罗博特科：FSG和FAG模拟合并审计报告(天健审〔2023〕9369号)
a
&
#
2023ip4l?30S
ficanTEC
ServiceGmBTT
Küia?Rehland
?
2883
l
4202
51160-0
K?K^nfo@ficontec.corr
5cS?<fe?g^
A<
him
?
&W43
F
+49420251160-090?
w
ww.ficontec.com
9.
440.
744.
^HfcHc?W&JSiEO?
-ui+?M/*:
mm,wumm?feMlAftfciE??is
?g^r^it
20.813,866.64
1.958.060.96
2.
380.
526.
277.643.158.34
17.
169.
708.
341.228.
116.
16,
925,
888.
21,781,251.38
1.
180.845.
322,
743.
40,210,
728.71
381,438.845.
2022^12^310
13.
539,
633.
9.177.158.
38,
788,
281.96
1,947.501.92
1.947.771.62
249.610.
656.
18.
756,
956.
333.
767.960.21
16,
979,
537.
22,
258,
106.
1,376.817.
275,
403.
40,
889,
863.
374,657.823.99
2021^12^310
25,
361,202.
8.
925.
935.
27,928.
461.40
2.
149.345.67
233,
298.
219.389.
570.
12,015.
521.
296.003.335.99
18,
588,
583.
21,329,
122.
1,372,
878.
149,
301.45
41,439,
886.
337.443.222.44
$
rr
?-a-oix
__________
(■?.??)
SSS?ffi:
S)IBfS.?E1?iS
EWK?
Sft???.l!elW4fag;-?
nüttS??ra??
ttss?e-BEsa
KSzRffiO?
EW.IKM
E?ft?
?feEW,?
Ett?a??W&
Btt????tewiaüJl?KW?
EWffi?
?+■
AS?
ftJtSE^a
KfflEttKISHI
?tf-a?
?s?
?2?r3ft??
?aa?^-
a??i+
Wfl^U?CHiKSR?).
a?^?f
:
ffetz?.fei+
a^Tu^k^fSeo
21,202314:09
GMT-?2)
^TtasasA:
W:
AKffirt
?±ft
■v
2023^4^305
2022^123310
2021^123310
51,
184,
967.
42.513.
907.
35.
975,
043.
41,035,282.
43.
178,
000.
29,
057,
929.
222.859.394.89
217.
395.770.
193,
370.459.
2.
420.804.
4.587.
470.94
7.521.492.46
1.847.746.51
2.
582.
882.
6.
773.292.
20,
675,
068.
19,
924,451.
20.
119,
983.
2.977.520.98
2.
874.
600.
2.449.417.76
4.
799.
166.17
5.
881.796.
6.
533,238.
347.799.951.47338.938.879.69
301,800.855.
20,
439,
506.
20,
271,948.51
19.
363.
304.
996,
769.
1,626,
487.
3.
593.712.31
3.248.
3.
444.
1.377.
21,439,527.
21.901.880.
22,
958,
394.
369.239.478.72
360,
840.
760.
324,759.250.
12,
199,
366.
13,
817,
063.
12,
683.
971.59
12,
199,
366.
13.817,063.
12.683,
971.59
381.438.845.
374.657.823.99
337,443.222.44
^'-'('7.:
fieonTE&’SeTv^c^
&-&02S
lYlf?:
ARlp?
ficonTEC
Service^mblH
2023<|-:i-4JJ20224p?20214p?
?
28832
Achim
?
Germany?'f
'i’r'W-??02
51160-0
?
F
+A9A2O2
51160-090^W?tfticontec.com
?
www.ficontec.comT^'JWiflUCfeifcA?fV.'lkül?*Tk??OUCteill!
?itk?IWii
tfj'Wfflm'ii'WJu?'li,
^?^niW.&1IJCAiiiis
Jtteftffiistf?ft?
(?Htm
“-”
Jt?
■:
ikWimW?Ail-
lil:
IW?
UWJlJittiiS
UM'XW
“-"
-^Wü)
i'f'ftri.?jyittffi
cffi-AW
“-”
wyj)
(MEI
*WJ)
friJIlMffifwA
cfti'AW
“-”
(?AW
‘jfflViJ)
'ff'lkWift]
(?'?W
“-”
FJJjWJ)
fjll:
t.WIkA
W:
yV'lk^l-illi
pq,
mü?
"-"
^01)
M:
WrftHüiJfJIJ
Ji.
i'AflifiJ
(?'Av4?kU
“-’’
WO
(
)
f?&WWf??:
1.
Cfl'vW
“-”
^W?)
2.
c^iaei
“-”
W'O
(^)
(Xf-o-lwW
“-”
*kJO!l)
“-”
W0J>
?>
Jifi!i^i>iiscü.vi:
jajfirp?!
Ul
M
J
'■
W?Til
M
J
l
MJ'/r
i|Sc
?
liWl/nWil
1.
iRffi
iIHi?ffiiI
2.
tttt?;
3.
J
tWffil??Hg?
?
fft
frt$S!i
4.
rfelkl'l
itltiJI]
iilj
5.
M-te
(
?.)
1.
tt
&i
E
nfOi
&
M-J
t
fikf?ftilkffi
5.
6.7.
JUik
WT^?^?L.
f?VYftitftfi?
U
IM
J-?J?tgr/f
ff
?-riSjttK<t-'lk?.S??5!
IHM
J-<F'?IK?fl<jf?7>i|5(itI<i.?.?!
A<
WM:
(
■>
■HA’?W
__c~>
mw?____________________________
75,918,
129.
75,918,
129.
79,010,
857.
43,
005,
175.
