was agreed to be submitted to the board.
The Company's board of directors regarded that the external auditors BDO China Shu Lun Pan Certified Public
Accountants LLP faithfully performed the audit responsibility, and suggested to renew as the Company’s annual
financial audit of 2020.
2. Remuneration committee
During the reporting period, the remuneration committee members of the Company board carried out their duties
strictly to relevant regulations, inspected remuneration policies and programs for directors, supervisors and senior
managers, and appraised the performance of directors, supervisors and senior management according to senior
manager remuneration appraisal. By the end of the reporting period, the Company has not implemented option
scheme.
3. Strategy committee
During the reporting period, the board strategy committee put forward valuable opinions on decision-making such
as development planning and investment decisions, thus enhanced the scientific decision-making and core
competitiveness of the Company, improved the Company’s efficiency of major investment decisions and decision
quality.
4. Nomination committee
During the reporting period, the company did not have any nominations.
VII. Works from Supervisory Committee
The Company has risks in reporting period that found in supervisory activity from supervisory committee
□ Yes √ No
Supervisory committee has no objection about supervision events in reporting period
VIII. Examination and incentives of senior management
1. Pursuant to People-oriented Principle, the Company employs outstanding persons in long-term, and admits the
best candidates on the premise of openness, fairness, justice. Those who pass trial comprehensive appraisal and be
nominated by general managers and approved by the board meeting can be employed as senior management of the
Company.
2. The Company adopts a clear appraisal system in which assessment methods are made to the performance and
duty fulfillment of senior management. Assessments are carried out monthly and annually by the same level and
higher level and the results are taken as factors for post lift and rewards and punishment of senior management.
3. The Company sets up effective incentive mechanism, including material incentives and spiritual incentives. The
clear rewards and punishments, balance between remuneration and work performance, survival of fittest
encourage senior management to make constantly progress and improve their own comprehensive ability which in
turn help the Company develop rapidly.
56
司公限有份股心中游旅海东大南海 2019 文全告报度年年
IX. Internal Control
1. Details of major defects in IC appraisal report that found in reporting period
□ Yes √ No
2. Self-appraisal Report of Internal Control
Disclosure date of full internal control appraisal report 2020-03-21
Relevant information found in Appraisal Report of Internal
Disclosure index of full internal control appraisal report Control for 2019 published on Juchao Website dated 21
March 2020
The ratio of the total assets of units included in the scope of evaluation
accounting for the total assets on the company's consolidated financial 100.00%
statements
The ratio of the operating income of units included in the scope of evaluation
accounting for the operating income on the company's consolidated financial 100.00%
statements
Defects Evaluation Standards
Category Financial Reports Non-financial Reports
57
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Major deficiencies: fraud of directors, supervisors and Major deficiencies: the company is lack of democratic
senior management; material misstatements are found decision-making process; the company’s decision-making
in current financial statements by the certified public process leads to major mistakes; the company violates the
accountant but are not found in the process of internal state laws and regulations and is severely punished; serious
control; It’s found that the significant internal control brain drain of the company’s senior management personnel
deficiencies that had been discovered and reported to and senior technical staff; frequent negative news on media
the management were not yet corrected within the covering a wide range and the negative effects are not
stipulated time; the audit committee’s supervision has eliminated; the company’s significant business is lack of
no effect on the company’s external financial reports system control or systematic-ness is invalid; the major
and internal control over financial reporting. deficiencies and significant deficiencies of the company’s
Significant deficiencies: the selection and application internal controls have not been rectified and reformed; the
of accounting policies are not in accordance with the company is punished by CSRC or warned by stock exchange.
Qualitative criteria GAAP; anti-fraud program and control measures have Significant deficiencies: the company has democratic
not been established; the accounting treatment of decision-making process which is not complete; the
unusual or special transactions has no appropriate company’s decision-making process leads to general
control mechanisms or have not implemented the mistakes; the company violates the enterprise internal
control mechanisms and has no appropriate regulations which causes losses; serious brain drain of the
compensatory controls; the control to period-end company’s business personnel in key positions; negative
financial reporting process has one or more news on media affecting local areas; the company’s
deficiencies and cannot reasonably ensure that the significant business system has deficiencies; the significant
organizational financial statements are true and deficiencies and general deficiencies of the company’s
accurate. internal controls have not been rectified and reformed
General deficiencies: deficiencies that out of the General deficiencies: deficiencies that out of the recognition
recognition of major and significant deficiencies of major and significant deficiencies should be recognized as
should be recognized as general deficiencies general deficiencies
Major deficiencies: After considering the compensating
control measures and the actual deviation rate, the
overall impact level of the deficiency is higher than the
significance level (10% of the total profit).
Significant deficiencies: After considering the
Major deficiencies: direct property loss is more than 100,000
compensating control measures and the actual
Yuan ;
deviation rate, the overall impact level of the
Quantitative Significant deficiencies: direct property loss ranged from 1
deficiency is lower than the significance level (10% of
standard Yuan to 100,000 Yuan;
the total profit), but higher than the generality level
General deficiencies: direct property loss is lower than
(5% of the total profit).
10,000 Yuan
General deficiencies: After considering the
compensating control measures and the actual
deviation rate, the overall impact level of the
deficiency is lower than the generality level (5% of the
total profit).
58
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Amount of
significant defects 0
in financial reports
Amount of
significant defects
0
in non-financial
reports
Amount of
important defects 0
in financial reports
Amount of
important defects
0
in non-financial
reports
X. Auditing report of internal control
√ Applicable□ Not applicable
Deliberations in Internal Control Audit Report
To All Shareholders of Hainan Dadonghai Tourism Center (Holdings) Co., Ltd.:
In accordance with Audit Guideline for Enterprise Internal Control and relevant requirement of the practicing standards of Chinese
Certified Public Accountant, we audited the effective-ness of the financial report’s internal control for Hainan Dadonghai Tourism
Center (Holdings) Co., Ltd. (the Company) dated 31 December 2019.
I. As for responsibility of internal control
The Company established and improved and implemented internal control effectively pursuit to Basic Norms of Enterprises Internal
Control, Supporting Guidelines for Enterprise Internal Control and Evaluation Guild lines for Enterprises Internal Control, and board of
the director is responsible for evaluating its effectiveness.
II. Auditor’s responsibilities
Our responsibility is to express an opinion on the effectiveness of internal control for the financial statements based on our audit. And
disclosed major deficits of noted internal control without financial statement concerned.
III. Inherent feature of internal control
The internal control has an inherent limitation, and exist mistakes that cannot prevent and being discovered. Moreover, the internal
control might be inappropriate due to the changes of conditions, or fails to follow the controlling policies and procedures, to speculate
future effectiveness of the internal control in line with the auditing result has a certain risks.
IV. Auditing opinion: in our opinion
The Company, in line with Basic Norms of Enterprises Internal Control and relevant regulations, shows an effectiveness internal
control of financial report in all major aspects dated 31 December 2019.
BDO CHINA Shu Lun Pan CPA LLP Certified Public Accountant of China: Li Jinhua
Certified Public Accountant of China: Zhu Meirong
ShanghaiChina 19 March 2020
59
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Disclosure details of audit report of
Disclosed
internal control
Disclosure date of audit report of
2020-03-21
internal control (full-text)
Index of audit report of internal Relevant information found in Self-appraisal Report of Internal Control for 2019 published on
control (full-text) Juchao Website dated 21 March 2020.
Opinion type of auditing report of
Standard unqualified
IC
whether the non-financial report
No
had major defects
Carried out modified opinion for internal control audit report from CPA
□Yes √ No
The internal control audit report, issued by CPA, has concerted opinion with self-evaluation report, issued from the Board
√ Yes □ No
60
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section XI. Corporation bonds
Whether or not the Company public offering corporation bonds in stock exchange, which undue or without payment in full at
maturity on the approval date for annual report disclosed
No
61
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section XII. Financial Report
I. Audit report
Type of audit opinion Standard unqualified opinion
Signing date of audit report 2020-03-19
Name of audit institute BDO CHINA Shu Lun Pan Certified Public Accountants LLP
Document serial of audit report PCPAR [2020] No. ZA10218
Name of the CPA Li Jinhua, Zhu Meirong
Auditor’s Report
To all shareholders of Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd.,
I. Opinion
We have audited the financial statements of Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd. (hereinafter
referred to as "the Company"), which comprise the consolidated and parent Company’s balance sheet of 31
December 2019 and profit statement, and cash flow statement, and statement on changes of shareholders’ equity
for the year ended, and notes to the financial statements for the year ended.
In our opinion, the attached financial statements are prepared in accordance with the provisions of the Accounting
Standings for Enterprises in all major respects, it fairly reflects the consolidate and parent company’s financial
status as of 31 December 2019 under the name of Dadonghai well we the operation results and cash flow for the
year of 2019.
II. Basis for Our Opinion
We conducted our audit in accordance with the Auditing Standards for Certified Public Accountants in China. Our
responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the
Financial Statements section of our report. According to the Code of Ethics for Chinese CPA, we are independent
of the Company in accordance with the Code of Ethics for Chinese CPA and we have fulfilled our other ethical
responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is
sufficient and appropriate to provide a basis for our audit opinion.
III. Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of
the financial statements of the current period. These matters were addressed in the context of our audit of the
financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on
these matters. We identified the following as key audit issues that need to be communicated in the audit report.
Key audit mattes Countermeasures
(I) Recognition of room income
62
司公限有份股心中游旅海东大南海 2019 文全告报度年年
For room sales revenue, we understood and evaluated the management's
design of internal controls in sales processes from approval of contracts to the
accounting of sales revenue and tested the effectiveness of the
implementation of key control points.
Via sample inspection of contracts and management interviews, we tested the
timing point of significant risks and remuneration related to room revenue
recognition, and thus assessed the Company's income recognition policies.
The Company had operating income of RMB In addition, we implemented the following procedures in respect of room
25,935,400 in 2019, of which room income was RMB revenue by using sampling:
20,039,800, accounting for 77.27% of operating (1) Analyze income and gross profit margin in combination with the type of
income. income, and judge whether there is any abnormal fluctuation in the income
As income is a key performance indicator ofamount in the current period.
Dadonghai Holdings, which causes intrinsic risks that (2) Choose samples from reservation records and check-in records of rooms,
the income may be recognized in an incorrect periodcheck the samples against the contracts, accounting records, invoice issuance
or be manipulated to achieve the target or expected and payment receipts related to the corresponding sales, and pay special
level, we identify the room revenue of Dadonghai attention to whether the samples before and after the balance sheet date are
Holdings as a key audit matter. included in the correct accounting period to assess whether room revenue is
confirmed during the appropriate period.
(3) With respect to new customers and those bringing large amount of income
in the current period, implement the external confirmation of incurred
amounts and the balances, and analyzed the authenticity thereof in
combination with the collection of payments and occupancy situation. At the
same time, inquire the business information of some customers to further
confirm the authenticity of transactions therewith.
(II) Recognition of compensation income
The Company renovated the room building A of the We have also implemented the following procedures for compensation
South China Grand Hotel in 2019. Due to the income:
engineering decoration company failed to deliver (1) We evaluate the effectiveness of implementation of internal control of the
according to the "South China Grand Hotel A building Company over the investment and decoration of building A.
decoration project construction contract", the (2) Collect and check the relevant documents of the board of directors of the
Company get compensation of RBM 606,580.00, Company regarding the investment and renovation of building A, the bidding
confirmed as non-operating income of RMB documents for investment and renovation and the notice of winning the bid,
572,245.29, which accounting for 75.62% of the total etc., and confirm the appropriateness of the investment and renovation project
profit of RMB 756,769.26 of the Company in 2019. cost of building A.
Since the performance of the Company is in the state (3) Check the construction contract of the decoration project, according to the
of slight profit, there is a risk that this compensation relevant agreements of the decoration project construction contract to verify
income may be manipulated to achieve the target orthe time of the default delivery of the room, and review the amount of the
the expected level. We identify the recognition ofdefault is calculated correctly.
compensation income of the Company as a key audit (4) Send letters to the decoration company and make inquiries and interviews
matter. with relevant personnel of the engineering decoration company to confirm the
authenticity of the compensation items and amount. At the same time, the
industrial and commercial information of the engineering decoration
company is inquired, combined with letters of confirmations and interviews,
to comprehensive judge whether the engineering decoration company and the
63
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Company have related party relations.
IV. Other information
The management of the Company (hereinafter referred to as Managers) is responsible for the other information.
The other information comprises information of the Company's annual report in 2019, but excludes the financial
statements and our auditor's report.
Our opinion on the financial statements does not cover the other information and we do not and will not express
any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information
identified above and, in doing so, consider whether the other information is materially inconsistent with the
financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated.
If, based on the work we have performed on the other information that we obtained prior to the date of this
auditor's report, we conclude that there is a material misstatement of this other information, we are required to
report that fact. We have nothing to report in this regard.
V. Responsibilities of Management and Those Charged with Governance for the Financial Statements
The Company's management is responsible for preparing the financial statements in accordance with the
requirements of Accounting Standards for Business Enterprises to achieve a fair presentation, and for designing,
implementing and maintaining internal control that is necessary to ensure that the financial statements are free
from material misstatements, whether due to frauds or errors.
In preparing the financial statements, management of the Company is responsible for assessing the Company's
ability to continue as a going concern, disclosing matters related to going concern (if applicable) and using the
going concern basis of accounting unless management either intends to liquidate the Company or to cease
operations, or has no realistic alternative but to do so.
Those charged with governance are responsible for overseeing the Company's financial reporting process.
VI. Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from
material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion.
Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance
with the audit standards will always detect a material misstatement when it exists. Misstatements can arise from
fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to
influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional
scepticism throughout the audit. We also:
(1) Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error,
design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and
appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from
fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, omissions,
misrepresentations, or the override of internal control.
(2) Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are
64
司公限有份股心中游旅海东大南海 2019 文全告报度年年
appropriate in the circumstances.
(3) Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and
related disclosures made by management of the Company.
(4) Conclude on the appropriateness of using the going concern assumption by the management of the Company,
and conclude, based on the audit evidence obtained, whether a material uncertainty exists related to events or
conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude
that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures
in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based
on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may
cause the Company to cease to continue as a going concern.
(5) Evaluate the overall presentation, structure and content of the financial statements, and whether the financial
statements represent the underlying transactions and events in a manner that achieves fair presentation.
(6) Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business
activities within the Company to express an opinion on the financial statements. We in charge of the guidance,
supervision and enforcement of the group’s auditing and bear all liability for the opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and
timing of the audit and significant audit matters, including any significant deficiencies in internal control that we
identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical
requirements regarding independence, and to communicate with them all relationships and other matters that may
reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of
most significance in the audit of the financial statements of the current period and are therefore the key audit
matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure
about the matter or when, in extremely rare circumstances, we determine that a matter should not be
communicated in our report because the adverse consequences of doing so would reasonably be expected to
outweigh the public interest benefits of such communication.
BDO CHINA Shu Lun Pan Certified Public Accountant of China: Li Jinhua
Certified Public Accountants LLP
Certified Public Accountant of China: Zhu Meirong
ShanghaiChina 19 March 2020
II. Financial Statement
Expressed in Renminbi unless otherwise stated
65
司公限有份股心中游旅海东大南海 2019 文全告报度年年
1. Consolidated balance sheet
Prepared by HAINAN DADONGHAI TOURISM CENTER (HOLDINGS) CO., LTD.
