国科恒泰:2024年年度审计报告

13-112XYZH/2025BJAA7B0185

123112311.

734644.551

99.41%

1XYZH/2025BJAA7B0185

1231

160411.01

4518.011

2XYZH/2025BJAA7B0185

12313

274416.28

3570.294

3XYZH/2025BJAA7B0185

4XYZH/2025BJAA7B0185

5XYZH/2025BJAA7B0185

6111231

1000201327

110302015619713

20161220

201673125790.42

1.7194:1

2023997

A 70600000 1 13.39

70600000.00

2023598

2023712

301370

2023831

91110302062833606R

25 6 5 501C

6151

SPD

2025424

()

()15

2023

13111231

123112

12312.

111231

0.5%

10.5%

0.5%

10.5%

14111231

10.5%

0.5%

10%

15111231

16111231

10.

11.

17111231

18111231

19111231

12(12)

20111231

21111231

12.

22111231

13.

2050

20%

23111231

24111231

14.

()(%)(%)

120-5031.94-4.85

23332.33

35319.40

43-5319.40-32.33

52348.50

15.

25111231

16.

26111231

17.

18.

19.

27111231

20.

21.

28111231

22.

29111231

30111231

23.

(1)

24.

()

(

()2

31111231

25.

32111231

33111231

26.

34111231

27.

28.

2023102517

((2023)21)

492

12618

(()24)

