Báo cáo tài chính hợp nhất quý 4 năm 2015 - Công ty Cổ phần Chiếu xạ An Phú tài liệu, giáo án, bài giảng , luận văn, luậ...
cONGTY co PHANcHrEUx4 ANPrrf AN PHU IRRADIATION JOINT - STOCK COMPANY Address: Hamlet lB, An Phu Commune,Thuan An Dis! Binh Duong ProvincE Tel:+84(650)3712292 f f \ Fax:+84(650)3712293 z BAO CAO TAI CHINHHOPNHAT QUY NAM 201s cONGTYc0 PHAru csrEux,r lx pnrl s6 I l9A/2.ro4 K0 lB P B:lo c6otii chinh hqp nhAt n d m2 MUcLVc Trang 86oc6otai chinl hqpnhdtquli4 nam20t S Bangcandtii k6torin t'aocaoKerquanoalogngKtnnooann 86oc6oluu chuy€n tiOnt0 Thuy6tminh86oc6otdi chinh 2-3 5-6 7-30 CONGTY CO PHANCHIEUxA AN PH(T s6 tlgl/z,td 4,Kp lB, p.Anph[, TX.Thu{nAn,T BinhDuong 86o c6othi chinhbqp nhdt Quj nam2015 nAxc cANo6r rE roAx HgPNIrAr Tai ngriy3 I th6ng12nim 20 I Don vi tinh : WD M:i so Chi ti6u A TDrisin ngin han (100=110+120+130+140+150) I Tiin vir c6c khoin tuonc aluoneti6n l Tien Crickhodntuons duqnetien II Deu tu tAi chinh ngin h4n III Cec khoen phei thu nsln han Phdithu ngdnhancrlakh6chhdns TrAtrudc chonsLroibiin nsdnhan Phii thuns6nhankh6c Dq phdnsphaithu nsin hankh6 ddi IV Hins tdn kho l HAnet6n kho Du phdnAsiam gi6 hdnetdn kho V Tii sen nsin han khic l Chi phi trri truoc nganhan Thu€vd crlckhoiinkhricphii thu Nha nuoc Thu6vd cdckhodnkhdcphaithu Nhirnuqc Tdi sirnngin hankhiic B TAi sendii han {200= 210+ 220+ 240+ 250+ 2601 sii cu6in;m 56 tliu nim 100 40.164.392.548 44.JJ4.781.908 110 lll 112 16,367,069.143 20.592.598,r22 120 t5.292.069 t43 1.075.000.000 15.600.000.000 r30 2t.221.479.316 14.482.466.7l2 131 t2.416.048.406 14.630.646.055 132 9.2'12.82'1.725 136 66.3t4.823 (533.711.578) 140 208.5r0.936 14r 208.510.936 r49 150 l5l 153 154 155 2.367.133.093 5'70.594.856 1.796.738.23'7 192.861.620.288 J, lat san co olnn vo ntnn - Nguydn qid 200 210 220 221 222 223 224 22'l 228 - Ciri tri hao mdn lfry k6 229 L Cdc khoin Dhdithu dii han II Tii setr di tiDh L TAisdnc6 dlnhhriuhinh - Neuyensi6 - u'a rrr naomonluv Ke Tdi senc6 dinh thuetdi chinh III Bit tl6ns sin alautu IV Tiri sdndd dans dii han l Chi phi sdnxudr,kinhdoanhdo dang Chi phi x6y duns co b6ndd dang V C{c khoan ilau tu tii chinh ddi han Dau tu vdocdns ty VI Tiri san dii han khic l Chi Dhitra tru6c dai han l tar san tnue tnu nnaDnoanlal 3.Thi6tbi, vettu, phutins thaythiadaihan T0nscOnsAi sin (270= 100+ 200) 230 240 241 242 250 251 { 0 114.938.084.081 85.225.143.928 t74.678.302.04 | ( 5r 13i ) 29.7t2.940.r53 35.265.686.615 (s.s52.7 46.462) 1.r03.117 644 | t03.7'77 644 u 260 76.819.758.563 261 76.819 7s8.s63 0 233.026.0r2.836 262 263 270 4.992.598.122 96_869.760 44.883.500 (290 D2.603) 338.303.322 338.303.322 U 52 8.921.4t3,7 8.912.2t8.7l7 6.195.035 3.000.000 117.t25.094.347 125.858.283.750 9s.133.788.617 r'14.3 tr.57|.596 782.9'79) 179.171 30.724.49 5.133 35.265.686.6t (4.54 r.r9l.482) 0 0 0 51.266.8r0.597 49.783.902.612 t.092.307.985 390.600.000 221.459.876.255 cONGrY c0 PHAncurEuxe ax ruf 860 c6otai chinh hqp nhet S0 I l9A/2,tO4, Kp 18,P.AnPhri,TX Thu4nAn, T