12,
352.
14,
136,
029.
11,391,
177.77
8,
111,796.21
2,354,325.91
1,450,
065.
58,019.62
3,
384,
738.
278,
849.48
-2,
624,
900.
-2,
054,
040.
264,
397.60
10,
073.23
-1,799,716.23
-38,
342.
-1,761,373.61
-1,761,373.61
-1,761,373.61
143,
676.
143,
676.
143,
676.
143,676.
-1,617,697.49
-1,617,697.49
286,
680,
720.
286,
680,
720.
290,
339,
680.
163,
881,338.
15,773.20
47,800,918.
43,
053,
689.
26,
597,
905.
8,990,
056.01
3,
140,752.
5,
920.
7,674,
181.21
56,710.
-1,404,
428.
-3,
502,
294.
-834,
792.
95,
847.
1,217.06
-740,
162.25
-114,
072.
-626,
090.
-626,
090.
-626,
090.
1,759,
182.
1,759,
182.
1,759,
182.
1,759,
182.
1,
133,
092.
1,
133,
092.27
279,
345,
249.
279,
345,
249.
293,
164,836.81
161,299,626.
28,
368.
47,
166,
335.
50,
631,485.
32,
449,318.
1,589,
702.
2,
702,
240.
6,
572.
9,
208,
656.51
87,
598.
-1,257,
116.
-7,
992,
478.
-13,772,927.70
330,
316.
9,
792.
-13,452,404.
4,
455,
224.
-17,
907,
629.49
-17,907,
629.
-20,
854,
358.
2,
946,
729.
-1,816,
934.
-1,602,
541.40
-1,602,541.40
-1,602,
541.40
-214,
392.
-19,
724,563.81
-22,
456,
900.
2,732,
336.48
?-S?TFIfisftSft?A:
Matthias
Trinker^fep
21.2023
14:09
GMT+2)
S
!)i
?
!)(
ficoniEc
?W-03?
^iconlTC
Service
GmbH#4u:
ARfpTC
ficonTEC
Service
G^bHg
tt?
2023^1-4/12022^1?2021iF?
ffi*?l?fewfe^^ec.com
99,
852,
170.
295,
840,
644.
268,
839,
395.
ilkSiJ?
?-§-|aJ
?
WM.-fc
ftas^ffi^if?sij?tiS?^^?
4,506,097.0112,387,780.814,
684,
762.
3,105,
174.
5,
709,
480.
7,
556,
799.
107,463,441.
313,937,905.20281,080,957.70
l??
*
W
W>O
WWn??
59,
074,
561.28
149,
139,
786.61
149,
286,
630.
SOJMs
SttWsT
W?
AWIIA
W
W5K?34,
369,
885.
93,482,451.6087,788,274.
1,266,771.7611,867,407.0838,100,324.
17,796,615.
64,
303,020.8160,
608,
956.
i?WrSiM^Ol'b#112,507,834.
318,792,666.
335,
784,
186.
-5,
044,
392.
-4,
854,
760.
-54,
703,
228.
-,
WrS^r^iWirKt?:
fc0&$gl&SlJ&?J?l?
MXWf?gif?ffifeaWlK?
aSH?'jS^
>
5E?^??ltliKW3'fc
119,
193.
1,
100.
56,710.
2,055,
701.76
&gf?^jja?j?A'M+119,
193.
56,710.
2,
056,
801.76
1,890,281.815,691,
139.
8,678,551.36
asxwfiüja^
1,969,
172.
?
K
vSz>?
Iffl±
üK
th
dnt1,890,281.815,691,
139.93
10,
647,
723.
f?iS
S?!)
W
m??
ft-1,771,088.
-5,
634,
429.
-8,
590,
921.
h.
??fef?sftsmjjü^
?
■
■:
r
?
"j
IK
?
ft
i’ij
ft'JJ?ife
WOSW5t5iJKm&49,518,595.
40,
504,
735.
38,016,039.
ft?iJ?4lk^KiS^W?f?iffl&
381,805.
W
5S
iS
??
ffl
&
Jffi
A
'J'
i+49,
900,
400.
40,
504,735.9238,
016,
039.
42,311,
157.45
35,
239,
567.
?ffiKifü,
WJ.&s:
1,075,
193.88
2,
118,
746.
1,444,745.05
?4>:
?'S
?
?
S?Ij
WA
?fJJ??
883,867.
4,
070,958.
10,784,048.
W
5§
Jffl&iSE
Hi
'Bit44,
270,218.
41,429,271.5912,
228,
793.
WlS?^W4?9ffl^?WI5!5,630,
181.41
-924,
535.
25,
787,
246.12
E,-622,
998.
-494,
305.
-1,
549,963.
?,
J??&J?&WWf'itAD?-1,808,298.70-11,908,031.44-39,
056,
868.
SU:
10,
381,
182.
22,289,213.6961,346,081.74
?>
wwM.mms_______________
8.572.883.55
10.
381.
182.
22.289.213.69
M
!>1
?
?
B2023^1-4^20222021
*F-?
263,
799.
94,
630.
328,
788.
12,
312.
4,015.
3,
756.
'b
if3,
639,
062.
7,
825,
521.43
9,616,777.
dbJkJtifW^^niHl?ft
(fiWWt?d''“
—
”
SXk)114,013.
(?Jh)253,
642.
545,
438.
773,
823.
3,
385,
419.
7,
280,
082.
8,
728,
940.
ficonTEc
GmbHRehland
?
28832
Achim
?
GermanyT
+4942<fi^nS?^5hi^42?2l5i?o-O9Oinfo@ficontec.com
?
www.hcontec.com
JX
?