35111231

13%6%

3%2%

25%

2022132022111231

10030025%

20%

202362023111231

10025%

20%

20231225%

20%20271231

36111231

1231111231

2023111231

657741961.02480810410.25

37295915.8927036623.51

695037876.91507847033.76

26514786.93830697.14

7565956.6425925999.01

3109591.8350000.00

104286.52104088.86

1293.97125838.50

37295915.8927036623.51

39991553.64195900483.88

10582053.6411876816.08

50573607.28207777299.96

37111231

50860496.56100.00286889.280.5650573607.28

40192516.2279.03200962.580.5039991553.64

10667980.3420.9785926.700.8110582053.64

50860496.56100.00286889.280.5650573607.28

210113121.18100.002335821.221.11207777299.96

196884908.4393.70984424.550.50195900483.88

13228212.756.301351396.6710.2211876816.08

210113121.18100.002335821.221.11207777299.96

2335821.22-2048931.94286889.28

38111231

36180966.22

70300.00

36251266.22

6837511012.021025255159.94

7-12432598777.82526616226.30

1-2263390187.78210641131.66

2-337388617.6057157959.71

333221498.3228277059.87

1604110093.541847947537.48

1604110093.54100.0045180091.362.821558930002.18

196786862.9512.275884921.582.99190901941.37

29990910.611.871471910.984.9128518999.63

68504809.764.2724206264.6235.3444298545.14

1214215672.6475.6912049531.690.991202166140.95

94611837.585.901567462.491.6693044375.09

1604110093.54100.0045180091.362.821558930002.18

39111231

1847947537.48100.0057127505.933.091790820031.55

398276108.0321.553963551.411.00394312556.62

113306870.636.133042143.302.68110264727.33

104731140.525.6725189414.4924.0579541726.03

-1123366118.1760.7918644958.461.661104721159.71

-108267300.135.866287438.275.81101979861.86

1847947537.48100.0057127505.933.091790820031.55

673421672.6184251.570.11

7-1222339871.7655905.750.25

1-288413947.541580547.131.79

2-39352276.42905122.519.68

33259094.623259094.62100.00

196786862.955884921.58

40111231

68968419.2927406.440.31

7-124382033.7425640.870.59

1-214698055.80366227.782.49

2-3976754.9786989.088.91

3965646.81965646.81100.00

29990910.611471910.98

638117132.97111236.930.29

7-125194654.23128819.022.48

1-2936575.56320863.0934.26

2-31506715.80895614.3859.44

322749731.2022749731.20100.00

68504809.7624206264.62

6678060289.92778076.360.11

7-12368977914.24923371.540.25

1-2143994185.262574136.721.79

2-317060464.751651128.609.68

36122818.476122818.47100.00

1214215672.6412049531.69

638943497.23119006.750.31

7-1231704303.85185513.440.59

41111231

1-215347423.62382407.902.49

2-38492405.66756327.188.91

3124207.22124207.22100.00

94611837.581567462.49

57127505.93-8885740.443061674.1345180091.36

3061674.13

1933842.21

533638.49

2467480.70

405647640.34

25.30%

2185438.49

42111231

31333913.6786508489.58

42360472.069362399.15

73694385.7395870888.73

33411500.88

76292414.4525930416.09

109703915.3325930416.09

188086486.40165173525.35

5.1

122408705.4593918618.08

39025332.1254994173.88

30190661.1438616093.19

8186628.16581368.96

1383497.12282411.20

6841013.431019780.72

208035837.42189412446.03

11104694234.2878776661.29

1-217218411.2626079522.77

43111231

2-321802094.0415474772.59

3-49107170.9331495609.35

4-521865105.170208.84

533348821.7417345671.19

208035837.42189412446.03

20187368.659.709683015.1647.9710504353.49

187848468.7790.3010266335.865.47177582132.91

121955314.0458.62931814.230.76121023499.81

65893154.7331.689334521.6314.1756558633.10

208035837.42100.0019949351.029.59188086486.40

22808960.0312.0411682607.7251.2211126352.31

44111231

166603486.0087.9612556312.967.54154047173.04

93465226.6749.35850433.230.9192614793.44

73138259.3338.6111705879.7316.0161432379.60

189412446.03100.0024238920.6812.80165173525.35

22808960.0311682607.7220187368.659683015.1647.97

121955314.04931814.230.76

65893154.739334521.6314.17

187848468.7710266335.86

45111231

((

))

1726628.1911126352.3111385940.1824238920.68

930963.75-233732.04697231.71

1999592.561999592.56

380.002986828.812987208.81

1231

2657211.949126759.758165379.3319949351.02

24238920.68697231.711999592.562987208.8119949351.02

46111231

2987208.81

2984310.86

18939137.1019.1094695.69

17335123.682-58.338667561.84

10000000.0054.8150000.00

7329079.591-23.52181761.17

6994935.6013.3634987.57

60598275.9729.129029006.27

47111231

1245358239.6080.14493802337.6089.71

1220899864.426.8344723105.548.12

2331064798.5110.155697620.171.04

38831037.452.886243835.801.13

306153939.98100.00550466899.11100.00

146270604.97

47.78%

2744162755.2635702857.572708459897.69

2689956007.1833473456.402656482550.78

33473456.4013843645.1211614243.9535702857.57

48111231

195811991.32196547274.34

52226808.2270870778.72

20403592.0411837686.02

268442391.58279255739.08

539150113.33555835799.29

49111231

10.

1.122636888.65122636888.65

2.51263449.1451263449.14

3.96585666.7796585666.77

196585666.7796585666.77

4.77314671.0277314671.02

1.76917532.3776917532.37

2.54970167.7754970167.77

154970167.7754970167.77

3.96452548.0596452548.05

196452548.0596452548.05

4.35435152.0935435152.09

1.41879518.9341879518.93

2.45719356.2845719356.28

52111231

12.

14894984.32

13.

2325246.6411167176.294238941.729253481.21

315690.15256094.3259595.83

778373.39461120.88317252.51

3419310.1811167176.294956156.929630329.55

14.

92879914.0523219978.5366297605.5015052465.57

59491261.4914821253.5769508133.7517376997.75

28741124.487185281.0537130912.889282728.22

28167660.147041915.0428590405.077147601.26

22208928.125552232.0526062830.046515707.51

4132770.031033192.515073568.991268392.25

13635211.883408802.97

235621658.3158853852.75246298668.1160052695.53

41879518.9310469879.8245719356.2811429838.56

5376765.821344191.98

41879518.9310469879.8251096122.1012774030.54

55111231

7888976.3450964876.4110883652.8449169042.69

7888976.342580903.4810883652.841890377.70

25551992.0521604740.44

107845924.65141668364.58

133397916.70163273105.02

22996773.57

20257186950.3315910737.63

202611213934.4017970650.51

202721770739.1435563740.06

202837535535.7649226462.81

202930138765.02

107845924.65141668364.58

15.

12939061.2712939061.2713901306.8913901306.89

56111231

16.

