The assets appraisal report is prepared in accordance with China's assets appraisal standards
An Hui Wenergy Company Limited(000543) proposed acquisition
Equity project of Anhui Wanneng environmental protection power generation Co., Ltd
Total equity value of the company's shareholders involved
assets valuation statement
Walkson international pingbao Zi (2021) No. 2312
(Volume 1 of 1)
Walkson (Beijing) International Assets Appraisal Co., Ltd
January 15, 2002
catalogue
Asset appraisal report · statement 2. Asset appraisal report · summary 4. Asset appraisal report · text six
1、 The client, the appraised unit and other users of the asset appraisal report agreed in the asset appraisal entrustment contract six
2、 Evaluation purpose twenty-three
3、 Evaluation object and scope twenty-three
4、 Value type twenty-five
5、 Appraisal base date twenty-five
6、 Evaluation basis twenty-five
7、 Evaluation method twenty-eight
8、 Evaluation procedure implementation process and situation thirty-five
9、 Assessment assumptions thirty-six
10、 Assessment conclusion thirty-nine
11、 Special notes forty
12、 Description of restrictions on the use of evaluation report forty-five
13、 Evaluation report date 45. Asset appraisal report · annex forty-seven
Walkson (Beijing) International Assets Appraisal Co., Ltd. Tel: (8610) 52596085 Fax: (8610) 88019300 address: 1, floor 3, building 8, foreign culture and creativity Park, Haidian District, Beijing (100044)
Asset appraisal report and statement
1、 The assets appraisal report is prepared in accordance with the basic standards for assets appraisal issued by the Ministry of Finance and the asset appraisal practice standards and professional ethics standards issued by China Assets Appraisal Association.
2、 The client or other users of the asset appraisal report shall use the asset appraisal report in accordance with the provisions of laws, administrative regulations and the scope of use specified in the asset appraisal report; If the client or other users of the asset appraisal report use the asset appraisal report in violation of the above provisions, the asset appraisal institution and its asset appraisal professionals shall not be liable.
3、 This asset appraisal report is only for the use of the client, other users of asset appraisal reports agreed in the asset appraisal entrustment contract and users of asset appraisal reports stipulated by laws and administrative regulations; In addition, no other institution or individual can become the user of the asset appraisal report.
4、 The assets appraisal agency and appraisers remind the users of the assets appraisal report that they should correctly understand the appraisal conclusion. The appraisal conclusion is not equal to the realizable price of the appraisal object, and the appraisal conclusion should not be considered as a guarantee for the realizable price of the appraisal object.
5、 The asset appraisal institution and appraisers abide by laws, administrative regulations and asset appraisal standards, adhere to the principles of independence, objectivity and impartiality, and bear responsibility for the asset appraisal report issued according to law.
6、 The list of assets and liabilities involved in the appraisal object shall be declared by the client and the appraised unit and confirmed by signature, seal or other methods permitted by law; The client and other relevant parties shall be responsible for the authenticity, integrity and legitimacy of the materials provided by them according to law.
Walkson (Beijing) International Assets Appraisal Co., Ltd. Tel.: (8610) 52596085 Fax: (8610) 88019300 address: 2 / F (100044), building 8, foreign culture and creativity Park, Haidian District, Beijing
7、 The assets appraisal institution and appraiser have no existing or expected interest relationship with the appraisal object in the assets appraisal report; There is no existing or expected interest relationship with the relevant parties, and there is no prejudice against the relevant parties.
8、 The asset appraiser has conducted on-site investigation on the appraisal object and the assets involved in the asset appraisal report; Necessary attention has been paid to the legal ownership of the appraisal object and the assets involved, the legal ownership data of the appraisal object and the assets involved have been checked, the problems found have been truthfully disclosed, and the client and other relevant parties have been requested to improve the property rights to meet the requirements of issuing the asset appraisal report.
9、 The analysis, judgment and results in the asset appraisal report issued by the asset appraisal institution are limited by the assumptions and restrictions in the asset appraisal report. The user of the asset appraisal report shall fully consider the assumptions, restrictions and special matters stated in the asset appraisal report and their impact on the appraisal conclusion.
Walkson (Beijing) International Assets Appraisal Co., Ltd. Tel.: (8610) 52596085 Fax: (8610) 88019300 address: 3 / F (100044), building 8, foreign culture and creativity Park, Haidian District, Beijing
An Hui Wenergy Company Limited(000543) proposed acquisition
Equity project of Anhui Wanneng environmental protection power generation Co., Ltd
Total equity value of the company's shareholders involved
Asset appraisal report · summary
Walkson international pingbao Zi (2021) No. 2312
Anhui Energy Group Co., Ltd. An Hui Wenergy Company Limited(000543) :
Upon the entrustment of your company, walkson (Beijing) International Assets Appraisal Co., Ltd. adheres to the principles of independence, objectivity and impartiality, adopts the asset-based method and income method, and follows the necessary appraisal procedures in accordance with the provisions of laws, administrative regulations and asset appraisal standards, The market value of all shareholders' equity of Anhui Wanneng environmental protection power generation Co., Ltd. involved in the economic behavior of An Hui Wenergy Company Limited(000543) proposed acquisition of Anhui Wanneng environmental protection power generation Co., Ltd. was evaluated on September 30, 2021. The summary report of assets appraisal and appraisal results is as follows: I. appraisal purpose
An Hui Wenergy Company Limited(000543) plans to acquire the equity of Anhui Wanneng environmental protection power generation Co., Ltd. This appraisal is to provide value reference basis for the economic behavior.
