• Delivery Date: Jan 09, 2020
    Last Update Date: Dec 17, 2019
  • Subscriber Key: 980000000
    Ticket Key: 202001095009302028
    Reference: 980000

CHINA SAMPLE REPORT CO.,LTD.

Active Business

Chinese Name:中国样本报告有限公司
Address:WuNiu Industrial Zone,Jiading Dist., Shanghai, Shanghai
Telephone:021 57505988, 021 57505989
DUNS:65-450-2665

Identification

  • China Sample Report Co.,Ltd.
  • 201123

Summary

  • A limited liability company (JV of foreign-invested enterprise(s) and domestic company(ies))
  • Business (Subject has court record(s) within 2 years)
  • 2009
  • 3645 0000
  • Residential lighting fixtures
  • Yes
  • Yes
  • 1500 (Total)
    1500 (Here)
  • Hua Zhang (Chairman)

Currency

All monetary amounts quoted in this report are shown in Renminbi (RMB) unless otherwise stated.

Address:
WuNiu Industrial Zone,Jiading Dist.
Shanghai
Shanghai
D&B Rating

5A

(Based on Tangible Net Worth)

-

Undetermined

Former Rating

5AA

-

The reason(s) for blank rating include:

Business (Subject has court record(s) within 2 years)

D&B Rating assesses enterprises'financial strength and credit condition and determines their credibility.

The Dun & Bradstreet Rating 5A- indicates:

Financial Strength of RMB 450,000,000 and greater (Based on Tangible Net Worth) and a Composite Credit Appraisal, which is Undetermined.

EMMA Score

  • 2

Low Risk (1)

High Risk (10)

  • The Company EMMA Score is 2
  • This Indicates Low Risk

Relative Risk

Low Risk

EMMA Score

2

(Highest Risk: 10; Lowest Risk: 1)

Company Name:

China Sample Report Co.,Ltd.
  • EMMA Score predicts the possibility of a business in perilous status of instability or unreliability, such as poor financials, delay payment, stale inventory, abnormal operational status, etc., it is based on a scale of 1 (the lowest risk) to 10 (the highest risk). Subject's EMMA score is 2 indicating Low Risk
EMMA Score Analysis

Subject's EMMA score is mainly impacted by the following risk drivers:

  • Subject's registered capital is RMB 210,400,000,which is in the higher level range, indicating a lower risk.
  • Subject has an employee size of 1500, which is in the higher range level, indicating a lower risk level.
  • Trade experiences within 12 months indicate subject has low percent of slow payment in amount, indicating lower risk level.
  • Subject/Industry PAYDEX shows payment behaviour of the company/industry is good, indicating lower risk.

By evaluating all risk factors, the company is assigned with EMMA score of 2 indicating Low Risk


Industry Norm Grouping
Industry Group SIC3645
Industry Group DescriptionResidential lighting fixtures
Industry Group EMMA Score Quartile Values6 - Lower Quartile
7 - Median
8 - Upper Quartile

Company Risk Vs Industry Norm Chart
012345678EMMA Score Lower QuartileMedianUpper Quartile China Sample Report Co.,Ltd. Industry


Distribution of EMMA Score in Huaxia D&B China's Database
12345678910051015202530Distribution (%)ScoreEMMA Score


Note: please refer to the report appendix for the principle and major factors of Huaxia D&B China EMMA Score.


Risk Assessment Matrix



PAYDEX



Low
(EMMA 1 - 3)

Risk Range


Medium
(EMMA 4 - 7)




High
(EMMA 8 - 10)

PAYDEX >=80 AA
(Subject lies in this group)
BA CA
80> PAYDEX >=60 AB BB CB
PAYDEX <60 AC BC CC

Interpretation and Analysis of Risk Assessment Matrix
Classifications Risk Level Description Credit Policy
Quality group AA -> AB Business is sound, and the bills are paid promptly with good credit reputation. Favorable credit policy can be granted with automatic approval.
Medium risk group BA -> BB -> AC Business is operated under medium risk, and some delay payment behaviors exist. Appropriate credit policy is suggested with some manual review.
High risk group CA -> BC -> CB Business is operated under high risk, and some severe delay payment behaviors exist. Relatively strict credit policy is suggested with detailed manual review.
Monitoring group CC Business is run under high risk or with high possibility of windup, and the bills are unable to be paid in time. Avoid credit sales. Cash settlement is suggested.

*Risk levels are listed in order of risk from low to high.


  • According to the Risk Assessment Matrix, subject is rated as'AA', which represents the subject belongs to the quality group:

  • The risk level of the subject is low, which reveals its business risk is relatively lower than the average level amid all Chinese enterprises;
  • The PAYDEX of subject/industry indicates that most of the bills are paid promptly, rarely with any delay, and the credit reputation of subject/industry is decent;
  • Subject is rated as a quality company due to its sound operation, prompt payment, low risk level and good credit reputation. Therefore, subject is recommended to be granted with relative favorable credit policy.

On Jan 09, 2020, Financial Principal Mr. Hua Wang (Tel: 1356786****) confirmed full financial statement, and confirmed the operational and historical data in this report. Other information was obtained from a third-party source and last investigation.