37295915.8937295915.89

36251266.2236046277.18

25930416.0925930416.09

510874945.06498522862.36

60892245.0054270665.62

671244788.26652066137.14

27036623.5127036623.51

190304342.57189352820.85\

8958041.088909675.78

510874945.06510874945.06

55486494.8955486494.89

792660447.11791660560.09

17.

520832749.97

482161086.30388000000.00

140000000.00540000000.00

60377982.31157146983.55

573199.78895044.37

57111231

1203945018.361086042027.92

300000000.001231

225000000.002486638.90

800000000.001231

300000000.001680611.13

300000000.001231

20000000.0018027.80

300000000.001231

50000000.0044305.56

300000000.001231

18394901.717705.11

300000000.001231

46778393.7645024.20

250000000.001231

50000000.0045.069.45

200000000.001231

50000000.0055000.00

50000000.00123150000000.00

46597.22

58111231

500000000.001231

46987790.8490387.24

500000000.001231

50000000.0090387.24

400000000.001231

50000000.0045833.36

100000000.00123110000000.00

10000.00

140000000.001231

10000000.009166.66

70000000.001231

10000000.009139.45

100000000.001231

10000000.009013.89

100000000.001231

10000000.009166.89

1200000000.001231

10000000.008555.53

1200000000.001231

10000000.008555.56

1200000000.001231

10000000.008250.00

59111231

1200000000.001231

10000000.008555.56

1200000000.001231

5000000.004125.00

10000000.001231

10000000.007791.64

1200000000.001231

10000000.008555.54

1200000000.001231

10000000.008555.52

1200000000.001231

5000000.004277.81

1200000000.001231

5000000.004277.78

10000000.001231

10000000.009999.98

5000000.001231

5000000.004999.99

10000000.001231

10000000.007791.64

10000000.001231

10000000.008708.33

60111231

10000000.001231

10000000.007944.42

20000000.001231

10000000.007638.89

3160377982.31

60377982.31

18.

32911167.94115130446.87

19.

1988969374.802373380258.35

20.

381890238.58390437858.47

61111231

20.1

213702282.99192865298.78

108431696.26133474376.53

23455111.6441699185.65

17456417.1810654454.99

132709.952616889.88

18712020.569127652.64

381890238.58390437858.47

21.

130904959.66148311890.73

22.

22162934.61189890644.64189421467.9222632111.33

-1444814.8921654269.6721864252.861234831.70

4082699.313735086.43347612.88

23607749.50215627613.62215020807.2124214555.91

21096446.93155460256.76155530615.0121026088.68

5857261.215000821.21856440.00

918345.7813644454.8913814914.02747886.65

841697.2011830981.7111952181.27720497.64

32257.50499454.78504770.0726942.21

44391.08120218.98164163.26446.80

62111231

1193799.421193799.42

148141.9014848249.4214994695.321696.00

80422.3680422.36

22162934.61189890644.64189421467.9222632111.33

1418558.0520929731.7721151500.311196789.51

26256.84724537.90712752.5538042.19

1444814.8921654269.6721864252.861234831.70

23.

18737419.3617625912.81

15578454.8817666257.30

1021342.11809382.28

702149.09286953.07

1224676.70

874802.31

36039365.4438487984.47

24.

54318206.23110380408.22

18963482.1628035035.19

73281688.39138415443.41

25.

17017644.7919280545.70

63111231

26.

162191413.97136529146.97

27.

15910063.079095877.69

28.

5073568.99940798.964132770.03

3291826.88582607.562709219.32

1781742.11358191.401423550.71

5073568.99940798.964132770.03

29.

470600000.00470600000.00

64111231

30.

1123498868.30633380.83388644.401123743604.73

13937205.1413937205.14

1137436073.44633380.83388644.401137680809.87

31.

50099984.1150099984.11

219

A 3635860

0.77%50099984.11

32.

77449428.079063260.04763.1886511924.93

10%

33.

765763270.85624916734.34

130663320.01153880297.94

9063260.0413033761.43

55080651.57

21116.95

832261562.30765763270.85

65111231

34.

