| Deferred tax assets and deferred tax liabilities |
|
Deferred tax assets and deferred tax liabilities | Deferred income assets and liabilities of the Group are set out as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
(Restated) |
|
|
(Restated) |
|
|
|
|
| Deferred tax assets |
|
|
5,000,309 |
|
|
|
5,731,640 |
|
|
|
6,773,586 |
|
| Deferred tax liabilities |
|
|
(539,651 |
) |
|
|
(492,125 |
) |
|
|
(333,560 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred assets and liabilities not taking into consideration the offsetting of balances are set out as follows:
| (a) |
The following table sets forth the details of deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
(Restated) |
|
|
(Restated) |
|
|
|
|
| Provision for asset impairments |
|
|
2,322,459 |
|
|
|
2,218,179 |
|
|
|
2,435,906 |
|
| Deductible tax losses |
|
|
217,500 |
|
|
|
1,876,670 |
|
|
|
2,455,815 |
|
| Guarantee liabilities |
|
|
1,440,842 |
|
|
|
1,046,383 |
|
|
|
1,054,495 |
|
| Revenue recognition - differences between accounting and tax book |
|
|
1,097,274 |
|
|
|
1,023,477 |
|
|
|
880,682 |
|
| Employee benefit payables |
|
|
486,985 |
|
|
|
572,193 |
|
|
|
749,455 |
|
| Accrued expenses |
|
|
348,037 |
|
|
|
279,503 |
|
|
|
231,128 |
|
| Changes in fair value |
|
|
181,554 |
|
|
|
355,078 |
|
|
|
449,925 |
|
| Lease liabilities |
|
|
190,157 |
|
|
|
101,130 |
|
|
|
75,717 |
|
| Others |
|
|
25,360 |
|
|
|
8,734 |
|
|
|
5,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (b) |
The following table sets forth the movements of the deferred tax asset: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Movements |
|
|
|
|
Provision for asset impairments |
|
|
Employee benefit payables |
|
|
|
|
|
|
|
|
Revenue recognition - differences between accounting and tax book |
|
|
(Including changes in fair value) |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of January 1, 2022 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credited/(charged) - to profit or loss |
|
|
22,873 |
|
|
|
1,333,681 |
|
|
|
(273,626 |
) |
|
|
(145,963 |
) |
|
|
766,565 |
|
|
|
(538,277 |
) |
|
|
3,196 |
|
|
|
(12,655 |
) |
|
|
1,155,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of December 31, 2022 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credited/(charged) - to profit or loss |
|
|
1,659,170 |
|
|
|
(104,280 |
) |
|
|
85,208 |
|
|
|
(68,534 |
) |
|
|
(394,459 |
) |
|
|
(73,797 |
) |
|
|
156,898 |
|
|
|
(89,027 |
) |
|
|
1,171,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credited/(charged) - to profit or loss |
|
|
579,145 |
|
|
|
217,727 |
|
|
|
177,262 |
|
|
|
(48,375 |
) |
|
|
8,112 |
|
|
|
(142,795 |
) |
|
|
91,932 |
|
|
|
(25,413 |
) |
|
|
857,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (c) |
The following table sets forth for the details of deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
(Restated) |
|
|
(Restated) |
|
|
|
|
| Unrealized consolidated earnings |
|
|
1,376,336 |
|
|
|
1,799,823 |
|
|
|
1,483,995 |
|
| Intangible assets arisen from business combination |
|
|
211,565 |
|
|
|
211,565 |
|
|
|
226,759 |
|
| Changes in fair value |
|
|
61,546 |
|
|
|
114,056 |
|
|
|
93,281 |
|
| Right-of-use assets |
|
|
188,502 |
|
|
|
100,225 |
|
|
|
73,983 |
|
| Others |
|
|
11,561 |
|
|
|
16,163 |
|
|
|
20,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (d) |
The following table sets forth the movements of the deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Movements |
|
Intangible assets arisen from business combination |
|
|
|
|
|
Effective interest adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of January 1, 2022 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Charged/(credited) - to profit or loss |
|
|
— |
|
|
|
881,320 |
|
|
|
(18,045 |
) |
|
|
(21,600 |
) |
|
|
(1,996 |
) |
|
|
(12,746 |
) |
|
|
826,933 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of December 31, 2022 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Charged/(credited) - to profit or loss |
|
|
— |
|
|
|
423,487 |
|
|
|
— |
|
|
|
52,510 |
|
|
|
4,602 |
|
|
|
(88,277 |
) |
|
|
392,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of December 31, 2023 (Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Charged/(credited) - to profit or loss |
|
|
15,194 |
|
|
|
(315,828 |
) |
|
|
— |
|
|
|
(20,775 |
) |
|
|
4,735 |
|
|
|
(26,242 |
) |
|
|
(342,916 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| As of December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (e) |
Deductible temporary differences and deductible losses that are not recognized as deferred tax assets are analyzed as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
(Restated) |
|
|
(Restated) |
|
|
|
|
| Deductible temporary differences |
|
|
3,633,422 |
|
|
|
4,317,460 |
|
|
|
5,806,517 |
|
| Deductible losses |
|
|
2,088,415 |
|
|
|
2,678,583 |
|
|
|
4,110,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (f) |
Deductible losses that are not recognized as deferred tax assets will expire as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
(Restated) |
|
|
(Restated) |
|
|
|
|
| Within one year |
|
|
120,824 |
|
|
|
292,860 |
|
|
|
140,510 |
|
| In the second year |
|
|
311,547 |
|
|
|
158,709 |
|
|
|
30,725 |
|
| In the third year |
|
|
165,722 |
|
|
|
31,349 |
|
|
|
263,706 |
|
| In the fourth year |
|
|
33,378 |
|
|
|
262,656 |
|
|
|
463,798 |
|
| Beyond five years |
|
|
263,003 |
|
|
|
688,625 |
|
|
|
779,670 |
|
| No due date |
|
|
1,193,941 |
|
|
|
1,244,384 |
|
|
|
2,431,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (g) |
The following table sets forth the net balances of deferred tax assets and liabilities after offsetting: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred tax assets |
|
|
(1,309,859 |
) |
|
|
5,000,309 |
|
|
|
(1,749,707 |
) |
|
|
5,731,640 |
|
|
|
(1,565,356 |
) |
|
|
6,773,586 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred tax liabilities |
|
|
1,309,859 |
|
|
|
(539,651 |
) |
|
|
1,749,707 |
|
|
|
(492,125 |
) |
|
|
1,565,356 |
|
|
|
(333,560 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|