cONG Ty co 53/1D Lj, Thudng Kiet, pHAN THU'oNG MAr H6c MdN fh! trin Htic M,n, Hu1,Qn H6c BANG N'rAti so B 01-DN Ban hanh theo TT so 20()'2011.'TT-87'C ngd.l 22i12i2014 ctia Bo Tdi Chinh M6n, Tp.HCM cAx EoI KE ToAN Tgi ngdy 31 thdng 03 ndm 2016 Don vi linh : D6ng Viit Nanr Mi TAI SAN si5 ') I I A TAI SAN NGAN HAN I Tidn vir c6c khorin tu'o'ng tlu'o'ng tidn l Ti€n 1,,, Cdc khoan tuong duon_t ti6n II l"- EAu t Chf'ng kho6n kinh doanh Dau ru nam giu oen ngutJao Lqn III tu'tli Cric kho6n phrii tn" "g;" fre" 15.328.425.012 I0.000.000.000 99.000.000.000 550.1 5.51 ] sjssg:I ls.sl e 121 550.1 15.5I9 550.1 I5.519 111 15.000.000.000 8t7 38.691.400.074 ttl Tra truoc cho nguoi bdn ngbn han 132 J Phai thu ngan han khac 136 Du phong cac khoan phai rhu kho Ooi v01 v02 v03.1 ?I!e::e::7:5 z.!n !tz,s:z v04.1 964.000.000 v05.1 4.546.353.280 6.05 8.543.703 4.183.649.340 149 (4s.051 429) (45.0,51 429) 150 7.38s.561.980 940.512.269 226.916.585 I 16.400.625 Du phong giam giii hang ton kho (* V TAjsnn nein Chi phi trii trud'c ngdn han 151 ThuC gi6 tri gia tbng duo-c khdu trir 152 Thu€ vd c6c khoan kh6c phai thu Nhd nuoc 153 Tai sdr nsdn 155 VO; vI1.1 4.3 v13.2 68.604 1.154.216.'/91 200 187.926.585.087 211 Trd truoc cho ngu'o'i b6n ddi han 212 l Von kinh doanh o don vi truc thuoc 2l Phai rhu ddi han kh6c 21t This:in c6 dinh 220 242.313.133 rslois.rzr zs: 210 6.957.140.021 6.es7.l4o.o2 t I I'ai san r , , , co dinh hilu hinh - Nguy€n gia - Gid rri hact tndn tfry I I Phai thu dai han cuakh6ch hdng 581 737.91 I l I 4.566.961.15s 141 II 10.539.150 4.138.597.91I Hang t6n C6c khorin phrii thu dhi han 69 6.013.192.27 l l 1.3 (28.100.000) 110 lan \hrlc 32.841 999 (28.100.000) 131 r 173.619.050.785 21.461 920.533 ) kio 4.617.016.118 114.328.42s.012 r31 B- TAI SAN NAT UNN 17 l3l.467.920.s33 Phai thu ngan han cua khdch hang IV Hirng t6n kho Sti ttAu nam "n !a1 $ac -t 130 1;.1 ki Sd cu6i roo I r:q chfnh ngin hqn Thuv6l minh Tdi san co dinh tnue tal NguyQll cfriJ giil - Gid tri hao mdn tny ke(1 221 222 kef) va4.2 ) 1)A :2t 226 v0s.2 6.951.140.021 23.129.8s8.262 uel 8.641.025.235 I 25.610.12t.791 !16 ?! 0e6 5lll 6.951.140.02t 23.342.886.379 8.713.191 895 25.302 q!:2e 8il.791 at3 Be6) 0 0 -t Tai san cd dinh v6 hinir 2.21 v09 - ltyuvctt gia - Gia tri hao mdn IIL nAt OOng sin \u"N tliu kef) tu' 14.569.088.484 228 16.210.028.031 16.2 229 (t.72 t t95.007) (1.640.939.550) 32:18].03s.13s 32.932.322.468 62.172.463.101 62.112.463.10]l (29.98t421.966) 232 IV Tii s:in do'dang dii han l Chi phi