Gffi ilP cONc rv co pnAN TAP ooAn FLc MST : 0102683813 a ,7\f BAO CAO TAI - CHINH HOPNHAT a au'f rrr NAM 2or4 nA Ne1.uAwt 2or4 cONG TY cO PHAN TAP DoAN FLC fAng tod nhd FLC Land Mark Tower, LO Dric Tho, M! Dinh 2, NamTir Li0m, Hi NQi III Btio ctio tdi chfnh hoo nhdt ndm 2014 BANG cAN DoI KE ToAN Tqi ngdy 30 thdng 09 ndm 2014 Don Tdri sin M5 SO A Tii sin nsln 100 I han Tidn vd cdc khodn ttnng ttrong tiin Ir0 I -.L I len 111 T12 il C6c khoin tuons duone ti€n Cttc khodn etliu tn tdi ch[nh ngiin han 120 I DAU III I U Thuy6t minh Sii cutii quf Sii tlflu nXm 2.118.950.099.530 v.0l 12.942.080.455 3s9.768.802.139 12.442.080.455 500.000.000 v02 1.212.675.987.900 349.962.677.900 t2r t.212.67 5.987.900 349.962.677.9 Cdc khodn nhdi thu nsdn han 130 424.319.066.388 513.881.99 Phii thu khSch hdns Tri trudc cho nsudi ban C6c khoin phAi thu kh6c DU phdng ph6i thu ngln h4n kh6 ddi 131 316.597.204.652 428.964.499.e17 tu nsln han 132 138 82.095.828.330 v.03 25.750.237.rr8 (*) 139 024.203.7t2\ Hdns tdn kho Hdne tdn kho 140 8s.987.715.049 141 85 987 715 049 Tdi sdn nsiin hqn khdc 1s0 36.198.528.054 I Chi phi hi 151 2.878.209.94s Thu6 GTGT tluoc khAu trir Thud vd c5c kho6n ph6i thu Nhd 152 J a nu6'c 1[...]... nQp tiin mua cdn hQ dd b! 104.4 43. 1 85 68.0 73. 148 .33 4 80 .31 8.000.88s Cuiit guy Ddu ndtn 129.690.827 188.04r.606 734 .39 3. 535 609.888.3s3 29.402.016.700 1.s80.087.400 794.526.500 1 .32 8.9 63. 000 14.088. 630 .125 Phdi nd khdc cOng Vay r 3. 6 83. 3 03. 9 r9 I5.672.871 .30 1 ket l3 1.546.495.700 vi 25.980.811.224 44. 637 .102.611 4.579 .32 2.401 6s.681. 939 .980 Cu6i Quy Ddundm 3. 806.8s0.000 53. 065.8s0.000 278.000.000 770.000.000... C6ne ty CP Li0n Doanh Ddu tu Qu6c T6 3. 190.000.000 35 .500.000.000 fl,f 73. 990.100 1 3. 887.000 C0ns tv li6n k€t 34 5.2 93. 000 C6ng ty CP C6ng nghQ OTP Vi6t Nam C6ng ty con 2 63. 4 43. 689 C6ng ty CP DAu tu Dia r5c Alaska LSi tftc riv th6c di thu trone ki C6ne ty CP Li6n Doanh DAu tu Outic T6 C6ns tv li6n kOt fff 3. 356.622.000 C6ng ty 1i6n kdt 34 5.2 93. 000 -N_t'_4r_r,y_l!4gngi_n_h.atrs-Qf.i+_n_-lq'Jse_ Cdng ty. .. chinh -C_q_!g QQL'g ft,n & OL tdi sin RTS ty- CP-lLC Golf & Resort !y l\!ll Ddtrhcho MTV FLC Land cuns c6p C6ns ty CP Cdns neh6 OTP Vi6t Nam C6ns ty con 9t 932 .528 Cdng ty con 1r.879.196. 032 3. s76.089.5 03 nhdr C6ng ty con "*c-p-r'-g_. QpLienD_ggl"pau!1Qp69"Ie{!