2019-12-31
In RMB
Item 2019-12-31 2018-12-31
Current assets:
Monetary funds 7,422,939.89 15,364,355.30
Settlement provisions
Capital lent
Trading financial assets
Financial assets measured by fair value and with variation
reckoned into current gains/losses
Derivative financial assets
Note receivable
Account receivable 311,083.92 426,434.87
Receivable financing
Accounts paid in advance
Insurance receivable
Reinsurance receivables
Contract reserve of reinsurance receivable
Other account receivable 571,744.52 458,242.73
Including: Interest receivable
Dividend receivable
Buying back the sale of financial assets
Inventories 254,257.19 221,390.19
Contractual assets
Assets held for sale
Non-current asset due within one year
Other current assets 2,574,442.57 1,846,219.79
Total current assets 11,134,468.09 18,316,642.88
Non-current assets:
Loans and payments on behalf
Debt investment
Finance asset available for sales
66
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Other debt investment
Held-to-maturity investment
Long-term account receivable
Long-term equity investment
Investment in other equity instrument
Other non-current financial assets
Investment real estate 7,909,956.87 8,384,480.43
Fixed assets 35,075,195.98 36,497,869.65
Construction in progress 488,522.10
Productive biological asset
Oil and gas asset
Right-of-use assets
Intangible assets 21,392,861.88 22,205,249.04
Expense on Research and Development
Goodwill
Long-term expenses to be apportioned 11,520,179.33 2,792,876.07
Deferred income tax asset
Other non-current asset
Total non-current asset 76,386,716.16 69,880,475.19
Total assets 87,521,184.25 88,197,118.07
Current liabilities:
Short-term loans
Loan from central bank
Capital borrowed
Trading financial liability
Financial liability measured by fair value and with variation
reckoned into current gains/losses
Derivative financial liability
Note payable
Account payable 1,250,409.75 1,607,835.81
Accounts received in advance 786,715.42 1,291,293.05
Contractual liability
Selling financial asset of repurchase
Absorbing deposit and interbank deposit
67
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Security trading of agency
Security sales of agency
Wage payable 2,552,996.37 2,841,262.35
Taxes payable 307,257.85 450,861.87
Other account payable 2,647,515.86 2,727,483.66
Including: Interest payable
Dividend payable
Commission charge and commission payable
Reinsurance payable
Liability held for sale
Non-current liabilities due within one year
Other current liabilities
Total current liabilities 7,544,895.25 8,918,736.74
Non-current liabilities:
Insurance contract reserve
Long-term loans
Bonds payable
Including: Preferred stock
Perpetual capital securities
Lease liability
Long-term account payable
Long-term wages payable
Accrual liability 1,489,685.04 1,489,685.04
Deferred income
Deferred income tax liabilities
Other non-current liabilities
Total non-current liabilities 1,489,685.04 1,489,685.04
Total liabilities 9,034,580.29 10,408,421.78
Owner’s equity:
Share capital 364,100,000.00 364,100,000.00
Other equity instrument
Including: Preferred stock
Perpetual capital securities
Capital public reserve 54,142,850.01 54,142,850.01
68
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Less: Inventory shares
Other comprehensive income
Reasonable reserve
Surplus public reserve
Provision of general risk
Retained profit -339,756,246.05 -340,454,153.72
Total owner’ s equity attributable to parent company 78,486,603.96 77,788,696.29
Minority interests
Total owner’ s equity 78,486,603.96 77,788,696.29
Total liabilities and owner’ s equity 87,521,184.25 88,197,118.07
Legal Representative: Yuan Xiaoping Accounting Principal: Fu Zongren
Accounting Firm’s Principal: Fu Zongren
2. Balance sheet of parent company
In RMB
Item 2019-12-31 2018-12-31
Current assets:
Monetary funds 7,421,452.59 14,864,055.73
Trading financial assets
Financial assets measured by fair value and with variation
reckoned into current gains/losses
Derivative financial assets
Note receivable
Account receivable 311,083.92 426,434.87
Receivable financing
Accounts paid in advance
Other account receivable 571,744.52 458,242.73
Including: Interest receivable
Dividend receivable
Inventories 254,257.19 221,390.19
Contractual assets
Assets held for sale
Non-current assets maturing within one year
Other current assets 2,574,442.57 1,846,219.79
69
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Total current assets 11,132,980.79 17,816,343.31
Non-current assets:
Debt investment
Available-for-sale financial assets
Other debt investment
Held-to-maturity investments
Long-term receivables
Long-term equity investments 1,000,000.00 1,000,000.00
Investment in other equity instrument
Other non-current financial assets
Investment real estate 7,909,956.87 8,384,480.43
Fixed assets 35,075,195.98 36,497,869.65
Construction in progress 488,522.10
Productive biological assets
Oil and natural gas assets
Right-of-use assets
Intangible assets 21,392,861.88 22,205,249.04
Research and development costs
Goodwill
Long-term deferred expenses 11,520,179.33 2,792,876.07
Deferred income tax assets
Other non-current assets
Total non-current assets 77,386,716.16 70,880,475.19
Total assets 88,519,696.95 88,696,818.50
Current liabilities
Short-term borrowings
Trading financial liability
Financial liability measured by fair value and with variation
reckoned into current gains/losses
Derivative financial liability
Notes payable
Account payable 1,250,409.75 1,607,835.81
Accounts received in advance 786,715.42 1,291,293.05
Contractual liability
70
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Wage payable 2,552,996.37 2,841,262.35
Taxes payable 307,210.05 450,861.87
Other accounts payable 2,647,515.86 3,226,952.36
Including: Interest payable
Dividend payable
Liability held for sale
Non-current liabilities due within one year
Other current liabilities 999,468.70
Total current liabilities 8,544,316.15 9,418,205.44
Non-current liabilities:
Long-term loans
Bonds payable
Including: preferred stock
Perpetual capital securities
Lease liability
Long-term account payable
Long term employee compensation payable
Accrued liabilities 1,489,685.04 1,489,685.04
Deferred income
Deferred income tax liabilities
Other non-current liabilities
Total non-current liabilities 1,489,685.04 1,489,685.04
Total liabilities 10,034,001.19 10,907,890.48
Owners’ equity:
Share capital 364,100,000.00 364,100,000.00
Other equity instrument
Including: preferred stock
Perpetual capital securities
Capital public reserve 54,142,850.01 54,142,850.01
Less: Inventory shares
Other comprehensive income
Special reserve
Surplus reserve
Retained profit -339,757,154.25 -340,453,921.99
71
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Total owner’s equity 78,485,695.76 77,788,928.02
Total liabilities and owner’s equity 88,519,696.95 88,696,818.50
3. Consolidated profit statement
In RMB
Item 2019 2018
I. Total operating income 25,935,405.44 29,515,592.33
Including: Operating income 25,935,405.44 29,515,592.33
Interest income
Insurance gained
Commission charge and commission income
II. Total operating cost 27,008,417.09 28,712,902.79
Including: Operating cost 11,082,766.94 11,755,198.10
Interest expense
Commission charge and commission expense
Cash surrender value
Net amount of expense of compensation
Net amount of withdrawal of insurance contract reserve
Bonus expense of guarantee slip
Reinsurance expense
Tax and extras 722,523.20 1,393,881.37
Sales expense 5,606,474.47 5,619,079.95
Administrative expense 9,772,412.86 10,133,021.97
R&D expense
Financial expense -175,760.38 -188,278.60
Including: Interest expenses
Interest income 210,556.05 232,899.41
Add: other income 292,643.89
Investment income (Loss is listed with “-”)
Including: Investment income on affiliated company and joint
venture
The termination of income recognition for financial
assets measured by amortized cost(Loss is listed with “-”)
Exchange income (Loss is listed with “-”)
72
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Net exposure hedging income (Loss is listed with “-”)
Income from change of fair value (Loss is listed with “-”)
Loss of credit impairment (Loss is listed with “-”) -5,032.26
Losses of devaluation of asset (Loss is listed with “-”) 13,656.55
Income from assets disposal (Loss is listed with “-”)
III. Operating profit (Loss is listed with “-”) -785,400.02 816,346.09
Add: Non-operating income 1,555,255.92 273.00
Less: Non-operating expense 13,086.64 163,336.90
IV. Total profit (Loss is listed with “-”) 756,769.26 653,282.19
Less: Income tax expense 47.80
V. Net profit (Net loss is listed with “-”) 756,721.46 653,282.19
(i) Classify by business continuity
1.continuous operating net profit (net loss listed with ‘-”) 756,721.46 653,282.19
2.termination of net profit (net loss listed with ‘-”)
(ii) Classify by ownership
1.Net profit attributable to owner’s of parent company 756,721.46 653,282.19
2.Minority shareholders’ gains and losses
VI. Net after-tax of other comprehensive income
Net after-tax of other comprehensive income attributable to owners of
parent company
(I) Other comprehensive income items which will not be
reclassified subsequently to profit of loss
1.Changes of the defined benefit plans that re-measured
2.Other comprehensive income under equity method that
cannot be transfer to gain/loss
3.Change of fair value of investment in other equity
instrument
4.Fair value change of enterprise's credit risk
5. Other
(ii) Other comprehensive income items which will be reclassified
subsequently to profit or loss
1.Other comprehensive income under equity method that
can transfer to gain/loss
2.Change of fair value of other debt investment
73
司公限有份股心中游旅海东大南海 2019 文全告报度年年
3.gain/loss of fair value changes for available-for-sale
financial assets
4.Amount of financial assets re-classify to other
comprehensive income
5.Gain/loss of held-to-maturity investments that re-classify
to available-for-sale financial asset
6.Credit impairment provision for other debt investment
7.Cash flow hedging reserve
8.Translation differences arising on translation of foreign
currency financial statements
9.Other
Net after-tax of other comprehensive income attributable to minority
shareholders
VII. Total comprehensive income 756,721.46 653,282.19
Total comprehensive income attributable to owners of parent
756,721.46 653,282.19
Company
Total comprehensive income attributable to minority shareholders
VIII. Earnings per share:
(i) Basic earnings per share 0.0021 0.0018
(ii) Diluted earnings per share 0.0021 0.0018
As for the enterprise combination under the same control, the net profit achieved by the combined party before consolidation was 0
Yuan in the period while 0 Yuan achieved last period
Legal Representative: Yuan Xiaoping Accounting Principal: Fu Zongren
Accounting Firm’s Principal: Fu Zongren
4. Profit statement of parent Company
In RMB
Item 2019 2018
I. Operating income 25,935,405.44 29,515,592.33
Less: Operating cost 11,082,766.94 11,755,198.10
Taxes and surcharge 722,523.20 1,393,596.37
Sales expenses 5,606,474.47 5,619,079.95
Administration expenses 9,772,412.86 10,132,404.17
R&D expenses
Financial expenses -174,607.65 -187,607.53
Including: interest expenses
74
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Interest income 209,033.32 232,116.34
Add: other income 292,643.89
Investment income (Loss is listed with “-”)
Including: Investment income on affiliated Company and joint
venture
The termination of income recognition for financial assets
measured by amortized cost (Loss is listed with “-”)
Net exposure hedging income (Loss is listed with “-”)
Changing income of fair value (Loss is listed with “-”)
Loss of credit impairment (Loss is listed with “-”) -5,032.26
Losses of devaluation of asset (Loss is listed with “-”) 13,656.55
Income on disposal of assets (Loss is listed with “-”)
II. Operating profit (Loss is listed with “-”) -786,552.75 816,577.82
Add: Non-operating income 1,555,220.92 273.00
Less: Non-operating expense 13,086.64 163,336.90
III. Total Profit (Loss is listed with “-”) 755,581.53 653,513.92
Less: Income tax
IV. Net profit (Net loss is listed with “-”) 755,581.53 653,513.92
(i)continuous operating net profit (net loss listed with ‘-”) 755,581.53 653,513.92
(ii) termination of net profit (net loss listed with ‘-”)
V. Net after-tax of other comprehensive income
(I) Other comprehensive income items which will not be reclassified
subsequently to profit of loss
1.Changes of the defined benefit plans that re-measured
2.Other comprehensive income under equity method that
cannot be transfer to gain/loss
3.Change of fair value of investment in other equity
instrument
4.Fair value change of enterprise's credit risk
5. Other
(II) Other comprehensive income items which will be reclassified
subsequently to profit or loss
1.Other comprehensive income under equity method that can
transfer to gain/loss
2.Change of fair value of other debt investment
75
司公限有份股心中游旅海东大南海 2019 文全告报度年年
3.gain/loss of fair value changes for available-for-sale
financial assets
4.Amount of financial assets re-classify to other
comprehensive income
5.Gain/loss of held-to-maturity investments that re-classify
to available-for-sale financial asset
6.Credit impairment provision for other debt investment
7.Cash flow hedging reserve
8.Translation differences arising on translation of foreign
currency financial statements
9.Other
VI. Total comprehensive income 755,581.53 653,513.92
VII. Earnings per share:
(i) Basic earnings per share 0.0021 0.0018
(ii) Diluted earnings per share 0.0021 0.0018
5. Consolidated cash flow statement
In RMB
Item 2019 2018
I. Cash flows arising from operating activities:
Cash received from selling commodities and providing labor
27,678,170.32 31,632,073.56
services
Net increase of customer deposit and interbank deposit
Net increase of loan from central bank
Net increase of capital borrowed from other financial institution
Cash received from original insurance contract fee
Net cash received from reinsurance business
Net increase of insured savings and investment
Cash received from interest, commission charge and commission
Net increase of capital borrowed
Net increase of returned business capital
Net cash received by agents in sale and purchase of securities
Write-back of tax received
Other cash received concerning operating activities 2,240,358.73 1,966,271.29
Subtotal of cash inflow arising from operating activities 29,918,529.05 33,598,344.85
76
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Cash paid for purchasing commodities and receiving labor service 7,564,247.62 9,249,110.15
Net increase of customer loans and advances
Net increase of deposits in central bank and interbank
Cash paid for original insurance contract compensation
Net increase of capital lent
Cash paid for interest, commission charge and commission
Cash paid for bonus of guarantee slip
Cash paid to/for staff and workers 12,622,537.61 11,949,737.94
Taxes paid 1,725,491.14 2,481,200.14
Other cash paid concerning operating activities 3,292,591.17 3,134,403.36
Subtotal of cash outflow arising from operating activities 25,204,867.54 26,814,451.59
Net cash flows arising from operating activities 4,713,661.51 6,783,893.26
II. Cash flows arising from investing activities:
Cash received from recovering investment
Cash received from investment income
Net cash received from disposal of fixed, intangible and other
68,870.00
long-term assets
Net cash received from disposal of subsidiaries and other units
Other cash received concerning investing activities
Subtotal of cash inflow from investing activities 68,870.00
Cash paid for purchasing fixed, intangible and other long-term
12,723,946.92 1,101,145.12
assets
Cash paid for investment
Net increase of mortgaged loans
Net cash received from subsidiaries and other units obtained
Other cash paid concerning investing activities
Subtotal of cash outflow from investing activities 12,723,946.92 1,101,145.12
Net cash flows arising from investing activities -12,655,076.92 -1,101,145.12
III. Cash flows arising from financing activities
Cash received from absorbing investment
Including: Cash received from absorbing minority shareholders’
investment by subsidiaries
Cash received from loans
Other cash received concerning financing activities
Subtotal of cash inflow from financing activities
77
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Cash paid for settling debts
Cash paid for dividend and profit distributing or interest paying
Including: Dividend and profit of minority shareholder paid by
subsidiaries
Other cash paid concerning financing activities
Subtotal of cash outflow from financing activities
Net cash flows arising from financing activities
IV. Influence on cash and cash equivalents due to fluctuation in exchange
rate
V. Net increase of cash and cash equivalents -7,941,415.41 5,682,748.14
Add: Balance of cash and cash equivalents at the period -begin 15,364,355.30 9,681,607.16
VI. Balance of cash and cash equivalents at the period -end 7,422,939.89 15,364,355.30
6. Cash flow statement of parent Company
In RMB
Item 2019 2018
I. Cash flows arising from operating activities:
Cash received from selling commodities and providing labor
27,678,170.32 31,632,073.56
services
Write-back of tax received
Other cash received concerning operating activities 2,238,801.00 2,465,488.22
Subtotal of cash inflow arising from operating activities 29,916,971.32 34,097,561.78
Cash paid for purchasing commodities and receiving labor service 7,564,247.62 9,249,110.15
Cash paid to/for staff and workers 12,622,537.61 11,949,737.94
Taxes paid 1,725,491.14 2,480,915.14
Other cash paid concerning operating activities 3,292,221.17 3,134,204.86
Subtotal of cash outflow arising from operating activities 25,204,497.54 26,813,968.09
Net cash flows arising from operating activities 4,712,473.78 7,283,593.69
II. Cash flows arising from investing activities:
Cash received from recovering investment
Cash received from investment income
Net cash received from disposal of fixed, intangible and other
68,870.00
long-term assets
Net cash received from disposal of subsidiaries and other units
Other cash received concerning investing activities
78
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Subtotal of cash inflow from investing activities 68,870.00
Cash paid for purchasing fixed, intangible and other long-term
12,723,946.92 1,101,145.12
assets
Cash paid for investment 1,000,000.00
Net cash received from subsidiaries and other units obtained
Other cash paid concerning investing activities
Subtotal of cash outflow from investing activities 12,723,946.92 2,101,145.12
Net cash flows arising from investing activities -12,655,076.92 -2,101,145.12
III. Cash flows arising from financing activities
Cash received from absorbing investment
Cash received from loans
Other cash received concerning financing activities 500,000.00
Subtotal of cash inflow from financing activities 500,000.00
Cash paid for settling debts
Cash paid for dividend and profit distributing or interest paying
Other cash paid concerning financing activities
Subtotal of cash outflow from financing activities
Net cash flows arising from financing activities 500,000.00
IV. Influence on cash and cash equivalents due to fluctuation in exchange
rate
V. Net increase of cash and cash equivalents -7,442,603.14 5,182,448.57
Add: Balance of cash and cash equivalents at the period -begin 14,864,055.73 9,681,607.16
VI. Balance of cash and cash equivalents at the period -end 7,421,452.59 14,864,055.73
7. Consolidate change of owners’ equity
Current period
In RMB
2019
Owners’ equity attributable to the parent Company M
Other L O R S P o i
Item Total owners’
equity Capital e t e u r t n
Share capital Retained profit Subtotal equity
instru reserve s h a r o h o
ment s e s p v e r
79
司公限有份股心中游旅海东大南海 2019 文全告报度年年
P : r o l i r i
e n u s t
r I c a s i y
p n o b o
e v m l r n i
t e p e e n
u n r s o t
P
a t e r e f e
r o h e r r
l
e
r e s v g e
f
c y n e e e s
e s r n t
a
r O
p s i v e s
r t
i h v e r
e h a e a
t
d e
a r l
r
l e i
s s n r
t
s c i
o
e o s
c m k
c
k
u e
r
i
t
i
e
s
I. Balance at the end of
364,100,000.00 54,142,850.01 -340,454,153.72 77,788,696.29 77,788,696.29
the last year
Add: Changes of
-58,813.79 -58,813.79 -58,813.79
accounting policy
Error
correction of the last
period
Enterprise
combine under the
same control
Other
II. Balance at the
364,100,000.00 54,142,850.01 -340,512,967.51 77,729,882.50 77,729,882.50
beginning of this year
III. Increase/ Decrease in
this year (Decrease is 756,721.46 756,721.46 756,721.46
listed with “-”)
(i) Total comprehensive
756,721.46 756,721.46 756,721.46
income
(ii) Owners’ devoted
and decreased capital
80
司公限有份股心中游旅海东大南海 2019 文全告报度年年
1.Common shares
invested by shareholders
2. Capital invested by
holders of other equity
instruments
3. Amount reckoned into
owners equity with
share-based payment
4. Other
(III) Profit distribution
1. Withdrawal of surplus
reserves
2. Withdrawal of general
risk provisions
3. Distribution for
owners (or shareholders)
4. Other
(IV) Carrying forward
internal owners’ equity
1. Capital reserves
conversed to capital
(share capital)
2. Surplus reserves
conversed to capital
(share capital)
3. Remedying loss with
surplus reserve
4 Carry-over retained
．
earnings from the
defined benefit plans
5 Carry-over retained
．
earnings from other
comprehensive income
6. Other
(V) Reasonable reserve
1. Withdrawal in the
report period
2. Usage in the report
period
(VI)Others
IV. Balance at the end of
364,100,000.00 54,142,850.01 -339,756,246.05 78,486,603.96 78,486,603.96
the report period
Last Period
In RMB
81
司公限有份股心中游旅海东大南海 2019 文全告报度年年
2018
M
i
n
o
r
i
t
y
Total owners’
Owners’ equity attributable to the parent Company
i equity
n
t
e
r
e
s
t
s
Other
equity
instru
ment O
P
P t
r
e L h
o
Item r e e
v
p s r R
i
e s e
S s
t : c a
u i
u o s
P r o
a I m o
r p n
l n p n
e l
v r a
f u o o
c e e b
e s f t
a Capital public n h l
Share capital r O Retained profit h Subtotal
p reserve t e e
r t r g e
i o n r
e h e e
t r s r
d e s n
a y i e
r e e
l v s
s r r
s e e
t v a
s h r
o e l
e a i v
c r n e
c r
k e c
u i
r s o
s
i m
k
t e
i
e
s
82
司公限有份股心中游旅海东大南海 2019 文全告报度年年
I. Balance at the end of
364,100,000.00 54,142,850.01 -341,107,435.91 77,135,414.10 77,135,414.10
the last year
Add: Changes of
accounting policy
Error
correction of the last
period
Enterprise
combine under the same
control
Other
II. Balance at the
364,100,000.00 54,142,850.01 -341,107,435.91 77,135,414.10 77,135,414.10
beginning of this year
III. Increase/ Decrease in
this year (Decrease is 653,282.19 653,282.19 653,282.19
listed with “-”)
(i) Total comprehensive
653,282.19 653,282.19 653,282.19
income
(ii) Owners’ devoted
and decreased capital
1.Common shares
invested by shareholders
2. Capital invested by
holders of other equity
instruments
3. Amount reckoned into
owners equity with
share-based payment
4. Other
(III) Profit distribution
1. Withdrawal of surplus
reserves
2. Withdrawal of general
risk provisions
3. Distribution for
owners (or shareholders)
4. Other
(IV) Carrying forward
internal owners’ equity
1. Capital reserves
conversed to capital
(share capital)
2. Surplus reserves
conversed to capital
(share capital)
83
司公限有份股心中游旅海东大南海 2019 文全告报度年年
3. Remedying loss with
surplus reserve
4 Carry-over retained
．
earnings from the defined
benefit plans
5 Carry-over retained
．
earnings from other
comprehensive income
6. Other
(V) Reasonable reserve
1. Withdrawal in the
report period
2. Usage in the report
period
(VI)Others
IV. Balance at the end of
364,100,000.00 54,142,850.01 -340,454,153.72 77,788,696.29 77,788,696.29
the report period
8. Change of owners’ equity of parent company
Current period
In RMB
2019
Other L O R S O
Item equity Capital public e t e u t Total owners’
Share capital Retained profit
instru reserve s h a r h equity
ment s e s p e
84
司公限有份股心中游旅海东大南海 2019 文全告报度年年
P : r o l r
e n u
r I c a s
p n o b
e v m l r
t e p e e
u n r s
P
a t e r e
r o h e r
l
e
r e s v
f
c y n e e
e s r
a
r O
p s i v
r t
i h v e
e h a e
t
d e
a r
r
l e i
s s n
t
s c
o
e o
c m
c
k
u e
r
i
t
i
e
s
I. Balance at the end of the last year 364,100,000.00 54,142,850.01 -340,453,921.99 77,788,928.02
Add: Changes of accounting policy -58,813.79 -58,813.79
Error correction of the last period
Other
II. Balance at the beginning of this year 364,100,000.00 54,142,850.01 -340,512,735.78 77,730,114.23
III. Increase/ Decrease in this year (Decrease is
755,581.53 755,581.53
listed with “-”)
(i) Total comprehensive income 755,581.53 755,581.53
(ii) Owners’ devoted and decreased capital
1.Common shares invested by shareholders
2. Capital invested by holders of other equity
instruments
3. Amount reckoned into owners equity with
share-based payment
4. Other
(III) Profit distribution
1. Withdrawal of surplus reserves
2. Distribution for owners (or shareholders)
3. Other
85
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(IV) Carrying forward internal owners’ equity
1. Capital reserves conversed to capital (share
capital)
2. Surplus reserves conversed to capital (share
capital)
3. Remedying loss with surplus reserve
4 Carry-over retained earnings from the defined
．
benefit plans
5 Carry-over retained earnings from other
．
comprehensive income
6. Other
(V) Reasonable reserve
1. Withdrawal in the report period
2. Usage in the report period
(VI)Others
IV. Balance at the end of the report period 364,100,000.00 54,142,850.01 -339,757,154.25 78,485,695.76
Last period
In RMB
2018
Other L O R S O
Item equity e t e u Provision of t Total owners’
Share capital Capital reserve
instru s h a r general risk h equity
ment s e s p e
86
司公限有份股心中游旅海东大南海 2019 文全告报度年年
P : r o l r
e n u
r I c a s
p n o b
e v m l r
t e p e e
u n r s
P
a t e r e
r o h e r
l
e
r e s v
f
c y n e e
e s r
a
r O
p s i v
r t
i h v e
e h a e
t
d e
a r
r
l e i
s s n
t
s c
o
e o
c m
c
k
u e
r
i
t
i
e
s
I. Balance at the end of the last year 364,100,000.00 54,142,850.01 -341,107,435.91 77,135,414.10
Add: Changes of accounting policy
Error correction of the last period
Other
II. Balance at the beginning of this year 364,100,000.00 54,142,850.01 -341,107,435.91 77,135,414.10
III. Increase/ Decrease in this year (Decrease is
653,513.92 653,513.92
listed with “-”)
(i) Total comprehensive income 653,513.92 653,513.92
(ii) Owners’ devoted and decreased capital
1.Common shares invested by shareholders
2. Capital invested by holders of other equity
instruments
3. Amount reckoned into owners equity with
share-based payment
4. Other
(III) Profit distribution
1. Withdrawal of surplus reserves
2. Distribution for owners (or shareholders)
3. Other
87
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(IV) Carrying forward internal owners’ equity
1. Capital reserves conversed to capital (share
capital)
2. Surplus reserves conversed to capital (share
capital)
3. Remedying loss with surplus reserve
4 Carry-over retained earnings from the
．
defined benefit plans
5 Carry-over retained earnings from other
．
comprehensive income
6. Other
(V) Reasonable reserve
1. Withdrawal in the report period
2. Usage in the report period
(VI)Others
IV. Balance at the end of the report period 364,100,000.00 54,142,850.01 -340,453,921.99 77,788,928.02
88
III. Company profile
i)Overview
Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd. (hereinafter referred to as the "Company") is a
standardized company limited by shares established on April 26, 1993 and restructured from Hainan Sanya
Dadonghai Tourism Centre Development Co., Ltd. with the approval of Hainan Shareholding System Pilot Group
office via its Document Qiong Gu Ban Zi [1993] No.11. On May 6, 1996, the Company was reorganized and
separated with the reply of Hainan Securities Management Office by its Document Qiong Zheng Ban [1996]
No.58. On October 8, 1996 and January 28, 1997, the Company was approved to respectively issue 80 million B
shares and 14 million A shares on Shenzhen Stock Exchange and list for sales. On June 20, 2007, the Company
carried out the split share structure reform. The non-tradable shareholders of the Company paid shares to the
tradable shareholders for obtaining the circulation rights, and the tradable shareholders got 3 shares for every 10
shares. The Company belongs to tourism and catering service industry.
As at December 31, 2019, the Company's accumulative total issued capital was 364.1 million shares and the
Company's registered capital was RMB 364.1 million. Legal representative: Yuan Xiaoping. Unified social credit
code: 91460000201357188U. Domicile: Dadonghai, Hedong District, Sanya. Business scope: Accommodation
and catering industry (limited to branches); photography; flower bonsai, knitwear, general merchandise, hardware
and electrical equipment, chemical products (except franchised operations), daily necessities, industrial means of
production (except franchised operations), metal materials, machinery equipment; sales of train, bus and vehicle
tickets on an agent basis, etc. The Company's largest shareholder is Luoniushan Co., Ltd.
ii) Scope to the consolidated financial statements
As at December 31, 2019, the subsidiary included into the Company's scope of consolidated financial statements
is as follows:
Subsidiary Name
Hainan Wengao Tourist Resources Development Co., Ltd. (hereinafter referred to as "the Wengao Tourism")
See “Note VI. Changes in the scope of consolidation" and “Note VII. Equity in other entities" for details of the
scope of consolidated financial statements in 2019 and changes thereof.
