c0NG Ty c6 pHAN sONc oA o nANc cnN odl xd ronN Ngiy 3l/12120ts Tii sin A-I'ai rr Me sd scin nsdn han Sd cudi 100 r lll len z Lac Knoan ruong duollg tlen Chfng khodn kinh doanh _ t31 t23 ! lh4i thu ngin h+n c0akhr{ch hang Tri trudc cho ngudi biin nein han J rual tnu nol Do ngan nan !.v HD xay 457.015.360.525 443.569.435.23C 11.782.556.685 134 136 v4 8.649.237.r89 (22.624.885.436 t37 t39 l4l 8.514.576.631 II 407.407.168.30s 407.407.168.305 Y7a 461.222.7s2.847 461.222.7s2.847 t49 InqIhn d4ilan 153 10.039.31r.s39 3.4t3.368.467 l0 039 ?r I s?q vl7 154 155 Yl4a 200 505.104.647.613 2r0 24r.375.720.978 2lI rrq 3.413.368.467 vl3 152 J ! qUe va cdc khoen kh6c phei thu Nha nudc lLl4qggp! rnlq ignlgt_tr6i phi€u Ctrfnh phrj a._lqqqn !B! rtg! rqqc B-I'di stin ddi han 299.644.630.213 24t.375.720.978 2t2 J VOn krnh doanh o don vi truc thuOc 213 220 II- Tni sin cd ttinh L.'rurjg! rqginh hitu hinh 221 gla _ 222 223 - L'la ul nao mqn luy Ke (+) Ue$eqlqdinh thu€ tdi chinh 224 vll a*1 189.402.963.103 189.104.933.688 221.662.505;722 493.397.434.716 (304.292.s0 t.028) 495.s37.055.02s Q73.871.s4e.303 298.029.41s 518.130.000 ?45 7)4 66\ V9 222-OO8.O1rI 225 :qe-!4 !q" u!!_!qylqg) _ 226 l:_tq! Jg! rq dinh v0 hinh 227 _ _ &ycn gi6 228 - ci6 tri hao mdn luy kd e) l Chi phi srin xudt, kinh doanh d& dang dhi han ?.!4tp_!i4v_9rrng!g!E!!q lens v:?i lrl ulgtg!!! h gqr_!94 _ -L PAllqyegiglsll* ry tien \grJG; da;h "one r19 q!! vi kh6c i:?4!l!€9Pf_q{l qPln-lglq dd, ,o tt 5_ Pl_u lu n4r-! gif ddn ngdy dr{o hen - rar Di|tt uat flan Knac r unl pni FuOc dai h+n , Z Oau tu vao "hr vl0 229 ur- Eer dong san dau tu tv- t8t san o(}dang dat han _-= dO |alleurygllg.nlplg3nlar r+ltel qayeqglgJq4g thav the dii herl + ral san oal nan Khac T6'ng cQng tdi stin (270=100+ZU) (220.100.585 230 240 vt2 24t V8a 242 v8b Y2c 250 251 r 51R 1?nOOn 072.605.3 3s) 2-58-397-O11 258.397.033 _ 1J.-6!236.5.7]31 500.000.000 40.651-674.60e 500.000.000 252 253 254 50.449.090.909 50.449.0q0q}q t86\ (to)a1 116 ?nn\ t13.346;12,1 25s 260 261 vl3 )r1 36.465.rr9J76', 36-Sfl4 q7.< 36.46s.199.7761 36.984 9?5 )17 262 263 268 270 F f 150 l5t (6.85 1.208.02 I ) V5 140 lgqqnSqx!3q -_Nguyen 415.061.383.294 408.940.909.099 20.096.122.442 V3 135 rj_9qjqlE fiuoc ng6n h4n L.rrue (Jrul ouoc Knau tru 1{nar tnu Oai h+nciia kh { rra ruoc cno ngudr b6.ngel v2b t32 o rnal mu ngan n?n K.nac / uu pnong pnal rnu ngan han l(h6 doi ( o rat san tnleu cno xu lv r Y - nang [on Kno r nang ron Kno t-rqr plrong gqm gi6 hang t6n kho (*) - 72.801.676.821 72.80r.676.82r 133 J rnal tnu ve cno vay ngan h4n -r-_L_lg Knesn VI 1.001.079.101.732 121 130 la!