Báo cáo tài chính hợp nhất quý 3 năm 2014 - Công ty Cổ phần Ánh Dương Việt Nam

Báo cáo tài chính hợp nhất quý 3 năm 2014 - Công ty Cổ phần Ánh Dương Việt Nam tài liệu, giáo án, bài giảng , luận văn,...

cOrc rv c6 rsi,fi im otJoruc e$ Ncurt I rc,{r quAN tda cK : s trf.rfiArd Tp.rcff TIIS ffiaeiUAmTArffiwwpMT - BANG cAN - eAo cAo xer ouA KrNH D0ANH - ruu cnuv€ru rr€ru rE odr rE roAN - rnuvtr urrur BAo cAo TAr cHiNH Miu CTY CP TiNH DIJO?{G VIOT NAM 6,18 Nguyin Trnl, P.ll,Q.5, TP.HCM s6 B or -DN BANG CAN D6I K6 ToAN HOP NHAT E(,lr vi linh: Ddng ViCt Nam Tei hgdr 30 thd,tg 09 hdn 2014 MN TAI SAN so 100 110 A I Thuy6t minh TAI SAN NGAN H,I.N (100 = 110+120+130+110+150) Ti6n vi c6c khoin tusng iluong tian l l12 t2n II l Cic khoan dAu tutdi chinh nsin h9n CSc khoAn ph6i tbu l:t9 IL L 140 III 12t 130 l3t 132 r33 r34 r35 ngin h?n 208.554.t',t2.466 131.889.?80.818 162.963,097.7 s9 58.207.450.396 53.484.606.018 rudc cho ngudi b6n 67.032.070.9'73 98204.215.14'l C6c khoen phAi thu khec 7.500.355.328 12.150.163.625 D{ phdng phai thu ngin han khd doi (8s0.095.879) (875.887.031 Hing tdn kho I Tra Phaithu noi bO ngin hen Phai lhu theo ti6n dO hg! ddng xdy d{ng TAi s6n ngiin l5l L Chi phi tra rudc ngin hen 158 242.352.1 t2.529 IV 157 208.554.172.466 PhAi thu cna khdch hdng t50 154 242,352.112.529 DAu tu ngin h?n t49 t52 406.8s7.s14.505 Clic khoen tuong duong tian L l4l 12nDt3 5.529.288.53 I ,11 30/09/2014 Hdng tdn kho 5.612.366.494 5.166.241 563 5.672.366.494 5.t66.247.561 35.6r5.028.690 30.113.996.117 23.980.882.180 19.430.949.802 Duphdng giam gia hang t6n kho hin khnc I Thu6 GTGT duqc khAu tru 360.955.216 t ^11.272.181 11.602.346.389 r03108195t8 3l.800.12 Thu6 va cac khoin khac phAithu Nhdnudc Giao dich mua bAn lcitrAi phi6u chinh phn Ta;sen ngin han kh6c urel ninh bn Lrb hi hkh b phAn tJ6ns hd nlch rni ci1 b4 nal IO f Mltr CTY CP ANH D1IONG VIET NAM 648 NguySn Trti,P.Il, Q.5, TP.UCM xi sANc cAN oor Tgi ngdJ) 30thdng 09 Don vitinh: Ddng Viet Nam ntrm20Il Thuy6t rAr s,iN 3vt2t20t3 3ItO9t20l4 minh TAI SAN DAI HAN 20u ol - DN roAN uop NnAr MN so sii B r.969.s48.931.641 r,609.580.ss3.776 1.955.8?5.014.969 1.s88.564.555,218 l.',I59.281 t 1.497.886.037.819 Q00 = 2t0+220+2 40+250+260 ) I 2lt l 212 213 218 L 2t9 210 Cic khoin phii thu dni hen PhAilhu ddihan cta khach hang v6n kinh doanh don vit4rcthuoc Phei thu dai han n0; bO Phei thu dai han khdc Dri ph6ngphai thu daihan kh6 dd; 220 ll Tni san c6 ilinh 221 L 222 lar san co 0rnn nuu ntnn - NguFn gid 223 - uta rrl nao non tu, @ 221 t2 - Ugufen gid 226 - Cii tri 228 - Nguyen gi:d 229 - Gin 230 Chiphi xay dlrng co 240 ki III Bit