The financial statements were approved by all directors of the Company for disclosure on March 19, 2020.
IV. Basis for the preparation of the financial statements
1. Preparation basis
Based on going concern and according to actually occurred transactions and events, the Company prepared
financial statements in accordance with the Accounting Standards for Business Enterprises — Basic Standards
and the specific accounting standards, the Accounting Standards for Business Enterprises - Application Guidance,
the Accounting Standards for Business Enterprises - Interpretation and other relevant provisions, issued by the
Ministry of Finance, (hereinafter referred to collectively as the "Accounting Standards for Business Enterprises"),
as well as the disclosure provisions of the Rules for the Compilation and Submission of Information Disclosure by
Companies Offering Securities to the Public No.15 - General Requirements for Financial Reports.
2. Going concern
The Company currently has sufficient working capital and normal operating conditions. It is estimated that the
operating activities of the Company will still continue in the next 12 months.
V. Significant accounting policies and accounting estimates
Specific accounting policies and estimates:
According to relevant regulations of Accounting Standards for Business Enterprises and accounting mechanism,
combined with the actual operating characteristics to formulated the corresponding accounting policies and
estimates.
1. Statement on compliance with the Accounting Standards for Business Enterprises
The financial statements prepared by the Company meet requirements of the Accounting Standards for Business
Enterprises, and truly and completely reflect the consolidated and the Company’s financial position as of
December 31, 2019 as well as operation results and cash flows for the year 2019.
2. Accounting period
The accounting year is from January 1 to December 31 in calendar year.
3. Operating cycle
The Company's operating cycle is 12 months.
4. Functional currency
RMB is adopted as the functional currency.
5. Accounting treatment methods for business combinations under and not under common control
Business combination under common control: The assets and liabilities acquired by the Company in business
combinations are measured at book values of assets and liabilities of the combinee (including the goodwill arising
from the acquisition of the combinee by the ultimate controller) in the consolidated financial statements of the
ultimate controller on the combination date. The stock premium in the capital reserves is adjusted according to the
difference between the book value of the net assets acquired in business combination and the book value of the
consideration paid for the combination (or total par value of shares issued). If there is no sufficient stock premium
in the capital reserves for write-downs, the retained earnings shall be adjusted.
Business combination not under common control: The Company shall, on the acquisition date, measure the assets
surrendered and liabilities incurred or assumed by the Company for a business combination at their fair values.
The difference between the fair value and their book value shall be included in the current profit or loss. The
Company shall recognize the difference of the combination costs in excess of the fair value of the identifiable net
assets acquired from the acquiree as goodwill. The Company shall recognize the difference of the combination
costs in short of the fair value of the identifiable net assets acquired from the acquiree in the current profit or loss
after review.
The expenses directly related to the enterprise merger (including auditing charge, legal services and intermediate
fee as appraisal consultant and other expenses) shall be recorded into the current profit and loss when incurred.
The transaction cost of issuing equity securities or debt securities for the purpose of business merger, equity shall
be written-off.
6. Preparation methods of consolidated financial statements
1) Scope of consolidation
The scope of consolidated financial statements of the Company is determined on the basis of control, all
subsidiaries (includes the divisible part of the investee that controlled by the Company) are included in
consolidate financial statement.
2) Procedures of consolidation
The Company prepares the consolidated financial statements based on financial statements of itself and its
subsidiaries and according to other relevant information. Upon preparation of consolidated financial statements,
the Company shall deem the whole group as a whole accounting entity, and reflects the overall financial position,
operating results and cash flows of the group in accordance with relevant requirements for recognition,
measurement and presentation as stated in the Accounting Standards for Business Enterprises as well as uniform
accounting policies.
All the subsidiaries within the consolidation scope of consolidated financial statements shall adopt the same
accounting policies and accounting periods as those of the Company. If the accounting policies or accounting
periods of a subsidiary are different from those of the Company, the consolidated financial statements of the
subsidiary, upon preparation of consolidated financial statements, shall be adjusted according to the accounting
policies and accounting periods of the Company. For the subsidiaries acquired through business combination not
under the same control, adjustments to their financial statements shall be made based on the fair values of net
identifiable assets on the acquisition date. For a subsidiary acquired through business combination under common
control, adjustment to its financial statements shall be made based on the book values of its assets and liabilities
(including goodwill formed in the acquisition of the subsidiary by its ultimate controller) as presented in the
financial statements of the ultimate controller.
The share of owners' equity, current net profits and losses, and current comprehensive income of subsidiaries
attributable to minority owners shall be respectively and separately listed under the owner's equity item of a
consolidated balance sheet, the net profit item of a consolidated income statement, and the total comprehensive
income in a consolidated income statement. Where the current losses shared by a minority shareholder of a
subsidiary exceeds the balances arising from the shares enjoyed by the minority shareholder in the owners' equity
of the subsidiary at the beginning of the period, minority equity shall be written down accordingly.
(1) Increase of subsidiaries or business
During the reporting period, if the Company acquired subsidiaries or business from the business combination
under common control, the beginning balance in the consolidated statement of financial position shall be adjusted;
the revenue, expenses and profits of the newly acquired subsidiaries or business from the beginning to the end of
the reporting period shall be included into the consolidated income statement; the cash flows of the newly
acquired subsidiaries or business from the beginning to the end of the reporting period shall be included in the
consolidated statement of cash flow. Relevant items in the comparative financial statements of the subsidiaries
shall be adjusted accordingly, as if the reporting entity after the business combination exists at the time when the
ultimate controller has the control power.
Where control can be exercised on the investee under the common control for additional investment or other
reasons, adjustment will be made as if all parties involved in the combination exist at the beginning of the control
by the ultimate controller. Equity investments held before the control over the combined party is obtained, the
related gains and losses, other comprehensive income as well as other changes in net assets recognized from the
later of the date when the original equity is obtained or the date when the acquirer and the acquiree are under the
same control, to the combination date will respectively write down the retained earnings or current profit or loss in
the comparative statements.
During the reporting period, if the Company increased subsidiaries or business from business combinations not
under common control, the beginning balance in the consolidated balance sheet shall not be adjusted; the revenue,
expenses and profits of the subsidiaries or business from the acquisition date to the end of the reporting period
shall be included in the consolidated income statement; cash flows of the subsidiaries and business from the
acquisition date to the end of the reporting period shall be included in the consolidated statement of cash flows.
Where the Company can control the investee not under common control from additional investments, it shall
re-measure equity of the acquiree held before the acquisition date at the fair value of such equity on the
acquisition date and include the difference of the fair value and book value in the investment income in the year.
Where equity of the acquiree held before the acquisition date involves in other comprehensive income accounted
for under equity method and other changes in owners' equity other than net profits or losses, other comprehensive
income and profit distribution, the relevant other comprehensive income and other changes in owners' equity shall
be transferred to investment income in the year which the acquisition date falls in, except for other comprehensive
income from changes arising from re-measurement of net liabilities or net assets of defined benefit plan by the
investee.
(2) Disposal of subsidiaries or business
General method of treatment
During the reporting period, where the Company disposes of any subsidiary or business, the revenues, expenses
and profits of the subsidiary or business from the beginning period to the disposal date shall be included in the
consolidated income statement; cash flows of the subsidiary or business from the beginning period to the disposal
date shall be included in the consolidated statement of cash flows.
When the Company loses the control over the investee due to disposal of partial equity investment or other
reasons, the remaining equity investment after the disposal will be re-measured by the Company at its fair value
on the date of loss of the control. The difference of the sum of the consideration acquired from disposal of equities
and the fair value of the remaining equities less the sum of the share calculated at the original shareholding ratio in
net assets of the original subsidiary which are continuously calculated as of the acquisition date or the
combination date and goodwill shall be included in the investment income of the period in which the control is
lost. Other comprehensive incomes associated with the equity investments of the original subsidiary, or the
changes in owners' equity other than net profit or loss, other comprehensive income and profit distribution, are
transferred into investment income of the period when the control is lost, except for other comprehensive income
from the change in net liability or net asset due to the investor's re-measurement of defined benefit plan.
Where the Company loses the control of any subsidiary due to the decline in its shareholding ratio in the
subsidiary, caused by the increase of investment in the subsidiary by other investors, the accounting treatment
shall be conducted according to the above principles.
② Disposal of subsidiaries by stages
If the control is lost due to disposal of the equities in subsidiaries through multiple transactions by stages, and the
terms, conditions and economic impact of the transactions related to the enterprise's disposal of its investment in
the subsidiaries meet one or more of the following circumstances, it usually indicates that multiple transactions
should be included in a package deal and subject to accounting processing as below:
i. These transactions are concluded at the same time or under the consideration of mutual effect;
ii. These transactions as a whole can reach a complete business result;
iii. The occurrence of a transaction depends on the occurrence of at least one other transaction;
iv. A single transaction is uneconomical but is economical when considered together with other transactions.
Where various transactions of disposal of equity investments in subsidiaries until loss of the control belong to a
package deal, accounting treatment shall be made by the Company on the transactions as a transaction to dispose
subsidiaries and lose the control; however, the difference between each disposal cost and net asset share in the
subsidiaries corresponding to each disposal of investments before loss of the control should be recognized as other
comprehensive income in the consolidated financial statements and should be transferred into the current profit or
loss at the loss of the control.
Where various transactions of disposal of equity investments in subsidiaries until loss of the control do not belong
to a package deal, before the loss of the control, accounting treatment shall be made according to the relevant
policies for partial disposal of equity investments in the subsidiary without losing control; at the loss of the control,
accounting treatment shall be made according to general treatment methods for disposal of subsidiaries.
(3) Purchase of minority interest of subsidiaries
The share premium in the capital reserves under the consolidated balance sheet will be adjusted at the difference
between the long-term equity investment acquired by the Company for the purchase of minority interest and the
share of net assets calculated constantly from the acquisition date (or combination date) according to the newly
increased shareholding ratio. Where the share premium is insufficient to offset, retained earnings will be adjusted.
(4) Partial disposal of equity investments in subsidiaries without losing control
The share premium in the capital reserves under the consolidated balance sheet will be adjusted at the difference
between the proceeds achieved from the partial disposal of long-term equity investments in subsidiaries and the
share of net assets of subsidiaries attributable to the Company corresponding to the disposal of long-term equity
investments and calculated constantly from the acquisition date or combination date, without losing the control.
Where the share premium is insufficient to write down, the retained earnings will be adjusted.
7. Classification and accounting treatment of joint venture arrangements
Joint venture arrangements are classified into joint operation and joint venture.
Joint operation refers the joint venture arrangement where the Company is a joint venture and enjoys assets
relevant the joint venture arrangement and assumes liabilities relevant to the same.
The Company recognizes the following items related to its share of benefits in the joint operation and conduct
accounting treatment in accordance with relevant accounting standards for business enterprises:
(1) Assets peculiar to the Company and assets jointly owned by the Company based on shares held;
(2) Liabilities undertaken by the Company solely and liabilities jointly undertaken by the Company based on
shares held;
(3) Revenue from the sales of output share enjoyed by the Company in the joint operation;
(4) Revenue from the sales of the joint operation output based on the shares held by the Company; and
(5) Separate costs, and costs for the joint operation based on the shares held by the Company.
8. Recognition criteria of cash and cash equivalents
For the purpose of preparing the statement of cash flows, the term “cash” refers to the cash on hand and the
unrestricted deposit of the Company. The term “cash equivalents” refers to short-term (maturing within three
months from acquisition) and highly liquid investments that are readily convertible to known amounts of cash and
subject to an insignificant risk of change in value.
9. Foreign currency business and statement translation
Foreign currency transactions are translated into RMB for recording purpose at the spot exchange rate prevailing
on the transaction date.
The balance of foreign currency monetary items are translated at the spot exchange rate on the balance sheet date
and the exchange differences arising therefrom shall be included in the current profit and loss, except those
exchange differences arising from the special borrowings of foreign currency related to the acquired and
constructed assets qualified for capitalization that will be capitalized at the borrowing expenses. Foreign currency
non-monetary items measured at historical costs shall still be converted at the spot exchange rates when the
transactions occur, without changing the functional currency amount. Foreign currency non-monetary items
measured at fair value shall be translated at the spot exchange rates on the day when the fair value is determined.
The exchange difference arising therefrom is included in the current profit and loss or capital reserves.
10. Financial instruments
Financial instruments include financial assets, financial liabilities and equity instruments.
1) Classification of financial instruments
Upon initial recognition, financial assets and financial liabilities are classified into: financial assets or financial
liabilities measured at fair value through current profit and loss, including financial assets or financial liabilities
held for trading and financial assets or financial liabilities directly designated to be measured at fair value through
current profit and loss; held-to-maturity investments; receivables; available-for-sale financial assets; and other
financial liabilities, etc.
2) Recognition basis and measurement method of financial instruments
(1) Financial assets (financial liabilities) measured at fair value through current profit and loss
Financial assets (financial liabilities) measured at fair value through current profit and loss are initially recognized
at the fair value upon acquisition (net of cash dividends declared but not yet paid or bond interest due but not yet
received) and the related transaction costs are included in current profit and loss.
The interests or cash dividends to be received during the holding period are recognized as investment income.
Change in fair values is included in the current profit and loss at the end of the period.
The difference between the fair value and the initial book-entry value is recognized as investment income upon
disposal; meanwhile, adjustments are made to profits or losses from changes in fair values.
(2) Held-to-maturity investments
Held-to-maturity investments are initially recognized at the sum of the fair value (net of bond interest due but not
yet received) and related transaction costs upon acquisition.
The interest income is calculated and recognized according to amortized costs and effective interest rates (as per
coupon rates if the difference between effective interest rates and coupon rates is small) during the holding period,
and is included in the investment income. The effective interest rates are determined upon acquisition and remain
unchanged during the expected remaining period, or a shorter period if applicable.
Upon disposal, the difference between the purchase price obtained and the book value of the investment is
recognized in investment income.
(3) Receivables
For creditor’s rights receivable arising from external sales of goods or rendering of service by the Company and
other creditor's rights of other enterprises (excluding liability instruments quoted in an active market) held by the
Company, including accounts receivable, other receivables, notes receivable, prepayment and others, the initial
recognition amount shall be the contract price or agreement price receivable from purchasing party; for those with
financing nature, they are initially recognized at their present values.
Upon recovery or disposal, the difference between the purchase price obtained and the book value of the
receivables is recognized in current profit and loss.
(4) Available-for-sale financial assets
Financial assets (financial liabilities) measured at fair value through current profit and loss are initially recognized
at the fair value and related transaction expenses upon acquisition (net of cash dividends declared but not yet paid
or bond interest due but not yet received).
The interests or cash dividends to be received during the holding period are recognized as investment income. The
interest or cash dividends should be measured at fair value and their changes in fair value should be included in
other comprehensive income. However, for an equity instrument investment that has no quoted price in an active
market and whose fair value cannot be reliably measured, and for derivative financial asset linked to the said
equity instrument investment and settled by delivery of the same equity instrument, they shall be measured at cost.
Difference between the proceeds and the book value of the financial assets is recognized as investment profit or
loss upon disposal; meanwhile, amount of disposal corresponding to the accumulated change in fair value which
is originally and directly included in other comprehensive income shall be transferred out and recognized as
investment gains or losses.
(5) Other financial liabilities
Other financial liabilities are initially recognized at the sum of fair value and transaction expenses, and
subsequently measured at amortized costs. Subsequent measurement is conducted at the amortized cost.
3) Recognition basis and measurement method of the transfer of financial assets
When a financial assets transfer occurs, the financial assets will be derecognized when substantially all the risks
and rewards on the ownership of the financial assets have been transferred to the transferee; and they will not be
derecognized if substantially all the risks and rewards on the ownership of the financial assets have been retained.
When determining whether the transfer of a financial asset meets the above de-recognition criteria of financial
assets, the Company adopts the principle of substance over form. The Company classifies the transfer of a
financial asset into the entire transfer and the partial transfer of financial asset. Where the entire transfer of the
financial asset meets the de-recognition conditions, the difference of the following two amounts will be included
in current profit and loss:
(1) The book value of the transferred financial asset;
(2) The sum of the consideration received from the transfer and the accumulated amount of the changes in fair
value originally and directly included in owners’ equity (the situation where the financial asset transferred is an
available-for-sale financial asset is involved in).
If the partial transfer of financial asset satisfies the criteria for de-recognition, the entire book value of the
transferred financial asset shall be split into the derecognized and recognized part according to their respective fair
value and the difference between the amounts of the following two items shall be included in the current profit
and loss:
(1) The book value of the derecognized part;
(2) The sum of the consideration for the derecognized part and the portion of de-recognition corresponding to the
accumulated amount of the changes in fair value originally and directly included in owners’ equity (the situation
where the financial asset transferred is an available-for-sale financial asset is involved in).
If the transfer of financial assets does not meet the de-recognition criteria, the financial assets shall continue to be
recognized, and the consideration received will be recognized as a financial liability
4) De-recognition criteria of financial liabilities
Where the present obligations of financial liabilities have been discharged in whole or in part, the financial
liability is derecognized or any part thereof shall be derecognized; if the Company signs an agreement with
creditors to replace the existing financial liabilities by undertaking new financial liabilities, and the new financial
liabilities are substantially different from the existing ones in terms of contract terms, the existing financial
liabilities shall be derecognized, and at the same time, the new financial liability shall be recognized.
Where substantive changes are made to the contract terms of existing financial liability in whole or in part, the
existing financial liabilities or part thereof will be derecognized, and the financial liability the terms of which have
been modified will be recognized as a new financial liability.
Where financial liabilities are derecognized in whole or in part, the difference between the book value of the
financial liabilities derecognized and the consideration paid (including non-cash assets transferred out or new
financial liabilities borne) shall be included in the current profit or loss.
Where the Company redeems part of its financial liabilities, it shall, on the redemption date, allocate the entire
book value of whole financial liabilities according to the comparative fair value of the part that continues to be
recognized and the de-recognized part. The difference between the book value allocated to the derecognized part
and the considerations paid (including non-cash assets surrendered and the new financial liabilities assumed) shall
be included in the current profit or loss.
5) Determination method of the fair value of financial assets and financial liabilities
The fair value of a financial instrument, for which there is an active market, is the prices quoted for it therein. The
fair value of a financial instrument, for which there is no active market, is determined by using valuation
techniques. At the time of valuation, the Company adopts the techniques that are applicable in the current situation
and supported by enough available data and other information, selects the input values that are consistent with the
features of assets or liabilities as considered by market participants in relevant asset or liability transactions, and
gives priority to use relevant observable inputs. Unobservable inputs are used only under the circumstance when it
is impossible or unobservable inputs to obtain relevant observable inputs.
6) Test method and accounting treatment for impairment of financial assets
Accounting policies applicable as of 1 January 2019
The Company estimates, individually or in combination, the expected credit losses of financial assets measured at
amortized cost and financial assets (debt instruments) measured at fair value whose changes are included in other
comprehensive income, taking into account all reasonable and evidence-based information, including
forward-looking information. The measurement of expected credit losses depend on whether the credit risk of
financial assets has increased significantly since the initial recognition.
If the credit risk of the financial instruments has increased significantly since the initial recognition, the Company
shall measure the loss provision at the amount equivalent to the expected credit loss of the financial instrument for
the entire life of the instrument. If the credit risk of the financial instruments has not increased significantly since
the initial recognition, the Company shall measure the loss provision at the amount equivalent to the expected
credit loss of the financial instrument in the next 12 months. The increase or rollover amount of the loss provision
resulting therefrom shall be recorded in the current profit and loss as an impairment loss or gain.
The credit risk of the instrument is generally deemed to have increased significantly if the default is more than 30
days, unless there is conclusive evidence that the credit risk of the instrument has not increased significantly since
the initial confirmation.
If the credit risk of the financial instrument is low on the balance sheet date, the Company considers that the credit
risk of the financial instrument has not increased significantly since the initial recognition.
If there is objective evidence that the credit impairment of a financial asset has occurred, the Company shall make
provision for the impairment of the financial asset on a single basis.
11. Note receivable
12.Account receivable
For account receivables, whether or not they contain significant financing elements, the Company measures the
loss provisions according to the expected credit loss for the whole duration. For account receivables having
objective evidence that there is an impairment and applicable to a single assessment, shall be subjected to an
impairment test, to confirm the expected credit loss, and make a single impairment provision. For account
receivables without objective evidence of impairment, or when a single financial asset cannot be evaluated the
credit loss at a reasonable cost, the Company divides account receivables into several portfolios according to the
credit risk characteristics, to calculate the expected credit loss on the basis of the portfolios. The basis for
determining the portfolios is as follows:
Portfolio Name Basis
Account Receivables Portfolio 1 External Customers for Account Receivables
Account Receivables Portfolio 2 Consolidated Related Party Customers for Account Receivables
For the account receivables divided into portfolios, the Company refers to the history of credit loss experience,
combined with the current situation and the forecast of the future economic situation, to prepare tables of aging of
account receivables and comparison tables of expected credit loss rate of the entire duration, and to calculate the
expected credit loss
For lease receivables, long-term receivables formed by the Company through the sale of goods or the provision of
services, the Company chooses to always measure its loss provisions at an amount equal to the expected credit
loss for the entire duration.
For other receivables, if the credit risk has not significantly increased since the initial recognition, it is in the first
stage. The Company shall measure the loss provision according to the expected credit loss in the next 12 months.