Generally in China, the information in our reports is collected and validated through telephone interview with subject, review of public websites of the business and acquisition of data that is publicly available by the Chinese Government.

The D&B PAYDEX® is a unique indicator of payment performance weighted by the monetary value of the payment experiences as reported to D&B by trade references. A detailed explanation of how to read and interpret PAYDEX values can be found in the Appendices section of this report.

PAYDEX of This Business

  • 87

Low Risk (100)

High Risk (1)

  • When weighted by value,payments to suppliers average 14 days sooner than terms based on payments collected over the last 24 months
  • This business has a higher PAYDEX than its industry

Risk of Slow Payment

Low Risk

D&B PAYDEX®

87

Payment Behaviour

14 days sooner than terms
PAYDEX of This Industry

  • 41

Low Risk (100)

High Risk (1)

  • Industry Name: Residential lighting fixtures
  • The subject business has a Paydex that shows lower risk than other businesses in the same industry.

Upper/Lower Quartile:

48/40

Industry Median:

41

Based on:

155 businesses

Trade Payment Experiences Summary

Value Bands - Now Owes
RMB
No. of Exp
Sum of Now Owes
RMB
Within Terms
1-30
Days
31-60
Days
61-90
Days
91+
Days
>10,000,000 0 0 0% 0% 0% 0% 0%
1,000,000 - 9,999,999 0 0 0% 0% 0% 0% 0%
500,000 - 999,999 0 0 0% 0% 0% 0% 0%
100,000 - 499,999 0 0 0% 0% 0% 0% 0%
50,000 - 99,999 0 0 0% 0% 0% 0% 0%
<50,000 5 0 100% 0% 0% 0% 0%
TOTAL 5 0 100% 0% 0% 0% 0%

Note: Above Trade Payment Experiences Summary is derived by analysis trade payment experiences details within 24 months.

Trade Payment Experiences Details

(Amounts may be rounded to the nearest figure in prescribed ranges)

(Max. 100 records displayed)

Date
Paying Record
High Credit
Now Owes
Past Due
Selling Terms
Last Sale
Dec 31, 2019 Prompt
500,000
0
0
Cash 0
-
Dec 31, 2019 Prompt
200,000
0
0
% Deposit 0
-
Dec 31, 2019 Prompt
20,000
0
0
Cash 0
-
Dec 31, 2019 Prompt
2,000,000
0
0
Net 30
-
Sep 03, 2018 Prompt
0
0
0
Advance 0
-

Note: The above payment record reflects how accounts are paid in relation to the terms granted. Slow-30, for example, indicates a 30 day term where 30 additional days are taken. In some instance, payment beyond terms can be the result of disputes over merchandise, lost invoices, etc

Industry Payment Information
Supplier Reference

Subject has purchased copper from Nanjing Wanxiang Copper Industry for a couple years, with annual transaction of RMB 300,000 to RMB 400,000. Nanjing Wanxiang used to offer credit term to subject company. However, due to slow payment in the history, now it is settled by advance payment. The vendor appraised a fair comment on subject.

Customer Reference
Ref.Date Shipment Promptness Product Quality Pricing Competiveness Technical/Service Support Cooperation Time
Jul 29, 2016 Prompt Good Good Good 6-12 Month

Note: Subject's customer(s) were inquired to comment on the performance on above four dimensions with overall assessment of strong, good, fair and poor.

Shanghai Jiefei Engineering Co., Ltd indicated it has businesses with subject around 1 year, mainly souring its lighting products. The quality of subject's product is considered as fine with reasonable price and good service. Subject can deliver goods on time.

Trade Payment Industry Comparison

Within Terms1 to 3031 to 6061 to 9091+0102030405060708090Percent of ExperiencesChina Sample Report Co.,Ltd. IndustryAll Industries

Litigation Records

As of Jan 09, 2020, HDBC has searched the China Court website, website of local court in the place where subject is located, major domestic courts websites as well as our internal China court database, and found below related court record(s) against the subject within 5 years.


Remark: The above mentioned channels are currently publicly available ones to search for the court records against China enterprises. However, due to lack of a centralized database in mainland China that covers all Chinese enterprises' litigation records, partial cases against subject might not be available.

Hearing Date Sep 19, 2017
Court hearing notice
Plaintiff(s) Chengwu Zhao
Cause Action Breach Of Contract
Case Details Guangdong Foshan Shunde District people's court-(2017)Yue0606minchu No.11502.

Judgment Date Mar 16, 2016
Court District Court Judgment
Plaintiff(s) n/a
Case Details Lianyungang Lianyun District people's court-(2016)Si0703zhi No.625
Judgment To compensate the plaintiff with reimbursement of 1,788,517.00
Currency RMB

Media Records
News Clipping
Date Oct 22, 2019

Publication

China Sample Report Co., Ltd. did not declare the added-value tax. (no declaration)


Date Nov 18, 2018

Publication

China Sample Report Co., Ltd. is on the list of top100 enterprises of Shanghai of 2018.


Date Oct 26, 2018

Publication

Internet-On the evening of October 25, China ACB Co.,Ltd. announced to sign the 'Strategic Cooperation Agreement' with China Sample Report Co., Ltd. With the principle of complementary advantages and resource sharing, they developed the strategic cooperation. The total amount would be between RMB 200 million and RMB 500 million.


