Báo cáo tài chính hợp nhất quý 1 năm 2013 - Công ty Cổ phần Tập đoàn Thái Hòa Việt Nam tài liệu, giáo án, bài giảng , lu...
coxc rv cO pnAx rAp ooAx rnAr HoA vrET NAM ' nAo cAo ral cniNH HoP xnAr TAr NGAy rt rnANG 03 xAnn zor MUC LUC NOI DI]NG STT B6o cdo tii Trang chinh dfl ttugc ki6m tofn Bdng cdn aAi rc todn hqp nhiit Bdo cdo hit qud hoqt dQng kinh doanh hqp nhtit Bdo cdo lru chuydn fi€n t€ hqp nh(it Bdn thuydt minh bdo cdo tdi chfnh hqp nhdt 1-2 4-5 6-20 i( \o \ c0NG TY cO PHAN rdr no,tN rnAr Dia chi: SO llo.t vrpT NAM 86o cfo tdi chinh hgp nhAt cho ndm tdi chinh k6t thirc ngiy 3110312013 :SZ dudng Gi6i Ph6ng - Thanh XuAn - Hd Noi BANG CAX DOI KE TOAN HOP XTTAT Tqi ngdy 31 thring 03 niim 2013 Thuy6t minh ME TAI SAN S6 n4N Dcnvi tinh: VND Sti cuiii nlm Si5 ttiu n[m 100 1,226,7060672,496 1,191,562,8r4,135 110 5,337,515,476 3,2900341,934 5,337,515,476 3,290,341,934 171,3640631 171,289,859 111,364,631 111,289,859 130 366,982,977,743 349,130,026,544 Phai thu kh6ch hdng 131 2.Trhtru6c cho ngud'i b6n 132 phii thu kh6c 135 A- TAr SAN NCAN I Tidn vi cfc khoin tucrng tlucrng tidn II Cric khoin tlffu tu tii chinh ngin h4n l DAu tu ng6n h4n III C6c khofln phii thu ngin h4n C6c khoin DU phong ph6i thu ng6n han kh6 ddi IV Hdrng t6n kho Hdng Tii 120 12l v.02 v.03 si'n ngin h4n kh6c i Chi phi trA tru6'c ngin 296,445,081,972 3,89 I ,93 5,000 '12,010,675,971 62,757,744,185 62,916,563,515 (81,836,196,143) (8 1,836,1 96,743) 140 625,111,700,191 608,693,520,842 ,110,575 662,852,991,226 149 (54.159,470.384) (54,159,4',10,384) 150 229,037,rr4,455 230,277,634,955 v.04 6',79,3'37 151 1.,797 ,7 56,181 3,831,101,'785 Thu6 gi6 152 2,123,025,032 r,431,446,',743 ThuO 154 9,960,000 9,960,000 158 225,106,373,242 224,999,126,427 B- TAr SAN nAr U4N 200 836,546,337,706 839,962,534,516 I Cic khoin phii thu dii h4n II Tdi sin ci5 dintr Tdi sin cO einn hfu hinh 210 0 220 805,661,794,481 810,269,336,341 544,346,750,218 547,065,077,738 728,321,533 728,933,369,429 hirn tri gia tdng duo.'c kh6u trir vd c6c khoin phii thu Nhi nu6'c Tdi s6n ngin han kh6c ' 222 tri hao mdn lfiy k6 zzJ Tdi s6n cO Ainn v6 hinh 227 ci6 trihao mdn lfiy ki5 ,7 53 (183,97 4,7 83,53 5) v.07 ( 81,868,292,291) 3,761,469,740 3,770,673,905 3,907,197,430 3,907,197,430 (145,721 ,690) (136,523,525) 257,553,574,523 259,433,585,298 240 0 250 5,000,000 500000000 5,000,000 5,000,000 13,934,575,297 12,055,251,857 5,562,223,679 3,588,772,358 262 8,372,351,619 8,466,479,499 269 16,944,967,928 l7,632,946,318 270 2,063,253,010,203 2,0310525,348,651 228 - Nguy6n gi6 - v.06 221 - Nguy6n gi6 - Gi6 v.05 229 I Chi phi xAy dung co'b6n dang III Bdt dQng sin dAu tu IV Cfc khoin tlAu tu thi chinh ddri h4n 3, DAu tu ddi hpn kh6c V Tii sin dii h4n klric Chi phi tri tru6c ddi han Tdi sAn thu6 thu nh4p hodn lai VI Lqi th6 thuong m4i TONG CQNG