Báo cáo tài chính công ty mẹ quý 4 năm 2015 - Công ty Cổ phần Chiếu xạ An Phú tài liệu, giáo án, bài giảng , luận văn, l...
C6NG TY Co PHANCHIEUxA AN PHU AN PHU IRRADIATION JOINT STOCT CONAPEUY Address: HamletlB, An PhuCommune,Thuan An Dist, Binh Du(mgProvince Tel: +84 (650)3712292 Fax:+84 (650)3712293 BAO CAO TAI CHINH RIENG QUY4 NANr20rs cONGTYcO PHAxcurEu xl e,xpntr 56 I19A2,t6 4, Kp 18,P.Anph'i,TX ThuanAn, T BinhDuong B6o c6o tii chinh ri0ng Qui nan 2015 MVc LVc Trang 86oc6otdichinhri€ngquf ndn 2015 ^ - , , i | ,27 , bangcanoor Keroan 86o c6oK6t qudhoatddngkinh doanh Baocaotuucnuyenuen19 Thiry0tminh86o c6otai chinh 6-'7 8-27 cONGTYcO PHAUcHrEux,c,aN pHf 860 c6otei chinh ri€ng Qu)i4 nam2015 56 I lqA/2.td Kp lB p.An ph[ TX ThuanAn T BinhDuong sANccAx odt rf roAx nr0uc T4i ngdy3l th6ng12 ndm2015 Don vi tinh : IND ME so I A Tii s6nns5nhan fl00=110+120+130+140+150) 100 Chi ti6u I Ti6n vir cdckhodntuons atuunsti€n 1.Ti€n C6ckhoantuonsduongti€n II Diu tutii chinh nsdnhan III C6c kho6nnhii thu nein han l Phdithu nein hancuakhiichhdng Tra tludc cho neudi b6nnednhan ll0 l1l n2 120 ll0 131 t32 Phaithunoi b0 nsdnhan 133 Phaithu theoti6n dd ke hoachhgp dongxriydqng 134 135 136 tE I-t"*y ng6nhan 5.Phaathu Phdithuneenhankh6c Du phdnsphii thuneanhankh6ddi(*) d lal santnleu cno xu ry IV Hirnetdn kho l Hangt6n kho Du phdngsiim ei6 hdngtdn kho (+) V Tei sennsin hankh6c l Chi pt" tretr,to"ngin h) thu6ctct duqckhAutru l Thu€vd crickhoin kh6cphdithu Nhd nudc 137 t39 140 t4l 149 150 151 152 153 B Tei srindiri hant200= 210+ 220+ 240+ 250+ 260) 200 210 I C ck h o d np h i i t h u d i i h a n 220 II Tii sin cd ilinh 221 r rui iin io alnr,nmlintt 222 - Nety€n gi6 223 - Gi6 tri haomdn lly kC(*) 224 Z.fai sancij ainfrthuetaichinh 221 dintruo hintl i Tdi s228 - Neuy0n".i giii - Giatri haomdnlnyke(+) 229 230 III BAtddnssin d6utu 240 IV Tiri sAndri dans dii han 241 L Chi phiszinxuit, kinhdoanhdo dang Chi phi xdydLrngco bdndo dang \r Ce" thoendAutu tdi chinhdii h4n L Dautu vdoc6ngty -T2 Ddu tu vdo c6ngty li€n doanh,li€n k€t OEurneopu6nuaoeonui U,a Du phongdauttr tai chinhdai han(*) t s Dillt;fi git d6nngayddqh4!r VI Tei sendii han khtic L Chiphitratruocdaih?n T6nsc$ngtii sin (270- !QQl-2!!) 242 250 251 252 253 254 255 260 261 270 Sii cu6inim 56[...]... li€u - Chi phi nh6nc6ng - Chi phi kh6uhaoTSCE - Chi phi dich vg mua ngodi - Chi phi khricbing ti6n c0ng 40 . 748 .212'8ll- L[y kA20 14 46r.9 24. 846 Lny k62ol5 Qui 4- 20 14 't09.028.171 0 0 Lffy k6 2015 2.098.2 24. 139 0 541 .763.2 34 89.702.685 652.988.230 46 1.9 24. 846 Lny kG20 14 3.391.309.051 22 .44 4.768 0 42 0.01'1 .41 2 0 i_(3.r48 .49 2.706) 530.579.866 z2qJiq&!_ _11!.4we7 _MJJZ!?]t 0 Qui 4- 20 14 Quf 4- 2015. .. Lny k62ol4 44 4 54. 526.230.r57 64. 492.059 1 .40 8.036.s9i 5.009.900. 345 4. 449 ,080.007 248 2.337 090 | 2.2'7 4. 538.73 080.868 640 .596 .46 9 2.233 60r.725.529 1 2-3 04. 745 64. 6'/9.696 3.3 64. 086 28. 541 .000 35.375.000 40 0.000 4. 400.000 0 0 45 5.726.525 555.286.525 525.125.506 t_qi9q!99,$0 13.800.000.000 85.588 .48 3 .43 3 23.579 .46 9.170 _4. 62Fn!u_ _J2.t8egLqr 6.900.00cir000J00!q9!99_ Qui 42 0 14 Qui 4- 20rs 0 5 34. 361,896... Lny kO2015 938 9 6 0 3 3 3 4 1 l | 49 6.599 '797.238.136 -_ J633t )41 _ _203]!J27J _ Jlt ]47 _.813 4 _lJ2]4e28 3- _!=uqJ_q! !4 2.293.838,07 _6e5250 243 _ QUY 4-2 0 14 372.986 | 598 53 1 74. 