The company maintains relationship(s) with the following bank(s) in China:

Agricultural Bank of China,Jiading Branch

Registration
Registration Date Feb 10, 2002
Registered At Shanghai Administration for Industry & Commerce
United Social Credit Code Certificate No. 9112011661772XXXXW
License Expiry Date Feb 09, 2032
Enterprise Registration Status in good standing (in operation, open and registered)
Enterprise Management Status open
Registered Capital RMB 210,400,000
Paid-up Capital RMB 210,400,000
Business Started 2009
Type of Business A limited liability company (JV of foreign-invested enterprise(s) and domestic company(ies))
Registered Address No.10, Yongjia Road, Wuniu Industry Zone, Jiading District, Shanghai
Legal Representative Zhiyuan Wan
Business Scope Manufacture of lighting appliances, lamps and accessories (except light source), electrical antenna, plastic products (except medical plastic products), procession of machine parts, self-operation and being an agent of import and export of variety of commodities and technologies (except those limited and prohibited by State).
Shareholder(s)

Shareholding Structure

Name Region/ Country Shares Investment Mode Paid-Up Rate
Sample Report Parent Company
中国样本报告母公司
China 60% Cash fully paid
Sample Report Minor Shareholder Co., Ltd.1
中国样本报告参股股东有限公司1
Macau 20% Cash fully paid
Sample Report Minor Shareholder Co., Ltd.2
中国样本报告参股股东有限公司2
Hong Kong 10% Cash fully paid
Si Li
李四
China 10% Cash fully paid
Total 100%

Comment:

  • The 2018 annual report of subject is published on Apr 05, 2019.
  • According to the annual report of subject published on Apr 05, 2019, subject’s registered capital has been fully paid.
Chattel Mortgage Information
Performing Obligation Start Time Jan 01, 2018
Performing Obligation Deadline Dec 31, 2019
Chattel Mortgage Registration No. Hu L1-0-2017-002
Chattel Mortgage Registration Authority Shanghai Market Supervision Administration
Amount of Secured Creditor's Rights RMB 20917600
Chattel Mortgage Type Loan contract
Guarantee Scope Main creditor's rights, liquidated damages, fees for realizing mortgage rights, interest, damages, other agreements in the contract
Collateral Name Production equipment
Chattel Mortgage Registration Status Valid
Abnormal Operating Enterprise List
Listed Date Abnormal Operation Listed Reason
Dec 20, 2017 Failing to publicize the relevant enterprise information within the time limits as ordered by local Administration for Industry and Commerce, subject is included into the lists of Enterprises with Abnormal Operations by local Administration for Industry and Commerce.
Removed Date Abnormal Operation Removed Reason
May 20, 2018 Because of republicize the relevant enterprise information within the time limits as ordered by local Administration for Industry and Commerce, subject is removed of the lists of Enterprises with Abnormal Operations by local Administration for Industry and Commerce.
History Changes

Name Changed

From: Jiading Sample Electrical Appliances Co., Ltd.
To: China Sample Report Co.,Ltd. (Current Name)
Change date: Change date not available

Address Changed

From: 12, Bailang Road, Baosha Town Jiading District, Shanghai
To: WuNiu Industrial Zone,Jiading Dist., Shanghai(Current Address)
Change date: On(in) Nov 11, 2003

Registered Address Changed

From: Rm 819, Dongyi International Mansion, No,488, North Shaoshan Rd., Yuhua Dist., Changsha
To: No.10, Yongjia Road, Wuniu Industry Zone, Jiading District, Shanghai (Current Registered Address)
Change date: On(in) Feb 22, 2016

Shareholders Changed

From: Jiangmen Lamps & Electrical Apparatus Co.(60%), Sample Report Shareholder Co., Ltd.(40%)
To: Jiangmen Lamps & Electrical Apparatus Co.(40%), Sample Report Shareholder Co., Ltd.(60%)
Change date: Change date not available
To: Sample Report Parent Company(60%), Sample Report Minor Shareholder Co., Ltd.1(20%), Sample Report Minor Shareholder Co., Ltd.2(10%), Si Li(10%) (Current Shareholders)
Change date: On(in) May, 2008

Capital Changed

From: RMB 800,000
To: RMB 2,000,000
Change date: On(in) Jul 23, 1998
To: RMB 210,400,000 (Current Capital)
Change date: On(in) May 08, 2008

Legal Representative Changed

From: Jinsong Zeng
To: Zhiyuan Wan (Current Legal Representative)
Change date: On(in) Jul 18, 2007

Registration Number Changed

From: 12357
To: 310722100001676
Change date: Change date not available

Integration of Three Licenses

From Business Registration No. :310722100001676
Tax No. :Not obtained
To Unified Social Credit Identifier :9112011661772XXXXW
History Summary

In 2009 , Jiangmen Lamps & Electrical Apparatus Co.(60%), Sample Report Shareholder Co., Ltd.(40%) jointly invested RMB 800,000 to establish subject. With some changes, currently,Sample Report Parent Company shares 60% of subject, Sample Report Minor Shareholder Co., Ltd.1 shares 20%, , Sample Report Minor Shareholder Co., Ltd.2 shares 10% and , Si Li shares 10% Subject's registered capital is RMB 210,400,000 at present.

