Gohigh Data Networks Technology Co.Ltd(000851) and Datang Gaohong Information Technology Co., Ltd. intend to transfer the appraisal report on the value of all equity assets of shareholders of Datang Gaohong Jining Electronic Information Technology Co., Ltd. involved in the project of Datang Gaohong Jining Electronic Information Technology Co., Ltd
Zhong Zi Ping Bao Zi (2022) No. 011
China funded Assets Appraisal Co., Ltd
January 25, 2002
catalogue
The asset appraisal report states that one
Summary of asset appraisal report two
Text of the assets appraisal report 5 I. overview of the client, the appraised unit and other users of the asset appraisal report agreed in the asset appraisal entrustment contract 5 II. Evaluation purpose 11 III. appraisal object and scope 11 IV. value type and its definition V. benchmark date of appraisal 13 VI. evaluation basis 13 VII. Evaluation method 15 VIII. Implementation process and situation of the evaluation procedure 19 IX. appraisal assumptions 21 X. appraisal conclusion 22 Xi. Description of special matters 23 XII. Description of restrictions on the use of the asset appraisal report 25 XIII. Date of assets appraisal report 26 annex to the assets appraisal report 28 I. economic behavior documents corresponding to the evaluation purpose 28 II. Special audit report of the appraised unit 28 III. business license of the client and the appraised unit 28 IV. main ownership certificates involved in the appraisal object 28 v. letter of commitment of the client and other relevant parties 28 VI. letter of commitment signed by the asset appraiser twenty-eight
China funded Assets Appraisal Co., Ltd. I
7、 Filing documents or qualification certificates of the asset appraisal institution 28 VIII. Duplicate of the legal person business license of the asset appraisal institution 28 IX. qualification certificate of the asset appraiser in charge of the appraisal business 28 X. asset appraisal entrustment contract twenty-eight
China funded Assets Appraisal Co., Ltd. II
Statement of assets appraisal report
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 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 this asset appraisal report.
4、 The user of the asset appraisal report shall correctly understand the appraisal conclusion. The appraisal conclusion is not equal to the realizable price of the appraisal object, and the appraisal conclusion shall not be regarded as a guarantee for the realizable price of the appraisal object. 5、 The asset appraisal institution and its asset appraisal professionals shall abide by laws, administrative regulations and asset appraisal standards, adhere to the principles of independence, objectivity and impartiality, and be responsible for the asset appraisal report issued according to law.
6、 The user of the asset appraisal report shall pay attention to the assumptions for the establishment of the appraisal conclusion, the description of special matters in the asset appraisal report and the use restrictions.
7、 The list of assets and liabilities involved in the appraisal object shall be declared by the client and the appraised unit and confirmed by their signatures and seals. According to Article 14 of the basic standards for asset appraisal, the client and the appraised entity shall provide and guarantee the authenticity, integrity and legitimacy of the materials according to law.
8、 We have no existing or expected interest relationship with the appraisal object in the asset appraisal report; There is no existing or expected interest relationship with the relevant parties, and there is no prejudice against the relevant parties.
9、 We have conducted on-site investigation on the appraisal object and the assets involved in the asset appraisal report; We have paid necessary attention to the legal ownership of the appraisal object and the assets involved, checked the legal ownership data of the appraisal object and the assets involved, truthfully disclosed the problems found, and requested the client and relevant parties to improve the property rights to meet the requirements of issuing the asset appraisal report.
China funded Assets Appraisal Co., Ltd. 1
Gohigh Data Networks Technology Co.Ltd(000851) and Datang Gaohong Information Technology Co., Ltd. intend to transfer all the equity value assets appraisal report of shareholders of Datang Gaohong Jining Electronic Information Technology Co., Ltd. involved in the project of Datang Gaohong Jining Electronic Information Technology Co., Ltd
Zhong Zi Ping Bao Zi (2022) No. 011
Entrusted by Gohigh Data Networks Technology Co.Ltd(000851) and Datang Gaohong Information Technology Co., Ltd., China funded Assets Appraisal Co., Ltd. has evaluated the market value of all shareholders' equity value of Datang Gaohong Jining Electronic Information Technology Co., Ltd. on the benchmark date in accordance with relevant laws, regulations and asset appraisal standards, following the principles of independence, objectivity and impartiality and in accordance with necessary appraisal procedures. The asset appraisal report is summarized as follows:
Appraisal purpose: according to the minutes of Datang Gaohong Party committee ( Gohigh Data Networks Technology Co.Ltd(000851) January 6, 2022), Gohigh Data Networks Technology Co.Ltd(000851) and the economic behavior that Datang Gaohong Information Technology Co., Ltd. intends to transfer the equity of Datang Gaohong Jining Electronic Information Technology Co., Ltd.
Appraisal object: the value of all shareholders' equity of Datang Gaohong Jining Electronic Information Technology Co., Ltd.
Appraisal scope: all assets and liabilities of Datang Gaohong Jining Electronic Information Technology Co., Ltd., including current assets, non current assets and corresponding liabilities.
Value type: market value
Benchmark date: December 31, 2021
Appraisal method: asset based method
Assessment conclusion:
The total book assets of Datang Gaohong Jining Electronic Information Technology Co., Ltd. are 129.9802 million yuan, the total liabilities are 1.3099 million yuan, the net assets are 128.6703 million yuan, the assessed total asset value is 139.468 million yuan, the total liabilities are 1.3099 million yuan, the assessed net asset value is 138.1581 million yuan, the added value is 9.4878 million yuan, and the value-added rate is 7.37%.
See the following table:
Monetary unit: RMB 10000
Increase / decrease rate of project book value evaluation value%
Increase / decrease rate of project book value evaluation value%
Current assets 818.92 --
Non current assets 12179.10 13127.88 948.78 7.79
Others: debt investment ---
Other debt investments ---
Long term receivables ---
Long term equity investment ---
Other equity instruments ---
Other non current financial assets ---
Investment real estate 7278.98 7965.38 686.40 9.43
Fixed assets 4892.83 5155.21 262.38 5.36
Construction in progress ---
Productive biological assets ---
Oil and gas assets ---
Right of use assets ---
Intangible assets ---
Development expenditure ---
Goodwill ---
Long term deferred expenses 7.29 --
Deferred income tax assets ---
Other non current assets ---
Total assets 12998.02 13946.80 948.78 7.30
Current liabilities 130.99 --
Non current liabilities ---
Total liabilities 130.99 --
Net assets (owner's equity) 12867.03 13815.81 948.78 7.37
For details of the appraisal conclusion, please refer to the asset appraisal summary and details of Datang Gaohong Jining Electronic Information Technology Co., Ltd.
After the appraisal, the value of all shareholders' equity of Datang Gaohong Jining Electronic Information Technology Co., Ltd. is 138158100 yuan on the benchmark date.
The validity period of the appraisal conclusion in this asset appraisal report is one year from the base date of the appraisal.
The users of this asset appraisal report include the client, other users of asset appraisal reports agreed in the asset appraisal entrustment contract and the state
