中国健康科技集团2024年报

1069China Bozza Development Holdings Limited 2024年 報 2 4 5 16 18 25 37 44 45 47 48 50 PO Box 1350Windward 3 Regatta Office ParkGrand CaymanKY1-1108Cayman Islands A1212 4101 Ocorian Trust (Cayman) LimitedPO Box 1350Clifton House75 Fort StreetGrand CaymanKY1-1108Cayman Islands 1617 97911 www.01069.com.cn •47,600,000•200,000,00010,800,000•204,000,00010,100,000•92.7%325.2%232.5•29.799.80• (a)(b) (i)R&H Restructuring (Cayman) Ltd.Martin Trott(ii) 7,300,000 32,900,000 19,900,000 12,044.016,26016,26032,500,000 10 5960052,560,000 15,100,00012,540,0002,560,000 16,260 48,420,00022,000,00041 48,420,00022,000,000 48,420,00022,000,000(i)(ii) (i)(ii) 47,600,00058,700,000 1,900,00011,500,0004.0%41 1,400,000720,000 19,200,00011.8%21,500,000 22,200,0002,800,00025,700,0003,200,000 410,170,000(i)0.55ChinaBozzaScheme Limited140,000,00077,000,00070,610,000(ii)120,000,000110,030,000(iii)30,000,00027,510,0000.1288466,000,00060,000,000 3,200,00011,700,00072.4%120,000,0002346 200,000,00010,800,000204,000,00010,100,000 23463,000,000115,200,000 178,200,00013,000,0003,200,000 A Garden Glaze Limited170,000,000AGardenGlaze LimitedGardenGlazeLimitedA586,200,000A86,200,00060,000,00060,000,000AA23,800,000AA23,800,000AA A23,800,000 B 34,100,000BB5BB B34,100,000 6,200,00081 2,400,000 279,769,000 52%7,128,6707,665,236.56 92.7%325.2%115,200,000 716,242,20411,024,220,41513,000,000316,700,000 33183,300,0005,300,000 ChinaBozza Development Holdings LimitedChinaHealth Technology Group Holding Company Limited 0.043143,000,000 143,000,00016.64% 0.043 859,242,204 68 571810 7520 3710 847584371439 3510 4415JBPB & Company 2663DX.com808683018301DX.com808666111912 144982392489139888 3921,0459,62313,21930,65342,814 32,500,00015,100,000 7 44128 5% 31 33 28 LED 25% 38 14 XV352 XV23336 1.716,242,2042.3.China Bozza Scheme LimitedAble Planet International LimitedAble Planet International LimitedChina Bozza Scheme Limited XV23336 1818 (i)(ii)(iii)622670(iv)(v)25 (i)(ii)12 14A 3514A 14A 32 C1C.1.8D.1.2 1.C.1.8 2.D.1.23.0813 18.18%24.24% (a)(b)(c)(d)(e) C.1.4 3.10(1)(2)3.10A 3.13 14 2 3 4567 17 3.213.23 3.29 C3 622 3743 –––––––––– (i) (ii) ( a ) (10%) ( b ) ( c ) A1212www.01069.com.cn 44128 48,420,00022,000,00041 48,420,00022,000,000 1920 50,670,00029,400,00032,559,0006,855,000 •••• 23 17,343,000150,000 • • • • • •••••• P07560188101003-1005 1 . Clifton House, 75 Fort Street, PO Box 1350, Grand Cayman,KY1-1108,Cayman Islands14A1212 2 . 3 . 171281212 3 . 102841171 1234 4 . 21617236 ••• 4 . 4 . (i)(ii)9 121925 4 . 4 . ••• 4 . 9 4 . 16 12 4 . 99 ••••• 4 . •• 4 . 4 . 4 . 4 . 4 . 15 •• 4 . •• 3 ( i ) 4 . ( i i ) 9 121212 12 ( i ) 4 . ( i ) ••••• 30 ( i i ) 4 . ( i i i ) (a)(b)(c)(d)(e) ( i v ) ( v ) 4 . ( v ) •••• 4 . 4 . 5 . 4 5 . 19(f) ( a ) 50,670,00029,400,00048,420,00022,000,000 ( b ) 42,275,00046,309,0003,152,000 5 . ( c ) 7,232,000 ( d ) 23 6 . 7 . (i)(ii)(iii) 7 . 7 . 7 . 7 . – – 7 . 7 . 47,606 10% 8 . 9 . 1 0 . 1 1 . 8.25%216.5%216.5% 25% 1 1 . 30,318,00011,146,000 5,989,000 1 3 . R&H Restructuring (Cayman) Ltd.Martin Trott Martin Nicholas John Trott 26 (i)(ii)60(iii)(a)(b)(c) 0.0021000.2010.200.01 1 3 . 0.12880.01466,000,000(i)29,999,999(ii)30,000,0000.550.01140,000,000 202,024,000 1 4 . ( a ) 1 4 . ( a ) 1 4 . ( a ) 1234105(c)5678910 1 4 . ( b ) 1 5 . 1 6 . 21030 ( a ) 21,0451,4032,1592,7724,318,0001,960,0001,3891,38940 1 9 . ( b ) 9,6236423,7185,5997,436,0005,469,00064264240 ( c ) 13,2198812,5212,3915,042,0001,694,00088188140169169 ( d ) Garden Glaze LimitedGardenGlazeGardenGlaze30,6522,0442,2997,9564,597,0008,077,0002,0442,0444099 ( e ) 42,8142,8548,2363,76211,129,0008,403,0002,8542,85440 1 9 . ( f ) 15.27%15.86% (WACC)1201.20%1.48%15.27%15.86%1.75%2.01%5.43%40% 29293,065 1 9 . ( f ) 29293,000 29292,141 29293,635 29294,758 1 9 . ( g ) 2 0 . (a)20050182,562,000 2 0 . ( b ) 17.29% ––––(WACC)–60–30–17.29%–85%–––2% 55 ( c ) 2 1 . ( a )6018 ( b ) ( c ) 2 2 . 120120 2 3 . ( a ) 2 3 . ( b ) 93,000,000105,657,00040,000,00053,000,00093,000,000 2 4 . 2 5 . 3,195,0004,072,000 0.125%0.385%0.125%0.385% (ii) 2 7 . 28,209,000 2 8 . ( a )A 170,000,000AGardenGlaze AA5A23,800,000AA23,800,000A A5A13 23,800,000A 2 8 . ( b )B 34,100,000B BB5B B5B13 34,100,000B ( c )C CAB2829 C120.0(i)(ii)(iii)(iv)(v)C2%3%4%6%C 2 8 . 30 3 0 . 3 1 . (i)(i)0.0021000.201(ii)0.200.01 100,000,000100,000,00010,000,000,0000.010.00250,000,0007,162,422.04716,242,2040.01 3 1 . (ii)606,000,000 0.1288466,000,00065.06% (i)30.0(ii)0.55140,000,000(iii)19.55% 3 2 . 5%25,00030,000 134,000124,000 3 3 . 3 4 . 1328 3 5 . 3 6 . 2829 3 7 . ( A ) 3 7 . ( B ) ( i ) 3 7 . ( B ) ( i i ) 50 50514,00019,000 ( i i i ) 31.0%16.47%73.2%60.13% 3 7 . ( B ) ( i i i ) ••••• 3 7 . ( B