TAI SAN 230 258 v.08 v.09 260 261 v.l0 '/ ! ,r 71,763,397,130 139 t4l t6n kho Dp phdng giAm gi5 hdng tdn kho V v.0r 111 Ti6n \ cOxc ry co pnAN rAp oo.q.N ruAr noA VIET NAM 86o c6o tii chinh hqp nh6t cho n[m tdi chinh k6t thfc ngiry 3110312013 Eia chi: SO:SZ clud'ng Cial nnOng - Thanh XuAn - HeNoi BANG cAx DoI xE roAN HqP xnAr (Ti6p theo) Tgi ngdy 31 thdng 03 ndm 2013 Don ME NGUON VON A- Nq pnAr S6 rnA I Nq ngin h4n 2.Ph i tri ngudi b5n Nguoi mua trir tidn tru6c Thu6 vd c6c khoin ph6i nQp Nhd nuo'c Phai tri ngud'i lao clQng nlm tinh 56 ttAu nem 2,112,825,784,579 2,043,236,573,317 310 1,9780899,257,243 t0909,954,,642,022 1,445,239,728,963 1,422,212,058,581 312 24,r64,560,278 25,056,832,991 313 24,469,717,865 25,044,351,857 14,126,103,561 14,434,027,085 4,101,744,244 4,566,358,914 314 v.l I v.t2 ' 315 tri Sii curii i 300 311 Vay vd ng ng6n hgn Thuv6t minh 316 v.13 395,341,658,440 338,977,678,273 319 v.14 68,351,348,927 76,559,599,355 323 3,103,794,966 3,103,794,966 330 r33,926,527,337 133,281,931,295 Phai trA ddi han kh5c JJJ 6,71.5,080,037 5,852,483,995 4.Yay vd no.'ddi hpn JJ+ 127,211,447,300 127,429,447,300 (51,736,431,139) (13,875,518,208) (51,736,434,139) (13,875,518,208) Chi phi phAi Cric kh6c kloin phAi trA phii n$p ngfn Qu! khen thudng phric II Ng diri h4n I B- VON CHU SO lo h4n i HTU v.15 400 I Viin chri sd hiru 410 v.16 hftu 4tr 5',77,'4gg,g50,000 577,499,950,000 rj,gi6 hoi doai 416 25,833,1r8,754 25,778,29r,296 Quy dAu tu ph6t tritin 417 2,684,051,671 2,684,057,671 Quy dg phdng tdi chinh 418 2,706,044,337 2,706,044,337 420 (660,459,598,901) (622,543.855,512) Vdn dAu tu cria chir Ch6nh lQch 10 Lqi nhufn scr sau thut5 chua phAn ph6i II Ngudn kinh phivi qui kh6c 430 0 C- Lq,r ich cria c6 Odng thi6u sii 439 2,163,659,762 2,164,293,542 440 2,063,253,010,203 2,031,525,3 48,651 TONG CONG NGUON VON I0 thdng 05 ndm 2013 tliic K6 to6n tru&ng c0-no r.v -^,1/ HA THI KIM THOA c0lrm.t't TM DOAN NGUYEN VAN AN d ill \t/v \ c6Nc ry co pnAN rAp oo.q.N rnAr HoA vrET NAM - Thanh XuAn - Hd NOi lhOng Dia chi: SO :SZ duo'ng Clai cho ndm tii 86o c6o tdi chinh hgp nhAt chinh ktit thirc ngdy 3110312013 BAo cAo KET QUA HOAT EQNG KINH DOANH HqP NHAT Quit I thu b6n hing vir c6p dich vg ",,ttg CAc khof,n giim trir doanh thu Doanh thu thuAn vA nin hing vi cung cip dich vB tinh M5 CHi TIEU Doanh ndm 2013 ...CPA HANOI AicA 9 BAO CAO TAI CHINH HOP NHAT DA DlTOfC KIEM TOAN CUA CONG TY CO PHAN XAY DITNG 47 Cho nam tai chinh ket thuc ngay 31/12/2012 Kem theo BAO CAO KIEM TOAN DQC LAP CONG TY KIEM TOAN VA KE TOAN HA NOI THANH VIEN HflNC KIEM TOAN ALLIANCE OF INTER-CONTINENTAL ACCOUNTANTS Tru sa chinh: So 3, ngo 1295, ducmg Giai Phong, P. Hoang Liet, Q. Hoang Mai, TP. Ha N6i DT; (84) 4 3974 5080/81/82 * Fax: (84) 4 3974 5083 Email: cpahanoi@fpt.vn * Website: www.cpahanoi.com CONG TY CO