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.PDF

《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.PDF》由会员分享，可在线阅读，更多相关《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.PDF（25页珍藏版）》请在淘文阁 - 分享文档赚钱的网站上搜索。

1、?-1-?.2?.3?.4?.4?.9?.9?.12?.12?.12?.14?.17?.18?.19?.20?.22?.22?.24?-2-?-3-?2022?3?31?-?2022?3?31?25,467.72?2023?3?30?-4-?2022?3?31?603170?433?36,000?1.?1?1411?500.00?-5-?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

2、?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?-6-?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%?500.0

3、0 100.00%2022?4?1?3.?Airmeter?15?-7-?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?-8-?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,

4、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.

5、73-769.87 88.10?-9-6.?-?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?-10-?/?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、/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

7、/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?-11-?/?19289017?29?30?31?32?33?35 2017/6/28 2027/6/27?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 2015/1

8、0/7 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 20

9、21/2/14 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?-12-?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?-13-4.?1982?8?23?2019?

10、4?23?5.?2007?3?16?2018?12?29?6.?512?714?7.?134?691?8.?50?65?9.?201636?10.?2019?39?11.?1.?201743?2.?201730?3.?201836?4.?201835?5.?201733?6.?201837?7.?201735?8.?201838?9.?201737?10.?201739?11.?201935?12.?201744?13.?201746?14.?201747?15.?201748?16.?201751?17.?2020?202031?-14-18.?1.?2.?3.?1.?2.?3.?4.?5.

11、?6.?7.?8.?1.?2.?3.?4.?5.?6.?7.?8.?-15-?2020?1?1?2?-16-?3?4?5?2?3?1?=?2008170?2009113?201636?100%4?1?-17-?1?5?6?7?1?2?3?4?5?6?7?8?9?10?-18-?1?2?1.?2.?3.?1.?2.?3.?-19-?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?

12、22,007.34?635.98%?2022?3?31?A B C=B-A D=C/A100%?473.97 481.18 7.21 1.52?421.09 25,685.13 25,264.04 5,999.65?-20-?A B C=B-A D=C/A100%?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?1

13、96.48 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?-21-?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?-22-?1.?2.2022?4?1?2022?08?23?