BinhDuong Qul4 nAm2015 BANGcAN DOIKi TOANHgp NHAr [i6p theo) Tpi ngdy3l th6ng12ndm2015 Don vi tinh : WD Nsudnv6n C No ohii tre (300= 310+ 330) 42,742.819.758 33.848.264.099 300 310 3t1 312 313 I Nd nsin han l Phditrd nsudi b6nnein han Ngudi muatr6 tidntrudc ng6nhan Thu€ vd c6ckhodnphainQpNhd nuqc Ph6ihi ngudi taoddng Chi phi phditrd nsin han 6.598.4'12.2t4 95.585.966 2.951.276.553 2.561.05'1.'t54 314 315 Pheiha neinhankh6c Qu! khenthuong,phic loi U Ns dii han Vay vi no thudtdichinhddihan D V6n chri sd hiiu (400= 410+ 430) I V6n chri sfi hftu V6n s6o cia ch0 sd hiu - Cd phi€uphdthdngc6 qu1€nbiduquy€t 393.43t.020 l't.216.7 t3.280 t.66'7.614.'765 330 338 400 8.894.555.659 8.894.55s.659 4t2 Oui ddutu phrittri6n Loi nhudnsauthu€chuaphdnph6i - LNSI chuaDhanDhdild! ke dencuoiki trudc - LNST chuaphanDh6iki' ndy IL Nsu6n linh Dhi vi quv kh{c Tdne cOnsnsuOnvOn{440= 300 + 400) *-1ffi/_ 288.n2.674 I1.563.298.816 4.t03.894.277 22.490.661.248 22.490 661.248 114.096 r90.283.193.078 l71.s27 120.204.000.000 120.204.000.000 120.204.000.000 120.204.000.000 7.200.000 7.200.000 (2.010.200.000) 25 9.269.234.725 9.269.214.7 37| 279 62.812.958.3s3 42.04'7 36.197.202.252 t7.835.051.752 _619 26.615.756.t01 24.212.22r 0 233.026.0r2.836 22r.459.87 6.255 4l la J L O D n l e u0 U V 559.128.340 r90.283.r93.078 17l -521.714.096 410 4tl z I nangou von co pnan 16.440.083 2.639.709.420 2.386.168.06r 2.364.1t2.547 319 320 / vay va ng uue tilt cntnn nqan nan 49.932.162.159 27.441.500.911 240 5.884.149 415 418 421 421a 42rb 430 440 [...]... 1.313.6 14. 230 Quf 4- 20 14 0 5.286 .49 9 5.286 .49 9 Lnyk 62015 LEyki:20 14 3.39t.262.396 2.098.2 24. 139 22 .44 4.768 0 0 541 .'763.2 34 420.017 41 2 652.988.230 0 392.061 0 0 3.293.367 6 64 3.833.7 24. 576 L0v k€ 2015 L665.563 .44 5 t.022.950.958 LnY k620 14 2.0t7.170.057 r.' 147 .46 1.883 2.688.5 14. 403 3.7 64. 631. 940 Lny k62ol4 Lny kii 2015 7. 342 .990.913 7.2'73.8t4.910 261 697.'166 .43 7 735. 34' .7 4 nt.6 24. 050 3.961.118. 348 11.970.280.519... I1.563.298.81622 .49 0.661. 248 0 5.8 84. 149 . 240 2386.768.061 0 0 5s9.128. 340 0 288.112.6 74 20.64L457.t3l 29.133.786.815 0 0 0 0 0 8.8 94. 555.659 34. 053.960.0 64 5.8 84. 149 . 240 2.386.7 68.061 559.t28. 340 288.112.6 74 43.172.118.379 22 .49 0.661. 244 17.216.713.280 8.8 94. 555.659 0 6.598 .47 2.2 14 0 2.56t.057 7 54 0 2.3 64. ]r2. 541 0 393 .43 1.020 cong rr6n5ntrm 0 0 0 0 0 26.ut.268.939 6.598 .47 2.2 14 2.561.057 7 54 2.3 64. t 12. 547 393 .43 1.020... 14icoaui sAncho phdn b6 - C6cchi phi kh6c cOng ' 14. 582.8 54. 669 3'7.1 04. 846 3t4.663.952 57',t.852.536 t.307.282.560 76.819.758.563 48 .600.893.920 4. 848 . 948 249 . 044 ;738 '102.600.2 64 'l42 226.5 14 49.7E3.9n2.612 cONGTYcO PHANcnrEu xA.c.NpHir TX.Thudn An, T.BinhDuorg s6 t tsalz,t6+,rp 1B,P .An, Phri, ll Vav vAno thu€tli chinh a) Vay ngin h9n - Ns daihandiinhantra + NganhangQu6c Dan( VND ) + NganhdngQu6c Dan(... 12.152.381 .40 0 Lnyk 52015 95 .45 4. 545 144 .051.833 L!ylq2o 14 505.297.561 23.765 .49 9 239.506.318 529.063.060 Qui 4- 20 14 577. 