Báo cáo tài chính công ty cổ phần đầu tư và phát triển dự án hạ tầng thái bình dương 1596776280

'FHAI i] i\H.IITTONG , 77\7 BAO CAO TAI CIIINII HOPNHAT quf O Signature Not Verified Ký bởi: CÔNG TY CỔ PHẦN PHÁT TRIỂN HẠ TẦNG VÀ BẤT ĐỘNG SẢN THÁI BÌNH DƯƠNG Ký ngày: 25/4/2019 11:14:10 uAru zore cONG Ty cp DT & prDA HA TANG THAr BiNH 31121 Kha Van CAn, KP5, P.HBC, Thfi DUdNG MAu sdB ota Drlc _ DN (Ban hdnh theo th6ng ta s6 2o0/20r4rrr-BTc ngdy 22tt2t2014 cria BTC) nANc cAx odr xfi roAx euY l NAM 2o1e Tgi ngdy 3l thdng 03 ndm 2019 Don v! ttnh: d6ng Thuy6t 2^ CHI TIEU MS I r rAr sAN NcXN nnr.l Tidn ?, 94: Il-"-4+ fy-d's _qygts IT: -?i: -tr !:l I12 :li* :ff : l_?-l 120 5 1., 99.847.967.635 109.832.754.978 946.207.r29 807.640.81s 946.207.r29 807.640.815 t2t o-dn kinh.do anh -9L*.g tl Du p-1tQrs- gi?r gis -?' 0l/0U2019 ll1 jiel 56 dflu nem 3r/03t2019 vr.l 110 quf minh r00 I Tidn vh c:ic khodn tddng ttddng tiCn 56 cu6i iiil;;;' ;;; ;;;"; i:; i, P*yly-l*n eiy f-1* rc?y-.$*g hel III C6c kho6n ph6i thu ngSn han r22 I 123 130 64.408.306.623 76.046.896.857 Phai thu ng6n han cfia kh6ch hdng tJt VI.3 65.086.718.589 68.861.236.308 b:tlenlsl r)l VI.6 15.7 61.392.012 15.312.664.922 J9,P9.7.,7!!'?29 5r.640.339.4t3 f-1,197:111i?-9) (s9.833.343.786) 23.415.746.261 22.r82.978.416 23.415.146.26r 22.r82.9'78.4t6 tI.077.707.622 r0.79s.238.890 ?, Tr* tlg-o-s slrs l-e{-qi Phei thu n6i b6 ngdn han 1: l-lliJIl ll]:g_ l: ?l3r ![Y Y-q 19: gg sle y.ex Iilgs:I t33 lsp_ 99le $itlfl xr t34 135 Phai thu ngdn han kh6c 136 Drr phdng ph6i thu ngdn han kh6 ddi (*) r31 Tdi s6n thidu chd xfi l! 139 I-Y-:5:#lhlle I l1g$- tQl ' ?, PH Y: T* elele g-k* ei? trii tntdc drrd YIl r41 IIg- ?.,.$yq.gTg.l 140 f?te l9l 5lp Il) -* lg{:Hl Fhd" Chi phi VI.4 150 "t;;;; c.khdu 149 rrr rhudvh cdc khoin;;;:;t;t;;;;;; l5l VI.I3 51.9r5.r44 t52 VI,I7 7.945.05r.348 1,152.369.979 153 VI.I7 3.014.14r.r30 3.042.868.911 155 B TAI SAN DAI HAN l9f- Ilgg -P-l"i ll3 1: Phei thu ddi nU" A T 200 ddi han ,t" Onr;; t;;; 210 -ql9'7!?.'1?!:99-! 221.333.6s2.092 1??:9?P-:99'o-:ffi? 234.122.838.4sr 2rl VI.3 151.148.970.570 tsr.963.910,n0 212 VI6 208.n4.96r.645 208.104.96r.64s vr4 22.4s4.621.894 ztJ 2t4 215 216 2r9 (160.384.908.017) 220 r0349.59s.173 221 VI.9 222 223 22.442.962 s'71 (148.389.05:5.935 -19:79-9:19'?:l9i 6.679.795.173 7.118.30:2.507 !.!.'