2、 Evaluation object and scope
The current appraisal object is the value of all shareholders' equity of Anhui Wanneng environmental protection power generation Co., Ltd. involved in An Hui Wenergy Company Limited(000543) proposed acquisition of Anhui Wanneng environmental protection power generation Co., Ltd; The appraisal scope covers all assets and related liabilities declared by Anhui Wanneng environmental protection power generation Co., Ltd. on the benchmark date for the purpose of economic behavior.
The financial statements of Anhui Wanneng environmental protection power generation Co., Ltd. on the benchmark date have been audited by Tianzhi International Certified Public Accountants (special general partnership) and issued the audit report of Tianzhi Zi [2021] No. 43511.
3、 Value type
Market value.
4、 Appraisal base date
September 30, 2021.
Address: 4 / F (100044), building 8, foreign culture and creativity Park, Haidian District, Beijing
5、 Evaluation method
Asset based method and income method.
6、 Evaluation conclusion and validity period
The book value of Anhui Huanneng Power Generation Co., Ltd. is RMB 2.957 million as of the appraisal date of the current year, which is included in the appraisal value of Anhui Huanneng Power Generation Co., Ltd. with the book value of RMB 2.953 million as the benchmark of the current appraisal date, The added value was 6684247 million yuan, with a value-added rate of 22.86%.
When using the appraisal conclusion, users of the report are specially reminded to pay attention to the special matters specified in the report and major matters in the future.
The evaluation report is valid for one year from the benchmark date of September 30, 2021 to September 29, 2022. In addition to the special matters disclosed in this report, after the benchmark date and within the validity period of use, when economic behavior occurs, if the development environment of the enterprise has not changed significantly, the evaluation conclusion is valid within the validity period of use.
The above contents are extracted from the main body of the asset appraisal report. To understand the details of the appraisal business and correctly understand the appraisal conclusion, you should read the main body of the asset appraisal report.
Address: 5 / F (100044), building 8, foreign culture and creativity Park, Haidian District, Beijing
An Hui Wenergy Company Limited(000543) proposed acquisition
Equity project of Anhui Wanneng environmental protection power generation Co., Ltd
Total equity value of the company's shareholders involved
Asset appraisal report · text
Walkson international pingbao Zi (2021) No. 2312
Anhui Energy Group Co., Ltd. An Hui Wenergy Company Limited(000543) :
Upon the entrustment of your company, walkson (Beijing) International Assets Appraisal Co., Ltd. adheres to the principles of independence, objectivity and impartiality, adopts the asset-based method and income method, and follows the necessary appraisal procedures in accordance with the provisions of laws, administrative regulations and asset appraisal standards, The market value of all shareholders' equity of Anhui Wanneng environmental protection power generation Co., Ltd. involved in the economic behavior of An Hui Wenergy Company Limited(000543) proposed acquisition of Anhui Wanneng environmental protection power generation Co., Ltd. was evaluated on September 30, 2021. The assets appraisal is reported as follows.
1、 The client, the appraised entity and other users of the asset appraisal report agreed in the asset appraisal entrustment contract
(I) client
One of the clients:
Company name: Anhui Energy Group Co., Ltd
Legal address: energy building, No. 76, Ma'anshan Road, Baohe District, Hefei City, Anhui Province
Business location: energy building, No. 76, Ma'anshan Road, Baohe District, Hefei City, Anhui Province
Legal representative: Chen Xiang
Registered capital: 4375 million yuan
Paid in capital: 4375 million yuan
Main business scope: general business items: operation of state-owned assets, project investment and management, foreign economic and technical cooperation, exchange and service, business information, investment information consulting service, and evaluation of investment conditions of construction projects.
Walkson (Beijing) International Assets Appraisal Co., Ltd. Tel.: (8610) 52596085 Fax: (8610) 88019300
Client II:
Company name: An Hui Wenergy Company Limited(000543)
Legal address: No. 76, Ma'anshan Road, Hefei, Anhui
Place of business: No. 76, Ma'anshan Road, Hefei, Anhui
Legal representative: Li Ming
Registered capital: 2266863311 yuan
Main business scope: general business items: investment and operation of power, energy conservation and related projects. Development of raw materials related to power construction, development, investment and operation of high-tech and export foreign exchange earning projects.
(II) overview of the appraised unit
1. Company registration
Name: Anhui Wanneng environmental protection power generation Co., Ltd
Legal address: 11th floor, Xinneng building, No. 9, Dalian Road, Baohe Industrial Zone, Hefei, Anhui
Place of business: 11th floor, Xinneng building, No. 9, Dalian Road, Baohe Industrial Zone, Hefei, Anhui
Legal representative: Li Zhongliang
Registered capital: 2755 million yuan
Paid in capital: 2855 million yuan
Business scope: investment in environmental protection power generation projects and construction and operation of relevant facilities, construction, operation and maintenance of municipal environmental infrastructure, operation and management of environmental sanitation facilities, equipment and working vehicles, cleaning, transportation, treatment and disposal of urban domestic waste and kitchen waste, investment and management of municipal sewage sludge and industrial sewage sludge treatment and disposal projects, Classified treatment of general industrial waste, investment and operation management of domestic waste sanitary landfill and related service facilities, soil remediation engineering, investment consulting services, relevant technical consulting services, sales of electromechanical equipment, technical training consulting services; Information technology consulting services and management business; Entrusted testing and inspection services for environmental protection consumables of the power plant, and the purchase and sale of power materials. (for projects subject to approval according to law, business activities can be carried out only after approval by relevant departments)
2. Company profile
Anhui Wanneng environmental protection power generation Co., Ltd. is a wholly state-owned company established by Anhui Energy Group Co., Ltd. and was established on May 4, 2011 with the approval of Anhui SASAC (wgzgh [2010] No. 709)
Walkson (Beijing) International Assets Appraisal Co., Ltd. Tel.: (8610) 52596085 Fax:
