[2025]230Z03321 1-6
21
32
43
66
77
88
1101001-1/1001-26(100037)
TEL:010-6600 1391 FAX:010-6600 1392
E-mail:bj@rsmchina.com.cn
https://www.rsm.global/china/
[2025]230Z0332
202412312024
202412312024“”
1
12738
2024135681.68
2
1
2
3
1
2114
2024123139344.75
7185.32
2
1
2
3
4
5
6
7
2024
31
42
3
4
5
6
5[2025]230Z0332
·
2025428
62024
2017621
6
2003728
50.00
200312
20077
20175162017331
135075748.511:0.5997
8100.001.00
20178108100.00
9000.00
2019
[2019]1741
3000.00
1.003000.00
1112000.0020191111“”“603489”
2020102612000.00
12031.50
202110282020
110905.00
12031.5012030.41
20225232020
3
100%3275.00
12030.4112030.08
20228242020
1
3640.0012030.08
12029.71
20234262020
99530.00
139342
20235182022
10447960844
202310282023
12029.7116811.86
20245162023
1210467033708
20246172020
139342
20247192023
16811.8623501.30
2025428
1.
15
2023
2.
12
1.
132.
111231
3.
4.
()
5.
10%500
10%500
10%
110%500
110%500
110%500
10000.00
10000.00
6.
1
1476
2
76
3
7.
1
152
3
164
A.a
b
c
B.a
b
c
A.B.
17C.
5
“”
“”“”“”
“”“”
“”“”
6
18A.
/
B.
19A.
B.“”
“”“”
20“”
“”
a
b
c
d
8.
1
212
9.
10.
1
2
223
“”
*
“”
11.
1
232
243
25264
5
271212
12
12
12
A. /
a
1
282
b
1
2
c
1
2
3
4
12
d
1
2
29e
1
2
%%
15.005.00
1-210.0010.00
2-350.0050.00
3100.00100.00
B.
12
30A.
B.C.D.E.F.G.H. 30
30
30
316
A.B.
32A.
B.
22-
A.B.
22-
337
12
12.
3413.
1
2
3
354
5
14.
3611
15.
3716.
1
3820%20%50%
2
A.B.C.A.B.C.
39D.
3
404
22
17.
1
2
22
41%%
205.004.75
3050—3.332.00
18.
1
**
2
%%
205.004.75
105.009.50
4-55.0019.00-23.75
3-55.0019.00-31.67
19.
421
2
12
3
4
12
3
4
20.
1
433
2
21.
1
2
3050
5
443
4
5
A.B.C.D.
45E.
22.
4623.
24.
1
47A.
B.
2
A.B.
48C.
D.a
b
;
c
3
*
494
A.B.C.
25.
1
2
26.
501
2
*
3
4
515
6
27.
1
52532
28.
1
2
1
3
5429.
1
55A.
B.A.B.
2
A.
56B.
A.B.
3
A.B.
5712
4
58**
30.
1
2
3
12
5925
:
604
()
(
)
5
A. B.
61A.
B.
6
27
11
6211
31.
1
2
3
32.
33.
1
17
2023102517[2023]21
17202411202411
1717
6318
202412618
202411
02023
20232023
117695466.2077840743.59107277649.4777381718.39
1172162102.221212016824.83518465199.67548361130.75
2
1.
1
7%
3%
2%
1
1
25%
25%
15%
20%
25%
6415% Bafang Electric Motor Science TechnologyB.V.
21% Bafang Science INC
19% BafangElectric poland Sp.z.o.o
15% Bafang Electric GmbH
13%
13%
13%
13%
13%
21% Bafang Electric Motor Science TechnologyB.V.
23% Bafang Electric poland Sp.z.o.o
19% Bafang Electric GmbH
Bafang Science INC
2.
1
202312
GR202432016148 2023
15%
202412
GR202432015470 2024
15%
202312
25%
6520%
2
201111
3205261059“”
20239
2023432023
11202712315%
20161
3205262646
“”
%
8501310013.00
8531200013.00
9032899013.00
8544421113.00
9029209013.00
8505909013.00
8714100013.00
7318159013.00
3.
1.
662024123120231231
271818.86225586.52
648886141.841516419347.16
45094427.5325120200.00
124645.641538770.41
694377033.871543303904.09
48497928.7627575477.48
55.01%
1
2024123120231231
44906285.0324923719.00
188142.50196480.00
45094427.5325120199.00
2
2.
2024123120231231
——
——
692046861.11—
692046861.11—
692046861.11—
3.
1
2024123120231231
33171653.18—33171653.1875162388.53—75162388.53
33171653.18—33171653.1875162388.53—75162388.53
2
673
—15444572.38
—15444572.38
42024
555.87%
4.
1
2024123120231231
1318071058.48257359069.59
1216218796.4856089152.75
2343758276.0413572668.12
315399411.333695532.82
393447542.33330716423.28
71853221.4355529558.98
321594320.90275186864.30
2
20241231
(%)(%)
56225382.3014.2949733792.0188.456491590.29
337222160.0385.7122119429.426.56315102730.61
1337222160.0385.7122119429.426.56315102730.61
393447542.33100.0071853221.4318.26321594320.90
20231231
(%)(%)
61844123.7818.7037689888.3260.9424154235.46
6820231231
(%)(%)
268872299.5081.3017839670.666.63251032628.84
1268872299.5081.3017839670.666.63251032628.84
330716423.28100.0055529558.9816.79275186864.30
*20241231
20241231
%
34783953.1234783953.12100.00
EUROSPORTDHSS.A. 14537959.25 8722775.55 60.00
3204484.033204484.03100.00
Prophete GmbH u. Co. KG. 1691016.47 1014609.88 60.00
SITAEL S.p.A. 1638215.43 1638215.43 100.00
302424.00302424.00100.00
67330.0067330.00100.00
56225382.3049733792.0188.45—
202412311
2024123120231231
%%
1317456960.2715872847.975.00249435740.0612471786.985.00
1213490704.371349070.4810.0015037666.141503766.5810.00
232753968.931376984.5150.001069552.48534776.2850.00
33520526.463520526.46100.003329340.823329340.82100.00
337222160.0322119429.426.56268872299.5017839670.666.63
3
692023122024123131
55529558.9816934079.91610417.46——71853221.43
55529558.9816934079.91610417.46——71853221.43
4
5
%
34783953.12—34783953.128.8434783953.12
(
22567357.60—22567357.605.741128367.88
15066806.86—15066806.863.83753340.34
EUROSPORT DHS
S.A. 14537959.25 — 14537959.25 3.70 8722775.55
14497270.42—14497270.423.68724863.52
101453347.25—101453347.2525.7946113300.41
5.
1
2024123120231231
65576998.9863581038.89
——
65576998.9863581038.89
2
3
39254000.35—
39254000.35—
4
7020241231
%
————
65576998.98———
————
1————
265576998.98———
65576998.98———
20231231
%
————
63581038.89———
————
1————
263581038.89———
63581038.89———
5
6.
1
2024123120231231
(%)(%)
12299453.23100.001527514.68100.00
12————
23————
3————
2299453.23100.001527514.68100.00
1
2
7120241231(%)
927505.7540.34
141580.376.16
Einar Kornerup A/S 76508.67 3.33
55000.002.39
47910.262.08
1248505.0554.30
350.54%
7.
1
2024123120231231
——
——
18516204.506300114.63
18516204.506300114.63
2
2024123120231231
117466394.773316097.15
12768861.623128283.08
232462308.03668735.12
3377950.3290492.38
21075514.747203607.73
2559310.24903493.10
18516204.506300114.63
2024123120231231
14665334.66—
2968273.973183164.39
1975776.502153879.77
983433.351526111.84
722024123120231231
360427.98207964.70
122268.28132487.03
21075514.747203607.73
2559310.24903493.10
18516204.506300114.63
A. 2024 12 31
21075514.742559310.2418516204.50
———
———
21075514.742559310.2418516204.50
20241231
%
————
21075514.7412.142559310.2418516204.50
3
21075514.7412.142559310.2418516204.50
21075514.7412.142559310.2418516204.50
20241231
B. 2023 12 31
7203607.73903493.106300114.63
———
———
7203607.73903493.106300114.63
20231231
%
————
73%
7203607.7312.54903493.106300114.63
3
7203607.7312.54903493.106300114.63
7203607.7312.54903493.106300114.63
20231231
11
202312
202412
3131
903493.101655817.14———2559310.24
903493.101655817.14———2559310.24
20241231(%)
12638134.00159.97631906.70
2020000.0019.58101000.00
983433.3514.6749171.67
PDCINDUST
RIALCENTR 919855.98 2-3 4.36 459927.99
E50SPZO.O.
312452.0511.48151976.03
—16873875.38—80.061393982.39
115000.001-25000.002-3302452.05
74193.90%
8.
1
2024123120231231
135784098.7526447835.63109336263.12171850323.9431103598.04140746725.90
82967057.7623690815.6559276242.1186420181.1021918291.1264501889.98
2754328.66135507.002618821.663520841.8999610.483421231.41
10969192.08—10969192.0810051337.60—10051337.60
2292182.63—2292182.636732505.03—6732505.03
155139.23106201.5148937.72151405.4228090.14123315.28
234921999.1150380359.79184541639.32278726594.9853149589.78225577005.20
2
202312
202412
3131
31103598.045954304.31—10610066.72—26447835.63
21918291.1210357279.93—8584755.40—23690815.65
99610.4875547.56—39651.04—135507.00
——————
28090.1478331.39—220.02—106201.51
53149589.7816465463.19—19234693.18—50380359.79
9.
752024123120231231
30207255.5653187285.45
24797603.2222316692.98
374900.39986340.72
597487.43334906.21
55977246.6076825225.36
10.
1
2024123120231231
100000000.00100000000.00
1357777.801357777.80
101357777.80101357777.80
101357777.80101357777.80
2
2024123120231231
20000000.002.35%2.35%2027/6/7——————
20000000.002.35%2.35%2027/6/7——————
20000000.002.35%2.35%2027/6/7——————
20000000.002.35%2.35%2027/6/7——————
20000000.002.35%2.35%2027/6/7——————
100000000.00—————————
3
20241231
76101357777.80—101357777.80
———
———
101357777.80—101357777.80
20241231
%
—————
101357777.80——101357777.80—
101357777.80——101357777.80—
20231231
———
———
———
———
20231231
%
—————
—————
—————
4
11.
1
1.20231231—
2.51796781.92
1—
2\51796781.92
773—
4—
3.—
1—
2—
4.2024123151796781.92
1.20231231—
2.2141268.83
1205028.93
21936239.90
3.160312.50
1—
2160312.50
4.202412311980956.33
1.20231231—
2.—
1—
2—
3.—
1—
2—
4.20241231—
1.2024123149815825.59
2.20231231—
12.
1
782024123120231231
836196755.25536108359.36
——
836196755.25536108359.36
2
1.2023
1231501646401.6081335060.8010972825.6714494264.76608448552.83
2.
395349370.978109900.1481876.532828795.17406369942.81
1—8109900.1481876.532828795.1711020571.84
2
395349370.97———395349370.97
3—————
3.
51806796.449096906.193453741.471127222.2065484666.30
1
9019565.323421803.531035263.6613476632.51
2
51796781.92———51796781.92
3
10014.5277340.8731937.9491958.54211251.87
4.2024
1231845188976.1380348054.757600960.7316195837.73949333829.34
1.2023
123141549317.2715014164.086410989.749365722.3872340193.47
2.
34344984.547951265.681909600.602681968.1846887819.00
134184672.047951265.681909600.602681968.1846727506.50
2160312.50———160312.50
3.
1944131.441082112.702296282.27768411.976090938.38
1
—1030900.152285745.82687685.954004331.92
792
1936239.90———1936239.90
3
7891.5451212.5510536.4580726.02150366.56
4.2024
123173950170.3721883317.066024308.0711279278.59113137074.09
1.2023
1231—————
2.
—————
1—————
3.
—————
1
—————
4.2024
1231—————
1.2024
1231771238805.7658464737.691576652.664916559.14836196755.25
2.2023
1231460097084.3366320896.724561835.935128542.38536108359.36
55.98%
13.
1
802024123120231231
6331085.43408373807.12
——
6331085.43408373807.12
2
2024123120231231
6331085.43—6331085.43———
———405211189.07—405211189.07
———3162618.05—3162618.05
6331085.43—6331085.43408373807.12—408373807.12
2023122024123131
339880000.00405211189.079807929.71391389558.3523629560.43—
320000000.003162618.05——3162618.05—
659880000.00408373807.129807929.71391389558.3526792178.48—
(%)(%)
122.11100.00———
0.991.00———
——————
98.45%
8114.
1
1.2023123137613355.62
2.2003808.02
12003808.02
2—
3.16855894.21
116165913.00
2689981.21
4.2024123122761269.43
1.2023123125166528.48
2.4015455.67
14015455.67
2—
3.16511993.37
116165913.00
2346080.37
4.2024123112669990.78
1.20231231—
2.—
3.—
1—
4.20241231—
1.2024123110091278.65
2.2023123112446827.14
20244015455.67
3236354.008032.00
82771069.67
15.
1
1.2023123187283105.009811800.0014182476.68111277381.68
2.1004341.301004341.30
11004341.301004341.30
3.16435023.9616435023.96
116435023.9616435023.96
4.2024123170848081.049811800.0015186817.9895846699.02
1.202312316776171.499811800.007263231.3523851202.84
2.2016633.752557651.754574285.50
12016633.752557651.754574285.50
3.849143.01849143.01
1849143.01849143.01
4.202412317943662.239811800.009820883.1027576345.33
1.20231231
2.
1
3.
1
4.20241231
1.20241231
62904418.815365934.8868270353.69
2.20231231
80506933.516919245.3387426178.84
2
3
4
8316.
202312
31
202412
31
1470830.121372830.7997999.33
1470830.121372830.7997999.33
93.34%
17.
1
2024123120231231
64648630.2310973055.1755724259.649491779.67
39352249.925938422.5151495703.667598698.67
24915361.456228840.37
8022317.091203347.567331121.221099668.18
1604454.58401113.65
515780.41128945.10
112023197.2418114825.24141586680.9624949045.64
2
2024123120231231
1168103.70175215.561738322.85260748.43
——492238.87123059.72
2046861.11307029.17——
3214964.81482244.732230561.72383808.15
3
20242023123120241231123120231231
482244.7317632580.51383808.1524565237.49
482244.73383808.15
844
2024123120231231
57195283.44
9763901.44
11028109.87
1390527.34
79377822.09
5
2024123120231231
202610171178.63
20272642628.03
202812101554.81
202932279921.97
57195283.44
18.
2024123120231231
1707418.30—1707418.303517921.26—3517921.26
1707418.30—1707418.303517921.26—3517921.26
51.47%
19.
20241231
-
45094427.5345094427.53
-
124645.64124645.64
30207255.5630207255.56
75426328.7375426328.73——
8520231231
-
25120199.0025120199.00
-
1538770.411538770.41
53187285.4553187285.45
90133811.8688462121.22
39758000.0038366470.07
209738066.72206674846.15——
20.
2024123120231231
1198553.042490391.70
1198553.042490391.70
51.87%
21.
2024123120231231
89438910.70107793953.57
89438910.70107793953.57
22.
1
2024123120231231
237491886.88178386566.42
83176308.29179080260.26
2616990.696665502.68
323285185.86364132329.36
21
23.
862024123120231231
1143784.00—
1143784.00—
24.
1
2024123120231231
34595593.6135652965.72
34595593.6135652965.72
25.