7303107382.256539009975.15

43338102.3116150759.51

7346445484.566555160734.66

7446112962.036589860348.61

36813115.8814088823.98

7482926077.916603949172.59

7303107382.256539009975.15

5709705547.935234610474.59

363241703.61328032575.37

820977181.45720791638.60

292806973.47255575286.59

116375975.79-

7303107382.256539009975.15

766286210.03679224216.03

2014986144.561810771561.12

2135878344.821919415731.08

333587230.37298826796.32

1124159590.781017068328.30

586038397.64504075914.83

342171464.05309627427.47

7303107382.256539009975.15

439940042.38375177838.29

66111231

527789415.85451046649.85

301141073.63251935688.31

1345275911.481193605644.45

234281597.14201775656.44

4454679341.774065468497.81

35.

6299866.226327443.45

5906475.187166616.94

4491124.81

3752395.785121356.76

405496.75489644.63

149312.73149312.70

21004671.4719254374.48

36.

114129998.51136424200.07

75886637.5282084778.58

38161419.7514738135.00

31838684.0134590936.18

20483368.3713391716.64

18553791.6412690036.13

15135219.0254632685.38

9923524.744779216.78

7143122.566233037.97

19609642.8316609373.50

350865408.95376174116.23

37.

80779310.8970243265.68

24907779.2918812089.75

21339338.063335585.70

67111231

16187733.3914889507.83

13875595.2911932284.94

3237732.993389549.35

1984867.033481701.32

1511985.712203147.17

9961578.0613493962.38

173785920.71141781094.12

38.

10774488.3212786312.85

178000.00116759.06

10952488.3212903071.91

39.

60947071.7688178194.09

6336753.955621705.37

73205.30102135.06

6890385.054491689.55

61573908.1687150313.33

40.

17038117.839148546.10

172704.43196668.77

17210822.269345214.87

41.

-143649.68-4988044.71

-377083.66

-520733.34-4988044.71

68111231

42.

2048931.94-532063.38

8885740.4414924845.94

1302360.85-3881685.93

12237033.2310511096.63

43.

-13843645.12-17330876.43

44.

-208609.50-182788.97

45.

6988956.336988956.33

186358.50962.88186358.50

809341.954035.16809341.95

7984656.784998.047984656.78

46.

3905224.803905224.80

1667082.12524500.001667082.12

256844.23808676.53256844.23

1267841.251659114.131267841.25

7096992.402992290.667096992.40

69111231

47.

38233757.6473428513.94

-1105307.94-8059719.35

37128449.7065368794.59

188864884.20

/47216221.05

-1099608.82

-3200725.03

522337.28

-11214741.25

7643088.56

--2738122.09

37128449.70

48.

2401573083.992349298571.15

72277409.6376943986.54

16097318.878236333.27

6336753.955621705.37

1877517.172473042.59

1110624.505222281.27

22878232.08200703.93

2522150940.192447996624.12

70111231

2518996444.872191086892.88

238009845.50185888756.23

9691073.241516500.64

6890385.054491689.55

1667082.12524500.00

4396382.561659114.13

2779651213.342385167453.43

96725323.98

60862173.7239530245.11

4408414.23

60862173.7243938659.34

50100000.00

35156793.54

5142581.004644935.55

4080175.4263201592.22

238.50

94479549.9667846766.27

71111231

49.

151736434.50170712449.43

13843645.1217330876.43

-12237033.23-10511096.63

39596389.3128700522.46

54970167.7760416378.48

17632733.8213472078.49

4956156.924315205.99

208609.50182788.97

-70485.73807713.65

-60947071.7688178194.09

-520733.34

--1795833.72-8760154.24

-690525.78700434.89

--54206748.08305765192.19

-869703929.4420777841.49

--497497316.3325110054.75

649139951.63717198480.44

51263449.1444088688.98

657741961.02480810410.25

480810410.25538275410.92

176931550.77-57465000.67

73111231

520832749.97

657741961.02480810410.25

50.