*s_?n 67.535.764.065 67.535.764.06s r22 r _ 39 !q niqeifr d€n nsiy d6o han gr- !3: rnoan Pnar rnu ngan h?n Ke ho4ch Sd tlAu n6m Lt2 t20 _ 2.Duphdnggiimgiacffi rnal rnu rneo rlen dq ki 893.417.684.131 110 rt- ur9 rn94lr q3u ry qlglut'_Iglqhen _1 Thuyet minh vl4b 1.398.522.331.744 1.300.723.73r.945 Ngudn vdn t: irq ng4qhen _ gJgrA&!4 trqqho_ngu,ili biin ngin h+n Z Ngudl mua tra hen tru6c ngAn h?n _ 3.'lhu€ vd c6c khoin phii ngp Nhi nudc rhar tra nguot lao dons _5 Chi phi phii tri ngin hAn o rnar nol bo ngan han 783.754.489.770 727.126.363.341 204.003.066.790 6s.372.50s.767 13.462.792.978 193.482.625.054 3r4 3ls Qu! khen thuong, phric loi 322 13 Qul binh Cin gi6 323 324 U- Nodei han 330 l Phei tri dhi han ngudi b6n -".l$ggl4g$Ltidn trudc dii han 331 15.643.206.66 3.387.406.099 47.20r.568.464 3.449.030.228 3s.234.199.258 473.902.502.04A 377.r34.23r.7s4 2.443.526.526 t.282.567.t51 Y20a Vl9a vl5 44.269.779.495 Y23a 31.922.850.000 s6.628.126.429 31.922.850.00C 56.628.t26.429 vl8b 334 335 336 337 v20b v19b 338 v2l 339 340 341 uu ddi herqletilel re !2rru[Qtgllargq lei hE4 nU4p p!4lqren khoa hgc ve cong D-Vdn chrt sii hfru I- Vdn chfr s& htru l V6n s6p ciia chir s0 hitu quy : C{ iltiA p_nd tnong 342 v24 v23b 343 400 410 v25 510.164.569.813 510.164.569.813 347.716.n 0.000 347.7r6.n 0.000 411 _ "O 41La 516.969.242.17s 516.969.242.t75 347.tr6.n 0.000 347.7t6.110.000 4l lb pht! 412 Quy€n chgn chuy€n d6i tr6i phi€u 4t3 VOn khiic cfa chir so hitu 414 31.336.985.455 31.336.98s.455 64.4r9.116.803 63.t70.976.277 66.692.357.555 3.379.526.617 63.312.830.938 74.745.t70.443 74.745.t70.443 4t5 _6 Ch€nh l9ch ddnh gi6l+i _LqA1llecuygi6 V18a JJJ ! r3ryg nq!gele!!I!uql!+r' 9'li6i phi6u chuy€n d(ii L!4$llrqryC) s8.628.912.473 44.663.3s4.534 332 J Lhi phf phrii ne dhi h?n Phrii trri nOi b0 vd v6n kinh doanh Phei tri nOi b0 ddi han Doanh thu chua thuc hi€n dii han / .Phal tra dal han l(h6c z vt7 313 12 phleu uu dAl lh4ng clu von c0 Vl6a 3t2 It.DUphOng phei trii ng UO nim 856.434.9u.931 320 321 13 Quy Sd tldu 888.357.761.931 Lroann thu chua thuc hien ngan h4n Uic looan phiii rA ngan h?n r2 kt 310 316 317 318 319 r4!uql!g Sd cuoi 300 3ll Lll4f 4.4$reu Thuy€t minh MA sd tii sin 416 4r7 hdi dodi E _Qtri ldu trlpbi{t tridn QUI h6 trg s6p xdp doanh nghigp 10 QuI khr{c thuOc v6n chir sd hfru 418 419 420 l l, 1qrghu99 Egl!W_"_!gl pha! phdi 42r 42Ia 42rb :_LlNstlhqUhal lbdi lu! k€ ddn cudi k) ...