-6-!.1.,?.1:.,.?.7.? !.!.'-6-!.!.,?.1.:i.:.?.7.? (1 96r.s5O.799) (1.523.O4'3.465 zz+ 225 226 ))'7 VI lO 3.669.800.000 3.669.800.000 3.669.800.000 3.669.800.000 277.459.595.339 273.I77.170.657 VI8 211.459.59s.339 213.t11.110.651 YI.2 4.569.949.057 4.s69.949.057 4.569,949.051 4.569.94tt.051 253 800.000.000 800.000.000 254 (800.000.000) (800.000.000) 228 229 230 231 232 240 241 1/14 250 l.,.Pay.g ueg 9.o-lg t:v- 9.o1 Z pAu trl vdo cOng ty li6n kdt, Ii6n doanh 251 252 255 ?99 261 26r I r ?: fuql p-ir yet g: ple llLc tl,Ly.t!]i gti 268 rduc cQxc rAr sAx e7o =too + 2oo) c.N0 puAr rnA I No ngfn han 270 613.560.759.296 632.490.815.650 :99 36s.s86.245.100 363.s07,392.509 226.224.582.6ss 230.369.321.748 ?19 311 VI 312 VI.I4 Thud vd ciic khodn ph6i ndp Nhd nddc 313 VI.I7 Phei tld ngutli lao dOng 3r4 Chi phi ph6i tr6 ngdn han 315 ?, l-g-i.l l'll 9' -P-lt*i lr.r lei.Pe Ie-{.1 1.?1 7,.-P.l{i 1i4.9,9.9 !id" {_Q Doanh rhu chrra _\_d ,nn lefllel ne? lf? !19ttry-o-: N-g-Y-qi I'eEgt' h_Qp _ddng XD itl" "r;;;;t lr teft l'l.l -\$9 vly ye lg ll*g tti:li{'leql FI 1-9, ii PHnl'glcn$itT l.g-{l !* 2.s]2.667.119 3.4rr.11r.362 3.350.86A.912 2.537.56r.216 3.80s.309.407 VI.18 VI.2O r42.205.401 3i9 VI l9 29.165.866.902 320 VI.15 1s5.468,061.1l8 1.142.20.5.401 -?-9,_g?.?.1"t,wt 159.789.39:3.983 321 -) l-1, 9yi girl'{l )z-) 11, 9ilg 9l:lr 19* ei4 p_lriiy c_ 11$, p-!s II Nd ddi han zL ;;";;;i;il;;,i ;;; phii tri ddi han 186.609.599 186.609.s99 139.36t.662.44s 133.138.070.761 324 330 l Phei tri ddi han ngudi b6n Chi phi ?9.:.8-?.2 9.e-.2-,.s-9.?, l=?1.7 ?6-0-172 318 Qu! khen thrrdng, phric ldi ; ;;,i .?.!.'.9.9.2.,119:.?19 3t7 12 kl tlii 16 316 ?, -P-14i pg.l lqI Tdi sin ddi han kh6c 1.,.-P-lii lr4 le,19i -Q.?l +^ 331 VI l6 20.111.630.2s9 20.171.630.259 JJZ VI t4 r4.344.393.109 r0.15r.193.109 333 VI.18 18.049.334.14r 15.422.031.057 i Phdi tla noi b6 ve von kinh doanh : .' , Phai tr6 n6i b6 ddi han 33s Doanh thu chr/a thrrc hi€n ddi han 336 Phai tr6 Vay vi dii han khiic 331 VI t9 69.924.110.O3r 69.92r.016.031 tii 338 VI.15 16.265.s34.305 t6.265.534.305 247.974.514.196 268.983.423.14r nd thue chinh ddi han 9.Trdi phidu chuyen ddi 339 340 9, -c-d_.p_l,ii.y.,t qii t Thue thu nhdp Drr phdng n"r" ,t,oii ,rU phii tr6 ddi han ii,.QyJp-llltr:f IhLg.q.I9,9 v-?.99*c-.t.c-19 D vdN cui sd ur]u (+oo=4ro+420) ?! 