意见反馈 手机随时随地看行情
  • 公司公告

公司公告

宝立食品:上海宝立食品科技份有限公司拟股权收购所涉及的杭州厨房阿芬科技有限公司股东全部权益价值资产评估报告2022-09-20  

                        .......................................................................................................................................................... 2
.......................................................................................................................................................... 3
.......................................................................................................................................................... 4
                                                                                                             ............................................ 4
                          ............................................................................................................................... 9
                                                ......................................................................................................... 9
                          ............................................................................................................................. 12
                               ........................................................................................................................ 12
                          ............................................................................................................................. 12
                          ............................................................................................................................. 14
                                                         .............................................................................................. 17
                          ............................................................................................................................. 18
                          ............................................................................................................................. 19
                                   .................................................................................................................... 20
                                                             .......................................................................................... 22
                                       ................................................................................................................ 22
........................................................................................................................................................ 24




                                                                     -1-
-2-
                                             2022   3    31




            -


                2022   3   31




25,467.72
                                      2023     3    30




                                -3-
     2022   3      31




      603170


                               433


                36,000




1.




                                     1   1411


                500.00


                         -4-
      2.


     2012        8                                                  10
      2018            1   2


            500
                          475       25                              95%    5%
                                              2018     1    17
                                               20%                        100                               100
                                                                                5%     25              0
                 25
                                                                          375              100        25
                               75% 20%   5%
      2018            3   29
                                              2018    11       26
                                              5%     25                               25
                                                           5%       25                                25


                                                                                       350            100
25               25                                  70%   20%      5% 5%
                                              2020    3    3
                                                                     5%    25
                                                                                15%        75
            25
                                                                                     350         75               25
           50                                   70% 15%         5% 10%
                                              2021     1    29


                                                     -5-
                                                      10%          50                                            10
                                              5%     25                                           25
                              70%       350                                        75


                                          375             50                 50             25
      75%     10%   10% 5%
             2021   2     4
                                                                        10%        50


375          100         25                                                   75%         20%      5%
                                                   2021        3        15
                                                      75%          375                        4,200


                                                                                  375              100                25
                        75% 20%         5%
                         2022       3     31

  1                                                                                                    375.00              75.00%
  2                                                                                                    100.00              20.00%
  3                                                                                                      25.00              5.00%
                                                                                                       500.00              100.00%

      2022     4    1


      3.




                                                                                       Airmeter




                                                                                  15




                                                          -6-
                                         B2C




     300
                                                                          Ole
                          300
2019       9                                         11 618
       2020    9
                   2020    2021        2022




4.




                                         2020   3      500.00       70%         3%
                                         2020   4      100.00       15%




                            2020   3
                                                    2021        3




                           -7-
                                                     100
                                                                       70
30




                                         3.00%


 5.



      2020    12    31            2021    12    31             2022    3      31
                     5,793.21                    10,716.16                        11,380.02
                     4,669.19                     6,772.05                         6,721.25
                     1,124.02                     3,944.11                         4,658.77
                         887.29                   2,831.83                         3,460.38


             2020                        2021                   2022        1-3
                    21,182.19                    49,796.17                        15,485.19
                     1,602.52                     2,950.32                         1,008.89
                     1,196.50                     2,084.09                          714.66
                         959.77                   1,313.55                          628.55




      2020    12    31            2021    12    31             2022    3      31
                     5,189.07                        672.40                         895.06
                     4,941.82                        564.02                         698.59
                         247.24                      108.37                         196.48


             2020                        2021                   2022        1-3
                    19,314.78                     7,104.93                          343.19
                         428.09                      -851.81                        172.20
                         319.73                      -769.87                         88.10




                    -8-
     6.




                       -
                   8,950,643.70                       6,985,880.36
1,964,763.34                               113,800,150.72                   67,212,460.39
                           46,587,690.33                                    34,603,845.05




                                                                        -




                                            2
               -                            7               27,495.53          10,790.55


                   1
               -                   32




                                            -9-
                                     /



46242219   AFENCHUFANG          29       2020/12/28 2030/12/27


46239332   AFENCHUFANG          30       2020/12/28 2030/12/27


32539939                        21        2019/6/7   2029/6/6


32530775                        16       2019/6/14 2029/6/13


31819454                        35       2019/3/21 2029/3/20


31815455                        29       2019/3/21 2029/3/20


31813686                        32       2019/3/21 2029/3/20


31799999                        30       2019/3/21 2029/3/20


31797220                        33       2019/3/21 2029/3/20


31796893                        31       2019/3/21 2029/3/20



31094257                        33       2019/6/28 2029/6/27




31082087                        35       2019/6/28 2029/6/27




31079270                        32       2019/6/28 2029/6/27




31079226                        31       2019/6/28 2029/6/27




31074472                        30       2019/6/28 2029/6/27




31071932                        29       2019/6/28 2029/6/27




                         -10-
                                             /




                                  29 30 31
19289017                                         2017/6/28 2027/6/27
                                  32 33 35