[...]... M6y m6c thi6t bi Phuong ti€n vAn Thi6t bi dung tii crl truyin d6n quin lf Thi s6n co alinh kh6c Tdng cOng I - Nguy€n gi6 TSCD du tlAu kj 368 .41 9.303. 041 105. 348 . 266 .47 0 835.81r.725 49 5.537.055.025 r.228.200.00r r.852 .48 4. 5 46 228.56r .63 6 3.309. 2 46 .183 r.228.2m.00r t.852 .48 4. 5 46 228.s6r .63 6 3.309. 2 46 .r83 3 Sd gi6m trong 2.099 .49 6. 620 3.309. 369 .872 40 .000.000 5 .44 8. 866 .49 2 Nhugng 2.099 .49 6. 620 3.309. 369 .872... 3.309. 369 .872 40 .000.000 5 .44 8. 866 .49 2 1 So 2 So tang trong 20.933 .67 3.789 kj Trong d6: - Mua s6m mdi - XD m6i - Tang do bin giao - Tang khdc k! b6n, Thanh lf Bdn giao Giim khdc 4 Sd cudi kj 20.933 .67 3.789 367 . 548 .0 06 .42 2 t03.891.381. 144 L.0 24. 373.36r 49 3.397 .43 4.7t6 2.gffi.810 .66 7 t97.933. 567 .r49 72 .49 3 .42 5 .67 1 48 6. 745 .8 16 273.8 74. 549 .303 57r.877.273 26. 535.938.051 8.553.779.O 76 233. 345 .938 35.8 94. 940 .338... 3.37r.938.5 94 2.299. 743 . 345 2.r70.577. 866 2. 068 .27t.8 84 (67 7. 849 .rs3) phi 105.101 .63 5 89.5 74. 64 0 -Chiphi Duphdng 15.773 .67 7.4t5 3. 64 7 . 869 .1 96 - Chi phi nh6n vi0n qurin - Chi phf vit li6u quin If - Chi phf dd ding vdn phbng Chi phf khdu hao TSCD - QL - Thuc, phi vd lc - Chi phi Dich vu mua ngoii - Chi phf bang tidn kh6c cOng 5.521. 5 46 . 868 4. 56t.0 94. 429 13.8rr.7 16 .44 5 14. 047 .030.502 101 .47 5.1t4.502 84. 223.372. 044 ... 3.379.5 26. 617 3.379.5 26. 617 - Chia cd trlc k!'tru6c - Trich l|p qug - Ph6t sinh tang giim kh6c So du cuoi ki Sd du ttdu ki niv trurfrc - Tang vdn trong - [4i k! kj (8.83s.s90.86r) (2.9r3.73r .66 9) (3s .48 3 .41 8.3 86) (38 397.150.055) 347 .7 16. 110.000 31.3 36. 985 .45 5 63 .t70.9 76. 277 74. 745 .170 .44 3 5 16. 969 . 242 .175 347 .7 16. 110.000 31.3 36. 985 .45 5 63 .170.9 76. 277 74. 745 .r70 .44 3 5t6. 969 . 242 .r75 63 .312.830.938 63 .312.830.938... kj khoin phAi tidn tru6c c0ng 2 0- Thud vh c6c nim 44 8 .41 4.383.505 349 . 969 .755.320 25 .48 8.118.535 27.1 64 . 4 76 .43 4 47 3.902.502. 040 377.r 34. 23L.7s4 So cuoi - PhAi trA kh6ch hdng tri So tldu tri Chi ti€u - Ngudi mua kj khoin phii kj Sd tldu nim 2 04. O03. 066 .790 r93 .48 2 .62 5.0 54 65 .372.505. 