三六零:三六零安全科技股份有限公司2021年度财务报表及审计报告

15-97()

()2018

228

()2007820077

3119

10000

()[2011]2077

2012 1 6 (A )5600 22400

2012116

2018126

(2018214)

()20182

6366872724100%

601360

[2020]656 2020 12 23 (A

)381308030112.93

4930312827.9091641236.93

4838671590.97381308030.00

4457363560.977145363197.00

202114

202199

1000000000.001500000000.00

18.21/

103954980

91120116MA06TG6453

182-501-16

( )2 A

()

(

)

(

)

(

)

2022420

15()-

()()

()

15(2014)

()

()1021

16()-

2021

111231

17()-

()

()12.3.2.

18()-

9.1

()

9.2

14()

()

19()-

10-

10.1

()

20()-

10-

10.1-

10.2

21()-

10-

10.2-

(1)()

(2)

(3)

(4)

(5)

()30

(1)

(2)

(3)

(4)

(5)

()

()90

22()-

10-

10.2-

23()-

10-

10.3

(1)(2)

(3)

10.4

()

(1)(2)

(3)

24()-

10-

10.4-

(

)

()

(

)

25()-

10-

10.4-

10.5

(1)

(2)

(3)

10.6

26()-

11.1

11.2

11.3

11.4

12.1

12.2

27()-

12-

12.2-

12.3

28()-

12-

12.4

13.1

13.2

5-600.00%1.67%-20.00%

3-100.00%10.00%-33.33%

3-50.00%20.00%-33.33%

4-50.00%20.00%-25.00%

13.3

29()-

15.1

()(%)

500.00%

3-100.00%

1.8-100.00%

15.2

(1)

(2)

(3)

(4)

(5)

30()-

(1)

(2)

31()-

19.1

19.2

21.1

(1)(2)

(3).

32()-

21-

21.1-

()

(

)

()

(

)

33()-

21-

21.1-

()

22.1

34()-

22-

22.2

23/

23.1

()

23.2

()

35()-

23/-

23.3

24.1

36()-

24-

24.1-

37()-

24-

24.2

38()-

25-

25.1

()

()10

()20

()18

39()-

25-

25.1-

()16

()()

()

26.1

202111()201821

()

()24

40()-

26-

26.1-

2021113025331158

3.85%4.93%

202111

20201231202111

332108(905)331203

3115831158

-1118311183

1907019070

41()-

26-

26.1-

2021112020

202111

2020123190958

58574

32384

2131

30253

20201231-

20211130253

11183

19070

()

(1)113%/9%/6%/1%

(2)(2)

1%/5%/7%

(3)

2([2019]46)201971

2024123150%

()

50%

([2020]25)20201

120201231

(20217)[2020]25

42()-

25%

21%

8.25%/16.5%

201724

201515%

2011

15%2014

15%2015

15%

()

20201231

1488285623150276

43628003405605

1924565626555881

15644691292516

20201231

(1)41302903200000

(2)200000200000

323115584

43626013405584

()4000000()

011

(LPR) 30 BPs (2020 12 31

3090000()1970179

(LPR) 0.45% )

43()-

220201

20201231

2000002000002

20201231

263608922590

(1)

(%)(%)

1349435.864871636.1086227

-180514178.3341200.231801021

-36446615.81310038.51333463

2304550100.00838393.642220711

(%)

0-1201788034114620.64

121-128738081422.83

121628472320714.25

23553143051055.16

3109751051895.84

2304550838393.64

44()-

(1)-

20201231

(%)(%)

481292.402197945.6726150

-172367686.0228170.161720859

-23199111.582831612.21203675

2003796100.00531122.651950684

(%)

0-120176716964560.37

121-18662221552.49

121272642580220.27

23212701722881.00

314711471100.00

2003796531122.65

(2)

2021111231

((

))

202111311342197853112

(5182)5182-

5012(5012)-

()43301616120491

-(2713)(2713)