_q_ Cdne tv li6n kdt C6ns W CP FLC Golf & Resort C6ne ty CP dAu tu tdi chinh C6ne ty li6n k6t & QL tdi sin RTS tinh lcri tftc riv thic C6ng ty CP FLC. .. Resort - C6ng ty CP LiAn doanh ddu n^r qu6c te flp - C6ng ty TNHH Newland Holding Vi€t Nam - C6ng ty c6 phiin FLC Travel - COng ty cii phan ddu tu dla 6c Alaska - C6ng ty TNHH truy€n th6ng qu6c ft Diginews - C6ng ty CP C6ng nghQ OTP ViQt Nam - C6ng ty TNHH Ddu hrvd PT Dqi Duong 2.260.924.167 4.s44.254.067 38 9.897.100 186.966.500 4.209.044.000 10.272.000 132 .111.000 237 . 834 .000 450.r39.700 /,q '7 CONG TY. .. TNHH trttyin th6ng qu6c t€ Diginews - C6ng ty CP C6ng nghQ OTP ViQt Nam - C6ng ty Edu ndnt 48.819.856.041 ci5 - Cdng ry TNHH DAu Tuvd PT Dqi Dtmng - C6ng ty TNHH Ddo tqo Golf VpGA - C6ng ty TNHH HAi Chdu - C6ng ty CP ddu tu tdi chinh A QL fii san RTS - C6ng ty TNHH DT vd QL tda nhd Ion Complex - C6ng ty CP tqp dodn Thanh Nam - Cdc nhd ddu nr khdc 86.490.000 '\ 34 9.876.187.900 \ L4 43. 587.900 70.2 03. 000.000... fang 5 tod nhd FLC Land Mark Tower, L0 Dric Thg, Mg Dinh 2, NamTir Li6m, Hd NQi Btio ctto titi chfnh hqp nhdt Qu! - C6ngty TNHHDdo tqo GoIf VPGA t.772.054.000 - C6ngty TNHH Hdi Cludu tutdi chinh & QL tdi sdn RTS - C6ng ty TNHH DT vd QL tda nhi Ion Complex - C6ng ty CP tQp dodn Thdnh Nam - C6ng ty CP ttdu - C6ngty CP Decohouse 132 .33 2.009 III ndm 2014 101.2 63. 009 r .32 6.959.000 61.000.000 - Trdn Thi Huy€n... Complex C6ng ty CP C6ng nghQ OTP ViQt Nam C6ng ty TNHH MTV FLC Land c0ng 10 Ddu ndm 10.247.848.785 661,.929.t09 3. 341 457 658 3. 664.824. 530 13. 589 .30 6.4 43 4 .32 6.7 53. 639 Cuai gui, Ddu ndm 50.000.000.000 50.000.000.000 i Yay va ng ngan nen - Dodn Vdn Phrong - Ngdn hdng TMCP Qudn dQi - Ngdn hdng TMCP QuiSc tii - CN D6ng Da tavd Phdt tri€n W - Ngdn hdng TNHH MTI/ HSBC ViQt Nam 2.454.756.600 1 23. 000.000 - Ngdn... bAt d6ng s6n 1.090.218.4 4r .39 2 c0ng PhAn lf,i l9 9 93. 55r .33 7.916 15 928.827. 631 .777 trong c6ng ty li6n k6t, ti6n doanh Chi ti6u Lfry kA tir dilu ndm dhn cui5i qu! Ndm nay Ndm trrdc C0ng ty CP Li6n Doanh Ddu tu Qu6c Tti KLF 3. 140.041.761 C6ng ty C6 phAn FLC Golf & Resort Cdng ty CP tl6u tu ttia 6c Alaska 5 .39 3.881.93s c0ng 6.160.662. 230 766.780.295 83. 105.170 3. 2 23. 146. 931 Chi phi thu6 thu nhflp doanh... 1.875.000.000 4.546.s 83. 322 ng diri h4n Vay kh6ch hdng nQp tiAn c[n hg FLC NgAn hang TMCP Qudc tti - Chi nh6nh Ddng Da NgAn hdng HSBC C6ng ty CP Dnu tu tdi chinh vd QLTS RTS 500.000.000.000 Cdngty TNHH R.O.R 30 0.000.000.000 c0ng 805.959.850.000 s8 .38 2. 433 .32 2 \ S \ tr) N € tf, 3 \ in