1
2023122024123131
24456185.06182460528.44188694142.0618222571.44
-
—12676984.2612672625.344358.92
—4287006.004287006.00—
24456185.06199424518.70205653773.4018226930.36
2
2023122024123131
24198932.51157917607.52164167702.2417948837.79
—10389966.6410389966.64—
192333.737028279.747007113.66213499.81
192333.736057104.156036180.23213257.65
—391246.55391004.39242.16
—579929.04579929.04—
—6837226.586837226.58—
64918.82287447.96292132.9460233.84
24456185.06182460528.44188694142.0618222571.44
3
8720231231
202412
31
1.—12330040.6012325742.224298.38
2.—346943.66346883.1260.54
—12676984.2612672625.344358.92
26.
2024123120231231
7103808.485980405.22
6008831.44
1697167.48873275.02
646809.65634803.63
280177.58289545.71
200126.84206818.36
99819.6799819.67
186122.67185957.48
16222863.818270625.09
96.15%
27.
1
2024123120231231
——
——
3537783.0710805203.66
3537783.0710805203.66
2
2024123120231231
1322406.551336063.02
1525743.181417587.00
—7368205.90
689633.34683347.74
3537783.0710805203.66
881
67.26%
28.
2024123120231231
4098600.394061091.81
4098600.394061091.81
29.
2024123120231231
14244572.3820847512.45
773599.37741348.54
15018171.7521588860.99
30.44%
30.
2024123120231231
12022970.0915191421.05
1966934.082436558.72
10056036.0112754862.33
4098600.394061091.81
5957435.628693770.52
31.47%
31.
2023123120241231
1604454.58213927.241390527.34
1604454.58213927.241390527.34
32.
202312
+202412
31
31
168118637.0067033708.00-139342.0066894366.00235013003.00
89A.
20245162023
10467033708
B.
20246172020
2023
42139342
7461784.66
139342.007322442.66
33.
20231231
20241231
1350082602.7574356150.661275726452.09
1350082602.7574356150.661275726452.09
A
6703370867033708.00
B
7461784.66139342.00
7322442.66
34.
20231231
202412
31
7368205.907368205.90
67347599.2767347599.27
74715805.177368205.9067347599.27
A.
90139342
52.887368205.90
7368205.907461784.66
35.
2023122024123131
————————
2931057.59-2503210.24———-2503210.24—427847.35
2931057.59-2503210.24———-2503210.24—427847.35
2931057.59-2503210.24———-2503210.24—427847.35
36.
2023123120241231
74311457.18384459.66—74695916.84
74311457.18384459.66—74695916.84
37.
20242023
1231095435.601356798174.21
+
——
1231095435.601356798174.21
9120242023
63845821.74127857343.07
384459.6614153979.68
167584271.00239406102.00
1126972526.681231095435.60
38.
20242023
1352788005.071023966414.541642033063.891211268849.29
4028795.901088417.465689807.62747975.54
1356816800.971025054832.001647722871.511212016824.83
1
20242023
591633271.89347302922.22743040036.11399437710.63
337732525.08250583494.83269708009.53189989559.40
288418537.05294902922.73499910813.98502401335.69
135003671.05117380953.87129374204.27103788169.99
—13796120.89—15652073.58
1352788005.071023966414.541642033063.891211268849.29
936209899.15718705130.931099730931.52869067895.03
416578105.92291465162.72542302132.37326548880.68
—13796120.89—15652073.58
1352788005.071023966414.541642033063.891211268849.29
1352788005.071023966414.541642033063.891211268849.29
————
1352788005.071023966414.541642033063.891211268849.29
39.
9220242023
6469461.094132894.82
2916438.414117572.62
2083170.272941123.26
1049388.19—
800991.611001837.51
495848.12499293.44
2581.442581.44
13817879.1312695303.09
40.
20242023
24211771.8525085488.10
8579228.9314773102.37
7412212.7923520350.08
2859588.653052378.08
7769883.0711409424.96
50832685.2977840743.59
34.70%
41.