IV n haa ndn l5 iions snn dAu t'r gi, Nguyen - Ci6tri hao mdn lut k6 Cec khoan dAu Ddu tn vao c6ng ty 252 Dau hr vao cong ty lren ket Ien ooann 2s8 DAu tri dei han khdc 259 Du phdns giim gi, 262 263 270 'u\1! ddLr 90.178.019.836 222.7 60 543 383 n 5.295.165.613 (45 580 992.524) (25.t17.r.15.777) ninh L)d cao hi chinh la 184.441.585 399.266.213 1.t68.289.400 (769.022.757) 842.880 t0r.2tr.300 8.490,900,000 11.569.831,250 8.490.900.000 I1.569.834_250 19.229 (l.500.000.000) 17 31,3 Teisnn dai han kh6c rfu 10.321 4.792) 177.179.550.859 tu idichinh daih4n Tai san rhu6 rhu nhap hoan lqi ToNG coNc 2.6A8.207.152.631 (1.1 1.500.000.000 V Tii srin dii h?n khic l Chiphitrd trudc ddi han l.10 609 933) l6 tutAichinh dni b?n L 26t l4 ben dddang - 645 r.218.289.000 (1.033.847.415) lui kd 251 260 L2"1 ll 24t 250 hdo mdn tu, 79 3.030.3lt1t 189.-[...]... - 134 .961 O9l 908 .30 6.9 13. 8 53 224 730 .30 2.57',] 2.10.266 .30 7 36 t 494.996.609. 938 - Phei re ngudi bin 21.856. 034 .006 2r.856. 034 .006 - Khoan phei trA kh6c vn chi phi phii c0ng Tdi san dem bao COng ty kh6ng nin giii tii 414.259 122 .33 2 .33 2.t',|6 l3l.651.746. 435 255.905.750.842 39 2.598. 639 . 537 648.504 .39 0 .37 9 9 .3 t9 san dam beo clia mot b€n khec vao ngdy 30 th6ng 09 nnm 2014 vd ngdy 31 th6ng I2 nam 20 13. .. 2 .37 9.988.5 77 r.891.247.800 l -7 30 5.218.095.129 2.767.284.404 ragL247.AOO 4 6-7 2 3- 558 -8 s0.09s.879 26 7-6 6s-49 0-6 19 -2 ,37 5.887. 031 30 4 .36 7.999.250 ^',.'rlrr gnr so ura Vio npnv 30 ,r,i"'*-o'',.*,rrlJiiil',"'r'',, Gie tIj hqp Vno ngdy thing 09 ntrn 2 .31 9 988.57',7 t.7 46.7 23. 554 26s.289.6 03. s88 li 30 VAo ngiy 3l th{ng 2014 12 nim 20 13 Ns phai tra tei chinh - Phdi fi 35 .861.086.282 ngudi b6n 21.856. 034 .006... diin han t 9- 2. 632 .44t 400 1.568 .38 8.522 4.087.62',7.649 t.828.87t.959 456.005.209 31 6.I10 .39 1 1 .35 J.090 050 3. 7 VAY NGAN HAN vay ngan han tu ngan nang 3t/12120 13 65 .36 6.612 30 to9t2011 8.53t.164 .30 8 3t/l2t20 13 tri (Thuyir minh s6 24) 280.876.405.046 224. 730 .30 2.5',7 TONG CONG 280.876.40s.046 22l.73n382.s77 NGTIdI MUA TRj, TiTN TRI-T6C C6ng ty C6 Phan viCn Man tre fiu6c 30 /09 /2014 7 3l/12n0 13 5.000.000.000... t0.866.640.022 35 .000.000.000 2 23. 7 433 44.7 tt (12.599.920.067) r 106.474) (30 i4r.106.474) (7.829.9t2. 234 t (7529.912. 234 ) Trich 6p quy khen thudng var phic lqi Thi iao cia HEQT va BKS (10 .34 001.999. 634 .500) (r0r.999. 634 .500) c6flg bii (t .34 6.t77.892\ KhAc Vio ngii3l thing 12 nim 20 13 414.998.1E0.000 33 0.5 23. 0 03. 110 2014 Ki k6 toiin k6t thnc ngay 30 ihdng 09 nln Vdo ngny3l thins 12 nnm ?0 13 43. 1.998.180.000 33 0.5 23. 