-1294912949

352944854583839

(3)

20212713(202072)

45()-

(4)(%)

63131565327.39

20201231

(%)

669397109433.41

(1)

20201231

(%)(%)

114583571.8128558485.99

123394716.72293188.83

2368353.3753771.62

3164618.10118293.56

203078100.00332108100.00

(2)1

1(20201231)

(3)(%)

7911238.96

20201231

(%)

12544137.77

46()-

5.1

20201231

218336217544

5.2

(1)

20201231

0-1203100661558

121-11029217665

1264587139300

231261183644

3480319627

236806241794

1847024250

218336217544

(2)

20201231

148734154783

3546236374

4046344478

(()5)121476159

236806241794

(3)

((

))

202111188240441832424250

--(1044)1044--

()91210988(14404)(2504)

(56)-(2482)(2538)

(738)--(738)

95616076143818470

47()-

5.2-

(4)(%)

1064082344.949813

402411216.995258

()

1565716.6119

1162524.91465

()

8623233.6444

--18255477.0915599

20201231

(%)

1064081244.004044

40241116.64948

()

8623123.5725

6000122.48103

562512.33133

16689769.025253

(1)

20201231

3806444341533722931941210814308598

273421-273421---

64643-6464397983-97983

7187084341567529341739510814406581

(2)

2020123110814491041650343415

10814491041650343415

48()-

20201231

555863466521208283277082062

20201231

(()10)330000570000

4668-

334668570000

20201231

341961302243

()50031-

374815

395740302258

(1)

20201231

330000-330000900000-900000

(()8)330000-330000570000-570000

---330000-330000

49()-

12021290000

90000200000

90000

10000010000020211227

14.96%

(2537483)

(362517)

50()-

11-

2 2021 12 31 Colour Life

193835179904

3 2021 VSPN GROUP LIMITED( VSPN )

VSPN

()()

(1)

20201231

-16592083978573

-204134260666

18633424239239

20201231

Tencent music entertainment group 1095986 3150398

534212680823

5736350042

5636046455

5065850095

68763261426

18633424239239

(2)

Tencent music entertainment group - 1268145 - -

2122-57836-

--2637-

-48720--

-4598--

-17044310204168544

21221338507370677168544

51()-

20201231

-(1)1664030545419

-(()111)362517-

-(2)6514360484

2091690605903

(1)

20201231

()

991096-

()(1)

(()111)362517-

(()113)129005-

CHINA BROADBAND CAPITAL PARTNERS III L.P. 100935 94163

Cendana Capital II L.P. 73646 50555

6514360484

Fontaine Capital Fund L.P. 21389 130987

347959269714

2091690605903

120212()1000000

45.29%

52()-

(1)

1.202012311613425195772855729722567240

2.98181228939456737811277660

(1)-2834235602274289299

(2)2737413077150729259

(3)9544384664--959102

3.-1937813710476197967

(1)-1703643710476174550

(2)-23417--23417

4.-(196)--(196)

5.99794626149943052032773646737

1.20201231280721301772051212812154777

2.105572711685672777288174

(1)105572711685672777288174

3.-1847542906476188136

(1)-1701192906476173501

(2)-14635--14635

4.-(161)--(161)

5.1336422164302327815822254654

1.20201231-----

2.-----

1.984582398564724216951392083

2.1332738940080451691412463

(2)

848350

15.1

20201231

10528680778

53()-

15-

15.2

(1)

20201231

10528-10528670756-670756

---10022-10022

10528-10528680778-680778

(2)

20202021

12311231(%)

(%)(%)

1190158670756294210(954438)-1052881.0881.08---

2021 5 2021 12 A

A B C D

854389100049

1.2021113115831158

2.491028491028

3.1761217612

4.504574504574

1.202111--

2.105967105967

3.11011101

4.104866104866

1.202111--

2.--

3.--

4.--

1.399708399708

2.3115831158

54()-

16-

27030

45324

(1)