20242023
59494850.0859695809.82
23403792.2914406715.46
13145368.3113339514.47
4046456.924807574.39
3236354.003630968.13
3216383.702870193.95
2655511.542867238.48
1363545.142950293.39
918645.90619585.72
767825.041288684.56
8582011.636740081.75
120830744.55113216660.12
42.
9320242023
47243231.1455372262.10
19206437.9020072465.51
3586015.083676707.98
3321409.621368197.21
8829019.059378972.53
82186112.7989868605.33
43.
20242023
44399.796891.70
611084.05692638.38
20381175.4731247959.26
-19725691.63-30548429.18
-5504093.40-2818198.22
571321.47510665.43
-24658463.56-32855961.97
44.
20242023
5733465.1210434343.11
2528687.371288518.15
227665.89358142.62
8489818.3812081003.88
45.
20242023
16172792.96-376964.62
1357777.80—
-282995.18-143386.86
2—9771900.00
7247575.589251548.52
1
2
46.
9420242023
——
——
2046861.11—
——
——
2046861.11—
47.
20242023
-17979479.59-23958873.63
-17979479.59-23958873.63
48.
20242023
-16465463.19-35403652.11
-16465463.19-35403652.11
49.
20242023
6479642.98-109176.56
6479642.98-109176.56
50.
20242023
4506267.54923651.694506267.54
11975.813830455.1911975.81
32795.123335.9732795.12
9520242023
4551038.474757442.854551038.47
51.
20242023
338273.0422869.18338273.04
—271277.56—
217163.5126883.39217163.51
555436.55321030.13555436.55
73.02%
52.
1
20242023
11789089.2417945692.08
6932656.98-4565075.81
18721746.2213380616.27
39.92%
2
20242023
82567567.96141237959.34
/12385135.1921185693.90
709388.021008581.63
40953.07
652073.28196946.44
6190961.174834450.83
-10418989.57-14705017.42
9620242023
9203178.13819007.82
18721746.2213380616.27
53.
35
54.
1
20242023
22980029.89
5519537.8810220415.87
2486267.54923651.69
1143784.00
1014890.42
178103.271196489.10
5204090.57
1478993.00
1121764.20359221.01
34444377.2019382861.24
20242023
64302205.5459103317.88
53300205.56
19974228.5325120199.00
800000.00640000.00
177789.82
152463.28
569093.02355950.28
85975780.19138519672.72
2
9720242023
1925529500.00445317500.00
1925529500.00445317500.00
20242023
2715529500.00250317500.00
114647958.85287183075.51
2830177458.85537500575.51
20242023
21773094.7730091355.51
21773094.7730091355.51
20242023
10785600.00
297875.58
11083475.58
3
20242023
1193156.002483500.00
1193156.002483500.00
20242023
7461784.667836455.21
7535736.756198365.22
14997521.4114034820.43
982023122024123131
2490391.701193156.005397.042483500.006891.701198553.04
12754862.334836910.437535736.7510056036.01
15245254.031193156.004842307.4710019236.756891.7011254589.05
55.
1
20242023
1
63845821.74127857343.07
16465463.1935403652.11
17979479.5923958873.63
46932535.4332097155.20
4574285.503696516.94
1372830.792455156.66
4015455.676902769.76
“”-6479642.98109176.56
“”269019.98
“”-2046861.11
“”-26621704.33-33123482.62
“”-7247575.58-9394935.38
“”6932656.98-4264430.10
“”-300645.71
“”24569902.69114437787.00
“”-31823306.64245075512.16
“”72851156.94-60365678.71
-19974228.53-25120199.00
-2528687.37-1288518.15
3162618.05
165980200.03458405073.40
2
9920242023
3
649157960.701516644934.68
1516644934.681379741974.95
-867486973.98136902959.73
2
2024123120231231
649157960.701516644934.68
271818.86225586.52
648886141.841516419347.16
—1.00
——
649157960.701516644934.68
56.