15212440                              33         2015/10/7 2025/10/6


15212431                              32         2015/10/7 2025/10/6


15212322                              31         2015/10/7 2025/10/6


15212244                              30         2015/10/7 2025/10/6


15212162                              29         2015/10/7 2025/10/6


46213464      AF KITCHEN              43         2021/2/14 2031/2/13


46223869      AF KITCHEN              35         2021/2/14 2031/2/13


46228295      AF KITCHEN              29         2021/1/14 2031/1/13


46219157   AFENCHUFANG                35         2021/1/21 2031/1/20


46220755   AFENCHUFANG                43         2021/1/21 2031/1/20


46220761   AFENCHUFANG                32         2021/1/21 2031/1/20


46468802      AF COOKING              30         2021/2/14 2031/2/13


46471863      AF COOKING              32         2021/2/7   2031/2/6


46479739      AF COOKING              35         2021/4/14 2031/4/13


46492855      AF COOKING              43         2021/4/7   2031/4/6




                32




       2022      08    23


                           -11-
2022   0163




                             2022       0163
              2022    08    23




              35,100.00




                          2022      3   31




  1.




  1.                                           2016    7        2


  2.                                    1993      12       29
                             2018       10      26


  3.                                    1998      12       29
                             2019       12      28



                                                -12-
4.                         1982          8      23
                       2019        4      23


5.                                      2007       3       16
             2018     12      29


6.                                                                     512
      714
7.                                                          134                          691


8.                                                                                      50
                                   65
9.                                                                [2016]36
10.                                                                                     2019
        39
11.




1.                         [2017]43
2.                                      [2017]30
3.                                                          [2018]36
4.                                                          [2018]35
5.                                                                [2017]33
6.                                                          [2018]37
7.                                                                           [2017]35
8.                                                     [2018]38
9.                                                     [2017]37
10.                                                    [2017]39
11.                                                         [2019]35
12.                                     [2017]44
13.                                                    [2017]46
14.                                            [2017]47
15.                                                    [2017]48
16.                                     [2017]51
17.                 2020                [2020]31


                                       -13-
18.




1.
2.
3.




1.
2.
3.
4.
5.
6.
7.
8.




1.
2.
3.
4.
5.
6.
7.
8.




      -14-
               2020




1




    1


    2




        -15-
    3




    4




    5




2




3
    1




                      =


                                      [2008]170
                          [2009]113
        [2016]36




                                      100%
4
    1          ——




                               -16-
                            1




     5




     6




     7




                                1
                 2          3           4
     5   6                                  7
             8                      9
10




                     -17-
                1
            2




1.


2.


3.




1.


2.


3.


     -18-
    4.
    5.


    6.
    7.


    8.


    9.




    10.
    11.




                                                                                  895.06
26,166.31                      25,271.24                   2,823.40%                          698.59
          698.59                                                                       196.48
   25,467.72                      25,271.24                    12,861.99%
                             3,460.38                      25,467.72                   22,007.34
   635.98%



             2022   3   31


                                           A                   B               C=B-A             D=C/A×100%
                                               473.97                481.18            7.21                 1.52
                                               421.09              25,685.13      25,264.04             5,999.65




                                                        -19-
A                     B                    C=B-A              D=C/A×100%
     365.00               25,622.99           25,257.99              6,920.00




       1.08                    1.39                0.32                29.21




      18.91                  18.91
           -                   5.74                5.74




       36.11                  36.11                0.00                  0.00


     895.06               26,166.31           25,271.24              2,823.40
     698.59                 698.59


     698.59                 698.59
     196.48               25,467.72           25,271.24             12,861.99

    3,460.38              25,467.72           22,007.34               635.98




                                       25,467.72




                  2022        3       31     2023         3    30




               -20-
  1.              2020
                          2020                                                       2021   4215
         2021     3      14
                2021               2022          3    31
                                                            2021        2022   1-3
           2022    9424                                     2022    8     20
  2.
       20200101-20201231                                                                    [2021]   ZA50471
                       2021        3        14


  20210101-20211231                                                                         [2022]   ZA10187
                       2022        2        10


  20220101-20220331                                                                         [2022]   ZA15615
                       2022        8        5
  3.                                   2022          08      23


2022       0163




                                       2022          0163
                  2022        08       23




                  35,100.00




                                                             -21-
1.




2. 2022   4   1




                  2022   08   23


                                   -22-