This report is prepared in accordance with China's asset appraisal standards
Suzhou Anjie Technology Co.Ltd(002635)
The recoverable amount of the asset group where the goodwill is located after the merger of Chongqing Anjie Electronics Co., Ltd. involved in the goodwill impairment test for the purpose of financial report
assets valuation statement
Bandung pingbao Zi (2022) No. 10091
(Volume 1 of 1)
Bandung (Shanghai) Assets Appraisal Co., Ltd
February 26, 2002
Suzhou Anjie Technology Co.Ltd(002635)
The recoverable amount of the asset group where the goodwill is located after the merger of Chongqing Anjie Electronics Co., Ltd. involved in the goodwill impairment test for the purpose of financial report
Catalogue of assets appraisal report
Declare that 3 summary 4. Asset appraisal report five
1、 The client, the appraised unit and other users of the asset appraisal report agreed in the asset appraisal entrustment contract five
2、 Evaluation purpose eleven
3、 Evaluation object and scope twelve
4、 Value type eighteen
5、 Appraisal base date nineteen
6、 Evaluation basis twenty
7、 Evaluation method twenty-three
8、 Evaluation procedure implementation process and situation thirty
9、 Assessment assumptions thirty-two
10、 Assessment conclusion thirty-four
11、 Special notes thirty-six
12、 Description of restrictions on the use of asset appraisal report thirty-eight
13、 Asset appraisal report date thirty-nine
Attachment: forty-one
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 the asset appraiser shall not be liable. 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. 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.
3、 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.
4、 The list of assets involved in the appraisal object shall be declared by the client and the appraised unit and confirmed by signature, seal or other means 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.
5、 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.
6、 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. 7、 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.
Suzhou Anjie Technology Co.Ltd(002635)
The recoverable amount of the asset group where the goodwill is located after the merger of Chongqing Anjie Electronics Co., Ltd. involved in the goodwill impairment test for the purpose of financial report
Summary of assets appraisal report
Bandung (Shanghai) Assets Appraisal Co., Ltd. accepted the entrustment to evaluate the recoverable amount of the asset group where the goodwill belongs after the merger of Chongqing Anjie Electronics Co., Ltd. involved in the goodwill impairment test Suzhou Anjie Technology Co.Ltd(002635) proposed for the purpose of financial report.
Appraisal purpose: in order to meet the needs of Suzhou Anjie Technology Co.Ltd(002635) proposed goodwill impairment test for the purpose of financial report, provide professional opinions on the recoverable amount of the asset group where the goodwill belongs after the merger of Chongqing Anjie Electronics Co., Ltd.
Appraisal object and scope: the appraisal object is the asset group of Shuanghe and silica gel products business in which the goodwill is located after Suzhou Anjie Technology Co.Ltd(002635) merger of Chongqing Anjie Electronics Co., Ltd. the appraisal scope is the asset group in which the goodwill corresponding to the appraisal object is located, including fixed assets, intangible assets and goodwill, in which the intangible assets contain off balance sheet patents belonging to the asset group. The asset group has been confirmed by the management and auditors of the appraised unit. Value type: recoverable amount
Benchmark date: December 31, 2021
Appraisal method: income method
Evaluation conclusion and validity period:
Evaluation conclusion: after evaluation, the recoverable amount of the asset group of the goodwill involved in the goodwill impairment test Suzhou Anjie Technology Co.Ltd(002635) proposed for the purpose of financial report after the merger of Chongqing Anjie Electronics Co., Ltd. is RMB 20.5 million (RMB 20.5 million).
The above appraisal conclusion is valid for use within one year from the base date of the appraisal, and the overdue use is invalid.
The user of the asset appraisal report shall give full consideration to the assumptions, limiting conditions and special matters stated in the asset appraisal report and their impact on the appraisal conclusion.
Special matters affecting the evaluation conclusion:
See "Xi. Description of special matters" in the asset appraisal report for details.
Special note: the above contents are extracted from the main body of the appraisal report of [Bandung pingbao Zi (2022) No. 10091]. If you want to know the details of the appraisal project and reasonably understand the appraisal results, you should carefully read the full text of the appraisal report, and this abstract should not be used alone.