1
2024123120241231
5883613.187.188442293764.98
5750669.047.525743277809.99
5010859.211.75978817608.95
7431362.257.188453419604.40
1500664.057.525711293547.44
67500.707.5257507990.02
90022.951.7597158413.39
2599.507.188418686.25
1002024123120241231
494536.537.52573721733.56
48635.741.759785584.31
66125.007.5257497636.91
525190.561.7597924177.83
57.
1
2024
1636553.95
611084.05
9172290.70
2
A.
2024
524671.56
524671.56
1.
20242023
47243231.1455372262.10
19206437.9020072465.51
10120242023
3586015.083676707.98
3321409.621368197.21
8829019.059378972.53
82186112.7989868605.33
82186112.7989868605.33
——
1.
1
(%)
BafangElectricMotorSc
ienceTechnologyB.V. 100.00 —
100.00—
BafangScienceINC 100.00 —
BafangElectric
poland Sp.z.o.o 100.00 —
100.00—
100.00—
100.00—
100.00—
BafangElectricGmbH — 100.00
2.
1021.
20241231
2.
202312202412/
3131
1604454.58——213927.24—1390527.34
1604454.58——213927.24—1390527.34
3.
20242023
5733465.1210434343.11
5733465.1210434343.11
1.
1031
2
1043
12
(
)
12
12
12
25.79%36.18%
80.06%48.55%
2.
10520241231
20241231
11-22-33
1198553.04———
89438910.70———
323285185.86———
3537783.07———
—1947316.87528413.933481704.82
4098600.39———
421559033.061947316.87528413.933481704.82
20231231
11-22-33
2490391.70———
107793953.57———
364132329.36———
10805203.66———
—3430003.671418402.553845364.30
4061091.81———
489282970.103430003.671418402.553845364.30
3.
1
56
2
1061.20241231
20241231
————
——692046861.11692046861.11
1.
————
2.
——692046861.11692046861.11
1——692046861.11692046861.11
——65576998.9865576998.98
——757623860.09757623860.09
2.
1073.
4.
1.
95256000
40.53%
2.
3.
4.
16.36%
8.66%
7.51%
Velostar 4.95%
19.00%
92.71%
27.11%
1085.
1
20242023
Velostar 423982.72 800193.85
1197749.00—
22496.32—
2
2024/11/12026/10/31524671.56—
3
20242023
21808915.98—
4
20242023
3262457.773987351.62
6.
1
2024123120231231
1353456.39—
7200.66—
2
2024123120231231
1143784.00—
1092024123120231231
Velostar 17249.28 16995.65
285946.00—
1.
——————41755.002235853.26
——————64652.003462212.35
——————32935.001763719.05
——————139342.007461784.66
————
————
————
1
2
336
45
112
212
312
4
5
6
1102021-2023
202120202021
202135%264722.87
30%189.47%
100%2
80%
80%356509.39
80%60%50.79%
100%
202140
“”
“”
100%2
100%100%80%0%“”
=80%1
×ד”
0%
42
98075
20225232020
3
100%3275.00
20228242020
1
3640.00
20234262020
99530.00
139342
20244182020
11142139342
0.0829%
2.
1
—
7695945.25
3.
4.
5.
2024418
2020
139342
42
2024718
20241231
1.
20241231
2.
11220241231
1.
20254282024
23501.3039.50
23461.800.10
2024
2.
2025428
20241231
1.