If the credit risk has increased significantly since the initial recognition, but the credit impairment has not
occurred, it is in the second stage. If the credit impairment has occurred since the initial recognition, it is in the
third stage. The Company shall measure the loss provision according to the expected credit loss of the instrument
throughout its life.
13. Receivables financing
Consistent with the Accounting Standards for Business Enterprise
14. Other receivable
Methods of determining for expected credit losses of other receivable and accounting treatment
The Company divides other receivables into several portfolios based on the credit risk characteristics. The basis
for determining the portfolio is as follows:
Portfolio Name Basis
Other Receivables Portfolio 1 Deposit, Security Deposit and Reserve Receivables
Other Receivables Portfolio 2 Receivables of Advance Payment for Another Party
Other Receivables Portfolio 3 Unified collection of advance payment of other receivables
For other receivables divided into portfolios, the Company refers to historical experience in credit loss, combined
with the current situation and forecasted future economic situation, and by default risk exposure and the credit loss
rate within next 12 months or the whole duration, to calculate the expected credit losses.
15. Inventories
1.Classification of inventories
The inventories are classified into: raw materials, commodity stocks, low-value consumables, food materials,
fuels, etc.
2. Measurement of inventories dispatched
The commodity stocks are accounted for based on their selling prices, and the difference between the commodity
purchasing price and the selling price is adjusted monthly by the comprehensive spread rate method. The
inventory materials are measured at actual cost when purchased and warehoused, and measured using the first-in
first-out method when applied for use and dispatched. Low-value consumables are amortized on a one-off basis
when applied for use.
3. Determining basis of the net realizable value of inventories and method for inventory depreciation reserve
After the comprehensive check of the inventories at the end of the period, the inventory depreciation reserves are
provided or adjusted at their costs or net realizable values, whichever are lower.
For inventories for direct sale, including commodity stocks and materials for sale, their net realizable values shall
be recognized at the estimated selling prices minus the estimated selling expenses and the relevant taxes and
surcharges in the normal operation process. For inventories held to execute sales contract or service contract, their
net realizable values are calculated on the basis of contract price. If the quantities held by the Company are more
than the quantities ordered in sales contracts, the net realizable value of the excess portion of inventories shall be
based on general selling prices.
The provisions for inventory depreciation reserve are made on an individual basis at the end of the period; for
inventories with large quantities and relatively low unit prices, the provisions for inventory depreciation reserve
are made on a category basis. For inventories related to the product portfolios manufactured and sold in the same
area, and of which the final usage or purpose is identical or similar thereto, and which is difficult to separate from
other items for measurement purposes, the provisions for inventory depreciation reserve are made on a portfolio
basis.
Where the previous factors affecting the written-down of the value of inventory have disappeared, the amount of
write-down shall be resumed and be reversed from the original provision for inventory devaluation with the
reversal being included in current profit and loss.
4. Inventory system
Perpetual inventory system is adopted.
5. Amortization method for low-cost consumables and packaging materials
(1) Low-cost consumables are amortized in a lump sum;
(2) Packaging materials are amortized in a lump sum.
16. Contractual assets
Consistent with the Accounting Standards for Business Enterprises
17. Contractual costs
Consistent with the Accounting Standards for Business Enterprises
18. Assets holding for Sale
The Company classifies non-current assets or disposal groups that meet the following conditions as holding for
sale:
(1) Subject to the practice of selling such assets or disposal groups in similar transactions, the sale can be effected
immediately under the current circumstances;
(2) A sale is highly likely to occur, that is, the Company has made a decision on a sale plan and obtained a firm
purchase commitment, and the sale is expected to be completed within one year. Where the relevant provisions
require the approval of the relevant authority or regulatory authority of the company before the sale, the approval
has been obtained.
19. Investment in debt obligations
Consistent with the Accounting Standards for Business Enterprises
20. Other investment in debt obligations
Consistent with the Accounting Standards for Business Enterprises
21. Long-term account receivable
Consistent with the Accounting Standards for Business Enterprises
22. Long-term equity investment
Judgment criteria for joint control and significant influence
Joint control refers to the control shared over an arrangement in accordance with the relevant stipulations, and the
decision-making of related activities of the arrangement should not be made before the party sharing the control
right agrees the same. Where the Company exercises joint control over the investee together with other parties to
the joint venture and enjoys the right on the investee's net assets, the investee is a joint venture of the Company.
Significant influence refers to the power to participate in making decisions on the financial and operating policies
of an enterprise, such as appointing representative to the board of directors or similar organs of authority of the
investee, but not the power to control the investee, or jointly control, the formulation of such policies with other
parties. Where an investing enterprise is able to have significant influences on an investee, the investee is its
associate.
Determination of initial investment cost
(1) Long-term equity investments acquired through business combination
Business combination under common control: if the Company pays a consideration to the combinee in cash, by
transferring non-cash assets or by assuming debts and issuing equity securities, the share of book value of its
owners' equity in the combinee in the consolidated financial statements of the ultimate controller shall be
recognized, on the combination date, as the initial cost of the long-term equity investment. If the invested entity
under the same control can be controlled due to additional investment and other reasons, the initial investment
cost of long-term equity investment shall be determined according to the share of the net assets of the merged
party in the carrying value of the consolidated financial statements of the ultimate controlling party after the
merger. The difference between the initial investment cost of the long-term equity investment on the date of the
merger and the sum of the book value of the long-term equity investment before the merger together with the book
value of the further acquisition of the newly paid consideration of the shares on the date of the merger shall be
adjusted for the equity premium.
For long-term equity investments acquired from business combinations under common control, the investment
initial cost thereof shall be recognized at the share of book value of the combinee's net assets in the consolidated
financial statements of the ultimate controller on the combination date. The stock premium should be adjusted at
the difference between the initial investment cost of long-term equity investments on the combination date and the
sum of the book value of long-term equity investments before the combination and the book value of
consideration newly paid for additional shares; if there is no sufficient stock premium to be written down, the
retained earnings are adjusted.
Business combination not under common control: the Company recognizes the combination cost determined on
the combination date as the initial cost of long-term equity investments. Where the Company can control the
investee not under common control from additional investments, the initial investment cost should be changed to
be accounted for under the cost method and recognized at the sum of the book value of equity investments
originally held and newly increased investment cost.
(2) Long-term equity investments acquired by other means
For long-term equity investments acquired from cash payment, the initial investment cost is the actually paid
purchasing cost.
For the long-term equity investments acquired through issuing the equity securities, the fair value of equity
securities issued shall be recognized as the initial investment cost.
On the premise that non-monetary asset trade is of commercial nature and the fair value of the asset traded in or
out can be measured reliably, the initial cost of a long-term equity investment traded in with non-monetary asset
should be determined according to the fair value of the asset traded out and relevant taxes and surcharges payable,
unless any unambiguous evidence indicates that the fair value of the asset traded in is more reliable; as to the
non-monetary asset trade not meeting the aforesaid premise, the book value of the asset traded out and relevant
taxes and surcharges payable should be recognized as the initial cost of the long-term equity investment.
For the long-term equity investment obtained through debt restructuring, its recorded value shall be determined by
the fair value of the abandoned creditor's rights and the taxes directly attributable to the assets and other costs, and
the difference between the fair value and book value of the abandoned creditor's rights shall be recorded into the
current profit and loss.
Subsequent measurements and recognition of profit or loss
(1) Long-term equity investments accounted for under cost method
Long-term equity investments of the Company in its subsidiaries are accounted for by the cost method. Except for
the actual price paid for acquisition of investment or the cash dividends or profits contained in the consideration
which have been declared but not yet distributed, the Company recognizes the current investment income based
on the cash dividends or profits enjoyed by the Company and declared to be distributed by the investee.
(2) Long-term equity investments accounted for under the equity method
The Company's long-term equity investments in its associates and joint ventures are calculated under the equity
method. If the cost of initial investment is in excess of the proportion of the fair value of the net identifiable assets
in the investee when the investment is made, the difference will not be adjusted to the initial cost of long-term
equity investment; if the cost of initial investment is in short of the proportion of the fair value of the net
identifiable assets in the investee when the investment is made, the difference will be included in the current profit
and loss.
The Company shall, in accordance with its attributable share of the net profit or loss and other comprehensive
income realized by the investee, respectively recognize the investment income and other comprehensive income
and simultaneously adjust the book value of the long-term equity investment. The Company shall, in the light of
the profits or cash dividends that the investee declares to distribute, reduce the book value of the long-term equity
investment correspondingly. As to any change in owners' equity of the investee other than net profit or loss, other
comprehensive income and profit distribution, the Company shall adjust the book value of the long-term equity
investment and include such change into the owners' equity.
When recognizing the attributable share of net profit or loss of the investee, the Company shall, based on the fair
value of identifiable net asset of the investee when it obtains the investment, recognize its attributable share of the
net profit or loss of the investee after the adjustment according to the Company's accounting policy and
accounting period. When holding the investment, the investee should prepare the consolidated financial statements,
it shall account for the investment income based on the net profit, other comprehensive income and the changes in
other owner's equity attributable to the investee.
The Company calculates its attributable profit or loss of internal transactions that are not realized arising among
itself, associates and joint ventures based on its attributable percentage and offset it, and determines the
investment income on that basis. Unrealized internal transaction loss incurred between the Company and the
investee shall be recognized in full amount if such loss belongs to the asset impairment. For the asset investment
or sale transactions with associated enterprises or joint ventures, according to the notes regarding to “3.5
Accounting treatment methods for business combinations under and not under common control” and “3.6
Preparation methods of consolidated financial statements” which should be carried out in accordance with the
relevant policies if the asset forms a part of the Company's business.
When the Company confirms that it should share losses of the investee, treatment shall be done in following
sequence: first, writing down the book value of long-term equity investments. Secondly, if the book value of the
long-term equity investments is insufficient to be offset, the Company shall continue to recognize the investment
loss to the extent of the book value of long-term interests which substantially form the net investment in the
investee and offset the book value of the long-term receivable items and other items. Finally, after all the above
treatments, if the Company is still responsible for any additional liability in accordance with the provisions
stipulated in the investment contracts or agreements, provisions are recognized and included into current
investment loss according to the obligations estimated to undertake. If the investee achieves profit in subsequent
periods, the Company shall, after deducting any unrecognized investment losses, reduce book value of estimated
liabilities recognized, restore book values of other long-term equity which form net investment in the investee in
substance, and of long-term equity investment according to the reversed sequence described above, and recognize
investment income at the same time.
(3) Disposal of long-term equity investments
For the disposal of long-term equity investments, the difference between the book value and the actual price
thereof shall be included in the current profit or loss.
Where a long-term equity investment is accounted for under the equity method, accounting treatment should be
made on the part which is originally included in other comprehensive income according to corresponding ratio by
using the same basis for the investee to directly dispose of the relevant assets or liabilities when the investments
are disposed of. Owner's equity recognized from changes in other owner's equity of the investee other than net
profit and loss, other comprehensive income and the profit distribution should be included in the current profit and
loss according to the proportion.
In case the joint control or significant influence over the investee is lost for disposing part of equity investments or
other reasons, the remaining equity will be changed to be accounted for according to the recognition and
measurement principles of financial instruments, while the difference between the fair value and the book value
on the date of the loss of joint control or significant influence should be included in the current profit or loss. As to
other comprehensive income recognized based on measurement of the original equity investment under the equity
method, accounting treatment shall be made on the same basis as would be required if the investee had directly
disposed of the assets or liabilities related thereto when measurement under the equity method is terminated.
Owner's equity recognized from the investee's changes in other owner's equity other than net profit or loss, other
comprehensive income and profit distribution should all transferred to the current profit and loss when the equity
method is no longer adopted.
Where the Company loses the control over the investee due to disposal of partial equity investments or other
reasons, when it prepares separate financial statements, the remaining equity after disposal that can jointly control
or have significant influence on the investee will be measured at the equity method, and the remaining equity
should be deemed to have been adjusted at equity method on acquisition.
If the remaining equity after disposal cannot exercise joint control or significant influence over the investee, such
remaining equity shall be subject to the accounting treatment according to the recognition and measurement
standards of financial instruments, and the difference between its fair value and book value on the date when
control losses is included in current profit or loss.
Where the equity disposed of are acquired through business combination as a result of additional investment and
other reasons, if the remaining equities after disposal are calculated under the cost method or equity method upon
preparation of separate financial statements, other comprehensive income and other owners' equities recognized in
equity investments held before the acquisition date as a result of employment of equity method for accounting
shall be carried forward pro rata; if the remaining equities after disposal are calculated according to the provisions
on Recognition and Measurement of Financial Instruments, other comprehensive income and other owners'
equities will all be carried forward.
23. Investment properties
Measurement mode
Measured by cost method
Depreciation or amortization method
The investment properties refer to the properties held for earning rentals or/and capital appreciation, including
leased land use right, land use right held for transfer upon appreciation, and leased building (including self-built
buildings or buildings developed for renting or buildings under construction or development for future renting).
The Company measures the existing investment properties by using the cost model. For investment property
measured by using the cost model, the buildings for lease shall be depreciated by using policies the same as used
for fixed assets of the Company, and the land use rights for lease shall be amortized by using the same policies as
applicable to intangible assets.
24. Fixed assets
(1) Recognition criteria
Fixed assets refer to tangible assets held for the purpose of producing commodities, providing services, renting or
business management with useful lives exceeding one year. Fixed assets are recognized when they simultaneously
meet the following conditions:
(1) It is probable that the economic benefits relating to the fixed assets will flow into the Company; and
(2) The costs of the fixed assets can be measured reliably.
(2) Depreciation method of fixed assets
Yearly depreciation
Asset type Depreciation method Year for depreciation Residual value rate
rate
Straight-line method 20-40 5% 4.75%-2.37%
Buildings and constructions
Straight-line method 8-20 5% 11.87%-4.75%
Machinery equipment
Electronic entertainment
Straight-line method 5-16 5% 19%-5.93%
equipment
Straight-line method 7-12 5% 13.57%-7.91%
Transportation equipment
Other equipment Straight-line method 8 5% 11.87%
(3) Reorganization basis, valuation and depreciation method for financial lease assets
If any of the following conditions is stipulated in the terms of the lease agreement signed between the company
and the lessee, it shall be recognized as the financing leased assets:
1) After the expire of the lease term, the ownership of the leased assets shall be vested in the company;
2) The company has an option to purchase the asset, the purchase price is far less than the fair value of the asset
when the option is exercised;
3) The leasing term is the majority of the life of the leased asset;
4) The present value of the minimum lease payment on the beginning of the lease does not have many differences
from the fair value of the asset;
On the starting date of the lease, the company takes the lower between the fair value of the leased asset and the
present value of the minimum lease payment as the book value of the leased asset, and the minimum lease
payment as the book value of the long-term payable, and the difference between the fair value of the leased asset
and the present value of the minimum lease payment as the unrecognized financing fee.
25. Construction in progress
The book-entry values of the fixed assets are stated at total expenditures incurred before reaching working
condition for their intended use. Where a construction in progress reaches the working condition for its intended
use but the final account for completion is not made yet, it shall be transferred into fixed assets from the date
when it reaches the working condition for intended use at the estimated value according to the project budget,
construction price or actual cost, and the depreciation of the said fixed assets shall be accrued according to the
Company's depreciation policies applicable to fixed assets. After the final account for completed project is done,
the Company adjusts the original estimated value of the fixed asset in accordance with the actual cost, but does
not adjust the provision for such depreciation that had been accrued.
26. Borrowing costs
1. Recognition principles of capitalization of borrowing costs
Borrowing costs include interest thereon, amortization of discounts or premiums, ancillary expenses and exchange
differences incurred on account of foreign currency borrowings, etc.
The borrowing costs incurred to the Company and directly attributable to the acquisition and construction or
production of assets eligible for capitalization should be capitalized and recorded into relevant asset costs; other
borrowing costs should be recognized as costs according to the amount incurred and be included into current
profit and loss.
Assets meeting the capitalization requirements refer to fixed assets, investment properties and inventories, etc.
that need to be purchased, constructed or produced for a long time to be available for intended use or sale.
Borrowing costs may be capitalized only when all the following conditions are met:
(1) Asset disbursements, which include those incurred by cash payment, the transfer of non-cash assets or the
undertaking of interest-bearing debts for acquiring and constructing or producing assets eligible for capitalization,
have already been incurred;
(2) Borrowing costs have already been incurred; and
(3) The acquisition and construction or production activities which are necessary to prepare the assets for their
intended use or sale have already been started.
2. Capitalization period of borrowing costs
Capitalization period refers to the period from the beginning of capitalization to the cease of capitalization,
excluding the period of capitalization suspension of borrowing costs.
Capitalization of borrowing costs should cease when the acquired and constructed or produced assets eligible for
capitalization have reached the working condition for their intended use or sale.
When some projects among the acquired and constructed or produced assets eligible for capitalization are
completed and can be used separately, the capitalization of borrowing costs of such assets should be ceased.
When some projects among the acquired and constructed or produced assets eligible for capitalization are
completed and can be used separately, the capitalization of borrowing costs of such projects should be ceased.
3. Period of capitalization suspension
If the acquisition, construction or production activities of assets eligible for capitalization are abnormally
interrupted and such condition lasts for more than three months, the capitalization of borrowing costs should be
suspended; if the interruption is necessary procedures for the acquired, constructed or produced assets eligible for
capitalization to reach the working conditions for their intended use or sale, the borrowing costs continue to be
capitalized. Borrowing costs incurred during the interruption are recognized as the current profit or loss and
continue to be capitalized until the acquisition, construction or production of the assets restarts.
4. Calculation method of capitalization amount of borrowing costs
As for special borrowings for acquiring, constructing or producing assets eligible for capitalization, borrowing
costs of special borrowings actually incurred in the current period less the interest income from undrawn
borrowings deposited in the bank or investment income from temporary investment should be recognized as the
capitalization amount of borrowing costs.
As for general borrowings used for acquiring and constructing or producing assets eligible for capitalization, the
interest of general borrowings to be capitalized should be calculated by multiplying the weighted average of asset
disbursements of the part of accumulated asset disbursements exceeding special borrowings at end of each month
by the capitalization rate of used general borrowings. The capitalization rate is calculated by weighted average
interest rate of general borrowings.
27. Biological assets
Nil
28. Oil-and-gas assets
Nil
29. Right-of-use assets
Nil
18. Intangible assets
(1) Valuation method, useful lives and impairment
1) The Company initially measures intangible assets at cost on acquisition:
The costs of externally purchased intangible assets include purchase prices, relevant taxes and surcharges and
other directly attributable expenditures incurred to prepare the assets for their intended uses. If the payment for an
intangible asset is delayed beyond the normal credit conditions and it is of the financing nature, the cost of the
intangible asset shall be determined on the basis of the present value of the purchase price.
The intangible assets acquired which the debtor uses to pay back the debt in debt restructuring should be
recognized at the fair value of the intangible assets. The difference between the book value of restructured debts
and the fair value of intangible assets used to pay back the debt should be included in the current profit or loss;
When the exchange of non-monetary assets is of commercial nature and the fair value of the assets received or
surrendered assets can be measured reliably, the measurement shall be based on the fair value. If the fair value of
the assets received or surrendered assets can be measured reliably, the fair value of the surrendered assets and
relevant taxes should be paid as the initial investment cost of the intangible assets received, unless there is
conclusive evidence that the fair value of the asset received is more reliable. If the exchange of non-monetary
assets does not have commercial substance, or the fair value of the assets received or surrendered assets cannot be
measured reliably, the book value of the surrendered assets and related taxes should be paid as the initial
investment cost of the intangible assets received.
2) Subsequent measurement
The useful lives of the intangible assets are analyzed and determined on acquisition.
Intangible assets with definite useful lives shall be amortized with the straight-line method within the period when
the intangible assets generate economic benefits for the Company; if the said period cannot be forecast, the
intangible assets shall be deemed as those with indefinite useful lives and shall not be amortized.
3. Estimate of the useful life of the intangible assets with definite useful lives
Item Estimated useful life Amortization method Basis
Land use Straight-line amortization
50 years
right method Useful life prescribed in the Certificate of Land Use Right
(2) Accounting policy of internal R&D expenditures
31. Long-term assets impairment
For the long-term equity investments, investment properties, fixed assets, construction in progress, intangible
assets, and other long-term assets measured at cost model, if there are signs of impairment, an impairment test will
be conducted on the balance sheet date. If the result of the impairment test shows that the recoverable amount of
the asset is lower than its book value, the provision for impairment shall be made and included in impairment loss.
The recoverable amount is determined at the higher of the net of the fair value less disposal costs and the present
value of the expected future cash flows. Provision for assets impairment is made on individual asset basis. If it is
difficult to estimate the recoverable amount of the individual asset, the Group shall estimate the recoverable
amount of the asset group that the individual asset belongs to. The asset group is the minimum asset group that
can independently generate the cash inflow.
Goodwill, intangible assets with uncertain useful life and intangible assets that have not yet reached the usable
state shall be tested for impairment at least at the end of each year.
The Company conducts the goodwill impairment test, and the carrying value of the goodwill formed by the
enterprise merger shall be allocated to the relevant asset group in a reasonable way from the purchase date. If it is
difficult to apportion to the relevant asset group, apportion to the relevant asset group portfolio. When the
Company allocates the book value of goodwill, it allocates the goodwill according to the relative benefits that the
relevant asset group or asset group portfolio can obtain from the synergetic effect of the enterprise merger, and
carries out the goodwill impairment test on this basis.
Goodwill in the relevant asset groups or combination of group assets impairment tests, such as the asset group or
combination of group assets related to goodwill there are signs of impairment, the first does not include the
goodwill of the asset group or combination of group assets impairment test, calculation of recoverable amount,
and compared with the related book value, confirm the corresponding impairment loss. Goodwill to the asset
group or combination of group assets for impairment test, compare the book value of the relevant asset groups or
combination of group assets (including the contribution of the book value of the goodwill) with its recoverable
amount, such as the relevant asset groups or combination of group assets recoverable amount is lower than its
book value, confirm the goodwill impairment loss. The above asset impairment loss shall not be reversed in
subsequent accounting periods once recognized.