Linkage Up

Parent Company

D-U-N-S: 42-133-5083
Company Name: Sample Report Parent Company
Address: No.5, Guangxi Road, Shinan District, Qingdao , Shandong , China
Tel: 0532-82861978
Engaged in: Mainly engaged in production and wholesale rubber products, industrial machinery parts and so on.
Registered Capital: RMB 500,000
Type of Business: a Chinese foreign cooperative venture
Founded: Apr 28, 2002
Shares held in subject: 60%


Minor Shareholder(s) of Subject

Company Name: Sample Report Minor Shareholder Co., Ltd.1
Address: Macau
Shares held in subject: 20%

Company Name: Sample Report Minor Shareholder Co., Ltd.2
Address: Hong Kong
Shares held in subject: 10%

Linkage Down

Subsidiary (subject owns more than 50%)

Company Name: China Sample Report No.1 Company
Registered Capital: 100% owned by subject

Affiliate

D-U-N-S: 12-345-6789
Company Name: Sample TW Co., Ltd.
Registered Capital: 30% owned by subject
Principal(s)

Hua ZHANG-Chairman

张 华

Started with Subject 2009
Activity Status Yes
Area of Responsibility Overall management
Related Working Experience 5 Year+

Zhiyuan WAN-General Manager/Legal Representative

万 智远

Related Working Experience 5 Year+
Affiliated Positions
Position Company DUNS Management Status
Legal Person
China Sample Xi'an Co.,Ltd.
open/normal operation

For detailed information of the foresaid enterprise, please order the HDBC investigation report.

Line of Business

Subject is a manufacturer.

Subject is mainly engaged in production and sales of light sources and lamp parts.

US SIC Code 3645 0000 Residential lighting fixtures
US SIC Code 3641 0000 Electric lamps
US SIC Code 5063 0400 Lighting fixtures

The operation is seasonal.


The peak season of subject is from 7 to 11.


The low season of subject is from 3 to 4.


Subject provides OEM Service.


Subject provides ODM Service.


Subject is entitled to independent import and export rights.

Brands

Brands Owned JNP

Awards & Certifications

Awards & Certifications Name ISO9001
Date Awarded Apr 01, 2017
Date Expired Mar 31, 2020

Patent

Application Number Application Date Publication Date Duration of Patent Invention Title
201210422256.2 Oct 29, 2012 Feb 06, 2013 20 Year automatic sensing device

Patent refers to an exclusive right with a time limit for the invention or creation that applied to national approval authorities and approved qualified after legal examination. The three categories of patent are invention patent, utility model patent and design patent.


Subject owns 32 sets of manufacturing equipments made in China.

Subject owns2 production lines made in Macau.

Purchasing


Purchase Territory


Area Percent Region/Country
Domestic 80.00%
Overseas 20.00% Central America (50%)
Germany (50%)

Purchasing Terms


Terms Percent
Credit 30-90 days -
Partial Advance - -
L/C - -
Agreement/Contract basis - -


Purchasing Settlement Method


Settlement Method Percent
Check
T/T
L/C


Major Suppliers


Area Name DUNS
Domestic Nanjing Bulb Factory 65-411-9700
Domestic Nanjing Wanxiang Copper Industry Co., Ltd. 54-524-7560
Overseas Unitech Electronics Corp., Germany


Selling Terms


Terms Percent
Credit 30-90 days 70%
Advance - 30%


Selling Settlement Method


Settlement Method Percent
T/T
Draft


Customer Type


Customer Total 100

Type Percent
Manufacturers
Wholesalers
Retailers


Major Customers


Area Name DUNS
Overseas Shanghai Jiefei Engineering Co., Ltd.
Overseas Ruspert International Trade Co., Ltd., Hong Kong

China Customs Import and Export Data

Customs Rating: general certification enterprise

On March 3, 2018, General Administration of Customs of the People's Republic of China published the announcement of the implementation of ' Customs Enterprise Credit Management Measures of the People's Republic of China'. From May 1, 2018, the customs recognize the certified enterprises, general credit enterprise and dishonest enterprises according to the enterprise integrity. The certified enterprises are divided into high certified enterprises and general certified enterprises.


Employees


Employee Size


Type Number
Total 1,500
Here 1,500
Office clerk 22
Sales Person 33
Administrative Staff 100
Technician 140

The above are approximate staff numbers.


Historical Employee Size Records

Employee Size As by
1,000 Year 2017
800 Year 2016
500 Year 2015
300 Year 2014


Major Functional Departments


Department(s)
Administration Dept.
Business Dept.
Finance Dept.
Sales Dept.
Production Dept.
Purchasing Dept.
Quality Control Dept.
Human Resources Dept.
Foreign Trade Dept.

Operations Summary

Subject is mainly engaged in production and sales of light sources and lamp parts. It owns brand 'JNP'. Subject's major products are Halogen energy lamps and JDD series. The productivity of Halogen energy lamps is 1,200,000 ones per month. In 2016, actual output was 1,000,000 ones. The productivity of JDD series is 1,000,000 ones per month.