()

1.202012318659940888226377594462948326

2.-199876709281039168118

(1)-15471100112616697

(2)-45166699279913151421

3.-25207374841969181

(1)---38003800

(2)-25207374461965381

4.--(101)(1163)(1264)

5.86599608502726316259191045999

1.2020123189162777967105169247273047

2.17433011311162548461354

(1)17433011311162548461354

3.-25190138005726

(1)---38003800

(2)-251901-1926

4.---(874)(874)

5.106593076596320190057327801

1.20201231--44133938743800

2.---10831083

3.-----

4.---(193)(193)

5.--44134027744690

1.7594030085171898395585673508

2.7768313109154859385828631479

203799

55()-

(1)

20202021

12311231

MV Holding Company Limited

646227----646227

()

366670----366670

()-341952---341952

(()1(1)(1))

()

-232833---232833

(()1(1)(2))

()

()-202001---202001

(()1(1)(3))

170778----170778

GameWave Group Limited

133432----133432

57203----57203

174861--174861--

160540----160540

1709711776786-174861-2311636

(2)

20201231

11344891134489

1177147575222

23116361709711

(3)

20201231

(%)15.2316.98

(%)14.8216.93

20201231

56()-

20202021

12311231

22981514668794645793159226

32979-2567-30412

247121973199-1469

4095087-903

26530517815853175793192010

20/

(1)

20201231

2368123552217604926407

1167361751046545369818

17062563473521

3552545328864497596746

(2)

20201231

3243307387626339554853

982751478921376132111

(1)

713941070917036331241

1256621956210805416861

619661118936755573135066

(3)

31922213665485741889

31922870145485780209

(4)

20212020

12311231

13659271066403

58953703786449

72612974852852

57()-

20/-

(5)

20201231

2021-123427

2022118309100276

2023124353153314

2024298873287737

2025406066410613

2026998547142272

2027(2)35403352209728

408887359082

58953703786449

1(201854)

2018500

(

20216)

(201854)16

20231231

201876)201811

)5102018

20201231

262528246597

6569-

-4108

(21)-

269076250705

20201231

3000

1000-

5001970179

45001970179

58()-

(1)

20201231

430509615708

320995205980

298224338419

2647355495

244940390183

196072263332

161569147718

71215131574

14775446821

21360132145230

(2)1

1(20201231)

(1)

20201231

329005398902

16210388173

2860730936

667391449855

1187106967866

20201231

()38(3)

(1)

202012311103973733323693698925673181

2-538027399525974719628

104511736063643958672692809

59()-

25-

(2)

202012311100108829575343325794632828

2127-127-

32624816703416720726075

1220916135516214211422

17537883535428

621532153064

13802359-14161

41227420780120579714278

103973733323693698925673181

(3)

202012311512726463625073719026

225393599010602

538027399525974719628

2021

12%16%0.32%0.80%

20200%16%

0%0.8%

2021264636

9359(2020587832939)19026602(202012315127253

)

20201231

130894188143

6002447478

2580619146

68525280

223576260047

60()-

(1)

20201231

(()5)119402479825

240511350007

136784136151

11122356968

141893144933

1824435767884

(2)1

1(20201231)

20201231

123099-

20201231

(()1)137208-

10816681375

4661-

10743-

26077881375

202111

41763330253

(28)12309911183

29453419070

2020123118635413548381574240263

18635413548381574240263

()22

61()-

31-

20202021

12311231/

2021-50000--50000

35000---35000

-205001259-19241/

-25710880744017390/

(SOAR)

360 IPV96

17000---17000

9674115409441-11773/

19135-7362-11773/

25000-2665127509585/

8000---8000

-6000213-5787/

-10442-5264-5178/

5004---5004/

32701840486004462/

338815271048-3867/

-50001616503334/

504411336628506243232869

1863541354835670224872240263

20202021

12311231

7145363-----7145363

20202021

12311231

(1)79663631278695027898139

(2)24141023910617472451461

10380465403847124910349600

62()-

20202021

12311231

-537185-537185

()1202199

430681427145363197

0.60%12.93/11.97/537185

(333)