PHAN XAY DU>^G 47 Tru SO': So 8 Ducmg Bien Cuong, thanh pho Quy Nhon, tinh Binh Dinh Dien thoai: : 056 3522 166 - Fax: 056 3522 316 BAO CAO TAI CHINH HOP NHAT DA DlTOC KIEM TOAN CUA CONG TY CO PHAN XAY DITNG 47 Cho nam tai chinh ket thuc ngay 31/12/2012 Kem theo BAO CAO KIEM TOAN DOC LAP Duac kiem todn bdi\ CONG TY TNHH KIEM TOAN VA KE TOAN HA NOI So 03, ngo 1295, duong Giai Phong, quan Hoang Mai, thanh pho Ha Noi Tel: (84 4) 9745081/82 Fax: (84 4) 9745083 Ha noi, thang 03 nam 2013 MUC LUC Noi dung Bao cao cua Hoi dong quan tri va Ban Tong Giam doc Bao cao kiem toan Bao cao tai chinh hop nhat da diro'c Idem toan Bang can doi ke todn hap nhdt tai ngay 31/12/2012 Bdo cdo kit qua hoat dong kinh doanh hgp nhdt nam 2012 Bdo cdo Imi chuyin tiin te hap nhdt nam 2012 Ban thuyet minh bdo cdo tdi chinh hap nhdt nam 2012 CONG TY C6 PHAN XAY DlTNG 47 Dia chi: So 8 Bien Cuong - Quy Nhon - Binh Dinh Dien thoai: 056 3522 166 Fax: 056 3522 316 Bao cao tai chinh Cho nam tai chinh ket thuc ngay 31/12/2012 BAO CAO CUA BAN TONG GIAM DOC Ban Tong Giam doc Cong ty co phan Xay dung 47 trinh bay bao cao cua minh va bao cao tai chinh hgp nhat cua Cong ty cho nam tai chinh ket thuc ngay 31 thang 12 nam 2012. Khai quat ve Cong ty ^ Cong ty c6 phhn Xay dung 47 (sau day ggi tk la "Cong ty") tien than la Cong ty Xay dung 47 dugc chuyen doi tu doanh nghiep Nha nuoc theo Quyet dinh s6 4411/2001/QD/BNN-TCCB ngay 08/12/2001 cua Bg truong Bg Nong nghiep va Phat trien nong thon. Cong ty hoat dong theo Giay chung nhan dang ky kinh doanh so 3503000064 do So Ke hoach Dau tu tinh Binh Dinh cap ngay 27 thang 6 nam 2005, thay doi Ian thu 12 ngay 01 thang 08 nam 2012, ma so Dang ky doanh nghiep cua Cong ty thay d6i s6 4100258747. Theo do; Tru so chinh cua Cong ty: So 8, duong Bien Cuong, thanh pho Quy Nhon, tinh Binh Dinh. V6n dieu le cua Cong ty : 80.000.000.000 dong. Bing chu : Tarn muoi ty dong chan. Hoat dong chinh cua Cong ty: Xay dung cac cong trinh ky thuat dan dung, bao gom cac cong trinh thuy lgi, thuy dien; Xay dung nha cac loai (Xay dung cong trinh cong nghiep, dan dung); Hoat dong xay dung chuyen dung kliac (Thi cong khoan phut vua, xu ly nen va than cong trhih); Khni lliHc da, cat, sol, &d\. sel; Kiem tra va phan tich ky thuat (Dich vu thi nghiem kiem tra do ben co hoc, be tong ket cau); Dich vu dieu hanh tua du lich (Kinh doanh \u hanh ngi dia va quoc te, cac tua dich vu du lich khac); Dich vu ho trg lien quan den quang ba va t6 chuc tua du lich (To chuc hoi nghi, hoi thao); Djch vu tarn hoi massage va cac dich vu tang cuong sue khoe (tru hoat dong the thao); Hoi dong quan tri va Ban Tong Giam doc tai ngay lap bao cao tai chinh hop nhat: Cac thanh vien cua Hoi dong quan tri bao gom: ^s, Ho va ten Chirc danh Ngay bo nhiem 6ng Nguyen Luong Am 6ng Nguyen Van Ton 6ng Le Van Dong 6ng