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 |
All monetary amounts quoted in this report are shown in Renminbi (RMB) unless otherwise stated.
EMMA Score: | 2 |
D&B Rating: | 5A- |
Former Rating | 5AA- |
D&B PAYDEX: | 87 |
Litigation Records: | 2 |
Principal(s): | 2 |
Trade References: | 5 |
History Changes: | 8 |
Media Records: | 3 |
Registered Capital: | RMB 210,400,000.00 |
Sales/Turnover: | 1,339,552,000 (2018) |
Tangible Net Worth: | 1,153,582,000 (2018) |
Total Assets: | 1,775,564,000 (2018) |
Shareholders Equity: | 1,152,374,000 (2018) |
5A
(Based on Tangible Net Worth)
-
Undetermined
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.
Low Risk (1)
High Risk (10)
Relative Risk
EMMA Score
(Highest Risk: 10; Lowest Risk: 1)
Company Name:
Subject's EMMA score is mainly impacted by the following risk drivers:
By evaluating all risk factors, the company is assigned with EMMA score of 2 indicating Low Risk
Industry Group SIC | 3645 |
Industry Group Description | Residential lighting fixtures |
Industry Group EMMA Score Quartile Values | 6 - Lower Quartile 7 - Median 8 - Upper Quartile |
Note: please refer to the report appendix for the principle and major factors of Huaxia D&B China EMMA Score.
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 |
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:
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.
Low Risk (100)
High Risk (1)
Risk of Slow Payment
D&B PAYDEX®
Payment Behaviour
Low Risk (100)
High Risk (1)
Upper/Lower Quartile:
Industry Median:
Based on:
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.
(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
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.
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.
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 |
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 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). |
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:
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 |
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. |
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 |
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.
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% |
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% |
Company Name: | China Sample Report No.1 Company |
Registered Capital: | 100% owned by subject |
D-U-N-S: | 12-345-6789 |
Company Name: | Sample TW Co., Ltd. |
Registered Capital: | 30% owned by subject |
张 华
Started with Subject | 2009 |
Activity Status | Yes |
Area of Responsibility | Overall management |
Related Working Experience | 5 Year+ |
万 智远
Related Working Experience | 5 Year+ |
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.
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 Owned | JNP |
Awards & Certifications Name | ISO9001 |
Date Awarded | Apr 01, 2017 |
Date Expired | Mar 31, 2020 |
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.
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 |
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.
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.
Employee Size | As by |
---|---|
1,000 | Year 2017 |
800 | Year 2016 |
500 | Year 2015 |
300 | Year 2014 |
Department(s) |
---|
Administration Dept. |
Business Dept. |
Finance Dept. |
Sales Dept. |
Production Dept. |
Purchasing Dept. |
Quality Control Dept. |
Human Resources Dept. |
Foreign Trade Dept. |
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.
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 |
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 |
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. |
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.
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 |
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 | - |
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 | - |
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 |
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.
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
Geographical Information
Public Record
Payment Information
EMMA Score Application
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 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 |
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 |
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 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 |
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