525.7 QUY4 -2 015 | 1 .46 t. 346 . 24 r l 74. 399.57 Liiy k620 14 4.606. 644 573 Liiy k 62015 4. 268 43 9.996 261 735. 347 69'1.'166 .43 7 3.073.0\2.059 _J_.t3l.n2y! _!J]!q2t29_ 9:!22_.99:_ 249 jfy17_ zll!J7J.085 _qJ_u.8 {41 78.377 .42 3.069... 10.566 .40 4.515 11.328.389.222 29.189.201.562 28.852.7 94. 269 _112!4eJ! 8204e!11_ 0 56 8-3 59 .47 2 71.319.085 586 .43 3.979 639.678.557 586 .43 3.979 L[y kit 20 14 Liiy k620t5 r Quf 4- 20 14 Quf 4- 2015 3.9'13.637.302 4. r 54. 0t r .43 2 907 | 099.260 .44 3 965.6'79 636.',102 15.2'76. 248 .6 54 5 3 8 6 0 6 5 8 1 | t4.56'7 49 5.096.169.'7 7.822.588.818 638 4. t89. 146 .161 1 9 6 1 3 8 8 8 8 2tt 300.227 4. 1 04. 593. 840 4. 36'1.8t2.792... '7.1 54. 310.222 886.666. 947 2. 247 .036.311 6.853. 045 .563 12.2 14. 383. 540 _1ll14iq{8s_ 22 41 . 242 .7 34. 127 38.331.378.836 cONGTYcO PHAxcur6u xn,c,r{tH[r B6o c6o tii chinh ri€ng Quy4 nim2015 Sii llgA/2.rO4.Kp lB P.AnPhf.TX.Thuan An, T BinhDuong Qui +2015 23.698 .46 6 .42 8 14. 343 .399 .40 2 9.355.06'1.026 10 Chi phi thu€ thu nhAp doanh rghiep hien hinh - T6ng doanhthu - r ongcnl pnr - I Ongtgl nnuanKeroanuuqc Inue -. .. nam 34. 951.015 .41 43s .48 5.322.312 8.123 .44 5.3 14 226.151.872 78,785.9 34. 9t2 6.780.020.r7 5 0 0 0 0 12.067.t89.935 3 3 9 0 4 1 8 6 8 610 3 1 8 6 6 5 8 8 64. 3t1.016 0 t0t.9 94. 627 r0t 9 94. 62'7 0 0 0 0 0 0 64 2.0 14 3'18 133 0 285 .44 4.331 | ;728.933 0 0 0 0 41 .731.035.58939.1 04. 0 64. 841 7.819.112,091290 .46 8.888 88. 940 .74r .41 0 296_913. 249 94. 802.2 24. 866 6'7.2\7.603.2 64 2Lt91.560.758 6.090. 147 .595 3 1 378.773... g6p v6n vio c6ng ty con - CdngTy TNHH MTV An Ph! Binh Minh 3.t48 .49 2.706 3.t48 .49 2.706 c0og 3. 148 .49 2.106 3. 148 .49 2.106 Dg phdng Ci6 gdc 19.673.515.3 84 Dau nim Gi6 trl hqp Drr phdng ry 0 3. \48 .49 2.7 06 _a_J48.4n1!9_ 3.t48 ,49 2.7 06 (3.r48 .49 2.706) 03.Phii thu cia khich hing a) Phei thu cia cec kh6ch hing kh6c { - C6ngTy CP XNKTP Sdi Gdn - CdngTy TNHH XNk MOcPh6t - DNTN Anh Long - CongTy TNHH KD CBTHS... - C6ngcg,dqngcu - Lnt pnl sanxualKtnncloann o0 oang - Thdnhphdm c0ng DF phdng 0 0 0 Ciri g6c 31. 045 .211 44 .237.795 0 2. 942 .112 0 0 189.299.6 84 75.283.006 Daunim Gii tri c6 Giri g6c th6 thu haii cu6iki Ging6c Gi6tri c6 thathu hdi a) Chi phi sdnxuet,kinh doanhdo dang ddi han b) Xay dqngco bAndd dang - Cdi d4t phAnmemERP | t03.777. 644 | 103;717. 644 0 c0ng 1.103.777 644 Lfir.777. 644 0 08.Tii sin drl dangdii... l]1 147 .6e1_ _186!qq!99_ 90.222.09r _]!u2!2J _2!2n.0eL ]! .42 2.wJQUY+20 14 Quf 4- 20r5 59 3 4 3 3 1 7 0 0 0 568 .44 2.7 L[y k620 14 1.632.588.51I Lny ka2015 | 43 0.128.326 _281.6:.nL 2.!9q!oo- _l_.!99!90 t_.9q9!90 346 .317.000 c0og Qui 4- 20 14 34. 422.091 150.t4'7.692 578. 242 .759 r.9r4.221.U4 1 .43 5.728.326 C6cgiaodich ph6tsinh vdi Cdngty TNHH MTV An PhriBinh Minh (C6ngty con) Liiy k620 14 Lnv ke 2015. .. 28j1q03.6 1-5 Son cAno 28.761. 841 .955 525.t25.506 555.286.525 _!t:!2!j2s 0 t4.32s.125.506 Liiy k6 2015 Lny ki! 20 14 1.3 14. 087.029 0 28.556.r03.6'7s 29.870.190.7 04 0 0 02.KtStqunkinhdoanhgiaahaik| b6ocig ( Quy4 nnm2015vi Quf 4 nnm20 14) STT I Chitieu Loi nhudnsauthu6 TONGCONG Quy4 -2 015 Qu! 4- 20 14 Sos6nlQuj 4- 2015& QUY 4-2 0 14( + /-) S0.tuong so ruyer oor d6i(%) 1. 045 .292.981 7.312.833.862 - Q:17=1!9}st) 7. 045 .292.981