The materials subject demands for its production are 90% purchased domestically. 10% of the materials are imported, mainly from United States, Germany and other country/region. Nanjing Bulb Factory, Nanjing Wanxiang Copper Industry Co., Ltd. and ect. are its suppliers. Subject is entitled to I/E Rights.

80% of the products are sold domestically. Major customers include Shanghai Jiefei Engineering Co., Ltd., Ruspert International Trade Co., Ltd., Hong Kong and etc. 20% of the products are exported, such as Hong Kong, Singapore and other country/region.



Location

Principal Place of Business

Location Description An industrial area
Land Area 3,000 sqm
Floor Space 3,000 sqm
Used as Office and factory
Occupation Type Rents

Other Place of Business

Type REGISTERED ADDRESS
Address: No.10, Yongjia Road, Wuniu Industry Zone, Jiading District, Shanghai

Type PLANT(S)
Address: No.2 Wuniu Industry Zone,Jiading District, Shanghai

Type BRANCH(ES)
DUNS 65-450-2665
Name Sample Report (China) Co., Ltd. Guangzhou Branch
Address: 123,Tangling Road, Yuexiu District,Guangzhou
Tel: 020-58791635

Province Background

Shanghai

Geological Characters East China, Yangtze River Delta, coastal area
Area (square kilometers) 6,340
Population (as end of 2018) million 24.24
Position in the national economy One of four municipalities; the largest city and the economic centre, financial center and logistics center in China
Major Industry Sectors Electronic information products manufacturing, automobile industry, petrochemical and fine chemical industry, high-rank steel products, complete set of equipment manufacturing and biological & pharmaceutical industry
Key Economic Indicators
Year 2017
Year 2018
China (2018)
GDP Value (RMB billion) 3,013.39 3,267.99 90,030.9
GDP Growth Rate (%) 9.7 8.4 8.8
GDP Composition:
    Agricultural Sector 0.33 0.3 7.2
    Industry & Construction Sector 30.67 29.8 40.7
    Service & Trading Sector 69.0 69.9 52.2
Fixed Assets Investment (RMB billion) 724.66 762.34 63,563.6
Fixed Assessment Growth (%) 7.3 5.2 0.6
Consumer Price Index (pre. Yr=100) 101.7 101.6 102.1
Import value (USD billion) 298.09 296.98 2,056.56
Import Growth (%) -10.2 -0.4 5.9
Export Value (USD billion) 204.58 199.52 2,396.75
Export Growth (%) -59.7 -2.5 0.3
Number of FDI Projects Approved 3,950 5,597 60,533
Number of FDI Growth (%) -23.4 41.7 69.8
Contracted FDI (USD billion) 17.01 17.3 135.0
Foreign Investment Growth (%) -8.1 1.7 3.1

Industry Highlights

Date Jun 20, 2019
Source Statistics Authorities
Detail From January to December 2018, the output of electrical instruments was 221.126 million (with the year-on-year decrease of 2.6%). In December, the output of electrical instruments was 23.662 million (with the year-on-year increase of 2.6%).
In 2018, national electrical instrument industry realized the operating revenue of RMB 4951.987 billion (with the year-on-year increase of 6.4%), and the total profit of RMB 283.682 billion (with the year-on-year increase of 5.5%). From all economic indicator, the overall situation was stable. It was predicted that the increase speed would be decreased in 2019. The whole electrician trade would realize the production and sales volume of the increase of 4%-5%. The profit would be realized of the year-on-year increase of 3%-5%.
Date May 30, 2018
Source Statistics Authorities
Detail During January and December 2017, the output of electrical instruments was 223.784 million sets, down 5.6% accumulatively. In December, the output of electrical instruments was 22.958 million sets, up 19.0% year on year.
In 2017, the electrical appliance industry realized main business income of RMB 5.76556 trillion, up 9.4% year on year, and total profits of RMB 344.07 billion, up 7.7% year on year. In 2017, the imports and exports were USD 160.4 billion, up 6.7% year on year; the imports were USD 52.91 billion, up 7.0% year on year; the exports were USD 107.49 billion, up 6.6% year on year. In 2017, the major economic indicators of the electrical appliance industry continued to show a restorative growth, and a stable development trend.

Finance

Please note that any financial information (such as financial statements) included in this report was obtained with the company's consent or from the stock exchange. If no financial information is provided in this report, it is because the company did not provide its consent to have such information disclosed. Pursuant to the Interim Regulations on the Public Disclosure of Enterprise Information, issued by the State Council and effective from 1 October 2014, companies will no longer be required to submit their financial statements to the Administration of Industry and Commerce (AIC). Instead, only limited financial figures of the company will be reported to the AIC, and such figures will be made available in reports only if the company itself has consented to the disclosure of such financial figures. These new requirements affect all company financial information for the 2013 financial year and onward, and as such, financial statements should no longer be available in any reports for the 2013 financial year and onward,unless the company itself has provided such statements and consented to the disclosure of such statements, or the company's financial statement has been published on a stock exchange.


The 2018 balance sheet and profit and loss statement were audited.

The 2018 financial statements were obtained from outside sources.