376637.45117172.04

25669472.6412786312.85

178000.00116759.06

25847472.6412903071.91

10952488.3212903071.91

14894984.32

74111231

5000.00100.00

100.0060.00

1000.0060.00

75111231

1000.00100.00

100.00100.00

1000.00100.00

200.00100.00

2000.00100.00

200.00100.00

1080.0060.00

300.00100.00

1000.00100.00

1000.0060.00

1200.0060.00

1666.6760.00

1000.0060.00

76111231

100.0060.00

1000.00100.00

500.00100.00

1000.00100.00

500.00100.00

200.00100.00

1000.00100.00

1000.0060.00

1000.00100.00

1000.0087.00

10.00100.00

1000.0060.00

10.00100.00

1000.0060.00

77111231

1000.0060.00

20000.00100.00

1000.0060.00

1000.00100.00

500.00100.00

1000.00100.00

500.0060.00

1000.0060.00

500.0060.00

1000.00100.00

78111231

500.0060.00

1000.0060.00

200.0060.00

100.0060.00

1000.0060.00

100.0060.00

1000.0060.00

100.0060.00

1000.0060.00

100.0060.00

1000.0060.00

100.0060.00

()

1000.0060.00

79111231

100.0060.00

1000.0060.00

100.0060.00

1000.0060.00

100.0060.00

1000.0060.00

500.0060.00

100.0060.00

1000.0060.00

80111231

1000.0060.00

100.00100.00

()

100.0060.00

1000.00100.00

40.00%7965266.936240000.0011589198.98

40.00%-1988178.61-10901713.34

40.00%3138562.366480000.004130568.76

40.00%-4215096.242909492.681014270.24

40.00%3839266.265760000.004525491.95

40.00%9668337.823080000.0010303310.44

81111231

17.20%

-82734.64-

27.0%

295491.95

1868453.003274128.00

/1868453.003274128.00

1785718.363564219.95

-82734.64295491.95

5073568.99940798.964132770.03

12500000.00

2051200.00

940798.961987912.83

4000000.00

85111231

1900000.00

1546118.871260633.27

17038117.839148546.10

86111231

405647640.3425.29%

87111231

1231

695037876.91695037876.91

50860496.5650860496.56

73694385.7373694385.73

1604110093.541604110093.54

208035837.42208035837.42

1203945018.361203945018.36

32911167.9432911167.94

1988969374.801988969374.80

381890238.58381890238.58

24214555.9124214555.91

73281688.3973281688.39

97990649.0064200764.97162191413.97

520832749.97

88111231

2023

1%-350014.52-350014.52-279985.29-279985.29

1%350014.52350014.52279985.29279985.29

1803700.00

34447566.22

25930416.09

74147516.05

4556482.17

28855018.71

2144898.40

45878006.86

217763604.50

89111231

74147516.05

4556482.17

28855018.71143649.68

2144898.40

45878006.86

155581922.19143649.68

1803700.001803700.00

34447566.2234447566.22

25930416.0925930416.09

62181682.3162181682.31

73694385.7373694385.73

(%)(%)

15000.00

30.1330.13

1.1

90111231

(

20231114

91111231

1577196.35

386586.79

152853.77

97089.16

72253.01117172.04

87313.58

753027.52

641467.89

4644247.79

2285979.086243228.82

66056854.3676684302.76

525611.77829329.85

296746.9158861585.52

159725.66157157.52

151730.9743922.12

75865.4947915.04

67827.43252019.16

51907.9627950.44

180216.99

19964.603992.92

18867.92

15971.6815971.68

92111231

11978.763992.92

11320.75

7985.8439929.20

7985.8411978.76

67480345.94137160264.88

1577196.35

97089.1611075.00547143.50

753027.5224539.86

641467.8920904.33

10000000.002023127127

25000000.002023411411

10000000.00202311161120

25000000.002023411411

16950000.0020231218618

10000000.0020231030111

93111231

10000000.002023117117

10000000.002023116625

50000000.0020236665

()

5000000.00202311673

10000000.002023112929

10000000.0020231122026111

70000000.00202311265

10000000.002023112929

20000000.009292027928

440000000.0020211224624

10000000.002023112118

10000000.0020231122026111

5000000.002023112118

10000000.002023112118

10000000.002023112929

20000000.009132025912

30000000.008192025819

50000000.00582025419

30000000.00992025322

94111231

20000000.009292027928

50000000.004302025419

10000000.00229202526

10000000.003212025321

10000000.00202312132025515

15000000.00910202599

30000000.008192025819

50000000.00582025419

10000000.0025202523

50000000.006172025616

30000000.0099202584

30000000.00992025723

329726100.006192029619

10000000.003112025310

30000000.003112025310

40000000.004182025418

20000000.001092025108

62500000.007252025623

50000000.003182025318

()

