| Parent company only condensed financial information |
|
Parent company only condensed financial information | Parent company only financial statements include the condensed financial information comprising the statements of financial position, cash flows and comprehensive income of the parent company as of the same dates and for the same periods for which the consolidated financial statements have been presented.
| (a) |
Investments accounted for using the equity method |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the year ended December 31, |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Investments in subsidiaries and associates |
|
|
101,196,485 |
|
|
|
88,408,748 |
|
|
|
83,871,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Under the equity method, the investments are initially recognized at cost, and the carrying amounts are increased or decreased to recognize the investor’s share of the profit or loss of the investees after the dates of acquisition. Condensed Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the year ended December 31, |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Investment income/(loss) |
|
|
8,105 |
|
|
|
2,320 |
|
|
|
(1,047 |
) |
| Income/(loss) from subsidiaries and VIEs |
|
|
1,965,510 |
|
|
|
(2,903,090 |
) |
|
|
(1,207,874 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General and administrative expenses |
|
|
(155,610 |
) |
|
|
(147,294 |
) |
|
|
(272,317 |
) |
| Credit impairment gains/(losses) |
|
|
440 |
|
|
|
(743 |
) |
|
|
(2,446 |
) |
| Finance costs |
|
|
(1,003,183 |
) |
|
|
(647,878 |
) |
|
|
(667,413 |
) |
| Other gain/(loss) - net |
|
|
(5,638 |
) |
|
|
(172,472 |
) |
|
|
53,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Profit/(loss) before income tax expense |
|
|
|
|
|
|
|
|
|
|
|
|
| Less: Income tax expense |
|
|
— |
|
|
|
(1,463 |
) |
|
|
(334 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net profit/(loss) for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net profit/(loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
| Owners of the Company |
|
|
809,624 |
|
|
|
(3,870,620 |
) |
|
|
(2,097,678 |
) |
| Other comprehensive loss, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
| - Exchange differences on translation of foreign operations |
|
|
(465,590 |
) |
|
|
(119,656 |
) |
|
|
158,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total comprehensive income/(loss) for the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total comprehensive income/(loss) attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
| Owners of the Company |
|
|
344,034 |
|
|
|
(3,990,276 |
) |
|
|
(1,938,919 |
) |
|
Condensed Statements of Financial Position |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Cash at bank |
|
|
1,475,210 |
|
|
|
30,869 |
|
| Restricted cash |
|
|
— |
|
|
|
4,288 |
|
| Financial assets at fair value through profit or loss |
|
|
65,437 |
|
|
|
280,110 |
|
| Accounts and other receivables and contract assets |
|
|
1,322,634 |
|
|
|
8,075,421 |
|
| Investments accounted for using the equity method |
|
|
88,408,748 |
|
|
|
83,871,404 |
|
|
|
|
|
|
|
|
|
|
| Total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LIABILITIES |
|
|
|
|
|
|
|
|
| Borrowings |
|
|
3,165,276 |
|
|
|
5,752,193 |
|
| Accounts and other payables and contract liabilities |
|
|
81,936 |
|
|
|
80,266 |
|
| Convertible promissory notes payable |
|
|
6,174,050 |
|
|
|
6,503,803 |
|
| Other liabilities |
|
|
78,065 |
|
|
|
95,667 |
|
|
|
|
|
|
|
|
|
|
| Total liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EQUITY |
|
|
|
|
|
|
|
|
| Share capital |
|
|
117 |
|
|
|
117 |
|
| Share premium |
|
|
27,027,846 |
|
|
|
27,027,931 |
|
| Treasury shares |
|
|
(5,642,768 |
) |
|
|
(5,642,768 |
) |
| Other reserves |
|
|
1,591,448 |
|
|
|
1,746,502 |
|
| Retained earnings |
|
|
58,796,059 |
|
|
|
56,698,381 |
|
|
|
|
|
|
|
|
|
|
| Total equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total liabilities and equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Statements of Cash Flows |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
For the year ended December 31, |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Cash used in operating activities |
|
|
(44,192 |
) |
|
|
(61,440 |
) |
|
|
(214,412 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Inter-company cash flow |
|
|
(4,600 |
) |
|
|
— |
|
|
|
— |
|
| Capital contribution to consolidated entities |
|
|
— |
|
|
|
(736,585 |
) |
|
|
(730,472 |
) |
| Payment for advances to consolidated entities |
|
|
(948,295 |
) |
|
|
(3,402,183 |
) |
|
|
(9,575,030 |
) |
| Receipts of repayments of the advances and capital return from consolidated entities |
|
|
1,669,873 |
|
|
|
1,477,282 |
|
|
|
5,445,962 |
|
| Proceeds and interest from sale of investment assets |
|
|
774,498 |
|
|
|
235,135 |
|
|
|
1,392,986 |
|
| Payment for acquisition of investment assets |
|
|
— |
|
|
|
(347,971 |
) |
|
|
(934,331 |
) |
| Receipts of dividends from consolidated entities |
|
|
5,744,880 |
|
|
|
11,450,000 |
|
|
|
3,100,000 |
|
| Other investing activities |
|
|
— |
|
|
|
(861,014 |
) |
|
|
466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash generated from/(used in) investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from exercise of share-based payment |
|
|
252 |
|
|
|
— |
|
|
|
— |
|
| Proceeds from borrowings |
|
|
4,069,584 |
|
|
|
2,238,818 |
|
|
|
2,747,800 |
|
| Repayment of borrowings |
|
|
(140,564 |
) |
|
|
(3,189,572 |
) |
|
|
(1,822,256 |
) |
| Repayment for advances to consolidated entities |
|
|
(4,695,913 |
) |
|
|
(918,812 |
) |
|
|
(200,895 |
) |
| Receipts of advances from consolidated entities |
|
|
5,266,949 |
|
|
|
277,438 |
|
|
|
200,000 |
|
| Repayment of convertible promissory notes payable |
|
|
(3,642,931 |
) |
|
|
— |
|
|
|
— |
|
| Repayment of optionally convertible promissory notes |
|
|
(8,342,096 |
) |
|
|
— |
|
|
|
— |
|
| Refund of cash reserved for repurchase of ordinary shares |
|
|
854,624 |
|
|
|
— |
|
|
|
— |
|
| Payment for interest expenses |
|
|
(736,493 |
) |
|
|
(306,045 |
) |
|
|
(181,023 |
) |
| Payment for dividend declared |
|
|
(1,435,461 |
) |
|
|
(5,132,615 |
) |
|
|
— |
|
| Proceeds from issuance of shares and other equity securities |
|
|
— |
|
|
|
2,172 |
|
|
|
129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash (used in)/generated from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
|
|
33,954 |
|
|
|
9,771 |
|
|
|
(803 |
) |
| Net (decrease)/increase in cash and cash equivalents |
|
|
(1,575,931 |
) |
|
|
734,379 |
|
|
|
(771,879 |
) |
| Add: Cash and cash equivalents at the beginning of the year |
|
|
1,644,302 |
|
|
|
68,371 |
|
|
|
802,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents at the end of the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|