342 343 400 -) I Vdn chri sd hflu 410 vI.25 i Vdn ddu I A 247.974.514.196 268.983.423.r4r 411 482.906.290.000 482.906.290.000 - Cd phidu phd th6ng c6 quy6n bidu quydt 41la 482.906.290.000 482.906.290.000 - Cd phidu uu ddi 411b Thang dU vdn cd phAn 4t2 1.058.413.65r 1.058.413.651 Quydn chon chuydn odi trai pfridu 413 tu cria chfi sd hfru Vdn kh6c cia cht 4t4 sd hf,u Cd phidu quy (*) 4\5 Chdnh l6ch d6nh gi6.lai tdi Ch6nh l6ch r! sin 4t6 gi6 hdi do6i 4r1 Qu! ddu trr ph6t tridn 418 Quy h6 tro s6p xdp doanh nghiOp 419 Qu! kh6c thu6c vdn chri sd htu 420 10 L l Ldi nhuQn sau thud chrla phAn phdi 421 (24r.990.249.4ss) (220.98r 340 5r0 (68.04s.935.411) LNST chua phAn phdi lty kd ddn cudi k1' tnrdc Aa ^ (220.981 340.s 10) LNST chrla phdn phdi k! ndy Aa l l (21.008.908.94s) 12 Ngudn vdn dAu trr (152.935.405.099 Aaa XDCB II Ngudn kinh phf vi qu! kh6c 430 Ngu6n kinh phi 431 Ngu6n kinh phi dd hinh thdnh TSCD 432 ^, (430=300+400) TONG CQNG NGUON VON 430 *^ 613.560.759.296 632.490.81s.650 hdng 04 ndm 2019 NGrlfi LaP rfi roAN rRrJdNG E/.DAU IUCO.PHAN VA PIIAI )tl I ^,ii.,.,^.r'- QNraillr NguyAn Hrtu Tdo To Thi Thfiy Hd Phgm Dtc Tdn r) t-t > t- F n c\l v cc o.i z )cg z ^O I C t I J A H^"\ : ica ioc iF r :0( :t c c I dilzl^ t-, cr cf :ci il :Y :v1 r € :Fd ;^ i\q :s \ iA ic" :F :c ic :F ;* !oo i i C\ :v- ta \o :vl !v ioc :N :F oc :v c\r : f :v rLrJ :- cc $ iN : F -!a i\ :- fr- i.e q n iN f-r co |r) / o\ \o - )d /Cd \o tr ca q oi lr) v :i- \o !n t l,o oo N v coi tr+i Ln c.) c.) \o! oo q o\ N cd rn -i(n \oi$ \o: * ci!S coi \o qioo i z l=-t :e.ii i:: i:: i \o JN g' O i i:: l= z ol \c c\ w r- s t o\ c.l )d z rl z a rr x (a ct >-t z (') )d z ot F I , /cv -qx \6 ,F trib0 ddt) ,! H F rzlc.l-Cj= EEI!"E o:= -Ca.!J\;A^6cl€ -h "i "F iE i -o-oijo.:Ed oo bo oo bo.qs ,E -q \q;r Et5 E tr."= b= F i.) € ;g 'e.5 rci F -'- : F S FEa € ,8,3,5 := -C -c 'r r4 ,b - q)F* r-zCUvtO C) flJEetrv =so0o -c o '91 't: e o\ : F N "iito0 t)r=-trcd.\4C€ ='F t !\-tr.='F^^\(BL o\ o\ N 0! /