安乐工程2025 中期报告

2 0 2 5 中期報告 1977 235202122242527495056 (i)20256302.603,640 49.065+ 39.8% 28.742 16.8% 8,080 2025 (MiMEP)(BIM)(DfMA) 2025 TEI1,067 70 2025829 2025630130.8502024630117.0432025630202539.8%13.96349.0652024630202435.102 20254982024581ICBT 20258,08020248,2401.9%1602025202420258,08020249,88018.2%1,8001,5203,160 28.742202432.65412.0%3.912 20254.84316.8%20244.77714.6% 202563011.4012024123110.359 (MiMEP)(DfMA)(MiC)(BIM)2025 20258.62520243.549143.0%5.07620256.16920246.147 IoT Transel Elevator &Electric Inc.TEI56TEI2025 202563069.34202463055.85 202533.92202418.8180.3%15.11202515.6525.9%202421.11 MOM 202563045.80202463045.14 20259.6620249.702025 20257.1720246.2115.5%9,600 Algo 20256308.6320246309.388.0%20252.0720243.912025 20253.0320242.952.7%800 DigiFusionDigiFusion 2025 20256307.0820246306.6720253.4120242.6926.8%7,200 TEI56 TEI20252.8920242.3920.9%5,000 TEI2025 2025 2026 202528.7423.91212.0%20256304.8436601.4%202563016.8%2.2202463014.6% 20256308,08020246308,2401.9%1602025630202463020256308,08020246309,88018.2%1,8001,5203,160 202563011.4012024123110.35920256304.403202412315.7422.413202412312.4861.600202412311.6001,390202412313,440202412311.204202412311,0602025620256302,500 2.267202412313.267 (i)(ii) 202563028.74220246303.91212.0%5.464 20256304.84320246304.777202516.8%202463014.6%20242.2 202563087020246301,23020242025 20256303020246301,6401,61020241,2602025630202412202563086020246303502025720202463020 20256303.65320246303.609 20256301,45020256301,000 202563011.4012024123110.35974.9%21.3%1.9%1.9%2024123171.1%24.7%1.9%2.3% 20256304.403202412315.7422.413202412312.4861.600202412311.600 2041202563020241231 202563028.3012024123127.03210.8232024123113.318 20193.35720256302.759 2024123120241231202412315,9802025630 20251231 2020112720201031 202563019.5%2024123126.2%2025630202412311.204 20256309.181202412319.681202563020241231 20256301,4201,250170 20256306.042202412317.166 2025630 20256303,10520246303,044 19841,250 27A 20256130 202515813,4032024420263 ARWA Club 9001,200 21482025630343434 2410 34 •2025829 2025630 99 10%50% 25%50% 430,0001819 (b)20246302025630 2025630 1. 34 2. 202563020241231 202511 21 3. (i) 3. (ii) ICT ICBT iAnlev Elexii 3. 2025630 2024630 3. 2025630 3. 2024630 4. 12 202563020256301,596,000 5. 6. 2008.25%20016.5%16.5% 8.25%20016.5%200 ABABAB600,00012% 25%15%20242024 20081110%[2008]11225%5%25%10%20256305%10%20246305%10% 6. 2025630486,000202463020,0002025630726,0002024630764,00020256301,212,0002024630784,000 7. 8. 20242202420231 20259172.6036,370,000 9. 20252024630 202463020246302025630 20252024630 10. 202563020241231 202563055,000 11. 20246301,431,000 202563010,469,000202463087,997,000202463078,849,000 202563024,243,000202463013,826,00024,243,000202463013,826,000 12. iiiiiiiiiiiiv 12. (i)202563011,872,000202411,872,000(ii)2025630137,245,0002024137,245,000Transel Elevator & ElectricInc.TEI2024630TEI12,645,00012(iii)20241231(iii)2024630TEITEI25%2.1%TEITEITEITEI20246302024630TEI12,645,000(iv)2025630Oscar Bioenergy Joint VentureOBJV141,227,00020241231131,227,000OBJV202563020241231OBJV2025630141,227,00020241231131,227,000 13. 2025630559,759,00020241231513,650,000 14 14. 90 14. 202563020241231 1490 0303190913601 9 202563019,072,000202463017,273,00012,489,000202463012,160,0007,597,00020246305,822,00013,824,000202463013,177,00020256302,286,00020246302,743,0002,286,00020246302,743,000 2025630605,0002024630593,000961,0002024630 2025630321,0002024630 15. 090 0303190913601 16. 2022111.50202212311.502022114 17. 2025630202412312.5% 1.060%6.266%202412312.224%6.251% 2025630(i)(ii)(iii)(iv)(v)(vi) 18. 20241120246302025112025630 2024630 19. 20256302025630 19. 202412312024123112,560,000600,00020241231 20241231 20241231 2022121(i) 30%2022630A(ii) 30%2023630B20231231(iii)40%2024630C2024617C2024122320241223 2019712 20241231 20. 24,955,000202412312,909,00079,889,00020241231101,768,00075,700,0002024123178,566,0002024 21. 22. 2025630604,237,00020241231716,557,000 23. (a)2223 (i)Perfect MotiveArling Investment Limited2025114ArlingInvestment Limited(ii)202563020241231Perfect Motive (b) 202520246307 24. 20259172.602025929 20259162025917202591220259151617 (i)(OFAC)SDN(ii)(iii) •2019• 2025630 2025630•2410 C1 C3 13.51B(1) 1)7712025626 2)36920255292352025625 3)33202025523 4) 2025630XV352 1. 2.Arling Investment Limited888,650,00063.48%Arling Investment LimitedArdik Investment LimitedArdik Investment LimitedHSBC International Trustee LimitedXVArlingInvestment Limited 3.20256301,400,000,000 1.Arling Investment LimitedWise Eagle Holdings Limited 2.2025630Arling Investment Limited63.48%Arling Investment LimitedWiseEagle Holdings Limited 8,463Wise Eagle Holdings Limited84.63%Arling Investment LimitedWise Eagle Holdings LimitedArling Investment LimitedXVArling Investment LimitedArdik Investment LimitedArdik Investment LimitedHSBC International Trustee Limit