20202021

12311231

3140519(2035451)(20532)(2013188)(1731)(168544)958787

29607(1667)-(1667)--27940

(412929)(138729)-(138729)--(551658)

2757197(2175847)(20532)(2153584)(1731)(168544)435069

20202021

12311231

611027806571-1417598

2021

15931864

902239

(1)168544

806571

(2)16196076

21357391(202012311134463)

63()-

(1)

20212020

108540584104979115963764351504

31774-18355-

108858324104979116147314351504

(2)

2021

99781773723592

99464033723592

-63061811881548

-20630251583106

-1103932188203

-47326570735

31774-

907655381387

108858324104979

2020

75124192246229

21417731748690

1134216160319

-1062217159819

-71999500

807968196266

18355-

116147314351504

(3)

(

)

64()-

38-

(3)-

()

65()-

20212020

2316822211

22553-

99419584

94456258

66276389

2844564

7457845006

20212020

1017148780267

995506731221

220717148564

22333711660052

20212020

411160359201

12402872100

7400828581

4920696914

112105100522

770507657318

20212020

21656152103344

312894176872

309831340248

215034128073

125351122592

31287252871129

20212020

(1)9830241062

(804217)(779430)

(3245)(18528)

232051257

(685955)(755639)

120462

66()-

20212020

617606319461760

3791638720-

501918127-

72502280-

11194512232161760

45()

20212020

108964217600

87748294517

3956910253

24809266

19980882

17534(8102)

()

2122141

()(147488)23522

153238539079

46()

20212020

14987972461

(43446)-

10643372461

47()

20212020

()(20491)2735

()2504(3975)

(21)-

(18008)(1240)

20212020

(409366)(70172)

(49104)(10085)

(2696)(770)

(1083)(2764)

-(46928)

(462249)(130719)

67()-

20212020

69709698

94-

70649698

20212020

12049413223120494

6649113956649

12714324618127143

20212020

7032433

30000-

10766-

-3346

-1539

-1000

94044305

12049413223

2021

20212020

240672468724067

301622257530162

542294726254229

68()-

(1)

20212020

367682585059

22907(48644)

390589536415

(2)

2021

1230964

25%307741

(204172)

7116

(103228)

(52322)

23925

(115531)

527060

390589

20212020

9022392912505

20212020

67640551676764055167

()(1)374176544-

71382317116764055167

69()-

53-

20212020

0.130.43

(2)

0.130.43

(2)

1()120201223

4838671590.97381308030.0038130803020211

20212020

()34430681422021

(1)

20212020

49069137486

25927192576

7374317773

211586151968

7421939608

667888439411

(2)

20212020

70010274741

64794114466

163197183947

129417171768

13381390067

10290973267

664140908256

70()-

54-

(3)

20212020

3818589773

128890147366212

10108835171190

80458-

231164927627175

(4)

20212020

6491277618

79658829213956

1271778063330

81311-

208298859354904

(5)

20212020

400000-

(6)

20212020

537185-

448000-

24281-

1038011659

101994411659

71()-

(1)

20212020

8403752837902

462249130719

180081240

288174250145

105967-

6135457012

8531760488

(7064)(9698)

-100

(106433)(72461)

(635417)(739123)

(153238)(539079)

()20523(38194)

()2384(10450)

(335981)(132539)

(207003)(105733)

()(273633)252641

1655821942970

491028

29699945792372

5792372628868

()(2822378)5163504

(2)

2021

720799

418380

169379

133040

14293

13054

479

760

706506

72()-

55-

(3)

20212020

29699945792372

29697955792351

19921

29699945792372

43626013405584

1191306117357925

20201231

43626013405584()1

43626013405584

(1)