Dinh Tan Duong Ong Pham VanNho Cac thanh vien cua Ban Tong Giam doc bao gom: Ho va ten Chirc danh Ngay bo nhiem Ong Nguyin Luong Am Tong coNG TY cd puAN xAv Dtl'NG 47 TrU s&: Sd 8 ttudrng Bi0n Cuong, thirnh phii Quy Nhdn, tinh Binh Dinh DiQn thoai: 056 3522166 - Fax: 056 3522 316 nAo CAo rAI CH1NH HOP xHAr DA DUQC rlfu roAN cira cONG TY cd PuAN xAY DUNG 47 - Cho nrm tii chfnh kdt thric nghy 3LlI2l20I3 Kdm theo BAo CAO rlf,vt TOAN DoC LaP I Dmc kidm todn bdi: cONc ry rNHH KIfM ToAN vA Kfi ToAN HA NOr sd 03, ng61295, dudrng Giai Ph6ng, quan Hohng Mai, Hi NOi Tel: (S4 4) 39745082 Fax: (84 4) 39745083 Hd NOi, thdng 3 ndm 2014 MUCLUC aa STT NQI DUNG Trang I 2 3 86o c6o cria Ban Gi6m it6c 86o c6o ki6m tofn B6o c6o tii chfnh hqp nhAt dfl dugc ki6m tofn -" Bdng cdn diit ke todn hqp nhiit tqi ngdy 3I/12/2013 Bdo cdo tait qud hoqt dQng kinh doanh hqp nhdt ndm 20 ; Bdo cdo lru chuyAn fiAn ft hqp nhiit ndm 2013 Bdn thuyAt minh bdo cdo tdi ch{nh hqp nhdt ndm 2013 Phu lqc sii 0I:Tinh hinh tdng gia* TCSD hitu hinh Phu Iarc sii 02:Tinh hinh tdng gidm viin chrt so htbu Phry luc 03 - Bdng xdc dinh lqi ich cd dAng thidu sd Phu luc 04 - Vay ngdn han Phry luc 05 - Vay ddi han 2-4 5-6 7 -8 9 t0 tt -34 35 36 37 38-39 40 t_. 4. \Ar 'ti . .it ,.f? I rl t I "i\'o CONG TY cd PnAN xAv olltlC tz . 86o crio cta Ban Tdng Gi6m ildc Dia chi: 56 8, Bien Cuong, Thdnh phd Quy Nhor, tinh Binh Dinh dinh kbm BCTC cho nam te,i chinh Di-en tlro4i: 056 3522166 Frx:056 3522316 k€tthtc ngdy 3unnol3 BAo cAo crlA BAN rdNc crAM Ddc Ban Tdng Gir{m <ldc Cong ty Cd phdn Xay dgng 47 , ggi tatld "C6ng ty" d€ trinh Mo c6o ndy ctng vdi Brio c6o tii chinh hqp nhat dd dugc kidm todn cho ndm ti,i chinh kdt thfc ngary 3t/1212013. I HQi ildng quin tri v)r Ban Tdng Girim ildc t4i thdi iliim lAp B16o c6o tii chinh gdm c6: HQi il6ng qudn tri . Ong Nguy6n Lucrng Am chri tiph . Ong Nguy6n Van T6n Ph6 Chri tich . Ong Le Van Ddng Uj vien . 6ng Dinh Tan Ducrng Uj vien o Ong Ph?m Vdn Nho Uj vien Ban Tdng Gid.m ildc: . Ong Nguy6n Lucrng Am Tdng Gi6m ddc . Ong Vii Xuln Chinh Ph6 Tdng Gir{m <tdc r 6ng L€ Ven Ddng Ph6 Tdng Gi6m ddc . 6ng Dinh Tdn Duong Ph6Tdng Girim ddc . Ong Nguy6n Dfc Th6i Ph6 Tdng Girim ddc . Ong Nguy6n Vtu T6n Ph6 Tdng Gidm <ldc E . 6ng Duong Minh Quang Ph6 Tdng Gi6m ddc I . Ong Ph?m Vin Nho Kd tor{n trudng 'l Kiim torin vi6n rIQc l{p ,. ' :., 1 I Mo c6o tdi chinh hqp nhdt cho ndm tii chinh kdt thric neiry 3U12/2013 cfra C6ng ty Cd phdn j Xay dqng 47 duo. c kidm torin b6i Cdng ty TNHH Kidm to6n vi Kd torin Hi NQi (CPA HANOD. '; Khrii qu6t v€ cOng ty Cong ty Cd phdn Xay dung 47, ggitit li "COng ty", tiCn thdn li Cong g Xay dgrg 41 dugc chuydn ddi tt Doanh nghie.p Nhd nudc theo Quydt dinh sd. 44112001/QD/BNN-TCCB ngiy 08/l2p00l cria Bd truong B6 N6ng nghiep vd viQc chuydn C6ng ty Xay dgrg 47 thd,nh COng