凯升控股二零二三年年报

| 232630447995100102104105107177178 |2•369,100,000372,300,0001%•EBITDA131,500,000105,100,000•740,000,00011,800,000(i)483,100,000(ii)169,000,000141,900,000(iii)304,800,000 |3G1 Entertainment244–FZ73,00090,000910•36,000•Awards)•• 77.5%G1 Entertainment Limited Liability CompanyG1 Entertainment3%8910154,000(Tigre de Cristal)88121(World Casino(Russia’s Best Casino Hotel 2021)CASCADE88OK Joyful Award LimitedJoyful AwardLET |4(i)LET142,800,000(ii)Solid Impact LimitedSolid ImpactJoyful Award137,200,000MSRD Corporation Limited51%49%28108,799LETSolid Impact69.66%100% |5(1)(2)(1)60.585.8150.0296.3 297,000,0001,618,400,0003(2.5)58.0(58.0)––(0.9)84.9(84.9)–––150.0(150.0)––(3.4)292.9(292.9)––1 |6––––––(7.2)–––(7.2)–(7.2)–2 |7516.5 1.2.3.SuntrustManila Bayshore Integrated CitySummit Ascent Investments Limited |8LETLET500,000,0006%292,900,000186,400,000479,300,000LET479,300,000(i)280,000,000Joyful Award(ii)125,000,000(iii)74,300,0002503620SuntrustLETSA Investments |9(1)InvestmentsSA InvestmentsSuntrustSuntrust6.0%SuntrustSA Investments336,000,000382,900,000Investments1,930,000,000SA InvestmentsSuntrust SA InvestmentsSuntrustSuntrustSASuntrustSA InvestmentsSuntrustSA InvestmentsSA Investments6.0%365365(i)(ii)SA InvestmentsSA InvestmentsSuntrustSuntrustSA1.1013,500,000,0002SuntrustSuntrust(a)(b) 6.0%Suntrust(2)SA155,000,000Suntrust |108.0%SuntrustSA InvestmentsSA Investments2.0%75%SA InvestmentsSuntrustSA Investments6%6%Suntrust20,000,000CRASA InvestmentsSASA InvestmentsSuntrust20,000,000155,000,0006.0%SuntrustCRA |11(3)SA InvestmentsSuntrustSA InvestmentsSuntrustInvestmentsSA InvestmentsSASA Investments SA Investments(a)(i)Suntrust(ii)SuntrustSA InvestmentsSA InvestmentsSuntrustSA(b)SA Investments(c)SuntrustSA InvestmentsSuntrustSASASuntrustSuntrust (a)SA Investments(iii)(b)(a)Suntrust(a)(b) |12SuntrustSA Investments(i)75%(ii)SA InvestmentsSA Investments25%SA Investments(b)SA Investments(i)(ii)(iii)(iv)SA Investments |13Suntrust(4)LETLETSA InvestmentsSA InvestmentsSA Investments461,100,000Suntrust SA InvestmentsLET(a)SA Investments(b)(c)(d)SA Investments(e)Suntrust42%12SA InvestmentsSuntrustSuntrustSASuntrustSuntrust |14SALETSuntrustSuntrustSuntrust |15EBITDAEBITDAEBITDAEBITDA 77.5%EBITDA131,500,000105,100,00027,400,00010.2%(73)–171,992168,689163,769172,209335,688340,98933,43931,408369,127372,3063,2091,032(672)(375)(5,913)(3,616)(17,079)(16,021)(9,487)(17,156)(112,510)(125,220)(95,130)(105,812)(240,791)(268,200) |17%2.01% 2%%%(198)0.0%–0.0%231,21756.7%219,97754.7%176,94343.3%181,93045.3%407,962100.0%401,907100.0%–7.3–2.59.8––(0.2)–(0.0)(0.2)––0.1–0.00.1––(0.1)–(0.0)(0.1)––(2.33)%–(1.08)%(2.01)%––1–11–9,800,000100,000 %% |181782072392849087233938435217216921.9%18.4%18.0%18.3%18.9%23.4%272827282724723,000,00026%908,000,000169,000,0002%172,000,00023.4%18.9%1,2501,1681,0541,1794,6514,836454535391641723.6%3.9%3.3%3.3%3.5%3.6%3073073122953073094,651,000,0004,836,000,0004%164,000,000172,000,0005%3.6%3.5%307309 |1973%268,200,000Suntrust6%7.5% 33,400,0006%61%42%30%240,800,00010%3%101,500,000Suntrust2,700,00078,100,00028,700,00037%18,200,00020%16% 1,214,000,000LET77,800,000 |20SuntrustSuntrustSuntrust1,602,900,000SuntrustLETSuntrust304,800,000483,100,00077,500,000 |21169,000,00035,700,000COVID–19105,000 Suntrust142,000,000120,900,000125,0007,50050,0003,00085,0005,5006,500 G1 Entertainment |2218,400,00035,100,00015,800,00020%523,700,000603,400,000740,000,00011,800,000 |230%2.5%1,892,27517.3831,900,0000.1% 2,438,300,0003,180,400,0000%2,500,00022,400,0003,000,0003.5171,800,000901,700,0001.4339,500,0003.5%66.8%8.9%20.7%86,06885,825(437,987)106,575(89,905)(24,701)(441,824)167,699831,861606,575(50,571)57,587339,466831,86186,100,00085,800,000 |24Joyful Award156,600,000(iii)106,600,000(i)53,300,000(ii)(iii)7,200,00010,000,000LET 438,000,000(i)281,600,000(ii)Suntrust20,000,00018,200,000Suntrust6,800,000Suntrust41,000,00028,700,00089,900,00083,800,00017,500,0005,900,000LETLETLETLET |2512,637,00097%(Federal Tax Service of Russia)(Rosfinmonitoring) 392,00097199697%115–FZ600,00052,000 Suncity Home Developers, Inc.Lam Hung TuanLamSuntrustHoi An South Development Ltd.Lam 46 |26LET Group Holdings LimitedLET1383LETLETLETLETLETSuntrust Resort Holdings, Inc.SuntrustSUNLET47LamLETLamLETLam20 |27381364287 482 6027156 |283094848220(a)3.08(f)(b)640263 |29Stylianos Tsifetakis54–TsifetakisRegency Casino Mont ParnesTsifetakisTsifetakis55482 Tsifetakis23Hyatt Regency Casino8198• |30C126293.133.13 |31 C.1.4 ✔✔✔✔✔✔ C.2.71245 |32C.5.165/9----1/16/9----1/19/9----1/138/93/31/12/21/11/19/93/31/12/21/11/19/93/3--1/11/185%100%100%100%100%100% |33(1)(2)(3)(4)(5)(6) www.saholdings.com.hk |34178 |35(1)(a)(b)(c)(d)(e)(f) 3.213.21(a)(b)(c)(d) (2)3.27A(a)(b)(c)(d)(3)3.25(a)(b)(c)(d)(e) |36 |37(4)(a)(b)(c)(d)(e) 131440A.2.1 596069••••••• |384049501.11 |39(a)(i)(ii)(iii)(iv)(b)(i)(ii)(iii) |3.2895991,600,0003,980,0002,469,000 40998,000 |41 (1/2) |42273-FZA1(1/10)2174(3)79(1/20)(100) |43200info@saholdi