中洲控股：青岛市中洲地产有限公司审计报告

20231110312022

20231110312022

1-34-56-78-910-1112-34

20231110312022

-13-

-3.

???4.

()

20231110312022

-14-

-

4.-

5.

()6.

()

()

()

6.1

20231110312022

-15-

-

6.-

6.1-

???

??

6.1.1

20231110312022

-16-

-

6.-

6.1-

6.1.1-

??

6.1.2

6.2

20231110312022

-17-

-

6.-

6.2-

6.2.1

(1)(2)

()(3)

()(4)(5)(6)(7)

20231110312022

-18-

-

6.-

6.2-

6.2.1-(8)(9)(10)(11)(12)(13)(14)()30

6.2.2

(1)(2)(3)(4)(5)(6)

()

20231110312022

-19-

-

6.-

6.2-

6.2.2-

()90

6.2.3

6.2.4

6.3

6.3.1

6.3.1.1

20231110312022

-20-

-

6.-

6.3-

6.3.1-

6.3.1.1-

6.3.2

()

()

6.4

6.5()

20231110312022

-21-

-7.

7.1

()()

7.2

()

20231110312022

-22-

-

7.-

7.3

1.1

20231110312022

-23-

1.15

2021123015(15)

202211202211

202211202211

2.16

2022113016(16)

20231110312022

-24-

-

2.16-

()

(

)18()

202311

1637

20221130202211

202211202211

202211302022112022

202211

20231110312022

-25-

25%

1.

/

%%%100,000.00100.00-100.0020231031

1.

20232022202320221031123110311231844,691.951,705.73844,487.07865.00______________________________________________________________________2023103120221231

20231110312022

-26-

-2.

(1)()

2023202210311231(4(1))23,951,431.119,987,000.00

_______________________23,951,431.119,987,000.00______________________________________________

2023202210311231(5(1))23,951,431.119,987,000.00

_______________________23,951,431.119,987,000.00______________________________________________(2)

20232022202320221031123110311231113,964,431.11-13,964,431.11-59,987,000.009,987,000.009,987,000.009,987,000.00

______________________________________________23,951,431.119,987,000.0023,951,431.119,987,000.00____________________________________________________________________________________________

20231110312022

-27-

-3.

20232022202320221031123110311231

1%659,526.00-659,526.00-1%710,277.34-710,277.34-

____________________________________1,369,803.34-1,369,803.34-________________________________________________________________________

4.

20232022202320221031123110311231

(4(2)5(2))16,500,000.00-16,500,000.00-

______________________________________16,500,000.00-16,500,000.00-____________________________________________________________________________5.

%10,000,000.00100.00 __________________ __________________6.

202311202311

10311031

20222022(320,096.66)-(320,096.66)-____________________________________________________________________

20231110312022

-28-

-7.

2023111031

2022/(11,292.74)(11,254.96)

(2,682.67)(37.78)__________________/(13,975.41)(11,292.74)

____________________________________202311

1031

2022/()(12,133.47)(12,230.57)()(2,046.82)97.10

__________________/(14,180.29)(12,133.47)

__________________

__________________8.

20231120231110311031

20222022----(1,111.38)(202.40)(1,110.23)(106.10)3,794.16785.803,157.169.00______________________________2,682.78583.402,046.93(97.10)____________________________________________________________

20231110312022

-29-

-9.

20231120231110311031

20222022-(545.62)--________________________________________________________()

20231120231110311031

20222022()(2,682.67)(583.40)(2,046.82)97.1025%(670.67)(145.85)(511.71)24.28

670.67145.85511.71--(545.62)-24.28______________________________-(545.62)--____________________________________________________________10.

(1)()

20231120231110311031

20222022()(2,682.67)(37.78)(2,046.82)97.10

()(15,654,331.11)(187,000.00)(15,654,331.11)(87,000.00)()16,500,000.00(545.62)16,500,000.00-

______________________________________________842,986.22(187,583.40)843,622.07(86,902.90)____________________________________________________________________________________________

20231110312022

-30-

-11.

20232022202320221031123110311231

----844,691.951,705.73844,487.07865.00____________________________________844,691.951,705.73844,487.07865.00________________________________________________________________________

1.

%%

100.00100.0010,000,000.00

2.13.

20231110312022

-31-

-4.(1)

2023103120221231

12,522,556.30---8,297,100.00-9,987,000.00-3,131,774.81---_____________________________________23,951,431.11-9,987,000.00-__________________________________________________________________________(2)

202320221031123116,500,000.00-______________________________________

5.(1)

2023103120221231

12,522,556.30---8,297,100.00-9,987,000.00-3,131,774.81---_____________________________________23,951,431.11-9,987,000.00-__________________________________________________________________________

20231110312022

-32-

-5.-(2)

202320221031123116,500,000.00-______________________________________

1.

1.120231031

20231110312022

-33-

-

1.-

1.1-

1.2

16,500,000.00________________________

--1,369,803.341,369,803.34--1,369,803.341,369,803.34--1,369,803.341,369,803.34____________________________________________________________________________________________

20231110312022

-34-

-

1,369,803.34--

20231120231031

-1,689,900.00(320,096.66)-1,369,803.34

2023127