139066

69646.375744400

11203594666

55150

86506.375755150

212477

333266.3757212477

()

(1)

(4)(%)

()

(1)464131100.00202145842312730

(2)25629798.962021728249(12613)

(3)234703100.00202112108915855

73()-

(1)-

1202012(

)

42192742204(

)100%20214

220213

16937951289(

)83.96%20217

15%

17534(

)

320217

19098843715(

)100%202112

4(1)

--421927169379190988

--422045128943715

--15%35629

464131256297234703

1221792346432702

341952232833202001

74()-

(1)-

(2)

162769100807

1305413054

5687156871

2866424388

619224236

22582258

4059025100

2485124851

15490-

249249

12217975707

4889915016

479479

71157115

33883-

74227422

2518920107

5082-

1668416684

34233423

()23710(5091)

246(53)

()23464(5038)

75()-

(1)-

(2)-

642828689

760760

45114511

55616153

33953265

3922025322

1772017720

13898-

76027602

()25062(16633)

(7640)(7640)

()32702(8993)

(1)

(%)

(1)-50.50202111(153121)

1202111

21740174861

76三六零安全科技股份有限公司

财务报表附注

2021年12月31日止年度

(六)合并范围的变更-续

3、其他原因的合并范围变动

(a) 新设子公司

本集团本年度主要新设立的子公司如下：

人民币千元主要持股比例子公司名称注册地业务性质设立日期注册资本经营地直接间接

三六零网络安全科技(珠海横琴)城市安全、

珠海珠海2021年1月100%-1000000有限公司技术开发及服务

网络安全、

河南三六零信息技术有限公司鹤壁鹤壁2021年2月-70%50000技术开发及服务

三六零(北京)私募基金管理有限公司北京北京投资管理2021年7月-100%10000

网络安全、

三六零云智科技(辽宁)有限公司沈抚示范区沈抚示范区2021年11月-100%80000技术开发及服务

网络安全、

温州鸿腾网络安全技术有限公司温州温州2021年11月-100%30000技术开发及服务北京三六零鸿心创业投资合伙企业

北京北京投资管理2021年12月-50.20%1204819

(有限合伙)

(b) 清算子公司

本集团本年清算的子公司如下：

本集团原子公司上海奇泰网络科技有限公司于2021年1月清算完成；

本集团原子公司北京瀚思智安科技有限公司于2021年4月清算完成；

本集团原子公司 Wotrus CA Limited(HK)于 2021 年 12 月清算完成。

第77页()

(1)

(%)

100.00-

()100.00-

100.00-

()100.00-

100.00-

-98.99

-100.00

Qisi (HK) Technology Co. Limited - 100.00

True Thrive Limited - 100.00

Qifei International Development Co. Limited - 100.00

-100.00

-98.99

()-100.00

-100.00

Ample Choice Limited - 100.00

Power Linkage Holdings Ltd - 100.00

(2)

1.01%(14624)-23796

20201231

1.53%(7361)-(20477)

(3)

20201231

2203220705543

21106471136573

43138671842116

14803992724499

6551835494

15459172759993

78()-

(3)-

20207120201231

2021

721294247099

(1151666)(482223)

(1252966)(482223)

(1104884)(332322)

(1)

()1

(1)

20201231

Opera Limited Cayman N/A 20.30% N/A 20.31%

(2)

Opera Limited Opera Limited

16105461223471

55391066003848

71496527227319

456092297196

55054100464

511146397660

66385066829659

13476171387104

----

13476171387104

16191931139994

()(101826)1214336

(5987)20541

(107813)1234877

79()-

(3)

3777927755

--114677141

53736333237379

--9695254118

--9649873115

(4)

(5)

()

1.1

80()-

1.1-

20201231

13906676790

5515028292

212477246765

5%(913)(913)(7084)(7084)

5%91391370847084

(()122)

5%82960198929

5%(82960)(198929)

81()-

1.2

()3()