349 .s06 0 Lnvk 62015 577. 349 .506 640 .46 2 .47 9 640 .46 2 .4' 19 0 Liv k€20 14 s86.669.973 0 586.669.913 c6Nc rY cOPHAxcnrEux4,rN rnri 56 l1 94/ 2,t 64, Kp 1B,P .An, Phri, TX.ThuinAn,T BinhDuons 09 Chi phi se.nxudt, kinh doanh theoy€u t0 - Chi phi nguy€nvdt li6u - Chi phi nhdnc6ng - Chi phi khAuhaoTSCD -. .. 126.615.869 0 Quf 4- 20 14 t22.136.882 0 Liiy k620ls 569.s 24. t 64 0 L!dd20 14 2 54 4't|.677 0 I26.615.869 r22.136.882 569.5 24. 1 64 47r.677.2 54 QUY4 -2 015 Quj 4- 2015 Quf 4- 20 14 5 0 2 5 1 8 9 5 0 709. 246 .7 t2 0 0 0 0 28.060.9t6 89.702.685 Chi phi di chinh khdc c0ng 05.Chi phi bfn hing Chi phi nhdnvi€n C6ckho6Ln chi phi b6nhdngkhdc 0 0 0 0 530.579.866 Quf4 -2 015 596 .43 5.976 40 7.331. 649 198. 949 .391 Quf 4- 20 14 736.677.869... 16.36',1.069.t43 20.s92.s98.t22 16.367.069.t43 20.592.598.122 0 0 0 0 Trong d6: CAc khodn ddu tu ddi hqn Cdc khodn diiu tu ngdn hqn Pheithu kh6chhdng C6ckhoin phdithu 14. 630. 846 .055 12 .41 6. 048 .40 6 14. 630. 846 ,055 35.223 .44 4.177 28.78.117. 549 35.223 .44 4.117 26.1tt.268.939 34. 053.960.0 64 26.tt1.268.939 34. 053.960.0 64 6.598 .4' 72.2 14 5.8 84. 149 . 240 6.598 .4' 12.2 14 5.8 84. 149 . 240 2.561.057.',1 54 2.386.768.061... Chi phi dlchvu mua ngodi - Chi phi kh6cbing ti6n c0ng Briocriotii chlnhhqpnh6t Qul4 ndm2015 Lny kii 2015 Lny k620 14 Quj 4- 2015 Quj 4- 20 14 4 5.391.t2t.'t t.306.626.0 24 1.5 84. 262.262 0'7 5.066.885.6'7 32.653 6.',729.3 84. t11 6 .43 3.037.075 18.7 44 5 18 .40 7. 640 .329 4. t89. 146 .t61 1.961.388.882 tt.300.227.638 7.822.588.818 8.730.798. 244 4.898.001.891 24. 020.568.4t3 20. 546 .855.728 908 .42 8j78 2.29t.806.75'7 6.913... doanh nghi0p Chi phi nh6nvi€n qudnl! Chi phi kh6uhaoTSCD C6ckhdanchi phi quAnl! khric Quf 4- 2015 Quf 4- 20 14 2.5 34. 640 .44 5 2.528 .45 7.382 t' /4. 399 57| t7 4. 525.'753 c0ns 3.705.911,7 24 4.016.597.365 07 Thu nhap khic Thu ti nhuongb6nTSCD Thu nh{p khric c0ng 08 Chi phi khtc Ci6 v6n v4t tu nhugngbdn Chi phi kh6c c0trg 47 .133.559.838 996.877.708 Quf 4- 2015, , 0 0 0 Qry 4- 201s 95 0 95 1. 248 . 640 .895 1.313.6 14. 230... Tansvdn r 14. 480.000.000 Qui dtl pbng C.iphiiu qq LNSTchn 33.731.1 84. 9 841 57.4n5 .41 9.7W ( 74. 000.m0) 5.54f.952. 14 0 s.7 24. 000 000 7.200.000 0 c1nc 0 0 0 5.731.200.000 0 0 0 740 00.000 - ciao dichc6ohieuquv 0 0 - I"ai fone kV 0 0 0 0 0 - Tra cd tttc 0 0 0 0 0 - 'Ihnlao HDOT 0 0 0 0 0 \ 742 .68t801) - Trbh bp cdc qfi 0 0 0 0 0 t4 .49 9.5 64 723\ 74. 000.000 24. 998 942 .9t7 u.98. 942 .911 fl I 44 0.600000) (I 1 .44 0.600.000)... 102 .49 4.527 46 6 0 2. 949 .46 1.981 0 0 - Thanhl,i nhuonebdn - Gidmkidc 0 0 0 0 2.s82.137.536 0 56.697 745 .712 14. 962.962.682 523.065.121t 74. 678.302. 041 Gi6 tri hao mdn liiY kd s6 du illu nem - Khduhaotronenam 35 .48 s.322.312 8.515.293.381 226.15r.872 34. 951.015 .41 4 5 6.780.020.11 3.9 04. 186.8601 .43 9.2 34. 519 64. 317.016 12.187.158.511 - Tanskhdc 0 0 - Chuy6nsangb6tdOngsdndAutu 0 0 - Thanh lV nluqns b6n 0 - Giemkiec