32. Long-term deferred expenses
Long-term deferred expenses refer to various expenses which have been already incurred but will be borne in the
reporting period and in the future with an amortization period of over one year.
1. Amortization method
Long-term deferred expenses are amortized evenly over the beneficial period.
2. Amortization years
Item Amortization years
Hotel exterior decoration 4 years
Fire stairs renovation 4 years
Renovation of guest rooms in Building C, Decoration and renovation of Building A 5 years
Villa renovation 5 years
Swimming pool renovation, Pavement modification projects 5 years
Roof waterproofing projects 5 years
33. Contract liabilities
Nil
34. Employee compensation
(1) Accounting method for short-term compensation
During the accounting period when employees serve the Company, the actual short-term compensation is
recognized as liabilities and included in current profit and loss or costs associated with assets.
The appropriate amount of employee compensation payable will be determined during the accounting period
when the employees provide services for the Company based on the medical insurance, work injury insurance and
maternity insurance and other social insurance and housing fund paid by the Company for employees, as well as
trade union funds and employee education funds withdrawn according to provisions at the accrual basis and
accrual ratio.
The employee benefits in the non-monetary form shall be measured at fair value.
(2)Accounting method for dismissal welfare
1) Defined contribution plans
The Company shall pay the basic endowment insurance and unemployment insurance for the employees
according to the relevant provisions of the local government. During the accounting period when the employees
provide services for the Company, the amount of payment shall be calculated according to the payment base and
proportion stipulated by the local government, which shall be recognized as liabilities and recorded into the
current profit and loss or the cost of related assets.
In addition to the basic endowment insurance, the Company has also established the enterprise annuity payment
system (supplementary endowment insurance)/enterprise annuity plan according to the relevant policies of the
national enterprise annuity system. The Company shall pay the fee to the local social insurance institution/annuity
plan according to a certain proportion of the employee's total salary, and the corresponding expenses shall be
included in the current profit and loss or related asset cost.
2) Defined benefit plans
According to the formula determined by the law of expected accumulative welfare units, the company will
attribute the welfare obligations generated by the established benefit plan to the period during which the employee
provides services, and record them into the current profit and loss or the cost of related assets.
The deficit or surplus resulting from the present value of the defined benefit plan obligations minus the fair value
of the defined benefit plan assets is recognized as the net liability or net asset of a defined benefit plan. If there is a
surplus in the defined benefit plan, the company shall measure the net assets of the defined benefit plan by the
lower of the surplus and the asset ceiling.
All defined benefit plan obligations, including those expected to be paid within 12 months of the end of the
employee's annual reporting period for the provision of services, are discounted by the market rate of return on
Treasury bonds or high-quality corporate bonds in the active market that matches the duration and currency of the
defined benefit plan obligations on the balance sheet date.
The service costs incurred by the defined benefit plan and the net interest on the net liabilities or net assets of the
defined benefit plan are recorded in the current profits and losses or the costs of related assets. The changes
caused by the net liabilities or net assets of the defined benefit plan shall be accounted for in other comprehensive
income, and shall not be transferred back to the profits and losses in the subsequent accounting period. Upon the
termination of the original defined benefit plan, all the parts previously accounted for in other comprehensive
income shall be carried forward to the undistributed profit within the scope of equity.
When establishing the settlement of the benefit plan, the difference between the present value of the obligation of
the established benefit plan and the settlement price determined on the settlement date shall be used to confirm the
settlement gains or losses.
(3) Accounting method for post-employment benefits
The Company pays the basic endowment insurance premiums and unemployment insurance for employees
according to the relevant provisions of the local governments. During the accounting period when employees
serve the Company, the paid amount which is calculated based on the payment base and proportion as stipulated in
the provisions of the local place is recognized as liabilities and included in the current profit or loss or
assets-related assets cost.
(4) Accounting method for other long-term employee welfare
35. Lease liability
Nil
36. Estimated liabilities
When the Company involves in proceedings, debt guarantees, onerous contracts and reorganization events, if such
events may require delivery of assets or rendering of services in the future and the amounts of such events can be
reliably measured, such events are recognized as estimated liabilities.
(1) Recognition criteria of estimated liabilities
When an obligation relating to a contingency meets all the following conditions at the same time, it is recognized
as an estimated liability:
1) Such obligation is a present obligation of the Company;
2) The performance of this obligation may very probably lead to the flow of economic interests out of the
Company; and
3) The amount of the obligation can be measured reliably.
(2) Measurement method of estimated liabilities
Estimated liabilities of the Company are initially measured as the best estimate of expenses required for the
performance of the relevant present obligations.
When determining the best estimates, the Company comprehensively considers the risks, uncertainties, time value
of money, and other factors relating to the contingencies. If the time value of money is significant, the best
estimates will be determined after discount of relevant future cash outflows.
The best estimates shall be treated as follows in different circumstances:
If there is continuous range (or interval) for the necessary expenses, and probabilities of occurrence of all the
outcomes within this range are equal, the best estimate should be determined at the average amount of upper and
lower limits within the range.
If there is no continuous range (or interval) for the necessary expenses, or probabilities of occurrence of all the
outcomes within this range are unequal although such a range exists, in case that the contingency involves a single
item, the best estimate shall be determined at the most likely outcome; if the contingency involves two or more
items, the best estimates should be determined according to all the possible outcomes with their relevant
probabilities.
When all or part of the expenses necessary for the settlement of estimated liabilities of the Company are expected
to be compensated by a third party, the compensation shall be separately recognized as an asset only when it is
virtually certain to be received. The compensation recognized shall not exceed the book value of the estimated
liabilities.
37. Share-based payment
Nil
38. Other financial instrument as preferred stock and perpetual bond etc.
Nil
39. Revenue
Whether the new revenue standards been implemented
√Yes □No
Accounting policies used for revenue recognition and measurement
(1) Recognition and measurement principles for revenue from sale of goods
1) Revenue from sales of goods is recognized when the Company has transferred to the buyer the significant
risks and rewards of ownership of the goods.
2) The Company retains neither continuous management rights associated with ownership of the goods sold nor
effective control over the goods sold.
3) The relevant amount of income can be measured reliably.
4) It is highly likely that the economic benefits associated with the transaction will flow into the Company.
5) And the relevant amount of cost incurred or to be incurred can be measured reliably.
(2) Recognition criteria of revenue from sale of goods of the Company and specific judgment criteria of
recognition time
In the provision of hotel housing services at the same time, the Company provides goods to customers and will
prepare daily sales list after confirming with the Rooms Department and the hotel front desk. Based on the sales
list, the finance department confirms that the major risks and rewards of ownership of the goods have been
transferred to the customer and then the sales revenue is recognized.
(3) Recognition and measurement principles of revenue from rendering of service
1) For the hotel rooms, catering (breakfast) and other services to be provided by the Company, after they are
provided, and the Company checks with the sales department and the front check, the Company will prepare the
daily sales reports and accounts receivable list to the finance department, which will review the same, after which,
the revenue will be recognized.
2) For the revenue from restaurants and venues contracted out, they will be recognized in accordance with the
period stipulated in the contract or agreement and the collection timing.
(4) Recognition of revenue from transferring use right of assets
When the economic benefits relating to the transactions is possible to flow into the Company and the amount of
revenue can be measured reliably, revenues should be recognized. Revenues from transfer of right to use assets are
recognized under the following circumstances:
1) Interest income is determined based on the time when the monetary funds are lent and the effective rate.
2) The amount of revenues from usage is determined based on the charging time and method as agreed in
relevant contract or agreement.
40. Government grants
(1) Type
Government grants refer to the monetary or non-monetary assets obtained by the Company from the government
for free. Government grants are divided into asset-related government grants and income-related government
grants.
Asset-related government grants refer to government grants obtained by the Company for forming long-term
assets by acquisition, construction or other manners. Income-related government grants refer to government grants
excluding the asset-related government grants.
(2) Recognition time and measurement
Government grants can be recognized when simultaneously meeting the following conditions:
1) The enterprise can meet conditions attached to government grants; and
2) The enterprise can receive government grants.
If a government grant is a monetary asset, it shall be measured at the amount received or receivable. Government
grants shall be measured at receivables when there is strong evidence at the end of the period that such grants
comply with the relevant conditions prescribed by the financial support policies and the financial support funds
are expected to be received. Other financial grants shall be confirmed according to the amount of money received.
If government grants are non-monetary assets, they shall be measured at its fair value; and if the fair value cannot
be obtained in a reliable way, they shall be measured at a nominal amount.
(3) Accounting treatment
Asset-related government grants shall be used to offset the book value of relevant assets or recognized as deferred
income. If asset-related government grants are recognized as deferred income, they shall be included in profit or
loss by stages by a reasonable and systematic method within the useful lives of relevant assets. (Any government
grant related to the daily activities of an enterprise shall be included into other income in accordance with the
business nature. Government grants unrelated to the daily activities of enterprises shall be recorded as
non-operating revenues and expenditures.)
For government grants associated with income that are used to recover relevant costs or losses of the enterprise in
subsequent period are recognized as deferred income and included in the current profit or loss when relevant costs
or losses are recognized. (Any government grant related to the daily activities of an enterprise shall be included
into other income in accordance with the business nature. Government grants unrelated to the daily activities of
enterprises shall be recorded as non-operating revenues and expenditures.) If government grants related to income
are used to compensate the relevant costs and losses that have occurred, such government grants should be
directly included in the current profit or loss. (Any government grant related to the daily activities of an enterprise
shall be included into other income in accordance with the business nature. Government grants unrelated to the
daily activities of enterprises shall be recorded as non-operating revenues and expenditures.)
The discount interest of preferential policy loans obtained by the Company shall be divided into the following two
cases for accounting treatment:
1) If the finance department allocates the discount interest fund to the lending bank, and the lending bank provides
the loan to the Company at the preferential policy interest rate, the Company shall take the actual amount of the
loan received as the book value of the loan, and calculate the relevant borrowing costs according to the loan
principal and the preferential policy interest rate.
2) If the finance department directly allocates the discount interest funds to the Company, the Company shall
deduct the corresponding discount interest from the relevant borrowing costs.
41. Deferred tax assets and deferred tax liabilities
Deferred tax assets are recognized for deductible temporary differences to the extent that it shall not exceed the
taxable income probably obtained in future period that can be used for deducting the deductible temporary
differences.
Taxable temporary differences are recognized as deferred tax liabilities in addition to special circumstances.
Special circumstances in which deferred income tax assets or deferred income tax liabilities shall not be
recognized include: the initial recognition of goodwill; other transactions or matters excluding business
combinations, which affect neither accounting profits nor the taxable income (or deductible losses) when
occurred.
When the Company has the statutory right to do settlement with the net amounts, and has the intention to do so or
the recovery of assets and the settlement of liabilities are achieved simultaneously, the Company shall present its
current income tax assets and current income tax liabilities at the net amounts as the result of one offsetting
another.
When the Company has the legal rights to balance income tax assets and income tax liabilities for the current
period with net settlement, and deferred income tax assets and deferred income tax liabilities are related to the
income tax which are imposed on the same taxpaying subject by the same tax collection authority or on different
taxpaying subjects, but, in each important future period in connection with the reverse of deferred income tax
assets and liabilities, the involved taxpaying subject intends to balance income tax assets and liabilities for the
current period with net settlement at the time of obtaining assets and discharging liabilities, deferred income tax
assets and deferred income tax liabilities shall be presented based on the net amount after offset.
42. Lease
(1) Accounting treatment of operating lease
1) The rental fees paid for the asset leased by the Company will be amortized over the entire lease term without
deducting rent-free period according to the straight-line method and included in the expenses for the current
period. The initial direct costs related to the lease transactions paid by the Company are included in the current
expenses.
When assets lessor bears costs related to the lease borne by the Company, the Company shall deduct the part of
expenses from the total rents and amortize the rents after deduction over the lease term and include them in
current expenses.
2) Lease fees received by the Company from leasing assets shall be amortized at straight-line method over the
whole lease period including rent-free period, and shall be recognized as lease income. Initial direct costs relating
to lease transactions incurred by the Company shall be recognized as the current expenses; if the amounts are
significant, they shall be capitalized and included in the current income on the same basis as the recognition of
lease income.
When the Company bears costs related to the lease borne by the leasee, the Company shall deduct the part of
expenses from the total rents and amortize the rents after deduction over the lease term.
(2) Accounting treatment of finance lease
1) Financial leased assets: on the start date of leasing, the Company takes the lower of the fair value of the leased
assets and the present value of the minimum lease payment as the book value of the leased assets, takes the
minimum lease payment as the book value of the long-term payable, and the difference as the unrecognized
financing expenses. The Company adopts the effective interest rate method to amortize the unrecognized
financing expenses during the lease period and record them into financial expenses. The initial direct expenses
incurred by the Company shall be included in the value of the leased assets.
2) Financial leasing assets: the Company shall, at the beginning of the lease, recognize the difference between the
sum of the receivable financial leasing payments, the unsecured residual value and its present value as unrealized
financing income, which shall be recognized as lease income within the period of receiving the rent in the future.
The initial direct expenses incurred by the company in connection with the lease transaction shall be included in
the initial measurement of the finance lease receivable and shall reduce the amount of income recognized during
the lease term.
43. Other significant accounting policies and accounting estimates
Termination of business
Termination of business is a separately identifiable component that meets one of the following conditions and has
been disposed of by the Company or placed by the Company as a holding for sale:
(1) The component represents a separate principal business or a separate principal area of business.
(2) The component is part of a related plan to dispose of a separate principal business or a separate principal area
of business.
(3) The component is a subsidiary acquired exclusively for resale.
44. Changes in significant accounting policies and accounting estimates
(1) Changes in accounting policies
√Applicable □Not applicable
Procedures
Content of and reason for changes in for
Note
accounting policies examination
and approval
In the balance sheet, "notes receivable and The Ministry of Finance promulgated the Circular of the Ministry of
accounts receivable" are divided into "notes Finance on Revising and Issuing the 2019 Versions of General
receivable" and "accounts receivable". Resolution of Corporate Financial Statement Templates (Cai Kuai [2019] No.6) on
"Notes payable and accounts payable" is the Board of April 30, 2019, and Revising and Issuing the 2019 Version of
divided into "notes payable" and "accounts Directors Consolidated Financial Statements Format (Cai Kuai [2019] No.16)
payable". The comparison data are adjusted on September 19, 2019, to revise the general corporate financial
accordingly. statement templates.
In 2017, the Ministry of Finance revised The Accounting Standards
for Business Enterprises No. 22 -- Recognition and Measurement of
Financial Instruments, the Accounting Standards for Business
Enterprises No. 23 -- Transfer of Financial Assets, The Accounting
Standards for Business Enterprises No. 24 -- Hedge Accounting, and
Provision for expected credit losses is made The Accounting Standards for Business Enterprises No. 37 --
for "financial assets measured at amortized Presentation of Financial Instruments. The revised standards stipulate
cost" and "financial assets (debt Board of that for financial instruments whose recognition has not been
instruments) measured at fair value and Directors terminated on the first implementation date, if the previous
whose changes are included in other recognition and measurement are inconsistent with the requirements
comprehensive income". of the revised standards, adjustments shall be made retroactively. If
the data in the previous financial statements are not consistent with
the revised standards, no adjustment is required. The Company will
adjust retained earnings and other comprehensive earnings for the
cumulative impact of retroactive adjustments at the beginning of the
year.
The Ministry of Finance issued on May 9, 2019 by the Accounting
Standards for Enterprises No. 7 - Exchange of Non-Monetary Assets
(2019 revision) (Cai Kuai [2019] No. 8), the revised rules shall enter
into force as of June 10, 2019, and the exchange of non-monetary
Implementation of Accounting Standard for
Board of occur between January 1, 2019 and the effective date, adjustments
Business Enterprises No. 7 - Exchange of
Directors should be based on these criteria. The exchange of non-monetary
Non-Monetary Assets (revised in 2019)
assets prior to 1 January 2019 does not require retroactive adjustment
in accordance with the provisions of these guidelines. The Company's
implementation of the above guidelines has no material impact during
the reporting period.
The Ministry of Finance promulgated the Accounting Standards for
Business Enterprises No. 12 - Debt Restructuring (2019 revision) (Cai
Kuai [2019] No. 9) on May 16, 2019. The revised standards will be
Implementation of Accounting Standard for
Board of effective from June 17, 2019. For debt restructurings that occur before
Business Enterprises No. 12 - Debt
Directors 1 January 2019, there is no need to make retroactive adjustments in
Restructuring (revised in 2019)
accordance with the provisions of the code. The Company's
implementation of the above guidelines has no material impact during
the reporting period.
(2) Changes in accounting estimates
□Applicable √Not applicable
(3) Adjustment on relevant items of financial statement at begging of the year when implemented the new
financial instruments standards, new revenue standards or new leasing standards since 2019
√Applicable □Not applicable
Consolidated Balance Sheet
In RMB/CNY
December 31, January 1,
Item adjustment
2018 2019
Current assets:
Monetary funds 15,364,355.30 15,364,355.30 0.00
Balances with clearing companies
Loans to other banks and financial
institutions
Trading financial assets
Financial assets measured at fair value
through the current profit or loss
Derivative financial assets
Notes receivable
Accounts receivable 426,434.87 388,694.02 -37,740.85
Receivables financing
Advances to suppliers
Premium receivable
Reinsurance accounts receivable
Reinsurance contract reserves
receivable
Other receivables 458,242.73 437,169.79 -21,072.94
Including: Interest receivable
Dividend receivable
Financial assets purchased under resale
agreements
Inventories 221,390.19 221,390.19 0.00
Contractual assets
Assets held for sale
December 31, January 1,
Item adjustment
2018 2019
Non-current assets maturing within one
year
Other current assets 1,846,219.79 1,846,219.79 0.00
Total current assets 18,316,642.88 18,257,829.09 -58,813.79
Non-current assets:
Disbursement of advances and loans
Lending investments
Available-for-sale financial assets
Other lending investments
Held-to-maturity investments
Long-term receivables
Long-term equity investments
Other equity instruments investments
Other non-current financial assets
Investment properties 8,384,480.43 8,384,480.43 0.00
Fixed assets 36,497,869.65 36,497,869.65 0.00
Construction in progress
Productive biological assets
Oil and gas assets
Intangible assets 22,205,249.04 22,205,249.04 0.00
Development expenditures
Goodwill
Long-term deferred expenses 2,792,876.07 2,792,876.07 0.00
Deferred income tax assets
Other non-current assets
Total non-current assets 69,880,475.19 69,880,475.19 0.00
Total assets 88,197,118.07 88,138,304.28 -58,813.79
Current liabilities:
December 31, January 1,
Item adjustment
2018 2019
Short-term borrowings
Borrowings from central bank
Deposit funds
Trading financial liabilities
Financial liabilities measured at fair
value through the current profit or loss
Derivative financial liabilities
Notes payable
Accounts payable 1,607,835.81 1,607,835.81 0.00
Advances from customers 1,291,293.05 1,291,293.05 0.00
Contractual liability
Funds from sales of financial assets
under repurchase agreement
Absorption of deposits and interbank
deposits
Receiving from vicariously traded
securities
Receiving from vicariously sold
securities
Employee compensation payable 2,841,262.35 2,841,262.35 0.00
Taxes and surcharges payable 450,861.87 450,861.87 0.00
Other payable 2,727,483.66 2,727,483.66 0.00
Including: Interest payable
Dividend payable
Handling charges and commissions
payable
Reinsurance accounts payable
Liabilities classified as held for sale
Non-current liabilities maturing within
December 31, January 1,
Item adjustment
2018 2019
one year
Other current liabilities
Total current liabilities 8,918,736.74 8,918,736.74 0.00
Non-current liabilities:
Reserves for insurance contracts
Long-term borrowings
Bonds payable
Including: preferred stock
Perpetual bonds
Lease liability
Long-term payable
Long-term employee compensation
payable
Estimated liabilities 1,489,685.04 1,489,685.04 0.00
Deferred income
Deferred income tax liabilities
Other non-current liabilities
Total non-current liabilities 1,489,685.04
10,408,421.78 1,489,685.04 0.00
Total liabilities
Owners' equity:
Share capital 364,100,000.00 364,100,000.00 0.00
Other equity instruments
Including: preferred stock
Perpetual bonds
Capital reserves 54,142,850.01 54,142,850.01 0.00
Less: treasury stock
Other comprehensive income
December 31, January 1,
Item adjustment
2018 2019
Special reserves
Surplus reserves
General risk reserves
-340,454,153.72 -340,512,967.51 0.00
Undistributed profit
Total equity attributable to owners of
77,788,696.29 77,788,696.29 0.00
the parent company
Minority equity
77,788,696.29 77,788,696.29
Total owners' equity
88,197,118.07 88,197,118.07 0.00
Total liabilities and owners' equity
Explanation on adjustment: nil
The Parent Company’s Balance Sheet
In RMB/CNY
December 31, January 1,
Item Adjustment
2018 2019
Current assets:
Monetary funds 14,864,055.73 14,864,055.73
Trading financial assets
Financial assets measured at fair value
through the current profit or loss
Derivative financial assets
Notes receivable
Accounts receivable 426,434.87 388,694.02 -37,740.85
Receivables financing
Advances to suppliers
Other receivables 458,242.73 437,169.79 -21,072.94
Including: Interest receivable
Dividend receivable
December 31, January 1,
Item Adjustment
2018 2019
Inventories 221,390.19 221,390.19
Assets held for sale
Non-current assets maturing within one
year
Other current assets 1,846,219.79 1,846,219.79
Total current assets 17,816,343.31 17,757,529.52 -58,813.79
Non-current assets:
Lending investments
Available-for-sale financial assets
Other lending investments
Held-to-maturity investments
Long-term receivables
Long-term equity investments 1,000,000.00 1,000,000.00
Other equity instruments investment
Other non-current financial assets
Investment properties 8,384,480.43 8,384,480.43
Fixed assets 36,497,869.65 36,497,869.65
Construction in progress
Productive biological assets
Oil and gas assets
Intangible assets 22,205,249.04 22,205,249.04
Development expenditures
Goodwill
Long-term deferred expenses 2,792,876.07 2,792,876.07
Deferred income tax assets
Other non-current assets
Total non-current assets 70,880,475.19 70,880,475.19
Total assets 88,696,818.50 88,638,004.71 -58,813.79
December 31, January 1,
Item Adjustment
2018 2019
Current liabilities:
Short-term borrowings
Trading financial liabilities
Financial liabilities measured at fair
value through the current profit or loss
Derivative financial liabilities
Notes payable
Accounts payable 1,607,835.81 1,607,835.81
Advances from customers 1,291,293.05 1,291,293.05
Contractual liability
Employee compensation payable 2,841,262.35 2,841,262.35
Taxes and surcharges payable 450,861.87 450,861.87
Other payable 3,226,952.36 3,226,952.36
Including: Interest payable
Dividend payable
Liabilities classified as held for sale
Non-current liabilities maturing within
one year
Other current liabilities
Total current liabilities 9,418,205.44 9,418,205.44
Non-current liabilities:
Long-term borrowings
Bonds payable
Including: preferred stock
Perpetual bonds
Lease liability
Long-term payable
Long-term employee compensation
payable
December 31, January 1,
Item Adjustment
2018 2019
Estimated liabilities 1,489,685.04 1,489,685.04
Deferred income
Deferred income tax liabilities
Other non-current liabilities
Total non-current liabilities 1,489,685.04 1,489,685.04
Total liabilities 10,907,890.48 10,907,890.48
Owners' equity:
Share capital 364,100,000.00 364,100,000.00
Other equity instruments
Including: preferred stock
Perpetual bonds
Capital reserves 54,142,850.01 54,142,850.01
Less: treasury stock
Other comprehensive income
Special reserves
Surplus reserves
Undistributed profit -340,453,921.99 -340,453,921.99
Total owners' equity 77,788,928.02 77,788,928.02
Total liabilities and owners' equity 88,696,818.50 88,696,818.50
Explanation on adjustment: nil
(4) Explanation of the retrospective adjustment on comparative data in the prior period while implemented
new financial instruments standards or new leasing standards for the first time since 2019
□Applicable √Not applicable
45. Other
VI.Taxation
1. Major tax types and tax rates applicable to the Company
Taxes Basis for tax assessment Tax rate
Value added tax (VAT) Output VAT is calculated based on taxable sales revenue and service 5%, 6%, 10%, 9%,
Taxes Basis for tax assessment Tax rate
revenue calculated in accordance with tax laws and VAT payable or 16%, 13%
taxable sales revenue shall be the difference after deducting the input
VAT deductible in the same period
Urban maintenance and
Levied based on VAT payable 7%
construction tax
Enterprise income tax Levied based on the taxable income 25%, 20%
Education surtax Levied based on VAT payable 3%
Local education surtax Levied based on VAT payable 2%
Remaining value after deducting 30% from the original value of the
1.2%, 12%
Housing property tax house (including the occupied land price), and rent revenue
Land use tax Land area RMB 18 / m2
Disclose reasons for different taxpaying body: Nil
2. Tax preference
3. Other
VII.Notes to the main items of the financial statements
1. Monetary funds
In RMB/CNY
Item Ending balance Beginning balance
Cash on hand 302,077.12 347,782.65
Bank deposits 7,120,862.77 15,016,572.65
Total 7,422,939.89 15,364,355.30
Other explanation: nil
Remark: there are no amounts restricted for use due to mortgage or freeze, deposited in overseas institutions, and having potential
risk in recovery.