Financial Highlights

Dec 31, 2018
RMB in Thousands
Change %
Dec 31, 2017
RMB in Thousands
Change %
Dec 31, 2016
RMB in Thousands
Current Assets 1,145,609 124.02% 511,380 17.76% 434,244
Current Liabilities 591,801 38.63% 426,886 18.74% 359,526
Working Capital 553,808 555.44% 84,494 13.08% 74,718
Tangible Net Worth 1,153,582 210.57% 371,443 27.48% 291,367
Fixed Assets 598,406 111.47% 282,971 53.72% 184,086
Total Assets 1,775,564 116.31% 820,858 22.03% 672,656
Total Liabilities 596,801 39.60% 427,500 18.91% 359,526
Shareholders Equity 1,152,374 218.15% 362,207 27.58% 283,895
Sales 1,339,552 25.47% 1,067,607 8.58% 983,275
Net Profit 95,504 16.27% 82,142 52.16% 53,984

Historical Performance: Balance Sheet

Dec 2018Dec 2017Dec 20160200,000400,000600,000800,0001,000,0001,200,0001,400,0001,600,000ThousandsTotal Current AssetsTotal Fixed AssetsTotal Intangible AssetsTotal Investment and Other AssetsTOTAL ASSETS

Balance Sheet

Dec 31, 2018
RMB in Thousands
Fiscal
(Consolidated)
Dec 31, 2017
RMB in Thousands
Fiscal
(Consolidated)
Dec 31, 2016
RMB in Thousands
Fiscal
(Consolidated)
Cash and Bank 497,074 189,866 85,056 -
Accounts Receivables 87,653 58,330 53,558 -
Notes Receivables 46,297 42,222 14,772 -
Other Receivables
1,405
1,197
519
Prepaid Expense - - 788 -
Inventory
380,369
165,105
172,580
Advance to Suppliers 132,811 54,658 106,971 -
Other Current Assets
-
2
-
Total Current Assets 1,145,609 511,380 434,244 -
Fixed Assets,At Cost
258,455
145,948
-
Construction in Progress
339,951
614
46,661
Other Fixed Assets
-
136,409
134,460
Investment Real Estates
-
-
2,965
Total Fixed Assets 598,406 282,971 184,086 -
Intangibles
25,171
21,915
21,763
Total Intangible Assets 25,171 21,915 21,763 -
Salable Financial Assets
10
-
-
LT Equity Investment
3,590
3,551
3,530
LT Prepaid Expense
2,778
-
-
Deferred Tax Assets
-
1,041
1,502
Other Non-curr.Assets
-
-
27,531
Total Investment & Other Assets 6,378 4,592 32,563 -
TOTAL ASSETS 1,775,564 820,858 672,656 -
Short-Term Loans
190,000
62,700
108,600
LT Debt Due in 12 Mths
-
30,000
-
Accounts Payable
161,065
105,986
47,364
Notes Payable
97,500
200,000
153,000
Other Payables
2,432
84
88
Financial Liab. for sale
-
-
-
Advances from Customers 103,907 14,441 9,490 -
Provision:Taxes & Fees
27,666
7,793
6,161
Accrued Payroll
9,231
5,883
6,504
Other Current Liabilities
-
-1
-
Accrued Welfare
-
-
26,048
Other Creditors/Accruals
-
-
520
Accrued Expenses
-
-
1,751
Total Current Liabilities 591,801 426,886 359,526 -
Other Non-Current Liab
5,000
614
-
Total Non-Current Liabilities 5,000 614 - -
Total Liabilities 596,801 427,500 359,526 -
Capital
210,400
157,800
157,800
Capital Reserve
693,990
27,732
27,732
Surplus
24,260
13,931
6,412
Retained Earnings
223,724
162,744
91,951
Total Equity 1,152,374 362,207 283,895 -
Minority Interest 26,379 31,151 29,235 -
TOTAL LIABILITIES & EQUITY 1,775,554 820,858 672,656 -

Historical Performance: Profit & Loss

Dec 2018Dec 2017Dec 2016020,00040,00060,00080,000100,000120,000140,000160,000180,000200,000ThousandsGross Profit/LossOperating Profit/LossProfit/Loss Before Tax

Profit & Loss Statement

Dec 31, 2018
RMB in Thousands
Fiscal
(Consolidated)
Dec 31, 2017
RMB in Thousands
Fiscal
(Consolidated)
Dec 31, 2016
RMB in Thousands
Fiscal
(Consolidated)
Sales 1,339,552 1,067,607 983,275 -
- Cost of Sales
1,121,613
902,590
-
- Sales Tax
2,470
2,003
3,115
- Cost of Goods Sold
-
-
856,983
Gross Profit/Loss 215,469 163,014 123,177 -
- Asset Impairment Losses
39
-
-
+ Investment Income
-
42
172
+ Change of Fair Value
-
-
-183
- Operating Expenses
52,077
37,486
27,601
- Administrative Expenses
31,987
16,049
16,503
- Financial Expenses
1,353
6,306
6,869
- Asset Impairment Losses
1,944
-2,204
1,643
Operating Profit/Loss 128,147 105,419 70,550 -
+ Non Operating Income
749
935
187
- Non-Operating Expense 112 164 164 -
Profit/Loss Before Tax 128,784 106,190 70,573 -
- Income Tax
32,672
25,963
17,774
- Adjustment Accounts
-
-
-
Profit/Loss After Tax 96,112 80,227 52,799 -
Minority Interest 608 -1,915 -1,185 -
Net Profit(Loss) 95,504 82,142 53,984 -

