Schedule of Related Parties |
Due from related parties:
| |
As of December 31 | |
| |
2023 | | |
2024 | | |
2024 | |
| |
RMB | | |
RMB | | |
USD | |
Current: | |
| | |
| | |
| |
Yibon(i) | |
| 7,321,246 | | |
| 6,920,600 | | |
| 948,118 | |
Hanyuan (ii) | |
| 6,732,977 | | |
| 6,732,977 | | |
| 922,414 | |
Wen Qi (iii) | |
| 2,360,000 | | |
| 2,360,000 | | |
| 323,319 | |
Yueyuan (ii) | |
| 688,064 | | |
| 640,000 | | |
| 87,680 | |
Aotao (iv) | |
| 141,069 | | |
| 270,067 | | |
| 36,999 | |
Jiangxia WM (vi) | |
| — | | |
| 858,000 | | |
| 117,546 | |
Others(iv) | |
| 3,217,386 | | |
| 4,590,246 | | |
| 628,860 | |
Less: provision | |
| (531,961 | ) | |
| (531,961 | ) | |
| (72,878 | ) |
Total | |
| 19,928,781 | | |
| 21,839,929 | | |
| 2,992,058 | |
| |
| | | |
| | | |
| | |
Non-current: | |
| | | |
| | | |
| | |
Apex (v) | |
| 110,000,000 | | |
| 110,000,000 | | |
| 15,069,938 | |
Total | |
| 110,000,000 | | |
| 110,000,000 | | |
| 15,069,938 | |
(i). | Current
amounts due from Yibon mainly comprised of a loan repayable on demand with an interest rate of 6% per annum with pledge of one Yibon’s
leased-and-operated hotel. |
(ii). | Current
amounts due from Hanyuan and Yueyuan are loans to them, who are the equity investees of the Group, for hotel improvement. |
(iii). | Current
amounts due from Wen Qi is a loan with a principal of RMB2,360,000 (USD323,319) with an interest rate of 7.9% per annum maturing in July
2024. |
(iv). | The
current amounts mainly consisted of accounts receivable due to daily operations with the related parties which were unsecured, interest
free, and repayable upon demand. |
(v). |
Noncurrent amounts due from related parties comprised of RMB110,000,000
(USD15,069,938) prepayments made by the Group to Apex to acquire a building for hotel business development. In April 2025,
the building was pledged to the Group to guarantee the related party’s performance.
|
(vi). | The
current amounts due from Jiangxia WM are a loan to the Group’s equity investee for hotel improvements. |
| |
As of December 31, | |
| |
2023 | | |
2024 | | |
2024 | |
| |
RMB | | |
RMB | | |
USD | |
Current: | |
| | |
| | |
| |
Aotao(i) | |
| 12,660,573 | | |
| 13,323,770 | | |
| 1,825,349 | |
Others(ii) | |
| 3,649,720 | | |
| 4,138,406 | | |
| 566,959 | |
Total | |
| 16,310,293 | | |
| 17,462,176 | | |
| 2,392,308 | |
(i) | Amounts
due to Aotao comprised of the payable for advertising service from Aotao and loans from Aotao which were unsecured, interest free, and
repayable upon demand. |
(ii) | Amounts
due to others represent the trade payables due to the normal business operation with related parties which were unsecured, interest free,
and repayable upon demand. |
|
Schedule of Related Party Transactions |
During the years ended
December 31, 2022, 2023 and 2024, related party transactions consisted of the following:
| |
Year ended December 31, | |
| |
2022 | | |
2023 | | |
2024 | | |
2024 | |
| |
RMB | | |
RMB | | |
RMB | | |
USD | |
Loan to related parties | |
| | |
| | |
| | |
| |
Loan to GTI | |
| (162,490,000 | ) | |
| — | | |
| — | | |
| — | |
Loan to Hanyuan | |
| (3,237,408 | ) | |
| — | | |
| — | | |
| — | |
Loan to Qiwen | |
| (2,360,000 | ) | |
| — | | |
| — | | |
| — | |
Loan to Yueyuan | |
| (608,394 | ) | |
| — | | |
| — | | |
| — | |
Loan to Jiangxia WM | |
| — | | |
| — | | |
| (858,000 | ) | |
| (117,546 | ) |
Repayment from GTI | |
| 42,305,000 | | |
| — | | |
| — | | |
| — | |
Repayment from Yibon | |
| 1,250,000 | | |
| — | | |
| 363,347 | | |
| 49,778 | |
Interest income from Yibon | |
| 12,333 | | |
| 465,500 | | |
| 395,694 | | |
| 54,210 | |
Service provided by related parties | |
| (5,770,739 | ) | |
| (14,044 | ) | |
| (47,866 | ) | |
| (6,558 | ) |
Goods purchased from related parties | |
| (692,797 | ) | |
| (2,837,072 | ) | |
| (1,939,754 | ) | |
| (265,745 | ) |
Service provided to related parties | |
| 1,397,915 | | |
| 2,604,417 | | |
| 721,657 | | |
| 98,867 | |
Goods sold to related parties | |
| — | | |
| 23,787 | | |
| 19,727 | | |
| 2,703 | |
|