2. Trading securities: nil
3. Derivative financial assets: nil
4. Note receivable: nil
5. Accounts receivable
(1)Disclosure of account receivables by category
In RMB/CNY
Ending balance Beginning balance
Provision for bad Provision for bad
Book balance Book balance
debt debt
Category Book Book
Provisi
Amoun Proport Amoun value Amoun Proport Amoun Provisi value
on
t ion t t ion t on ratio
ratio
Including:
Accounts
receivable with
420,84 100.00 109,76 26.08 311,08 500,51 100.00 464,17 388,694.
provision for bad 92.74%
9.75 % 5.83 % 3.92 0.47 % 5.72 02
debts based on
portfolios
Including:
420,84 100.00 109,76 26.08 311,08 500,51 100.00 464,17 388,694.
Total 92.74%
9.75 % 5.83 % 3.92 0.47 % 5.72 02
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Provision for bad debts based on single item: nil
Provision for bad debt based on portfolios:
In RMB/CNY
Ending balance
Item
Book balance Provision for bad debt Provision ratio
Within 1 year 327,780.95 16,697.03 5.09%
1-2 years 2,259.00 2,259.00 100.00%
2-3 years 566.00 566.00 100.00%
3-4 years 785.00 785.00 100.00%
4-5 years 18,633.00 18,633.00 100.00%
Over 5 years 70,825.80 70,825.80 100.00%
Total 420,849.75 109,765.83 --
A description of the basis for determining the portfolio: nil
Provision for bad debt by portfolio: nil
If the bad debt provision of an account receivable is withdrawn according to the general model of expected credit loss, please refer to
the disclosure method of other receivables to disclose the relevant information of bad debt provision:
□ Applicable √ Not applicable
Released by account age
In RMB/CNY
Account age Book balance
Within 1 year (inclusive) 327,780.95
1-2 years 2,259.00
2-3 years 566.00
Over 3 years 90,243.80
3-4 years 785.00
4-5 years 18,633.00
Over 5 years 70,825.80
Total 420,849.75
(2)Provision, reversal or recovery of provision for bad debts in the period
Provision for bad debt in the period
In RMB/CNY
42
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Amount changed in the period
Category Beginning balance Reversal or Ending balance
Accrual Charge off
switch-back
Account
111,816.45 -2,050.62 109,765.83
receivable
Total 111,816.45 -2,050.62 109,765.83
Including the major amount that reversal or switch-back in the period: nil
(3)Account receivable actually charge off in the period: nil
(4)Top five accounts receivable in terms of ending balance collected by the debtor
In RMB/CNY
Proportion in the total
Ending balance of Ending balance of the
Name of entity accounts receivable at
account receivable bad debt provision
period-end
Tianjin Watermelon Tourism Limited Liability
70,016.42 16.64% 3,566.61
Company
Shanghai Hecheng International Travel Service
69,853.31 16.60% 3,558.30
Co., Ltd.
Beijing Tongcheng Huading International Travel
64,033.50 15.22% 3,261.84
Service Co., Ltd. Suzhou Branch
ANEX TOUR 52,843.68 12.56% 2,691.84
YEEPAY 48,696.04 11.57% 2,480.56
Total 305,442.95 72.59%
(5)Account receivable that are terminated due to financial assets transfer : nil
(6)Assets and liabilities resulted by account receivable transfer and continues involvement : nil
6. Receivable financing: nil
Variation and fair value changes on receivable financing in the period:
□ Applicable √ Not applicable
If the provision for impairment of receivable financing is withdrawn according to the general model of expected credit loss, please
refer to the disclosure method of other receivables to disclose the relevant information of impairment provision:
□ Applicable √ Not applicable
Other description:
43
司公限有份股心中游旅海东大南海 2019 文全告报度年年
7. Advance payment: nil
8. Other receivable
In RMB/CNY
Item Ending balance Beginning balance
Other receivable 571,744.52 437,169.79
Total 571,744.52 437,169.79
(1)Interest receivable: Nil
(2)Dividend receivable: Nil
(3)Other account receivables
1)Other account receivable disclosed by nature
In RMB/CNY
Nature Ending book balance Opening book balance
Utility bills 76,534.42 185,368.69
Petty cash 394,313.63 133,411.23
Attorney fee 77,534.25
Social insurance and housing provident
61,826.29 63,264.56
funds
Deposit 600.00 600.00
Litigation fee 68,562.00
Total 601,836.34 460,178.73
2)Provision for bad debt:
In RMB/CNY
First stage Second stage Third stage
Expected credit loss for Expected credit loss for the
Provision for bad debt Expected credit loss Total
the whole duration (no whole duration (credit
in next 12 months
credit impairment) impairment has occurred)
Balance as at 1 Jan. 2019 23,008.94 23,008.94
Balance as at January 1. 2019
—— —— —— ——
in current period
Provision in current period 7,082.88 7,082.88
44
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Balance as at 31 Dec. 2019 30,091.82 30,091.82
Change of the book balance for major amount changed in loss provision
√ Applicable □ Not applicable
First stage Second stage Third stage
Expected credit Expected credit loss for Expected credit loss for the
Book balance Total
loss in next 12 the whole duration (no whole duration (credit
months credit impairment) impairment has occurred)
Balance at period-begin 460,178.73 460,178.73
Balance at period-begin in
460,178.73 460,178.73
current period
--Transfer in second stage
--Transfer in third stage
--Reverse to second stage
--Reverse to first stage
Increase in current period 5,012,978.40 5,012,978.40
Directly write down in
4,871,320.79 4,871,320.79
current period
Derecognition in current
period
Other changes
Ending balance 601,836.34 601,836.34
Released by account age
In RMB/CNY
Account age Book balance
Within 1 year (inclusive) 599,600.34
Over 3 years 2,236.00
Over 5 years 2,236.00
Total 601,836.34
3)Provision, reversal or recovery of provision for bad debts in the period
Provision for bad debt in the period
In RMB/CNY
Amount changed in the period
Beginning
Category Reversal or Ending balance
balance Accrual Write-off
switch-back
Other receivables 23,008.94 7,082.88 30,091.82
45
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Total 23,008.94 7,082.88 30,091.82
Including major amount reversal or switch-back in the period : nil
4)Other receivables actually charge off in the period : nil
5)Top five other accounts receivable in terms of ending balance collected by the debtor
In RMB/CNY
Proportion in total amount of Ending balance of
Name of entity Nature Ending balance Account age other accounts receivable at the bad debt
period-end provision
Chen Shaoxue Petty cash 98,500.00 16.37% 4,925.00
Guo Yubo Petty cash 94,366.52 15.68% 4,718.33
Chen Gang Petty cash 78,996.70 13.13% 3,949.84
Sanya suburban
Litigation fee 68,562.00 11.39% 3,428.10
people's court
Bright moon
pavilion music Utility bills 67,134.84 11.15% 3,356.74
restaurant
Total -- 407,560.06 -- 67.72% 20,378.01
6)Account receivables related to government subsidies : nil
7)Other receivable for termination of confirmation due to the transfer of financial assets : nil
8)The amount of assets and liabilities that are transferred other receivable and continued to be involved : nil
9. Inventories
Whether the new revenue standards been implemented
√Yes □No
(1)Classification of inventories
In RMB/CNY
Item Ending balance Beginning balance
46
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Provision for Provision for
inventory inventory
depreciation or depreciation or
provision for provision for
Book balance Book value Book balance Book value
impairment of impairment of
contract contract
performance performance
costs costs
Raw materials 843,199.89 615,322.99 227,876.90 870,043.52 725,731.58 144,311.94
Commodity
22,771.38 11,102.41 11,668.97 22,771.38 11,102.41 11,668.97
stocks
Food and
43,935.10 43,935.10
drinks
Fuel 14,711.32 14,711.32 21,474.18 21,474.18
Total 880,682.59 626,425.40 254,257.19 958,224.18 736,833.99 221,390.19
(2)Provision for inventory depreciation or provision for impairment of contract performance costs
In RMB/CNY
Current increase Current decrease
Beginning
Item Reversal or Ending balance
balance Accrual Other Other
write-off
Raw materials 725,731.58 110,408.59 615,322.99
Commodity
11,102.41 11,102.41
stocks
Total 736,833.99 110,408.59 626,425.40
47
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(3)Explanation on capitalization of borrowing costs at ending balance of inventory : nil
(4)Explanation on amortized amount of contract performance cost in current period: nil
10. Contract assets: nil
11. Assets held for sale : nil
12. Non-current assets maturing within one year : nil
13. Other current assets
Whether the new revenue standards been implemented
√Yes □No
In RMB/CNY
Item Ending balance Beginning balance
Prepaid enterprise income tax 1,702,702.80 1,702,702.80
Prepaid individual income tax 4,778.06
Input tax to be deducted 808,143.62 103,556.98
Prepaid for newspaper, insurance, etc. 56,413.98 39,960.01
Others 2,404.11
Total 2,574,442.57 1,846,219.79
Other description: nil
14. Creditors investment: nil
15. Other creditors investment: nil
16. Long-term account receivable: nil
17. Long-term equity investment: nil
18. Investment in other equity instrument: nil
19. Other non-current financial assets: nil
20. Investment properties
(1)Investment properties measured at cost
In RMB/CNY
48
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Buildings and Construction in
Item Land use rights Total
constructions process
I. Original book value
1.Beginning balance 18,856,504.44 5,662,740.59 24,519,245.03
2.Current increase
(1)Purchase
(2)Transfer from inventories/fixed
assets/construction in progress
(3)Increase from business combinations
3.Current decrease
(1)Disposal
(2)Other transfer-out
4.Ending balance 18,856,504.44 5,662,740.59 24,519,245.03
II. Accumulated depreciation and accumulated
amortization
1.Beginning balance 10,607,583.54 2,219,726.45 12,827,309.99
2.Current increase 418,183.56 56,340.00 474,523.56
(1)Provision or amortization 418,183.56 56,340.00 474,523.56
3.Current decrease
(1)Disposal
(2)Other transfer-out
4.Ending balance 11,025,767.10 2,276,066.45 13,301,833.55
III. Provision for impairment
1.Beginning balance 1,404,400.47 1,903,054.14 3,307,454.61
2.Current increase
(1) Provision
3. Current decrease
(1)Disposal
(2)Other transfer-out
4.Ending balance 1,404,400.47 1,903,054.14 3,307,454.61
IV. Book value
1.Ending book value 6,426,336.87 1,483,620.00 7,909,956.87
2.Opening book value 6,844,520.43 1,539,960.00 8,384,480.43
49
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(2)Investment real estate measured by fair value
□ Applicable √ Not applicable
(3)Investment real estate without property certification held: nil
21. Fixed assets
In RMB/CNY
Item Ending balance Beginning balance
35,075,195.98 36,497,869.65
Fixed assets
0.00 0.00
Disposal of fixed assets
Total 35,075,195.98 36,497,869.65
(1)Fixed assets
In RMB/CNY
Item Machinery equipment Total
I. Original book value ：
1.Beginning balance 11,033,550.54 154,759,107.50
2.Current increase 1,664,849.56
(1) Purchase 1,664,849.56
(2)Transfer from construction in progress
(3)Increase from business combinations
3.Current decrease 1,420,474.00 2,499,240.22
(1)Disposal or write-off 1,420,474.00 2,499,240.22
4.Ending balance 9,613,076.54 153,924,716.84
II. Accumulated amortization
1.Beginning balance 7,970,060.88 85,220,072.49
2.Current increase 287,287.36 3,022,328.03
(1) Provision 287,287.36 3,022,328.03
3.Current decrease 1,008,698.30 2,030,821.62
(1)Disposal or write-off 1,008,698.30 2,030,821.62
50
司公限有份股心中游旅海东大南海 2019 文全告报度年年
4.Ending balance 7,248,649.94 86,211,578.90
III. Provision for impairment
1.Beginning balance 1,968,377.19 33,041,165.36
2.Current increase
(1) Provision
3.Current decrease 403,223.40 403,223.40
(1)Disposal or write-off 403,223.40 403,223.40
4.Ending balance 1,565,153.79 32,637,941.96
IV. Book value
1.Ending book value 799,272.81 35,075,195.98
2.Opening book value 1,095,112.47 36,497,869.65
(2) Temporarily idle fixed assets: nil
(3) Fixed assets acquired by financing lease: nil
(4) Fixed assets acquired by operating lease: nil
(5) Certificate of title un-completed: nil
(6) Disposal of fixed assets: nil
22. Construction in process
In RMB/CNY
Item Ending balance Beginning balance
Construction in process 488,522.10
Total 488,522.10
(1)Construction in process
In RMB/CNY
Ending balance Beginning balance
Item Book
Book balance Provision Book value Provision Book value
balance
51
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Staff dormitory renovation
348,873.78 348,873.78
project
Central air-conditioning
system and hot water
139,648.32 139,648.32
system comprehensive
renovation
Total 488,522.10 488,522.10
(2)Change of important projects under construction in the year of 2019
In RMB/CNY
Proportio Includin Capital
Accumul
Amount n of g: ization
ated
Begin transferr Other accumul capitaliz rate of
capitaliz
ning Current ed into amount Ending ative Project
ation the Sources
Project name Budget balanc increase fixed reduction balance project progress ation
amount interest of funds
e assets in in 2019 investme amount
of the in
2019 nts in the of
interest 2019(
budget interest
in 2019 %)
9,000,000.0 9,340,214.8 9,340,21
Building A renovation
100.00% 100% Other
0 8 4.88
project
370,091.
Roof waterproofing
370,091.75 100% Other
75
project
450,174.
Pavement
450,174.76 100% Other
76
modification project
348,873.
Staff dormitory
348,873.78 Other
78
renovation project
Central
air-conditioning
system and hot water 139,648.
139,648.32 Other
system 32
comprehensive
renovation
9,000,000.0 10,649,003. 10,160,4 488,522.
Total -- -- --
0 49 81.39 10
52
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(3)Provision for impairment of construction in progress in 2019: nil
(4)Engineering material: nil
23. Productive biological asset
(1)Measured by cost
□ Applicable √ Not applicable
(2)Measured by fair value
□ Applicable √ Not applicable
24. Oil and gas assets
□ Applicable √ Not applicable
25. Right-of-use assets : nil
26. Intangible assets
(1)Intangible assets
In RMB/CNY
Non-patents
Item Land use rights Patent right Total
technology
I. Original book value
1.Beginning balance 81,653,137.15 81,653,137.15
2.Current increase
(1) Purchase
(2)Internal research and
development
(3)Increase from business
combinations
3.Current decrease
(1)Disposal
4.Ending balance 81,653,137.15 81,653,137.15
II. Accumulated amortization
53
司公限有份股心中游旅海东大南海 2019 文全告报度年年
1.Beginning balance 32,007,051.27 32,007,051.27
2.Current increase 812,387.16 812,387.16
(1) Provision 812,387.16 812,387.16
3.Current decrease
(1)Disposal
4.Ending balance 32,819,438.43 32,819,438.43
III. Provision for impairment
1.Beginning balance 27,440,836.84 27,440,836.84
2.Current increase
(1) Provision
3.Current decrease
(1)Disposal
4.Ending balance 27,440,836.84 27,440,836.84
IV. Book value
1.Ending book value 21,392,861.88 21,392,861.88
2.Opening book value 22,205,249.04 22,205,249.04
Ratio of the intangible assets from internal R&D in balance of intangible assets at period-end
(2)Land use rights without certificate of ownership: nil
27. Development expenditure: nil
28. Goodwill: nil
29. Long-term deferred expenses
In RMB/CNY
Beginning Amortization in Amount of other
Item Increase in 2019 Ending balance
balance 2019 decreases
Hotel exterior
486,974.57 486,974.57
decoration
54
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Reconstruction of
45,695.20 17,135.64 28,559.56
fire-fighting stairway
Swimming pool
224,969.28 59,991.80 164,977.48
reconstruction
Reconstruction of
721,297.31 192,345.93 528,951.38
guest rooms in
Building C
1,313,939.71 350,383.87 963,555.84
Villa reconstruction
Building A renovation
9,340,214.88 311,340.50 9,028,874.38
project
Pavement
450,174.76 15,005.82 435,168.94
modification project
Roof waterproofing
370,091.75 370,091.75
project
Total 2,792,876.07 10,160,481.39 1,433,178.13 11,520,179.33
Other description: nil
30. Deferred income tax assets and deferred income tax liabilities: nil
31. Other non-current assets : nil
Whether the new revenue standards been implemented
√Yes □No
32. Short-term loans: nil
33. Trading financial liability: nil
34. Derivative financial liability: nil
35. Notes payable: nil
36. Accounts payable
(1)Presentation of accounts payable
In RMB/CNY
55
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Item Ending balance Beginning balance
947,770.85 687,690.30
Payment for purchase
Accounts payable provisionally
191,232.86 534,359.35
estimated
84,838.93 155,368.88
Service charges
14,274.10 134,274.10
Payment for projects
7,200.00 31,670.00
Elevator maintenance fee
31,195.28
Advertisement fees
1,093.00 22,335.90
Consignment sales
4,000.01 10,942.00
Others
Total 1,250,409.75 1,607,835.81
(2)Significant accounts payable with aging over one year
In RMB/CNY
Reasons for repayment failure or
Item Ending balance
carry-forward
Estimated accounts payable 191,232.86 Unsettlement
Total 191,232.86 --
Other description: nil
37. Advance from customers
Whether the new revenue standards been implemented
√Yes □No
(1)Presentation of advances from customers
In RMB/CNY
Item Ending balance Beginning balance
Room and meal fees 786,715.42 1,291,293.05
Total 786,715.42 1,291,293.05
(2)Significant advances from customers with aging over one year
In RMB/CNY
56
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Reasons for repayment failure or
Item Ending balance
carry-forward
Hainan Xiangyuan Tourism
35,183.00 Unsettlement
Development Co., Ltd.