Key Financial Ratios

Ratio 2018
2017
2016
Current Ratio 1.93 1.19 1.20
Quick Ratio 1.29 0.81 0.72
Total Debt/Equity Ratio 0.51 1.18 1.26
Debt Ratio 0.33 0.52 0.53
Collection Period (Days) 23.56 19.67 19.61
Payment Period (Days) 51.70 42.27 19.90
Inventory Turnover (Days) 122.09 65.85 72.50
Asset Turnover 0.75 1.30 1.46
Gross Profit Margin % 16.08 15.26 12.52
Net Profit Margin % 7.13 7.69 5.49
Return on Equity % 8.28 22.67 19.01
Return on Assets % 5.41 9.77 7.84

Liquidity Ratios

Dec 2018Dec 2017Dec 20160.00.20.40.60.81.01.21.41.61.8RatioCurrent RatioQuick Ratio

Profitability Ratios

Dec 2018Dec 2017Dec 20160246810121416182022RatioNet Profit Margin %Return on Assets %Return on Equity %

Financial Comments

Business Performance: According to subject's financial statements of 2018, its sales realized RMB 1,339,552 thousand, up 25.47% over the previous year, indicating its decent sales growth. During the same year, subject's net profit booked RMB 95,504 thousand, up 16.27% over the previous year. Its net profit margin was 7.13%, lower than the year-earlier level, which indicated its profitability should be improved.

Solvency: By the end of 2018, Subject's current ratio and quick ratio posted 1.93 and 1.29 respectively, showing its strong short-term solvency capacity. Its working capital increased to RMB 553,808 thousand. At the end of 2018, subject's debt ratio stood at 0.33, which indicated its capital structure was reasonable.

Cash Flow: By the end of 2018, subject's cash and bank deposit was RMB 497,074 thousand, increasing over the previous year. At the end of 2018, subject's account receivable booked RMB 87,653 thousand, and its DSO recorded 23 day(s), extending 4 day(s) compared with the year earlier, indicating its control on account receivable weakened. Its account payable was RMB 161,065 thousand, with a payment period of 51 day(s).

Overall financial status of subject is considered as fair.

HDBC EMMA Score

D&B EMMA Score (Emerging Market Mediation Alert Score) is a risk assessment model developed for emerging market countries. It is a score developed by data profiling approach and statistical modeling, which predicts the possibility of a business in perilous status of instability or unreliability, such as poor financials, delay payment, stale inventory, abnormal operational status, etc. The EMMA Score provides you with a quick assessment of a business' risk standing, and when used together with other information, allows you to make better risk decisions.

The EMMA Score is based on a scale of 1 to 10, where 1 represents a lower risk and 10 a higher risk.

EMMA Score for China is initially rolled out in May 2009, derived from the sample analysis of millions of company records. When using the Score to make individual applicant decisions, a customized version of this table based on an analysis of the Score against your customer account portfolio is recommended. It does not necessarily mean doing business with a company, which is assigned with higher Risk Score, will result in increased risk.

Considering the particularity of Chinese business environment and in order to make EMMA Score analyze and reflect risk factors of Chinese enterprises more appropriately, HDBC conducted an optimization and adjustment toward EMMA Score in the first half of 2012, combined PAYDEX® to appraisal model as an important risk evaluating dimension and will try harder to deeply reflect the internal factors of enterprise risk. The optimized EMMA Score makes the scores more scientifically and effectively reflect the risk characteristics of current China as an emerging market and more objectively and deeply reflect risk level of Chinese enterprises.

EMMA Score for China is calibrated on regular basis following D&B Global Modeling Methodology that captures business environmental change in China caused by macro economy shift and particular systematic events.


HDBC EMMA Score Commentary

Risk Range EMMA Score % of Report in Database % of High Risk Business Commentary
Low Risk Scores 1-3 28.9% 5.7% Lower Risk Range
Medium Risk Scores 4-7 56.7% 9.1% Average Risk Range
High Risk Scores 8-10 14.4% 36.4% High Risk Range

The Key Drivers of the EMMA Score include the following:

Business Information

  • Business Type
  • Line of Business
  • Employee Size
  • Sales Territory
  • Registered Capital
  • Year of Establishment
  • History Status
  • Property Ownership

Geographical Information

  • Region & Province

Public Record

  • Number of Negative Record

Payment Information

  • Percentage of Overdue Payment
  • Company/Industry PAYDEX®

EMMA Score Application

  • Low EMMA Score - May proceed to process the applicant quickly with minimal or no manual review depending on the extent of score validation analysis.
  • Medium EMMA Score - Medium Risk Scores - Recommend a manual review of the applicant based on the applicant's capacity, your internal policy and risk tolerance.
  • High EMMA Score - High Risk Scores - Requires thorough manual review of potential decline, or approval depending on the applicant's capacity, your internal policy and risk tolerance.