1
2024123120231231
1176995136.61172081698.44
129399773.6836799972.05
2324644762.7812777927.94
315008245.033687866.63
226047918.10225347465.06
50873944.2344100902.46
175173973.87181246562.60
2
11320241231
(%)(%)
37892072.5916.7637470743.7798.89421328.82
188155845.5183.2413403200.467.12174752645.05
1182551099.9180.7613403200.467.34169147899.45
25604745.602.48——5604745.60
226047918.10100.0050873944.2322.51175173973.87
20231231
(%)(%)
43526715.1519.3231500281.7772.3712026433.38
181820749.9180.6812600620.696.93169220129.22
1172532976.7476.5612600620.697.30159932356.05
29287773.174.12——9287773.17
225347465.06100.0044100902.4619.57181246562.60
20241231
20241231
%
34783953.1234783953.12100.00
EUROSPORTDHSS.A. 1053322.04 631993.22 60.00
SITAELS.p.A. 1638215.43 1638215.43 100.00
302424.00302424.00100.00
67330.0067330.00100.00
46828.0046828.00100.00
37892072.5937470743.7798.89
114202412311
2024123120231231
%%
1170839373.388541968.675.00155291409.977764570.505.00
126685346.06668534.6110.0013503648.411350364.8410.00
231667366.59833683.3050.00504466.02252233.0150.00
33359013.883359013.88100.003233452.343233452.34100.00
182551099.9113403200.467.34172532976.7412600620.697.30
3
2023122024123131
44100902.467383459.23610417.46——50873944.23
44100902.467383459.23610417.46——50873944.23
4
5
%
34783953.12
—34783953.1215.3934783953.12
(20744683.60—20744683.609.181037234.18
14379609.86—14379609.866.36718980.49.DENVER S.R.L. 10497791.89 — 10497791.89 4.64 524889.59
9828797.54
—9828797.544.35491439.88
90234836.01—90234836.0139.9237556497.26
2.
1151
2024123120231231
——
——
519112461.32474871544.14
519112461.32474871544.14
2
2024123120231231
148195469.07127936269.83
12127338393.36227339465.44
23226716739.29119882758.87
3117878939.225000.00
520129540.94475163494.14
1017079.62291950.00
519112461.32474871544.14
2024123120231231
516775838.99471764658.64
2968273.973183164.39
360427.98190671.11
25000.0025000.00
520129540.94475163494.14
1017079.62291950.00
519112461.32474871544.14
A. 2024 12 31
520129540.941017079.62519112461.32
———
———
520129540.941017079.62519112461.32
11620241231
%
————
520129540.940.201017079.62519112461.32
3
5373701.9518.931017079.624356622.33
4514755838.99—514755838.99
520129540.940.201017079.62519112461.32
20241231
B. 2023 12 31
475163494.14291950.00474871544.14
———
———
475163494.14291950.00474871544.14
20231231
%
————
475163494.140.06291950.00474871544.14
3
3398835.508.59291950.003106885.50
4471764658.64——471764658.64
475163494.140.06291950.00474871544.14
20231231
11
1172023122024123131
291950.00725129.62———1017079.62
291950.00725129.62———1017079.62
20241231(%)
264898779.19150.93—
238057059.80245.77—
11800000.002-32.27—
2020000.0010.39101000.00
312452.0530.06151976.03
—517088291.04—99.42252976.03
1145000000.001-280907598.842-3100694300.933
38296879.42
21-245820000.002-3112680000.00379557059.80
315000.001-25000.002-3302452.05
3.
1
2024123120231231
403253909.18106991662.27296262246.91363572851.06—363572851.06
1182024123120231231
403253909.18106991662.27296262246.91363572851.06—363572851.06
2
202312202412
202412
313131
200000000.00——200000000.0014843469.8414843469.84
67274249.842049858.00—69324107.8441521041.0741521041.07
53532161.1919034386.52—72566547.7128808114.7228808114.72
10000000.00——10000000.00——
10000000.00——10000000.0010406436.6610406436.66
10000000.0010000000.00—20000000.00——
3000000.00——3000000.00——
9766440.038596813.60—18363253.6311412599.9811412599.98
363572851.0639681058.12—403253909.18106991662.27106991662.27
4.
20242023
776279123.68486145974.39928775050.52547613155.21
1162985.84220537.503406799.18747975.54
777442109.52486366511.89932181849.70548361130.75
5.
20242023
1—9771900.00
26172792.96-376964.62
1357777.80—
7530570.769394935.38
1
2
1191.
2024
6479642.98
5733465.12
9577431.87
610417.46
3995601.92
26396559.35
3820204.81
22576354.54
22576354.54
2.
2024
%
2.350.270.27
1.520.180.18
2023
%
4.590.540.54
3.840.450.45
120