Bandung pingbao Zi (2022) No. 10091
Suzhou Anjie Technology Co.Ltd(002635)
The recoverable amount of the asset group where the goodwill is located after the merger of Chongqing Anjie Electronics Co., Ltd. involved in the goodwill impairment test for the purpose of financial report
assets valuation statement
Suzhou Anjie Technology Co.Ltd(002635) ：
Bandung (Shanghai) Assets Appraisal Co., Ltd. (hereinafter referred to as "the company") has accepted the entrustment of your company. In accordance with the provisions of laws, administrative regulations and assets appraisal standards, adhering to the principles of independence, objectivity and impartiality, adopting the method of income method and following the necessary appraisal procedures, Bandung (Shanghai) Assets Appraisal Co., Ltd. (hereinafter referred to as "the company") has carried out the assets group of goodwill after the merger of Chongqing Anjie Electronics Co., Ltd. involved in the goodwill impairment test for the purpose of financial report, The recoverable amount at December 31, 2021 was assessed. The asset appraisal report is as follows: I. the client, the appraised unit and other users of the asset appraisal report agreed in the asset appraisal entrustment contract
(I) the client and other users of the asset appraisal report agreed in the asset appraisal entrustment contract 1. Brief introduction of the client
Name: Suzhou Anjie Technology Co.Ltd(002635) (hereinafter referred to as " Suzhou Anjie Technology Co.Ltd(002635) ") type: joint stock limited company (listed, invested or controlled by natural persons)
Unified social credit Code: 913205007149933158
Date of establishment: December 16, 1999
Business term: from December 16, 1999 to no fixed term
Legal address: No. 8, Fujin Road, Guangfu Town, Wuzhong District, Suzhou
Legal representative: LV Li
Registered capital: 687172674 yuan
Paid in capital: 687172674 yuan
Stock Code: Suzhou Anjie Technology Co.Ltd(002635) SZ（ Suzhou Anjie Technology Co.Ltd(002635) ）
Business scope: packaging and decoration printing; Other printed matter printing. Production and sales: electronic insulating materials, glass and plastic protective cover sectors, touch cover sectors and electronic product parts assembly; Sales: electronic parts, industrial tape, plastic products; Self operated and acting as an agent for the import and export of various commodities and technologies (except for the commodities and technologies restricted or prohibited by the state); Road general cargo transportation. (for projects subject to approval according to law, business activities can be carried out only after approval by relevant departments) general projects: mold manufacturing; Mold sales; Manufacturing of plastic products (except for projects subject to approval according to law, business activities shall be carried out independently according to law with business license)
2. Other users of the asset appraisal report agreed in the asset appraisal entrustment contract
(1) Other users of the asset appraisal report agreed in the asset appraisal entrustment contract
Audit institution: Notary Tianye Certified Public Accountants (special general partnership).
(2) Government functional departments and relevant parties related to the purpose of this appraisal as stipulated by laws and regulations.
(II) overview of the appraised unit
Name: Chongqing Anjie Electronics Co., Ltd. (hereinafter referred to as "Chongqing Anjie")
Unified social credit Code: 915 Guilin Sanjin Pharmaceutical Co.Ltd(002275) 842521635
Legal address: No. 990, Biqing North Road, Biquan street, Bishan District, Chongqing
Place of business: No. 990, Biqing North Road, Biquan street, Bishan District, Chongqing
Legal representative: Wang Chunsheng
Registered capital: 180 million yuan
Enterprise type: limited liability company (sole proprietorship of legal person)
Business scope: general items: mold sales; Mold manufacturing; Electronic technology development; Packaging and decoration printing materials and other printing materials (engaging in business activities according to the approved items and time limit of the license); Production, processing and sales: electronic insulating materials, glass and plastic protective covers, touch covers, electronic products, plastic products, metal products, labels, packaging products and hardware and electrical products; Processing and sales: electronic parts, industrial tape, plastic products; Sales: adhesive products, rubber products; Engage in the import and export of goods and technology; Ordinary road freight. (except for the items that must be approved according to law, the company shall independently carry out business activities according to law with its business license)
1. Company profile
Chongqing Anjie Electronics Co., Ltd. is located in Bishan District, Chongqing. The company was established on September 18, 2011, covering an area of 65 mu, with a total construction area of 42000 m2, a 100000 level dust-free room of 10900 m2 and more than 200 employees. The company has passed ISO9001 / 14001, iatf16949, IECQ hazardous substance process management and other management systems. The company is a supplier specializing in the overall scheme design of various professional functional materials such as special electronic insulation materials and buffer materials. It mainly produces and sells all kinds of conductive, thermal conductive, shielding, microwave absorbing materials, all kinds of imported double-sided tapes, backlight materials, insulating materials, single / two-color rubber, TP Mylar and TP glass, paper corner guards, iron parts and other products, and has long been committed to providing customers with efficient automation solutions.
2. Historical evolution
Chongqing Anjie was founded on September 28, 2011 with an initial registered capital of 3 million yuan, invested and established by Suzhou Anjie Technology Co.Ltd(002635) investment. The equity structure at the time of establishment is as follows:
Table 1 name, capital contribution and proportion of initial shareholders
No. name of shareholder contribution amount (RMB 10000) contribution proportion
1 Suzhou Anjie Technology Co.Ltd(002635) 300.00 100%
Total 300.00 100%
On September 18, 2012, according to the resolution of the shareholders' meeting, the registered capital was increased by 27 million yuan. After the increase of registered capital, the equity structure of the company is as follows:
Table 2 name of shareholders, amount of capital contribution and proportion of capital contribution after capital increase
No. name of shareholder contribution amount (RMB 10000) contribution proportion
1 Suzhou Anjie Technology Co.Ltd(002635) 3,000.00 100%