Sample Data Analysis of Risk Assessment Matrix Database

Risk Matrix Sample Distribution



PAYDEX


Low
Risk Range

Medium


High
PAYDEX>=80 13.6% 12.6% 0.5%
80>PAYDEX>=60 15.2% 28.7% 1.7%
PAYDEX<60 0.1% 15.4% 12.2%

Possibility of High Risk Enterprise



PAYDEX


Low
Risk Range

Medium


High
PAYDEX>=80 5.8% 8.4% 9.1%
80>PAYDEX>=60 5.6% 8.4% 14.5%
PAYDEX<60 5.6% 11.1% 40.4%

Interpretation and Analysis of Risk Assessment Matrix

Classifications Risk Level Description Credit Policy
Quality group AA -> AB Business is sound, and the bills are paid promptly with good credit reputation. Favorable credit policy can be granted with automatic approval.
Medium risk group BA -> BB -> AC Business is operated under medium risk, and some delay payment behaviors exist. Appropriate credit policy is suggested with some manual review.
High risk group CA -> BC -> CB Business is operated under high risk, and some severe delay payment behaviors exist. Relatively strict credit policy is suggested with detailed manual review.
Monitoring group CC Business is run under high risk or with high possibility of windup, and the bills are unable to be paid in time. Avoid credit sales. Cash settlement is suggested.

*Risk levels are listed in order of risk from low to high.

Risk Assessment Matrix is the tool for investigating the insight of subject combined with EMMA Score and PAYDEX®. EMMA Score can indicate the risk level of subject. With the help of PAYDEX®, one can also further analysis subject's risk and find out the internal factors causing risks based on the payment records of subject. In summary, the assessment matrix can make further insightful analysis towards the enterprises with similar EMMA Scores.

When using EMMA Score and Risk Assessment Matrix, the combination of other information, such as internal assessment policy of enterprise, commercial information provided by HDBC, and feedback from the people who directly contacts with subject, etc., is recommended. With these information, it will allow you to be more convenient to make risk decisions.

D&B Rating

D&B Rating Interpretation Tables

Financial Strength Composite Credit Appraisal
Tangible Net worth Registered Capital Renminbi (RMB) Strong Good Fair Limited Undetermined
5A 5AA > 450,000,000 1 2 3 4 -
4A 4AA 85,000,000 - 449,000,000 1 2 3 4 -
3A 3AA 8,500,000 - 84,999,999 1 2 3 4 -
2A 2AA 6,500,000 - 8,499,999 1 2 3 4 -
1A 1AA 4,500,000 - 6,499,999 1 2 3 4 -
A AA 2,500,000 - 4,499,999 1 2 3 4 -
B BB 1,750,000 - 2,499,999 1 2 3 4 -
C CC 1,000,000 - 1,749,999 1 2 3 4 -
D DD 650,000 - 999,999 1 2 3 4 -
E EE 450,000 - 649,999 1 2 3 4 -
F FF 300,000 - 449,999 1 2 3 4 -
G GG 200,000 - 299,999 1 2 3 4 -
H HH < 200,000 1 2 3 4 -
Alternate Ratings Explanation
N Financial Strength is negative 3 4 -
O Financial Strength is undisclosed 1 2 3 4 -
NB New Business: Less than 24 months 1 2 3 4 -
NQ Out of Business: Business has ceased to trade 4
BR Branch or division location
INV Investigation is undergoing

Explanation of PAYDEX

A score of 80 denotes that payments reported to D&B have generally been made within terms. Scores over 80 indicate that payments reported to D&B have been made earlier than terms. The chart below outlines the specific 0-100 score and what it means.

D&B PAYDEX® Payment Habit
100 Anticipate
90 Discount
80 Prompt
70 15 days beyond terms
60 22 days beyond terms
50 30 days beyond terms
40 60 days beyond terms
30 90 days beyond terms
20 120 days beyond terms
0-19 Over 120 days beyond terms
UN Unavailable

Customs Rating

On March 3, 2018, General Administration of Customs of the People's Republic of China published the announcement of the implementation of ‘Customs Enterprise Credit Management Measures of the People's Republic of China’. From May 1, 2018, the customs recognize the certified enterprises, general credit enterprise and dishonest enterprises according to the enterprise integrity. The certified enterprises are divided into high certified enterprises and general certified enterprises.


Please refer to the customs chain link: No. 237 order of General Administration of Customs (Customs Enterprise Credit Management Measures of the People's Republic of China)

http://www.customs.gov.cn/customs/302249/302266/302267/1471687/index.html

Customer Service

Customer Service Contact Information

Website: www.huaxiadnb.com
E-mail: enquiry@huaxiadnb.com
Telephone: 400-820-3536 (Shanghai)
400-810-3531 (Beijing)
800-830-9032 (Guangzhou)
Our ref: 202001095009302028
Your ref: 980000
Remarks

Whilst Huaxia D&B China attempts to ensure that the information provided is accurate and complete by reason of the immense quantity of detailed matter dealt within compiling the information and the fact that some of the data are supplied from sources not controlled by Huaxia D&B China which cannot always be verified, including information provided direct from the subject of enquiry as well as the possibility of negligence and mistake, HDBC does not guarantee the correctness or the effective delivery of the information and will not be held responsible for any errors or omissions therein.

Copyright © Huaxia D&B China   

END OF REPORT