ty Cd phdn Xay dWry 47. Cong ty duo.c thdnh lflp *reo Gidy chrltrg nhfn deng kf kinh doanh s6 3503000064 do S& Kd ho4ch vi Ddu fi tinh Binh Dinh cdp ngdy 27 thdng 06 nam 2005. Trong qu.i uinh hoat d6ng, COng ty cn l2ldn thay ddi dang lci kinh doanh, ttray <tdi ldn thl 12 vio ngiy OU8l20l2va s6 mdi ld 4100258747 do S8 Kd hoach vi Ddu tu tinh Binh Dinh cap. Theo d6: Vdn didu lQ dang kf cria COng ty li: 80.000.000.000 d (Tdrn muoi tj itdng chdn), cONc ry cd pHAx xAy DtNc 47 Dia chi: sd 8, BiOn Cucrng, Thinh phd euy Nhon, tinh euy Nhon DiOn thoai: 056 3522166 Fax: 056 522316 86o c6o cfia Ban Tdng Gi6m ddc d(nh kbm BCTC cho nam thi chfnh kdt thric ngey 3Ul2l20I3 Linh wc kinh doanh: Xdy dUng c6c c6ng trinh thuf loi, thuy diOn, giao rhong, cong nghiep, d0n dung; Khai thilc, vAn chuydn vAt liOu xAy dgng; Dich vu rhf nghiOm kidm rra d6 bdn cohoc b0 t6ng kdt cau; Dai tu xe, m6y thi cOng; Sin xudt, phqc hdi [...]... 15 ,663,460,503 - T4i ngiry ttffu nim 219 ,822,443,926 16 2,020,688,286 17 , 218 ,750,3 71 nirn 219 , 618 ,546,445 16 1,006,7640290 16 , 910 0749,892 Sii au cu6i III 50,326 ,1. 47,620 728,3 21, 5330753 1, 0 61, 764 ,15 8 18 1,8680292,2 91 luj k6 k] - KhAu hao trong ( 61 r ,83s,676) 2,098, 714 ,646 19 2,504,964 2,650,823,940 (544J32,696) 1, 254,269 ,12 2 18 3,974,783,535 98,738, 811 ,093 49,264,383,,462 547,065,077 ,13 8 990738, 811 ,093 49,0 71, 878,498... Bi6u tuqrrg c6ng TSCD vd hinh ty khfc 13 9,9820 410 -ir WD ong cgng 3,672,056,760 11 ,077,260 84,0 81, 000 0 0 0 30672,056,760 11 ,077,260 84,0 81, 000 13 9,982, 410 3,,907 019 7,430 18 ,408,330 11 ,077,260 65,749, 919 41, 288, 016 13 6,523,525 0 0 1, 500,000 7,704 ,16 5 9,204 ,16 5 18 ,4080330 11 ,077,260 67,249, 919 48,992 ,18 1 14 5,727,690 3,907 ol97,430 0 Gid tr! hao mbn Iu! k0 s6 au tIAu nim - Kh6u hao trong ndm si6 au cu5i... o6r TOAN HOP NHAT 01 Don vi t[nh: Ti6n SO cuOt k9 - -. I len mat - Ti€n gti ngAn ) hdng (VND) C0ng xr WD So dau @, 1, 820,482,200 1, 585,993, 714 3,577,033,276 1, 704,348,220 5,337, 515 ,476 3,290,3 41, 934 10 tu ng6n h4n DAu SO cuAt k) 03 C6c khoin phii thu khic -f 17 1,364,6 31 Ill,28g,g5g 4 17 I,364,:6 31 1 71, 289,959 r1 56 cu6i - BHXH, BHYT, BHTN ndp thira - PhAi thu C6ng ty CP X6y du'ng - PhAi thu kh6c cia... vi6n ,) - 'I'am ung ti€n xay dung Nhd m6y cd ph6 hod tan - Phii thu kh6c C0.tg , Hirng tdn kho :f 0 : C0ng k) 0 - -. I ren gur co ky han - DAu tu ng6n han kh6c SA dau Y k) Sa dau k) 34,652, 511 34,652, 511 0 0 13 5,000,024 10 8,755,400 13 ,592,462,9 91 13,592,462,9 91 49 ,15 4,449,093 49,0 21, 813 ,387 62, 916 ,563, 515 62,757,744 ,19 5 SO cuAf t9 Sa dau ki, - Nguydn li6u, vAt li6u 17 394',675,005 9,857,245,000 - C6ng... 728,933,369,429 - Mua trong ndm 0 - DAu tu XDCB hodn thdnh 0 0 - Tdng kh6c ( 611 ,835.676) - Thanh ly, nhugng b6n - Gi6m kh6c Sii au cuiii II t