san xudt kinh doanh dang dai han Chi phi xd.v dung co'bhn do'darg V DAu tu't?ri chinh ddi han I Diu tu r ao cong 11 l Dau tu rao cong ti lien doanh lien ker DAu tu gop r,6n viro dcyn vi khac Du phong dau ru tai chinh dai t.ran t*l Vl Tiri s:in dii han khric Chi phi rra truo'c dai han Tdi san thu€ thu nh4p hodn lai Tdi san ddi han khac 240 v07 028.031 (29 240 140 633) 89.002.433.966 88.557.703.693 88.548.703.693 453.130.273 453.130.213 30.s28.65r.449 30.s28.651.449 251 r.400.000.000 r.400.000.000 252 29.000.000.000 29.000.000.000 ),1) 250 v03.2 2)i 928.651.449 928.65]l.449 a [...]... c0ng '1, Ninl 2{ll5 Nnm 2 016 i .11 .9 01. 19: iOi 5gt < 61 nsu\'an lieu \ dl ljaLr diu nim | U 18 5.01l :.9{J1.6 _15 .1tl 3.: 9.-l-1t 069 i. ,13 4 i 81. 5 :10 |9:I 7E6. 011 )tn1, 0 1. 023.866. 211 E.t18. 611 .80i t09.iiir I _02 :1. 866. 211 3.t6 1. 90i.6::).lli _i Jtl t8t 5 .10 )24^ -1 1 1,/ r .19 5.565.260 1. 023.866. 211 069 21) 15 1. 195.565.260 63 .16 8.6 61 0 63 .16 8.6 61 1.258_733_9 21 1.023.866. 211 1. 258.733.92t l2l20lli QH 13 vd... 26) 3.672. 319 .8.1s 1. 08r. 612 .0 01 Ki niv Lnv ke ni d;n ntm Qur'l-2 016 Quil-2 015 Chi phi khic cOnc 15 ,1. 12: 616 646.i10 12 :1ll Ntm 2 016 16 l Nnm 2 015 1. 600 13 ,1. 611 1. 20:.r-l ";i it l.,il4 t1.i69.5 91 36 '13 . 411 .0 011 11 918 .9 91 8t6.2rl 91. 6 61. 406 lr6.E8i.5ll s .15 6 18 6.[5.?56 r89.875.]56 2ti.000.900 2222. 016 11 2 21. 000.900 222 .10 r.54 .1 jlj.9t8.jj5 412 0s0.00: 543.978.i3r 1l:.080002 ,aa 3).aaa aal 10 3 9:t i3i... A\A Ar; 1E6 .17 i.756 b0 cna Bun Kii t Sodt 960 1. 672 .11 9.8r5 1. 083.6.t2.0 01 i16.885. 512 Thn l9l.r-ll 87.3 21. 58I l1l5.t-itIl 91. 66r .10 6 Thi lao.no HDQI'& thu h' 62:l 700 20i.077. 712 r - Chi phi khd! hao lai do 6 .1. 911 li.:09 81. i 2 .1. 58 11 . 918 .994 Trong I1.9Et.977 590 1 4i 11 3.000 Chi phjkhic bing li6n 1 18 819 r.6:9 12 2 12 3.i6 - Chi phic6ng c! dlngcu mua ngoai 2.r58. 711 .2t: N;m 2 015 590. 616 . 710 - Chi phi... Li1.405.483364 6E9.036. 812 Ki chArn 1. 1i18. 21( ).TA t3.032.754.955 c0ne I ai bin hing trr 11 .9 61. 900 000 0 chuyin nhnrng QSDD - Ct CP CBTP II}.I :rn d r 900.000 1. 183.:46.7 31) in I 01i r0: ar.8l1l 94 ,- 1l phi kinh tloanh BDS diu tu har ac 10 6 6 .11 I I 31. At)5 .18 3.360 uont 4- Doanh thu ho4t dong 0 61. 15 .1. Ei8 Stt 6tt illJ 6-1 r q30 Hing khac - 1, 11 207.52b.41r).367 s6 r1) Xing diu nh6l cAc loai H an.c 14 1. 814 . 812 .11 9... I - 20rs kA Nor 0l.r 19 0 tir diu ntm \Im Nnm 2 016 8 .12 8.63.