5000000.003112025310

79900.001182025116

95111231

134500.0079202578

5931700.008202025819

3068300.0020231225320

800000000.002023112510

700000000.00202293047

600000000.002022929729

400000000.002022524524

200000000.002023215719

150000000.002022101147

150000000.002023117719

150000000.002023327621

100000000.00202331229

100000000.002023315314

100000000.002023227227

1000000.00202341331

1500000.00412026331

4000000.0020239301120

23735930.39112025430

96111231

56000000.0020168311231

10000000.0020186271231

4000000.0020193141231

10000000.0020194291231

1319.921.056.13

42924578.73767348.5879424198.271472966.81

35116349.9640296.1333044403.39109046.53

187580.524673.90208580.521991.07

72192.00220.6118048.00153.41

59802.00182.7527442.00233.26

9024.0027.589024.0076.70

9024.0027.58

4512.0013.17

330.091.93330.092.81

18048.00153.41

4512.0038.35

85000.0085000.00

13274.325881.31

2000000.0010000.00

2000000.0010000.002000000.0010000.00

97111231

1228.061228.06

3974.99

352.65

139.00

64.58

178466650.00161348139.20

2016

202112202211

2022930

102872318.42760228.73

21196942.65156645.88

25960003301262.63

202526

2025519

1231

98111231

100.84

3635860470600000

3635860

39224987.76

1231

1123752770.11219124975.19

1-2613738.2656836668.61

2-31098884.768167785.06

321191248.3518743252.39

46656641.48302872681.25

99111231

46656641.4810021972634.7847.0924684006.70

2110834.894.523072.960.152107761.93

68138.000.1565607.7696.292530.24

28763332.1461.6521873925.2976.056889406.85

-15408216.4533.0226061.400.1715382155.05

-306120.000.663967.371.30302152.63

46656641.4810021972634.7847.0924684006.70

302872681.25100.0021899508.447.23280973172.81

2910824.290.9625901.590.892884922.70

445186.900.15283650.9463.72161535.96

31300846.9610.3321358183.5368.249942663.43

258600915.5185.39258600915.51

-4006728.411.3213366.540.333993361.87

100111231

-5608179.181.85218405.843.895389773.34

302872681.25100.0021899508.447.23280973172.81

619985777.8232157.160.16

7123766992.2938298.961.02

12613738.2657736.779.41

231098884.76653193.5459.44

321191248.3521191248.35100.00

46656641.4821972634.7847.09

21899508.44982181.38909055.0421972634.78

909055.04

282000.00

101111231

533638.49

815638.49

18864871.43

40.42%

10092366.29

5214785920.294933139069.23

2.3

5182872874.804896897483.51

29568672.6631742169.72

613610.515054841.55

503546.80148985.64

309482.38184570.63

1671876.2520027.10

5215540063.404934048078.15

115189739060.262292250221.43

1-21168469.78653852627.06

2-3841199.001961883343.34

3-4220305.004591800.40

102111231

4-52490340.456002888.38

521080688.9115467197.54

5215540063.404934048078.15

142609.42142609.42100.00

5215397453.98100.00611533.690.015214785920.29

5182872874.8099.375182872874.80

29426063.240.57468769.851.5928957293.39

3098515.940.06142763.844.612955752.10

5215540063.40100.00754143.110.015214785920.29

142609.42142609.42100.00

4933905468.73100.00766399.500.024933139069.23

4896897483.5199.254896897483.51

31599560.300.64541104.791.7131058455.51

5408424.920.11225294.714.175183130.21

4934048078.15100.00909008.920.024933139069.23

103111231

142609.42142609.42142609.42142609.42100.00

142609.42142609.42142609.42142609.42

((

))

262986.73646022.19909008.92

-20018.80-134497.01-154515.81

350.00350.00

1231

242617.93511525.18754143.11

909008.92-154515.81350.00754143.11

104111231

1967408643.2237.72

925476500.7517.74

728046598.6113.96

388143774.567.44

336515647.486.45

4345591164.6283.31

502867516.55502867516.55512768726.35512768726.35

105111231

3701150163.873365049775.55

163938919.813016049.78

3865089083.683368065825.33

3584554063.633298709737.18

266590666.059937457.22

3851144729.683308647194.4

49178948.6925338901.20

-5848146.68

43330802.0125338901.20

111

行情