0 03. I... PHi T;.I CHiNI{ Ng?iy 30 th{ng 09 Ngiy 30 thrng 09 nim 20 13 nIm 2014 Lei tidn vav Khdc (47 (92s.s4t) TONG CONG 29 (47, 930 .32 8.13s) NgAy 30 th6ng 09 NgAy 30 thrng 09 ntrm 2014 nim 20 13 Thu nhip kh{c 83. 06,1.497. 037 50.075.002.2 03 Thu tu thanh ly tdi sen c6 dinh 79 ', 736 .36 3 686 48.0 t4.999.981 3. 328. 133 .35 1 2.060.002.220 (r9.100 .39 2.r20) o 1.577.019.75r) (r 8.808 .34 3.706) (l1.570.497.061) t1) (6.522.690)... VAo ngAy 3l th6ng 12 ndm 20 13 7tt .37 6.t64 Mua mdi Jdng 6 13. 868.119 2,606.821.901.7 48 2.608.207 152. 631 282 .31 6.800 545.968.256.r l9 546,250.5 t2.919 636 629.161. 636 kh6c 'Thanh li, 629 t6',7 (124.698.1 03. 608) nhuang b6n 021.698.1 03. 608) ciem kh6c Vio ngiy 30 thdng 09 nnm 2014 711 .37 6.164 956,185.519 6 13. 876.I64 480.1't0.219 661.7 13. 74s s 63. 436 .0 03 34.925.009 5t 467 952 3. 028.121.221 895 3. 030 .38 8.789.s78... sang chiphl trA trudc ddi han Vid$siy Gi6 tri cdn tb{ns 09 nnm 2014 lfi 12 nim 20 13 399.266.? 43 39 9-2 66.2 43 Vdo ngdy 30 thdng 09 nim 2014 184.441.585 I Vdo ngdy 14 30 3l tbing CHI PHi XAY DI?NG CO BAN Dd DANG 30 t09 /2014 Xe+ thu6 TB chua hinh thAnh TSCD &l-:l4l 585 31 n2/20 13 19.168.909.080 Khic 60. 933 .800 101. 23 r .30 0 r9.229.8d2.880 t01.21t .30 0 Hp th6ng phAn mdm t6ng ddi Awaya+ server T6NG CONG Cttc huyA... nlm 20 13 2014 2.804.717 456.4 53 2 .35 3.185.446. 232 2.80,t.21 7-4 56.4 53 2 ,35 3.185.446. 232 2.7 83. 488.05 2 .33 5 9 43 Trong d6: vin tii hdnh khAch bing taxi BDS taiTKH Doanh thu cung cAp dich vg Doanh thu b6n Doanh thu cung cAp cAc dich vu kh6c 26.2 C{c ldloAn I 045 ',1 36 .6 t',l 10.000.000.000 10.729.405.408 't7 241 ',709.6 t5 eiim trirdoNnh thu NgAy 30 th6ng 09 Ngly 30 th{ng 09 nim 2014 ntm 20 13 NgAy 30 th{ng... 7.819.614 796 fi drong bA COng cu - dung cu dang ding TONG CONG 23. 980.882.180 TAr SAN NGLN HAN Kr,iC Tqrn iflg cho nhdn vien K! qui, k! ctqc ngdn hqn 19. 430 -9 49.802 3t/12t20 13 30/09/2011 T6NG CONG r 5.166.247.5 63 9.3I3.697 .31 0 Phi bao 10 .612 .36 6.494 5 tri thuAn hdng tajn kho Bdo hi6m 3t/t2t2ot3 30 /09n011 t0.186.098.589 9. 039 .A95.96A 1.116.247.840 1.27t.7 23. 558 I1.602 .34 6 .38 9 10.3t 0.8t9.5t8 r TAr siN c6... todft kit thttc nga! 30 thdng 09 thtti! ninh cia bdla cdo lat chinh td phdn khong thi nich rol c1la bcio cda nay Trang 16 f 8 HANG TdN IcIo C6ng cu, dUng cu COng gi6 9 CHI PIIi TR.i TRI'6C NGiN HAN fit 5.672 -3 6 6,494 5.166.247.5 63 3Ut2n0t3 30 /09t2014 chdt xe t0 .36 2 .32 9.4 t2 3. 3 83. 181. 831 155. 935 552 6 23. 145.506 4. 13. 959.516 Eing pklc nhdn vi€n 2.8t 2.050.944 31 9 080 196 Khdc 7.848.5 43. 594 7.819.614 796