1.3

112233

4500---4500

5721---5721

2136013---2136013

1824435---1824435

(()2)900000---900000

124723117006108625101559451913

49953921170061086251015595322582

82()

()-2636089-2636089

-2636089-2636089

(1)-2636089-2636089

()-10000-10000

()1659208-2041341863342

()--20916902091690

1659208264608922958246601121

()--137208137208

--137208137208

()

2636089

10000

1664030

362517

65143

204134

137208

83()-

202111251592---(27683)(621)1506(20660)204134

605903--149879-(12331)1452956(104717)2091690

857495--149879(27683)(12952)1454462(125377)2295824

------137208-137208

-84-()-

()

()(

()3237)

()

(%)(%)

5753346.1446.42

()12021

46.14%43068142

()()11

85()-

()

20205

86()-

(1)

20212020

()614967980

52234-

()1902926462

()1833828971

()/57828176

()17455759

2445537

2430024642

182948147527

20212020

52239104083

4300134748

-/-182541000

()1011820383

()-83286333

-/-707518462

--23961

--5698

2629520839

308141235507

87()-

(2)

20212020

470-

2021

2165588835

1652686768

757133092

3467

45788518702

2020

11557

5970

41682

59209

(3)

()2(2)

900000

(4)

20212020

()60005625

2021202060005625

88()-

(5)

20212020

4632

(6)

135

(

()

)

2019430

2020112021630

15000/

20217120221231202171

20221231

75000

420191213

20171114

20211115

15-

(7)

20212020

3895510665

(8)

2021344487

30.00%40.00%354718(

10231)

(9)

20212021

545

89()-

(1)

20201231

2---

114408118--

46195572721644

239612362396139

1107911--

958210995916

87079--

7500818697824

849115162

32282174111657170

2545632191930061095

116254655625133

5221253430

121474776159163

27300-30000-

--42169-

4280-3826-

31580-75995-

7657---

4668---

90()-

(2)

20212020

12311231

11905-

()6069843

()44138165

28664568

27644121

()286906

59155327

3421823930

1000000-

7411123480

6324545686

486518659

80172000

119402479825

-15044

-200

24162176

241617420

128793-

98934-

45156-

272883-

47997-

36312-

16726-

71-

101106-

()

-300997447708

-23946711298

3249431159006

91()-

(1)

30000

(2)2020930%

90000

90000()

1()202199

202211

60886838

22022420

2021

101

92()

2021

2020

997817790765510885832

62545855262686780853

:2233371

770507

3128725

582714

1230964

20212020

1068962511339604

196207275127

1088583211614731

20201231

102607036655840

17545321946839

120152358602679

202110%(2020)

93()

1.1

20201231

5578000100000

44067001160662

99847001260662

1.2

20201231

5578000100000

1.3

(1)

20201231

(()3(6))44067001159369

-1293

44067001160662

(2)

(20201231)

94()-

20202021

(()

123112313(5)b)

50410423-2207473--48202950-8000000

-1202681---1202681--

1000000----1000000--

-822162---822162--

()600000----600000--

-182630---182630--

()-100000---100000--

-50000---50000--

()6000----6000--

-1000---1000--

5201642323594732207473--52168423-8000000

13059596601(365)1312195--

53322382235947322074736601(365)53480618-8000000

95()-

(1)

()

(2)

()

(3)

()()11

(4)

()

(5)

a. /

20212020

-152527938

-56312823

Qifei International Development Co.Limited - 1060 1572

-872523

-1061769

40372514

2695817139

8000000

2522000202112

315578000(20201231100000)

c.()2(2)

900000

96()-

(6)

20201231

5578000100000

41781851149124

()-10245

185127-

43388-

44067001159369

20201231

()226996338466

5969105734

68586544

239823450744

97()

2021

7064

108964

(147488)

(

182254

)

170811

12949

(47580)

17534

(9143)

(1430)

293935

()

(2010)

(%)

2.500.13

1.680.09

行情