+.80-i 8.I89.:6t.6 .19 :1: 8 .19 113 10 9.38t.E46 :1t. 819 .11 i 5 r' Lni 8.1t9.26t.64q l.l lt Thu nhip chju thue I 811 .4r3.37: Ki niy 10 - chi phi rhu6 TNDN hicn hdnh (M: s6 5r) kj duoc du tnrh nhr l:.903.lCt i 05 i9:.) 61 1.059 20i.8I r 6ql t05 .11 : 919 19,.6t0 t-i2r6g.t10 8l.l 6.lr-.6i0 9 .11 6:6 0ll I 6.752.533 .13 7 7.9 01. 227.4,{5 6.752.533 .13 ? t.9 01. 22?.,lJs... 3.t 88.808 1. 1 21. ).;9 i.r 88.808 t i.l8E.808 1. 7:0 .11 9 I 12 0.2 .19 , 200) 16 .656.858 i2l 826.493.475 :1ll {l1l r00 1, 1j tE3 8|8 tii :16 14 6.5i8 -1 5 1 8 .19 .0 01 3i6.t .16 .5t8 r'I I 6 810 .9 41 l7t).8r9.503 3it5.836.002 370. 819 .543 239.995. 312 3 t3.257.597 239.r)95.8t 2 13 4.666.2 6 s:.h i.055.0 21. 6t5 i.llt I 2 016 48t.20t.:1t 0 0 ) Nnm s7 diu r 2 nnm Nnn' 2 015 I 055. 01 6t5 L599 6t0 ll 8ll ,11 :1 l.t lt 18 6.0l]... Du c6 0 19 .000 000 rhue Li f) (l Tii C uor Du nq {J - Sil dA niip lrl)'l{6 tn diu Du c6 0 - Thuelieu dru kd 0 2 .12 .3r-i.733 16 7 1. 658.ti76.2 41 1.0:3 856. 211 1. 0 21. tt6 6- 211 7.935.709.269 2.857.662 .14 5 9.59 .1. 385 1t3 tt,i ?ia a 715 .12 1€,7 91 u 7.t 51. 2t6.7 91 0 'lllilcTc l6 t \ 1, 1- Crc khoan ph:ii tri kh,ic 56 cu6i : 1. 1 .1 Nein hnn - Tii sirr rhira cho giaiqul€t Kinh phi c6n-s 86o hi0m xar i6.1r dolr Tian... va lc phi 2 016 15 8.6r'6.71I I 1. 500 13 4 6t san c6 dinh diu nim 1i1.7 21. 616 458 676.1I I 1. 202 .11 514 22.569.59r 16 .876.2 71 - Chi phinhan c6ng - Llhiphidjch ru ka tn I 1 8 9.8 r- 004 lat a1a tln 3.t)aa.aal 3:.aa() aa] la2 400 3 lr.r8 9-8 .ji-i 2.7I1.253.799 2 .- 030.aa2 3. 212 .570 .11 J ta: 000 2. 711 .253.799 3.2t2.570.rr:l T\,IBCT'] ]] \ ,, Ki nnI Chi phi sin xui( liinh doanh theo yau tii: QuiI-2 016 C|iriir... 214 I lig_i ti09 9 61 5 r02 19 9.8 51. 986 0r8 i Bit tl6ng sin T6ng c6ng l l ll: 14 1 6 81. 265 0 41 0 ll .1 666.298.675 980 890.985.062 90 .1 1.0 51. r63.5 51 Tgit t.8ll.:t 1. i09 i; 0 :il 0 l tjo '! 10 5 611 0 ,-8 9 15 9 60t tNl an)g 0 l.688.rli 1 6 t.tl;. 219 96l I 0lr L1i6.0 .12 t]'t 9lg 032 614 7 0 81 g6p l :11 .693 b6 phAn ( Quj'l-2 016 ) Thuong m4i dlcl \! :. 01: t.609.6 01. E 81 TlfU thuen !6 bin han! \a !un.lI calr 1l.4... han! \a !un.lI calr 1l.4 t: .15 0 !3i 3.033.2 41 4- Trinh birr doanh thu, ket qua kinh doanh Lai gap ?08 61. i 83_r .19 5.I 1l con 'Lo-i nhuar cdn phaillirLC6ng t! co Dorfh I 811 .19 5 tq0 11 159. 019 - Chi phi 2 015 :. 910 _r46. 418 14 8 16 .0r9 Gi6 v6n nin 2.843 .19 i.890 1. 796. '10 1 - Doanh thu Lny ki tn dau I 2.8 81 195 i.r62.095.1i0 I 969 cho fiuE 6 vua thu h6 di 2 016 t.il:.i86. 011 1. 970. 315 thr hd li6 tn n;ni lti