PEGAS Zheng Qingbo 32,243.02 Unsettlement
Hainan Qiongzhong Ecological
21,950.00 Unsettlement
Investment Guarantee Co. LTD
Ren Kaiyu 9,774.00 Unsettlement
Hainan Chenda International Travel
8,779.00 Unsettlement
Service Co. LTD
Total 107,929.02 --
38. Contractual liability: nil
39. Employee compensation payable
(1)Presentation of employee compensation payable
In RMB/CNY
Item Beginning balance Increase in 2019 Decrease in 2019 Ending balance
I. Short-term compensation 2,841,262.35 11,754,057.28 12,042,323.26 2,552,996.37
II. Post-employment benefits -
991,111.55 991,111.55
defined contribution plans
Total 2,841,262.35 12,745,168.83 13,033,434.81 2,552,996.37
(2)Presentation of short-term compensation
In RMB/CNY
Item Beginning balance Ending balance
Increase in 2019 Decrease in 2019
1. Salaries, bonuses, allowances
1,755,849.64 9,342,786.75 9,664,181.80 1,434,454.59
and subsidies
1,421,144.13 1,421,144.13
2. Employee welfare expenses
488,276.87 488,276.87
3. Social insurance premiums
Including: medical insurance
458,292.70 458,292.70
premiums
57
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Work-related injury insurance
8,711.51 8,711.51
premiums
21,272.66 21,272.66
Maternity insurance premiums
174,852.00 172,598.00 2,254.00
4. Housing provident funds
5. Labor union expenditures and
1,085,412.71 326,997.53 296,122.46 1,116,287.78
employee education funds
Total 2,841,262.35 11,754,057.28 12,042,323.26 2,552,996.37
(3)Presentation of defined contribution plans
In RMB/CNY
Item Beginning balance Ending balance
Increase in 2019 Decrease in 2019
1.Basic endowment
962,911.22 962,911.22
insurance premiums
2.Unemployment
28,200.33 28,200.33
insurance premiums
Total 991,111.55 991,111.55
Other description: nil
40. Taxes payable
In RMB/CNY
Item Ending balance Beginning balance
Value added tax (VAT) 135,982.62 146,863.56
Corporate income tax 47.80
Individual income tax 18,333.52 -0.02
Urban maintenance and construction tax 902.73 761.67
Housing property tax 97,050.89 194,101.69
Land use tax 54,295.47 108,590.92
Educational surtax 386.88 326.42
Local education surtax 257.94 217.63
Total 307,257.85 450,861.87
Other description: nil
58
司公限有份股心中游旅海东大南海 2019 文全告报度年年
41.Other payable
In RMB/CNY
Item Ending balance Beginning balance
Other payable 2,647,515.86 2,727,483.66
Total 2,647,515.86 2,727,483.66
(1)Interest payable: nil
(2)Dividend payable: nil
(3)Other payable
1)Presentation of other payable by nature
In RMB/CNY
Item Ending balance Beginning balance
1,219,075.78 971,723.12
Employee dormitory rental fees, etc.
764,598.49 890,958.75
Margin
285,003.21
Audit fee
512,474.00 190,344.00
Quality guarantee deposit for projects
86,520.00 165,700.90
Employee deposit
162,569.78
Project funds
41,160.31 36,408.47
Funds collected and remitted
1,364.00
Individual current amounts
23,687.28 23,411.43
Electric charges withheld
Total 2,647,515.86 2,727,483.66
2)Other significant payable with aging over one year
In RMB/CNY
Reasons for repayment failure or
Item Ending balance
carry-forward
Yangpu Jinyu Industrial Co., Ltd. 627,000.00 Unsettlement
Total 627,000.00 --
Other description: nil
59
司公限有份股心中游旅海东大南海 2019 文全告报度年年
42. Liability held for sale: nil
43. Non-current liability due within one year : nil
44. Other current liability: nil
Whether the new revenue standards been implemented
√Yes □No
45. Long-term loans : nil
46. Bond payable: nil
47. Lease liability: nil
48. Long-term account payable: nil
49. Long-term employee payable: nil
50. Estimated liabilities
Whether the new revenue standards been implemented
√Yes □No
In RMB/CNY
Item Ending balance Beginning balance Reasons
Provisions for arrears of
1,489,685.04 1,489,685.04 Arrears of electricity tariffs
electricity tariffs
Total 1,489,685.04 1,489,685.04 --
Other description: including important assumptions and estimation for the major accrual liability : nil
51. Deferred income: nil
52. Other non-current liability: nil
Whether the new revenue standards been implemented
√Yes □No
53.Share capital
In RMB/CNY
Beginning Changes in 2019 ("+" for increase and "-" for decrease) Ending balance
60
司公限有份股心中游旅海东大南海 2019 文全告报度年年
balance
Conversion
Issuance of Share Sub-tota
of reserves Others
new shares donation l
into share
Total
364,100,000.00 364,100,000.00
shares
Other description: nil
54. Other equity instrument
(1)General information of other financial instruments as preferred stock, perpetual debts issued at end of
the period : nil
(2)Statement of changes for other financial instruments as preferred stock, perpetual debts issued at end of
the period: nil
55. Capital reserves
In RMB/CNY
Item Beginning balance Ending balance
Increase in 2019 Decrease in 2019
Other capital reserves 54,142,850.01 54,142,850.01
Total 54,142,850.01 54,142,850.01
Other description:including changes in the period and reasons: nil
56. Treasury stock: nil
57. Other consolidated income: nil
58. Reasonable reserve : nil
59. Surplus reserves : nil
60.Undistributed profit
In RMB/CNY
Item
Year 2019 Year 2018
Undistributed profit as at the end of the previous
-340,454,153.72 -341,107,435.91
period before adjustment
61
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Total adjustment to undistributed profit as at the
beginning of the period ("+" for increase and "-" -58,813.79
for decrease)
Undistributed profit as at the beginning of the
-340,512,967.51 -341,107,435.91
period after adjustment
Plus: net profit attributable to owners of the
756,721.46 653,282.19
parent company in the current period
Undistributed profit as at the end of the period -339,756,246.05 -340,454,153.72
Details about adjusting the retained profits at the beginning of the period:
1) The retroactive adjustments to Accounting Standards for Business Enterprises and its relevant new regulations affect the retained
profits at the beginning of the period amounting to 0 Yuan.
2) The changes in accounting policies affect the retained profits at the beginning of the period amounting to -58,813.79 Yuan.
3) The major accounting error correction affects the retained profits at the beginning of the period amounting to 0 Yuan
4) Merge scope changes caused by the same control affect the retained profits at the beginning of the period amounting to 0 Yuan.
5) Other adjustments affect the retained profits at the beginning of the period amounting to 0 Yuan
61.Operating revenue and operating cost
In RMB/CNY
Year 2019 Year 2018
Item
Revenue Cost Revenue Cost
22,782,376.82 10,608,243.38 26,442,049.47 11,280,674.54
Primary business
3,153,028.62 474,523.56 3,073,542.86 474,523.56
Other business
Total 25,935,405.44 11,082,766.94 29,515,592.33 11,755,198.10
Whether the new revenue standards been implemented
√Yes □No
Revenue:
In RMB/CNY
Contract type 1# Division 2# Division Total
Product type 22,782,376.82 22,782,376.82
Including:
Room income 20,039,795.13 20,039,795.13
Classify by operation
22,782,376.82 22,782,376.82
area
Including:
62
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Hainan 22,782,376.82 22,782,376.82
Type of market or
22,782,376.82 22,782,376.82
clients
Including:
Tourism and catering
22,782,376.82 22,782,376.82
services
Including:
Including:
Including:
Including:
Total 22,782,376.82 22,782,376.82
Information relating to performance obligation: nil
Information relating to the transaction price assigned to the remaining performance obligation:
The amount of revenue corresponding to performance obligation that have been signed but have not been fulfilled or have not been
fulfilled at the end of the period was 0.00 Yuan, including 0.00 Yuan is expected to be recognized as revenue in subsequent years,
0.00 Yuan is expected to be recognized as revenue in subsequent years, 0.00 Yuan is expected to be recognized as revenue in
subsequent years.
Other description: nil
62.Taxes and surcharges
In RMB/CNY
Item
Year 2019 Year 2018
Urban construction tax 37,357.47 42,817.66
Educational surtax 16,010.36 18,350.43
Housing property tax 431,174.84 862,349.51
Land use tax 217,181.88 434,363.69
Vehicle and vessel use tax 5,220.00 3,669.06
Stamp tax 4,905.10 851.70
Disabled security funds 19,245.72
Local education surtax 10,673.55 12,233.60
Total 722,523.20 1,393,881.37
Other description: nil
63. Selling expenses
In RMB/CNY
63
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Item
Year 2019 Year 2018
2,987,665.20 3,136,915.23
Employee salaries
525,922.93 590,896.77
Social insurance premiums
520,034.90 519,700.72
Depreciation
387,737.00 393,492.00
Employee benefits
348,124.41 161,602.46
Operating supplies
Repair charges 270,673.81 246,435.46
Utility bills 151,981.73 173,016.68
Labor union expenditures and employee
109,163.37 110,092.08
education funds
90,344.35 59,779.46
Amortization of low cost consumables
57,780.00 59,985.00
Housing provident funds
157,046.77 167,164.09
Other expenses
Total 5,606,474.47 5,619,079.95
Other description: nil
64. Administrative expenses
In RMB/CNY
Item
Year 2019 Year 2018
5,540,972.55 5,724,279.10
Salaries and welfare
812,387.16 812,387.16
Amortization of intangible assets
606,896.19 670,247.63
Social labor insurance premium
452,000.00 468,000.00
Agency fee
325,025.00 306,741.99
Depreciation
368,552.41 680,606.62
Entertainment expenses
Attorney fee 282,674.25 74,465.75
279,944.13 244,926.48
Travel expenses
239,590.00 280,218.00
Announcing fee
64
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Funds for labor union and staff
158,976.29 173,100.15
education
127,370.00 110,000.00
Listing fee
127,251.56 78,752.78
Repair charge
Membership expenses of the board of
88,527.24 30,556.00
directors and the board of supervisors
79,602.00 72,005.00
Housing provident funds
282,644.08 406,735.31
Other expenses
Total 9,772,412.86 10,133,021.97
Other description: nil
65. R&D expenses: nil
66. Financial expenses
In RMB/CNY
Item
Year 2019 Year 2018
Interest expenses
210,556.05 232,899.41
Less: interest income
Profit or loss on exchange
Handling charges 34,795.67 44,620.81
Total -175,760.38 -188,278.60
Other description: nil
67.Other income
In RMB/CNY
Sources of other income Year 2019 Year 2018
Government grants 200,000.00
Input tax gross deduction 92,643.89
Total 292,643.89
65
司公限有份股心中游旅海东大南海 2019 文全告报度年年
68. Investment income: nil
69. Net open hedging benefits: nil
70. Gains from fair value changes: nil
71. Credit impairment loss
In RMB/CNY
Item Year 2019 Year 2018
Other receivable bad debt loss -7,082.88
Account receivable bad debt loss 2,050.62
Total -5,032.26
Other description: nil
72.Asset impairment loss
Whether the new revenue standards been implemented
√Yes □No
In RMB/CNY
Item Year 2019 Year 2018
I.Losses from bad debts 13,656.55
Total 13,656.55
Other description: nil
73. Income from assets disposal: nil
74.Non-operating revenue
In RMB/CNY
Amount included in the current
Item
Year 2019 Year 2018
non-recurring profit or loss
Gain or loss of rejection and
15,238.09 15,238.09
damage of non-current assets
958,979.88 958,979.88
Debt write-off income
572,245.29 572,245.29
Indemnity income
8,792.66 273.00 8,792.66
Others
66
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Total 1,555,255.92 273.00 1,555,255.92
Government subsidies reckoned into current gains/losses: nil
75.Non-operating expenses
In RMB/CNY
Amount included in the current
Item
Year 2019 Year 2018
non-recurring profit or loss
Losses from the damage and
13,086.64 29,691.26 13,086.64
scrapping of non-current
assets
133,645.64
Overdue fine
Total 13,086.64 163,336.90
Other description: nil
76.Income tax expenses
(1)Income tax expenses statement
In RMB/CNY
Item
Year 2019 Year 2018
Current income tax expense 47.80
Total 47.80
(2)Accounting profit and income tax expense adjustment process
In RMB/CNY
Item Year 2019
756,769.26
Total profits
189,192.32
Income tax expense at the statutory [or applicable] rate
-191.20
Impact of subsidiaries subject to different tax rate
89,099.10
Impact of non-deductible costs, expenses and losses
The effect of deductible losses on the use of previously
-278,052.42
unrecognized deferred income tax assets
Income tax expense 47.80
67
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Other description: nil
77. Other comprehensive income
See Note
78.Notes to items of statement of cash flows
(1)Cash received from other operating activities
In RMB/CNY
Item
Year 2019 Year 2018
Lease, water, electrical and gas fees
1,360,510.37 1,406,063.94
collected
208,151.94 232,899.41
Interest income
200,000.00 25,500.00
Deposits
130,970.00 252,257.44
Loan repayment by employees
Support fund for market development of
200,000.00
inbound tourism
140,726.42 49,550.50
Others
Total 2,240,358.73 1,966,271.29
Explanation: nil
(2)Cash paid for other operating activities
In RMB/CNY
Item Year 2019 Year 2018
305,994.41 713,655.45
Social intercourse fees
452,000.00 400,000.00
Intermediary service charges
179,590.00 268,218.00
Announcement fee and related fee
251,447.13 235,245.87
Expenses for business trips
Attorney fee 205,140.00 150,000.00
Posts costs 35,650.53 42,387.66
351,092.37 316,876.61
Repair charges
68
司公限有份股心中游旅海东大南海 2019 文全告报度年年
48,977.00 94,988.06
Promotion fee
Costs of listing on the Shenzhen Stock
80,000.00 80,000.00
Exchange
232,582.93 277,581.11
Fuel, water, electricity and gas charges
16,380.15 17,609.79
Office expenses
34,795.67 44,620.81
Financial expenses
40,282.31 29,191.53
Property insurance premiums
Membership expenses of the board of
30,010.00 30,556.00
directors and the board of supervisors
403,763.71
Employee loan
160,000.00
Deposits
464,884.96 433,472.47
Other expenses
Total 3,292,591.17 3,134,403.36
Explanation: nil
(3) Cash received from other investment activities: nil
(4) Cash paid for other investing activities: nil
(5)Cash received from other financing activities: nil
(6)Cash paid for other financing activities: nil
79.Supplementary information to the statement of cash flows
(1)Supplementary information to the statement of cash flows
In RMB/CNY
Supplementary information Year 2019 Year 2018
-- --
1. Net profit adjusted to cash flows from operating activities
756,721.46 653,282.19
Net profit
Plus: Provision for impairment of assets 5,032.26 -13,656.55
Depreciation of fixed assets, depreciation and depletion of oil and gas assets
3,440,511.59 3,405,454.96
and depreciation of productive biological assets
Amortization of intangible assets 868,727.16 868,727.16
69
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Amortization of long-term deferred expenses 1,433,178.13 1,211,883.90
Losses from disposal of fixed assets, intangible assets and other long-term
29,172.48
assets ("-" for gains)
Losses from write-off of fixed assets ("-" for gains) -2,151.45 518.78
Decreases in inventories ("-" for increases) 77,541.59 15,064.92
Decreases in operating receivable (“-” for increases) -492,057.74 23,845.11
Increases in operating payable ("-" for decreases) -1,373,841.49 589,600.31
Net cash flow from operating activities 4,713,661.51 6,783,893.26
2. Significant investing and financing activities not involving cash receipts
-- --
and payments:
3. Net changes in cash and cash equivalents: -- --
Ending balance of cash 7,422,939.89 15,364,355.30
Less: beginning balance of cash 15,364,355.30 9,681,607.16
Net increase in cash and cash equivalents -7,941,415.41 5,682,748.14
(2) Net cash payment for the acquisition of a subsidiary of the current period: nil
(3) Net cash received from the disposal of subsidiaries: nil
(4)Breakdowns of cash and cash equivalents
In RMB/CNY
Item Ending balance Beginning balance
7,422,939.89 15,364,355.30
I. Cash
302,077.12 347,782.65
Including: cash on hand
Unrestricted cash at bank 7,120,862.77 15,016,572.65
III. Balance of cash and cash equivalents at end of the period 7,422,939.89 15,364,355.30
Other description: nil
80. Notes for the statement of owners equity changes
Explain the items and adjusted amounted which have adjusted in “Other” of last year’s ending balance: nil
70
司公限有份股心中游旅海东大南海 2019 文全告报度年年
81. Assets with ownership or use right restricted: nil
82. Item of foreign currency: nil
83. Hedging: nil
84. Government subsidy
(1).Government subsidy
In RMB/CNY
Amount entry in current
Types Amount Presentation item
gains/losses
Support funds for inbound
200,000.00 Other income 200,000.00
tourism market development
(2)Refund of government subsidy
□ Applicable √ Not applicable
Other description: nil
85.Other
VIII.Change of the consolidation scope
1.Business combination not under common control
(1)Business combination not under common control occurred in the period: nil
(2)Combination costs and goodwill: nil
(3) Identifiable assets/liabilities of the purchasee on the date of purchase: nil
(4) Gain/loss from the equity re-measured at fair value held before purchasing date: nil
Enterprise combined step by step through multi-dealings and obtained controlling rights in the Period
□Yes √No
71
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(5)Explanation on combined consideration or the identifiable assets and liabilities’ fair value of the
purchased party on purchasing date or at the end of the current period of merger, which is impossible to
determine in a reasonable way:nil
(6)Other description: nil
2.Business combination under common control
(1)Business combination under common control occurred in the period: nil
(2)Combined cost: nil
(3)Book value of the assets/liabilities from combined party at date of combination : nil
3. Counter purchase: nil
4. Disposal of subsidiaries
Losing controlling rights while dispose subsidiary on one-time
□Yes √No
Dispose subsidiary step by step through multi-dealings and losing controlling rights in the Period
□Yes √No
5. Changes of combination scope
Other reasons contributed the changes for combination scope (e.g. new subsidiary established, liquidate subsidiary etc.): nil
6. Other : nil
IX.Rights and interests in other entities
1. Equity in subsidiaries
(1)Structure of the enterprise group
Shareholding ratio
Principal (%) Method of
Name of Business
acquisitio
place of Registration place
subsidiary nature Indire n
business Direct
ct
72
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Leasing
Hainan Wengao
Block B, Main Building, Hainan and Newly
Tourist Resources Sanya,
100.00% establishe
Dadonghai Tourism Centre (Holdings) commercia
Development Co., Hainan d
Co., Ltd., No. 2, Yuhai Road, Jiyang l service
Ltd.
District, Sanya City, Hainan Province industries
An explanation for the shareholding ratio differing from the share of the voting rights in the subsidiaries:nil
The basis for holding half or below of the voting rights but still controlling the investee, and holding more than half of the voting
rights but not controlling the investee:nil
The basis for important structured entities and controls which are included in the scope of consolidation:nil
The basis for determining the company as an agent or as a principal:nil
Other description: nil
(2) Major non-wholly-owned subsidiary: nil
(3) Main financial information of the major non-wholly-owned subsidiary: nil
(4) Major restriction on using the group’s assets and paying off debts for the group: nil
(5) Financial and other supports provided to the structured entity that included in consolidate financial
statement scope: nil
2. Changes in the owner's equity share of the subsidiary and the transaction is still controlled subsidiary:nil
3. Equity in arrangement of joint venture or associated enterprises: nil
4. Important common management: nil
5. Equity in structured entities not included in the consolidated financial statements: nil
6. Other:nil
X.Risks related to financial instruments
During its business operation, the Company faces various financial risks, including credit risks, market risks and
liquidity risks. The Board of Directors of the Company takes full responsibilities for determining the risk
management objects and policies and bearing the ultimate liabilities for that, however, the Board of Directors has
authorized the management department of the Company to design and implement the process capable of ensuring
the effective implementation of the risk management objects and policies. The Board of Directors reviews the
effectiveness of the enforced procedures and the rationality of risk management objectives and policies by the
reports submitted by the management department of the Company. The internal auditors of the Company also will
audit the risk management policies and procedures, and report the relevant facts to the audit committee.
73
司公限有份股心中游旅海东大南海 2019 文全告报度年年
The overall objective of risk management of the Company is to prepare the risk management policies ensuring the
risk under control as far as possibility without affecting the Company's business development goals.
1.Credit risk
Credit risk refers to a risk that one party to the financial instruments suffers financial losses due to the failure of
the other party in performing the obligations. The Company mainly faces customer credit risks caused by sales on
account. Before signing a new contract, the Company will understand and assess credit risks of the new customer.
The Company rates the credit of existing customers and analyzes the aging of accounts receivable to ensure that
the Company's overall credit risk is within the controllable range.
2.Market risk
Market risk associated with financial instruments refers to the risk that fair value or future cash flows of financial
instruments fluctuate due to variations in market prices, and it includes exchange rate risk, interest rate risk and
other price risks.
3.Liquidity risk
Liquidity risk refers to a risk that an enterprise suffers funds shortage in performing the obligations of settlement
in cash or other financial assets. The policy of the Company is to ensure that there is sufficient cash for the
payment of the matured debts. Liquidity risk is under centralized control of the financial department of the
Company. The financial department monitors cash balance and readily realizable and marketable securities and
makes rolling forecast on cash flows of the next 12 months to ensure that the Company has sufficient funds to
repay debts in all cases of reasonable prediction.
