瑞港建设年报 2025
23411203337454647495051134 ʮ̡༟ࣘ Cricket Square, Hutchins DriveP.O. Box 2681Grand Cayman, KY1-1111Cayman Islands 6-82403-08 1617 Conyers Trust Company (Cayman) LimitedCricket Square, Hutchins DriveP.O. Box 2681Grand Cayman, KY1-1111Cayman Islands 6816 www.prosperch.com జѓࢩ˴ 202512312025 2025 20263 31 ၍ଣᄴীሞʿʱؓ 20242025 202512 31202510%2025100 2025 2025 2025 2026 ၍ଣᄴীሞʿʱؓᚃ 20251,880.2202412 31202415% 202522.32025 2025 202575.6 202520.6 202525.2104.47.36.43.1 202575.6 2025202524.129.1%107.0 2025 ၍ଣᄴীሞʿʱؓᚃ 202512 31342025611.8 202541.992 703.6202512 311,967.9137.91,830.0 145.6202512 311,058.6 202512 31173.11,237.9 2025202412 31 202512 31194.81,778.820241231218.81,571.0202512 311,205.0%2024 12 31616.6% ၍ଣᄴীሞʿʱؓᚃ (i)(ii) 202541.9 20259.3 2025 2025 202512 31113.02024116.297.3202475.6 33 2025202412 31 ၍ଣᄴীሞʿʱؓᚃ 2025123.52024127.2 2001 2025 (i)(ii)(iii)(iv)(v) ISO140012025 202512 31 Άุ ၍طజѓ C12025 C32025 2025 Άุ ၍طజѓᚃ 20252025 20261 1020261 83.09D 20264 320263 283.09D 2025 IIIIIIIVV 3.13 Άุ ၍طజѓᚃ 2025 2025 2025202520252025 Άุ ၍طజѓᚃ 2025 2023202512 31 2025 2025 Άุ ၍طజѓᚃ 20252025 2025 2025 Άุ ၍طజѓᚃ 37442.2 10% 6-82403-081617 (www.prosperch.com)20252025(www.prosperch.com) 6-82403-08 202512 31 14202512 315 202512 31 202512 314546 202512 31 ԫึ జѓᚃ 134 202512 3127(a) 202512 314939(b) 202512 3166.8 20166 22 80,000,00020167 2010%10% 30% 121% 21101 (i)(ii)(iii) 10 202512 31202511202512 3180,000,00080,000,000 80,000,00010% 202512 31 ԫึ జѓᚃ 202512 31 20251102025432026331202562620253282026331 202512 31 202512 31XV352 202512 31336 1.2.Herofield Limited3. ԫึ జѓᚃ 202512 3131.6%202423.1%7.9%20246.3% 202512 3110.2%202411.6%2.7%20242.6% 5% 202512 3137(i)37(c)37(d)A(ii)37(b)14A 202512 31 202311 16 202311 16 20241 1202612 31 (i)(ii) 62.25% 2020202134% ԫึ జѓᚃ 20241 1202612 31 (i)36(ii)52023(iii)202612 31 202412 311,200,000,000202512 311,500,000,000202612 311,800,000,000 202412 31315,781,000202512 31250,789,000 20255 8 20255 8 20251 1202512 31 (i) (ii) 202512 319,270,000 202512 311,298,000 20254 17 20254 17 ԫึ జѓᚃ 20251 1202512 31 (i)(ii) 20242025 202512 319,300,000 202512 318,239,000 67%PT. Indonesia EngineeringPTIR67%PTIR33%Johannes Wargo PTIR33%Johannes Wargo Johannes WargoPTIR202512 313,230,000 1.PTIR Johannes Wargo201510 520165 5PTIRJohannes Wargo1,211,496,000PTIR1,320PTIRJohannesPTIRPTIRJohannesPTIRPTIRPTIR 2.PTIR Johannes Wargo201510 520165 5PTIRJohannes WargoJohannesJohannes WargoPTIRJohannes WargoPTIRJohannes ԫึ జѓᚃ 3.PTIR Johannes Wargo2015 10 5(i)Johannes(ii)Johannes(iii)JohannesJohannesWargo 4.PTIR Johannes Wargo2016 5 5(i)PTIR(ii)Johannes(iii)(iv)Johannes 5.PTIR Johannes Wargo201510 520165 5PTIRJohannes WargoPTIRPTIRJohannes 202512 3120166 30PTIR (a)(b)(c) (i)(ii)PTIR(iii)202512 31 300074014A.5620251231 A 202512 31 202512 31 202512 31 202512 31 ԫʿ৷ॴ၍ଣᄴ 49202262022620246 251999 512022620226202420246 301996 ԫʿ৷ॴ၍ଣᄴᚃ 4720251 200072005420055202020248 402025320254 200972012520125201412201412 382026331 15200982014420145201742017520258 ԫʿ৷ॴ၍ଣᄴᚃ 5820178 2020201GEM850120208202010104120154202068242 51202312 2001201220202222021220223GEM8271 6220248 19861999 19861991199119931993199719972000EDI20002012201420142019201620196872017202372023212402021 (i)(ii)(iii) (i)(ii) ዹͭࣨ ᅰࢪజѓ 45133202512 31 202512 31 2.2202512 31140,292,000202512 31194,816,0002.22.2 4(a)5624 202512 3156,928,00062,318,000 (i)(ii)(iii) ዹͭࣨ ᅰࢪజѓᚃ (iv) (v) 3.1(b)4(b)2224 202512 312,141,431,0001,060,423,0001,500,054,000173,539,0001,872,00089,098,000 (i)(ii)(iii)(iv)(v)(vi)(vii)(viii) ዹͭࣨ ᅰࢪజѓᚃ 4(c)1840.5 202512 3139,252,00015,342,00023,910,000202512 31 (i) (ii)(iii)(iv)(v)(vi) ዹͭࣨ ᅰࢪజѓᚃ • • • • • ዹͭࣨ ᅰࢪజѓᚃ P061622026331 1. 201510 62219613Cricket Square, Hutchins Drive,P.O. Box 2681, Grand Cayman, KY1-1111, Cayman Islands6-82403-08 2. 2.1 4 2.2 202512 31140,292,00020251231194,816,000202512312025123188,000,00020251231517,021,00020251231605,021,000215,486,000 2. 2.2 (i)202512 3168,000,000 (ii)(iii)202512 31401,757,000(iv) (i)(ii)(iii) 綜合財務報表附註（續） ࿚Ї2025 12 31 2. 2.3 20251 1 21718183637 2.4 11111 979717 91071819211028 2223 120261 1220271 13 181818 3. 3.1 (a) (i) 202512 315%45,545,00020241,053,000 202512 315%70,00020243,885,000 綜合財務報表附註（續） ࿚Ї2025 12 31 3. 3.1 (a) (ii) 202512 311003,353,00020245,480,000 (b) (i) 202512 3131.6%202423.1%2025123110.7%202423.2%2024 3. 3.1 (b) (i) •••• 綜合財務報表附註（續） 3. 3.1 (b) (ii) 9 202512 31103,835,0009,540,000202481,256,00044,625,000 202512 3169,703,00079,933,000202439,753,00029,665,0000.33%48.91%20240.07%36.96% 3. 3.1 (b) (ii) 202512 31 綜合財務報表附註（續） 3. 3.1 (b) (ii) 9 202512 311,872,00020241,203,0000.06%45.79%20240.07%24.51% 202512 31 3. 3.1 (b) (ii) 121212 202512 3117,448,000202413,825,000 202512 3110,220,00020242,172,0000.