767 44 .66 3.3 54. 5 34 269 .375.572.557 238. 145 .979.588 nOp Nhh nudc Sd cuoi Chi tieu kj r0.36t.222. 548 Thue gid tri gia tang... fiong - Chia cd trfc 8.835.s90. 861 k] ndy ndy - Trich lQp qu9 2. 140 . 969 .270 (2. 140 . 969 .270) - Ph6t sinh tang giim kh6c (892.828. 744 ) (69 .2 24. 6 74. 5 56) (70.1 17.503.300) 66 .69 2.357.555 510.1 64 . 569 .813 Sd du cuoi ki nirv 347 .7 16. 110.000 31.3 36. 98s .45 5 13 64 . 419.1 16. 803 25b- Chi tiet von diu tu cria chri s& hiru Nam nay Chi ti€u Nam trudc Vdn g6p cia Tdng cOng ty SOng D) 2 26. 015 .40 0.000 2 26. 015 .40 0.000 V6n... 1.970. 145 .838 3 . 46 6. 842 .775 40 .000.000 5 .47 6. 988 .61 3 Trong d6: Chua st dung Dd khAu hao h€t Ctrd thanh lf KhOng cdn ding tr - Gi6 tri hao mdn L Ddu k) 2.Tdng trong kj' 3 Giarn trong k! k! m - Gi6 tri cdn lai 1 Ddu k! 3.532 .68 7. 940 222 .49 9.3s9. 362 77.580. 361 .972 68 0.091.7 54 3 04. 292.501.O28 r^t.972. 863 .t22 166 .153.009 . 46 0 32.8 54. 840 ;t99 349 . 065 .909 2r7.329.779.290 kj 17.4m.985. 849 145 .0/8. 64 7 . 060 26. 3tt.Or9.t72... 101 .47 5.1t4.502 84. 223.372. 044 69 9.r73.0 84. t 44 r.0rr .42 r.975 .43 1 c Chi phf SXKD theo y€u td - Chi phi nguy€n li€u, vat li€u thi c6ng - Chi phi dich vq mua ngodt 1 26. 770.919.580 152.187.030. 769 t 16 .44 4.928. 8 46 r53. 263 .44 2.905 r.16r. 742 .1 84. 193 c0ng vII 42 . 165 .933.0 74 35.089.7r7.127 - Chi phi khdu hao TSCD - Chi phi mriy r 46. 533.828.788 t 84. 263 .5 34. 4 96 - Chi phi nhAn cOng THONG TIN gd L.505.572.210. 967 SUNC CHO CAC... kh6c cQng 1 8- Vay vi 26. 581 .63 5.4r5 779.781.3 04 9 24. 722. 766 1.5 14. 558.818 t3 . 46 3. 049 .039 36 . 46 5.199.7 76 36. 9 84. 925.217 So cudi - Vay ng6n han No ddi han ddn han tri c0ng 1 9- C6c t.28t.985.4r9 2r.3r5.t67.993 no ngdn han Chi ti€u - t.2tr. 165 .40 3 3.r 44. 998.r78 nhb xu6tng Chi phf ddu tu xay dung phdn mdm kd to6n tri nim 98.135.989 Phi bio hidm xe m6v thidt bi Chi phf So ddu 3.1 34. 3 24. 66 9 Chi phi di chuydn... 4. 707.O9r.5 94 1 54. 69 9.105 44 .6rr.5 24. 239 48 .60 5.252.573 chf,m c6c khoin cldu tu ng6n han, ddi h4n L6 b6n nsoai t0 tf L6 chOnh l6ch tf L6 ch€nh lcch gi6 di thuc hiOn gi6 chua thrlc hiQn Dq phdng giim gi6 c6c kho6n ddu tu ng6n han, dii han Chi phf tdi chinh kh6c c0ng 34 - Chi phi quin lf doanh nghiOp Nam nay Chi ti€u - Chi phf quin lf doanh nghiQp c0ng Nim trudc 10r .47 5.tr4.502 84. 223.372. 044 I0t .47 5.1t4.502 84. 223.372. 044