74
司公限有份股心中游旅海东大南海 2019 文全告报度年年
XI. Fair value disclosures
1. Ending fair value of the assets and liabilities measured by fair value: nil
2. Recognized basis for the market price sustaining and non-persistent measured by fair value on
first-order: nil
3. The qualitative and quantitative information for the valuation technique and critical parameter that
sustaining and non-persistent measured by fair value on second-order: nil
4. The qualitative and quantitative information for the valuation technique and critical parameter that
sustaining and non-persistent measured by fair value on third-order: nil
5. Sensitivity analysis of non-observable parameters and adjustment information between the opening book
value and ending book value that sustaining measured by fair value on third-order: nil
6. If there are conversion between different orders that sustaining measured by fair value, explain the
conversion cause and policy of determining the time point for conversion: nil
7. The valuation technical change and reasons occurred in the period: nil
8. The fair value of financial assets/liabilities that not measured under the fair value: nil
9. Other: nil
XII. Related parties and related party transactions
1.Parent company
Name of the parent Registration Registered capital Shareholding ratio Voting ratio in the
Business nature
company place in the Company Company
Planting and
Luoniushan Co., Ltd. Haikou 115115 17.55% 19.80%
breeding industry
Explanation:
As at December 31, 2019, Luoniushan Co., Ltd. (hereinafter referred to as "Luoniushan") and its wholly-owned subsidiary Hainan
Ya'anju Property Services Co., Ltd. held a total of 72,092,000 A shares of the Company, accounting for 19.80 % of the Company's
total share capital, so it is the Company's largest shareholder.
Ultimate controlling party of the Company is Luoniushan Co., Ltd.
Other description: nil
75
司公限有份股心中游旅海东大南海 2019 文全告报度年年
2. Subsidiary of the Enterprise
Found more in Notes
3. Joint venture and associated enterprise
Important joint venture and associated enterprise found more in the Notes.
Other joint venture or associated enterprise that have related party transaction with the Company occurred in the period, or occurred
in previous period with balance resulted: nil
4. Other related party: nil
5.Related party transactions
(1)Related party transactions of purchasing and selling commodities, providing and receiving labor
services: nil
Sales of goods/provided labor service:
In RMB/CNY
Content of related-party
Related party Year 2019 Year 2018
transaction
124,455.66 325,905.66
Luoniushan Co., Ltd. Room and meal fees
Explanation: nil
(2)Associated trusteeship management/contract and trusteeship/outsourcing: nil
(3)Related-party lease: nil
(4)Related-party guarantee: nil
(5)Related-party funds lending: nil
(6)Related-party asset transfer and debt restructuring: nil
(7)Key management personnel emoluments
RMB'0,000
Item
Year 2019 Year 2018
Key management personnel emoluments 189.48 163.02
76
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(8)Other related transactions: nil
6.Receivables and payable of the related party
(1)Receivable
In RMB/CNY
Ending balance Beginning balance
Item Related party Provision for bad Provision for bad
Book balance Book balance
debt debt
Account
Luoniushan Co., Ltd. 3,246.00 13,153.00
receivable
(2)Payable: nil
7. Related party’s commitment
Commitments
According to the requirements of the China Securities Regulatory Commission (hereinafter referred to as "CSRC")
on the Guidelines for the Supervision of Listed Companies No.4--Commitments of and Performance of
Commitments by Actual Controllers, Shareholders, Related Parties, Acquirers of Listed Companies and Listed
Companies (Announcement of the China Securities Regulatory Commission [2013] No.55), on June 7, 2014,
Luoniushan Co., Ltd.(hereinafter referred to as “Luoniushan”) issued a Letter regarding the Change of
Luoniushan Co., Ltd.’s Commitment to Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd. to the Company,
committing that, within three years from the date when the change of such commitment is reviewed and adopted
at the Company's general meeting, Luoniushan will actively seek restructuring party who will conduct the asset
restructuring on the Company. The above matters were reviewed and approved by the board of shareholders of the
Company on June 27, 2014.
On June 23, 2017, Luoniushan issued a Letter regarding the Change of Luoniushan Co., Ltd.’s Commitment
Duration to Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd., and extended the implementation period of
the above restructuring commitment made by Luoniushan to the Company, that is, the deadline for the
implementation period of the restructuring commitment was changed to December 27, 2017.
As of December 31, 2019, no further progress was made on the above-mentioned asset restructuring
commitments.
77
司公限有份股心中游旅海东大南海 2019 文全告报度年年
8.Other: nil
XIII. Share-based payment
1. Share-based payment
□ Applicable √ Not applicable
2. Settled by equity
□ Applicable √ Not applicable
3. Settled by cash
□ Applicable √ Not applicable
4. Modification and termination of share-base payment: nil
5. Other: nil
XIV. Commitments and contingencies
1.Commitments
Commitments on balance sheet date
According to the requirements of the China Securities Regulatory Commission (hereinafter referred to as "CSRC")
on the Guidelines for the Supervision of Listed Companies No.4--Commitments of and Performance of
Commitments by Actual Controllers, Shareholders, Related Parties, Acquirers of Listed Companies and Listed
Companies (Announcement of the China Securities Regulatory Commission [2013] No.55), on June 7, 2014,
Luoniushan Co., Ltd.(hereinafter referred to as “Luoniushan”) issued a Letter regarding the Change of
Luoniushan Co., Ltd.’s Commitment to Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd. to the Company,
committing that, within three years from the date when the change of such commitment is reviewed and adopted
at the Company's general meeting, Luoniushan will actively seek restructuring party who will conduct the asset
restructuring on the Company. The above matters were reviewed and approved by the board of shareholders of the
Company on June 27, 2014.
On June 23, 2017, Luoniushan issued a Letter regarding the Change of Luoniushan Co., Ltd.’s Commitment
Duration to Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd., and extended the implementation period of
the above restructuring commitment made by Luoniushan to the Company, that is, the deadline for the
implementation period of the restructuring commitment was changed to December 27, 2017.
78
司公限有份股心中游旅海东大南海 2019 文全告报度年年
As of December 31, 2019, no further progress was made on the above-mentioned asset restructuring
commitments.
2. Contingencies
(1)Major contingencies on balance sheet date
1)The Company owed the electricity bill to the Sanya Power Supply Bureau. On May 26, 2016, the Company
received a lawyer letter from Hainan Yunfan Law Firm entrusted by Sanya Power Supply Bureau of Hainan
Power Grid Co., Ltd. (hereinafter referred to as "Sanya Power Supply Bureau"), saying that Sanya Power Supply
Bureau found, in verifying electricity consumption by South China Hotel, a subsidiary of the Company, that the
current transformer (CT) installed in the distribution center metering counters in South China Hotel installed was
inconsistent with the record in the marketing management system file of Sanya Power Supply Bureau, and the
duration of the inconsistence was from July 2006 when South China Hotel changed its electricity consumption
measuring device to April 2016. According to the statistics, electricity consumption of 10313373 KWH was
measured in short, which was estimated to be valued at RMB 7,200,165.75 according to the electricity prices and
surcharge rates in the years.
According to the Legal Consultation Advice on Electricity Quantity (Electricity Charge) Claiming Dispute
between South China Hotel and Sanya Power Supply Bureau issued by Beijing Junhe (Haikou) Law Firm on
December 20, 2016, as all electricity consumption metering devices are purchased, installed, sealed, opened and
replaced by Sanya Power Supply Bureau Responsible, the short measurement of electricity charge from South
China Hotel for many years was due to the fault of Sanya Power Supply Bureau, and was irrelevant to South
China Hotel. Pursuant to Article 135 of the General Principles of Civil Law: "Except as otherwise stipulated by
law, the limitation of action regarding applications to a people's court for protection of civil rights shall be two
years., the Company accrued an amount of RMB 1,489,685.04 for the electricity charge for electricity quantity
measured in short during two years from April 2014 to April 2016. As at December 31, 2019, no further progress
was made on this matter.
2)The Company announced on June 3, 2019 that Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd.
(hereinafter referred to as “Dadonghai Group”) had borrowed RMB 2.76 million and RMB 4.55 million from the
Company on October 16, 1996 and December 26, 1996 respectively. The two loans totaled RMB 7.31 million and
have not been repaid yet. The Company filed a lawsuit with the Suburban People's Court of Sanya, Hainan
province (hereinafter referred to as the "court"), requesting the defendant Dadonghai group to repay the loan of
RMB 7.31 million to the Company. The company has received the (2019) [Qiong0271 Minchu No.5185] Notice of
Acceptance of The Case issued by the court. The case is still pending. This claim, the company has been in 2008
full write-off.
(2) For no major contingencies disclosed, explain reasons
The Company has no major contingencies should be disclosed
79
司公限有份股心中游旅海东大南海 2019 文全告报度年年
3. Other
XV. Post balance sheet events
1. Major non-adjustment events: nil
2. Profit distribution
In RMB/CNY
Profit or dividend plans to distributed 0.00
Profit or dividend announced to distributed after approval 0.00
3. Sales return: nil
4. Other post balance sheet events
1)On March 19, 2020, as resolved at the 8th meeting of the 9th board of directors of the Company, the Company
does not intend to make profit distribution or convert capital reserve into share capital.
2)The outbreak of the novel coronavirus around China since in January 2020 has caused a significant impact on
the hotel business operated by the Company. It has greatly affected the operating income and business
performance of the Company since January 2020. Especially since February 2020, the daily occupancy rate of the
Company's south China hotel is less than 10%. The extent of the subsequent impact will depend on the situation of
epidemic prevention and control, duration and implementation of various control policies. The Company will
continue to pay close attention to the development of the pneumonia epidemic, evaluate and actively respond to its
impact on the Company's financial status, operating results and other aspects.
80
司公限有份股心中游旅海东大南海 2019 文全告报度年年
XVI.Other significant events
1.Correction of accounting errors in previous periods
(1)Retroactive restatement method: nil
(2)Prospective application method : nil
2. Debt reorganization: nil
3. Assets exchange
(1)Non-monetary assets exchange: nil
(2)Other assets exchange : nil
4. Annuity plan : nil
5. Termination of operation: nil
6. Segment information: nil
7. Major trading and items shows influence on investors’ decision-making: nil
8. Other
As resolved at the 4th temporary meeting of the 9th board of directors of the Company and approved by South
China Hotel Instructions About Cleaning up Long-term Payable (Qiong South Chinese [2019] No. 22) on 6th
September 2019, the Company and South China Hotel checked for accounts payable for ages in more than five
years cannot be paid being RMB 90668.11, deferred revenue being RMB 244479.06, other payable being
RMB623832.71, and made clear after verification. Hainan Xiangrui Law Firm issued a Legal Opinion on
Limitation of Action for Partial Accounts Payable by Hainan Dadonghai Tourism Centre (Holdings) Co.,Ltd. The
write-off of the debt generated non-operating income is RMB 958,979.88.
XVII.Notes to main items of financial statements of the parent company
1.Accounts receivable
(1)Disclosure of account receivables by category
In RMB/CNY
Category Ending balance Beginning balance
81
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Provision for bad Provision for bad
Book balance Book balance
debt debt
Book Book
Provisi
Amoun Amoun value Amoun Amoun Provisi value
Ratio on Ratio
t t t t on ratio
ratio
Including:
Accounts
receivable with
420,84 100.00 109,76 26.08 311,08 500,51 100.00 111,816 388,694.
provision for bad 22.34%
9.75 % 5.83 % 3.92 0.47 % .45 02
debts based on
portfolios
Including:
420,84 100.00 109,76 26.08 311,08 500,51 100.00 111,816 388,694.
Total 22.34%
9.75 % 5.83 % 3.92 0.47 % .45 02
Accounts receivable with provision for bad debts made separately: nil
Provision for bad debt by portfolio:
In RMB/CNY
Ending balance
Name
Book balance Provision for bad debt Provision ratio
Provision for bad debt by
420,849.75 109,765.83 26.08%
portfolio
Total 420,849.75 109,765.83 --
A description of the basis for determining the portfolio:nil
Provision for bad debt by portfolio: : nil
If the bad debt provision of an account receivable is withdrawn according to the general model of expected credit loss, please refer to
the disclosure method of other receivables to disclose the relevant information of bad debt provision
□ Applicable √ Not applicable
Released by account age
In RMB/CNY
Account age Book balance
Within 1 year (inclusive) 327,780.95
2,259.00
1 year to 2 years
566.00
2 years to 3 years
Over 3 years 90,243.80
82
司公限有份股心中游旅海东大南海 2019 文全告报度年年
785.00
3 years to 4 years
18,633.00
4 years to 5 years
Over 5 years 70,825.80
Total 420,849.75
(2)Provision, reversal or recovery of provision for bad debts in the period
Provision for bad debt in the period
In RMB/CNY
Amount changed in the period
Category Beginning balance Reversal or Ending balance
Accrual Charge off
switch-back
Account
111,816.45 -2,050.62 109,765.83
receivable
Total 111,816.45 -2,050.62 109,765.83
Including the major amount that reversal or switch-back in the period : nil
(3)Account receivable actually charge off in the period: nil
(4)Top five accounts receivable in terms of ending balance collected by the debtor
In RMB/CNY
Proportion in the total
Ending balance of Ending balance of the
Name of entity accounts receivable at
account receivable bad debt provision
period-end
Tianjin Watermelon Tourism Limited Liability
70,016.42 16.64% 3,566.61
Company
Shanghai Hecheng International Travel Service Co.,
69,853.31 16.60% 3,558.30
Ltd.
Beijing Tongcheng Huading International Travel
64,033.50 15.22% 3,261.84
Service Co., Ltd. Suzhou Branch
ANEX TOUR 52,843.68 12.56% 2,691.84
YEEPAY 48,696.04 11.57% 2,480.56
Total 305,442.95 72.59%
83
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(5)Account receivable that are terminated due to financial assets transfer : nil
(6)Assets and liabilities resulted by account receivable transfer and continues involvement : nil
2. Other account receivable
In RMB/CNY
Item Ending balance Beginning balance
Other account receivable 571,744.52 437,169.79
Total 571,744.52 437,169.79
(1)Interest receivable: nil
3)Provision for bad debt:
□ Applicable √ Not applicable
(2)Dividend receivable
1)Category: nil
2)Significant dividend receivable with over one year account age: nil
3)Provision for bad debt:
□ Applicable √ Not applicable
Other description: nil
(3)Other account receivable
1)Other account receivable disclosed by nature
In RMB/CNY
Nature Ending book balance Opening book balance
Utility bills 76,534.42 185,368.69
Petty cash 394,313.63 133,411.23
Attorney fee 77,534.25
Social insurance and housing provident
61,826.29 63,264.56
funds
Deposit 600.00 600.00
Litigation fee 68,562.00
84
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Total 601,836.34 460,178.73
2)Provision for bad debt:
In RMB/CNY
First stage Second stage Third stage
Expected credit Expected credit loss for Expected credit loss for
Provision for bad debt Total
loss in next 12 the whole duration (no the whole duration (credit
months credit impairment) impairment has occurred)
Balance as at 1 Jan. 2019 23,008.94 23,008.94
Balance as at January 1. 2019
—— —— —— ——
in current period
Provision in current period 7,082.88 7,082.88
Balance as at 31 Dec. 2019 30,091.82 30,091.82
Change of the book balance for major amount changed in loss provision
√ Applicable □ Not applicable
First stage Second stage Third stage
Expected credit loss for Expected credit loss for the
Book balance Expected credit loss Total
the whole duration (no whole duration (credit
in next 12 months
credit impairment) impairment has occurred)
Balance at period-begin 460,178.73 460,178.73
Balance at period-begin in
460,178.73 460,178.73
current period
--Transfer in second stage
--Transfer in third stage
--Reverse to second stage
--Reverse to first stage
Increase in current period 5,012,978.40 5,012,978.40
Directly write down in current
4,871,320.79 4,871,320.79
period
Derecognition in current period
Other changes
Ending balance 601,836.34 601,836.34
Released by account age
In RMB/CNY
Account age Book balance
Within 1 year (inclusive) 599,600.34
Over 3 years 2,236.00
85
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Over 5 years 2,236.00
Total 601,836.34
3)Provision, reversal or recovery of provision for bad debts in the period
Provision for bad debt in the period
In RMB/CNY
Amount changed in the period
Beginning
Category Reversal or Ending balance
balance Accrual Charge off
switch-back
Other account
23,008.94 7,082.88 30,091.82
receivable
Total 23,008.94 7,082.88 30,091.82
Including major amount reversal or switch-back in the period : nil
4)Other receivables actually charge off in the period : nil
5)Top five other accounts receivable in terms of ending balance collected by the debtor
In RMB/CNY
Proportion in total
Ending balance of
amount of other
Name of entity Nature Ending balance Account age the bad debt
accounts receivable at
provision
period-end
Within 1
Chen Shaoxue Petty cash 98,500.00 16.37% 4,925.00
year
Within 1
Guo Yubo Petty cash 94,366.52 15.68% 4,718.33
year
Within 1
Chen Gang Petty cash 78,996.70 13.13% 3,949.84
year
Sanya suburban Within 1
Litigation fee 68,562.00 11.39% 3,428.10
people's court year
Bright moon pavilion Within 1
Utility bills 67,134.84 11.15% 3,356.74
music restaurant year
Total -- 407,560.06 -- 67.72% 20,378.01
86
司公限有份股心中游旅海东大南海 2019 文全告报度年年
6)Account receivables related to government subsidies : nil
7)Other receivable for termination of confirmation due to the transfer of financial assets : nil
8)The amount of assets and liabilities that are transferred other receivable and continued to be involved : nil
3.Long-term equity investments
In RMB/CNY
Ending balance Beginning balance
Item Provision for Provision for
Book balance Book value Book balance Book value
impairment impairment
Investment in
1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00
subsidiaries
Total 1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00
(1)Investment in subsidiaries
In RMB/CNY
Increase/decreased in 2019(+,-) Ending
Beginning Ending balance of
Additional
Investee balance(Book Capital Provision for balance(Boo the provision
investmen Other
value) reduction impairment k value) for
t
impairment
Hainan Wengao
Tourist Resources
1,000,000.00 1,000,000.00
Development Co.,
Ltd.
Total 1,000,000.00 1,000,000.00
(2)Investment for joint venture and associated enterprise: nil
(3)Other description: nil
4.Operating revenue and operating cost
In RMB/CNY
Year 2019 Year 2018
Item
Revenue Cost Revenue Cost
87
司公限有份股心中游旅海东大南海 2019 文全告报度年年
22,782,376.82 10,608,243.38 26,442,049.47 11,280,674.54
Primary business
3,153,028.62 474,523.56 3,073,542.86 474,523.56
Other businesses
Total 25,935,405.44 11,082,766.94 29,515,592.33 11,755,198.10
Whether the new revenue standards been implemented
√Yes □No
Revenue:
In RMB/CNY
Contract type 1# Division 2# Division Total
Product type 22,782,376.82 22,782,376.82
Including:
Room income 20,039,795.13 20,039,795.13
Classify by operation
22,782,376.82 22,782,376.82
area
Including:
Hainan 22,782,376.82 22,782,376.82
Type of market or
22,782,376.82 22,782,376.82
clients
Including:
Tourism and catering
22,782,376.82 22,782,376.82
services
Including:
Total 22,782,376.82 22,782,376.82
Information relating to performance obligation: nil
Information relating to the transaction price assigned to the remaining performance obligation:
The amount of revenue corresponding to performance obligation that have been signed but have not been fulfilled or have not been
fulfilled at the end of the period was 0.00 Yuan, including 0.00 Yuan is expected to be recognized as revenue in subsequent years,
0.00 Yuan is expected to be recognized as revenue in subsequent years, 0.00 Yuan is expected to be recognized as revenue in
subsequent years.
Other description: nil
88
司公限有份股心中游旅海东大南海 2019 文全告报度年年
5. Investment income: nil
6. Other: nil
XVIII.Supplementary information
1.Breakdown of current non-recurring profits and losses
√ Applicable □ Not applicable
In RMB/CNY
Item Amount in 2019 Remark
Profit or loss from disposal of non-current assets 2,151.45 Income from disposal of fixed assets
Government grants included in the current profit or loss Rewards for development of inbound
(except for government grants closely related to the tourism market supporting by the
292,643.89
enterprise business, obtained by quota or quantity at government and tax credit for the VAT
unified state standards) input tax surcharge
Other non-operating revenue and expenses except for the Income from compensation and
1,540,017.83
above-mentioned items liquidation
Total 1,834,813.17 --
Concerning the extraordinary profit (gain)/loss defined by Q&A Announcement No.1 on Information Disclosure for Companies
Offering Their Securities to the Public --- Extraordinary Profit/loss, and the items defined as recurring profit (gain)/loss according to
the lists of extraordinary profit (gain)/loss in Q&A Announcement No.1 on Information Disclosure for Companies Offering Their
Securities to the Public --- Extraordinary Profit/loss, explain reasons
□ Applicable √ Not applicable
2. Return on equity (ROE) and earnings per share (EPS)
Earnings per share
Weighted
Profit during the reporting period Basic Diluted
average ROE
EPS(RMB/Share) EPS(RMB/Share)
Net profits attributable to ordinary shareholders of the
0.97% 0.0021 0.0021
Company
Net profits attributable to ordinary shareholders of the
Company after deduction of non-recurring profits or -1.38% -0.0030 -0.0030
losses
3. Accounting difference between IFRS and CAS
(1)Difference of the net profit and net assets disclosed in financial report, under both IAS (International
Accounting Standards) and Chinese GAAP (Generally Accepted Accounting Principles)
□ Applicable √ Not applicable
89
司公限有份股心中游旅海东大南海 2019 文全告报度年年
(2)Difference of the net profit and net assets disclosed in financial report, under both foreign accounting
rules and Chinese GAAP (Generally Accepted Accounting Principles)
□ Applicable √ Not applicable
(3)Explanation on data differences under the accounting standards in and out of China; as for the
differences adjustment audited by foreign auditing institute, listed name of the institute : nil
4.Other: nil
90
司公限有份股心中游旅海东大南海 2019 文全告报度年年
Section XIII. Documents available for references
1. Financial statement with signature and seal of legal person, person in charge of accounting works and person in
charge of accounting organ (accountant in charge);
2. Original auditing report bearing the seal of Accounting Firm and signature and seal of the CPA;
3. Original copies of all documents and announcements that publicly disclosed on Securities Times and Hong
Kong Commercial Daily during the reporting period. The aforesaid documents are prepared at the securities
department of the Company.
Board of Directors of
Hainan Dadonghai Tourism Centre (Holdings) Co., Ltd.
President: Yuan Xiaoping
19 march 2020
91
