Báo cáo tài chính quý 2 năm 2014 - Công ty Cổ phần Vạn Phát Hưng

CONG TY CO pHAN CHUNG KHoAN AN BINH BAo cAo TAl CHiNH Quy nam 2014 Baa cao rai chfnh Quy nam 2014 C6ng ty CP chung khoan An Binh So 101- Lang H~ - Bong Ba - Ha N(>i BANG CAN DOl KE ToAN DVT: VND Tinlz tlinngiiy 30/06/20/4 TAl SAN MAS6 Thuy~t minh A - TAl SAN NGAN H~N 100 30/06/2014 01/01/2014 530,490,213,875 571,761,727,934 299,882,001,472 299,882,001,472 188,948,022,681 (100=110+120+130+140+150) V.OI I Ti~n va cae khoan tu'ong dlrong ti~n 110 I Ti~n III II Cae khoan dfiu tlr tai ehinb ng~n h,n I Dliu tu ngfuJ hl;ill 120 121 Ol! phang giam gia dliu tu nglln h',1n(*) 129 III Cae khoan phili thu ng~n h,n 130 I Phai thu Clla khach hang 131 3,979,776,000 214,221,544,856 146,341,250 Tra tmac cho nguai ban 132 135 138 139 140 241,002,720 1,461,755,863 165,172,243.937 (8,581,957,260) 311,782,720 2,314,027,527 219,362,268,312 (7,912,874,953) 150 5,029,215,092 1,492,629,370 I Chi phi tra tmac nglln hl;ill 151 1,526,614,091 1,396,027,370 Thu~ GTGT duQ'c kh~u trir Tai san ngfuJ hl;ln khac B - TAl SAN DAI H~N 152 158 200 3,502,601,001 177,673,330,780 96,602,000 179,456,488,254 148,623,420,015 13,978,237.142 26,159,122,219 (12,180,885,077) 134,645,182,873 151,107,694,185 151,055,389,159 14,787,392,013 26,389,505,548 (11,602,113,535) 136,267,997,146 Phai thu hOl;ltdQng giao djch chUng khoan Cac khoan phai thu khac Ol! phang phai thu ngfuJ hl;ln kh6 dai(*) IV Hang tiln kbo V Tai san ng~n h,n kbae V.04 V.l1 63,306,176,051 63,803,009,122 (496,833,071 ) 162,272,821,260 188,948,022,681 167,099,531,027 196,442,984,994 (29.343,453,967) V.02 (200=210+220+240+250+260) II Tai san efl djnh Tai san c6 djnh hfru hinh - Nguyen gia - Gia trj hao man luy k~(*) Tai san c6 djnh vo hinh - Nguyen gia - Gia trj hao man luy k~ (*) Chi phi dliu tu xay dl,fng co ban d - Địa chỉ: - Địện thoại: - Mã số thuế: Lô 24 Khu công nghiệp Trà Nóc - Tp Cần Thơ 0710.3841560 - Fax: 0710.3841560 1800448811 Quyù naêm 2014 CONG TY CO pHAN CHUNG KHoAN AN BINH BAo cAo TAl CHiNH Quy nam 2014 Baa cao rai chfnh Quy nam 2014 C6ng ty CP chung khoan An Binh So 101- Lang H~ - Bong Ba - Ha N(>i BANG CAN DOl KE ToAN DVT: VND Tinlz tlinngiiy 30/06/20/4 TAl SAN MAS6 Thuy~t minh A - TAl SAN NGAN H~N 100 30/06/2014 01/01/2014 530,490,213,875 571,761,727,934 299,882,001,472 299,882,001,472 188,948,022,681 (100=110+120+130+140+150) V.OI I Ti~n va cae khoan tu'ong dlrong ti~n 110 I Ti~n III II Cae khoan dfiu tlr tai ehinb ng~n h,n I Dliu tu ngfuJ hl;ill 120 121 Ol! phang giam gia dliu tu nglln h',1n(*) 129 III Cae khoan phili thu ng~n h,n 130 I Phai thu Clla khach hang 131 3,979,776,000 214,221,544,856 146,341,250 Tra tmac cho nguai ban 132 135 138 139 140 241,002,720 1,461,755,863 165,172,243.937 (8,581,957,260) 311,782,720 2,314,027,527 219,362,268,312 (7,912,874,953) 150 5,029,215,092 1,492,629,370 I Chi phi tra tmac nglln hl;ill 151 1,526,614,091 1,396,027,370 Thu~ GTGT duQ'c kh~u trir Tai san ngfuJ hl;ln khac B - TAl SAN DAI H~N 152 158 200 3,502,601,001 177,673,330,780 96,602,000 179,456,488,254 148,623,420,015 13,978,237.142 26,159,122,219 (12,180,885,077) 134,645,182,873 151,107,694,185 151,055,389,159 14,787,392,013 26,389,505,548 (11,602,113,535) 136,267,997,146 Phai thu hOl;ltdQng giao djch chUng khoan Cac khoan phai thu khac Ol! phang phai thu ngfuJ hl;ln kh6 dai(*) IV Hang tiln kbo V Tai san ng~n h,n kbae V.04 V.l1 63,306,176,051 63,803,009,122 (496,833,071 ) 162,272,821,260 188,948,022,681 167,099,531,027 196,442,984,994 (29.343,453,967) V.02 (200=210+220+240+250+260) II Tai san efl djnh Tai san c6 djnh hfru hinh - Nguyen gia TỪ THANH PHỤNG Digitally signed by TỪ THANH PHỤNG DN: cn=TỪ THANH PHỤNG, c=VN, l=Tân Phú, st=TP.Hồ Chí Minh, o=CÔNG TY CỔ PHẦN THỦY SẢN SỐ 1, ou=Ban Giám Đốc, title=Tổng Giám Đốc Date: 2014.07.19 14:43:32 +07'00' CONG TY CO pHAN CHUNG KHoAN AN BINH BAo cAo TAl CHiNH Quy nam 2014 Baa cao rai chfnh Quy nam 2014 C6ng ty CP chung khoan An Binh So 101- Lang H~ - Bong Ba - Ha N(>i BANG CAN DOl KE ToAN DVT: VND Tinlz tlinngiiy 30/06/20/4 TAl SAN MAS6 Thuy~t minh A - TAl SAN NGAN H~N 100 30/06/2014 01/01/2014 530,490,213,875 571,761,727,934 299,882,001,472 299,882,001,472 188,948,022,681 (100=110+120+130+140+150) V.OI I Ti~n va cae khoan tu'ong dlrong ti~n 110 I Ti~n III II Cae khoan dfiu tlr tai ehinb ng~n h,n I Dliu tu ngfuJ hl;ill 120 121 Ol! phang giam gia dliu tu nglln h',1n(*) 129 III Cae khoan phili thu ng~n h,n 130 I Phai thu Clla khach hang 131 3,979,776,000 214,221,544,856 146,341,250 Tra tmac cho nguai ban 132 135 138 139 140 241,002,720 1,461,755,863 165,172,243.937 (8,581,957,260) 311,782,720 2,314,027,527 219,362,268,312 (7,912,874,953) 150 5,029,215,092 1,492,629,370 I Chi phi tra tmac nglln hl;ill 151 1,526,614,091 1,396,027,370 Thu~ GTGT duQ'c kh~u trir Tai san ngfuJ hl;ln khac B - TAl SAN DAI H~N 152 158 200 3,502,601,001 177,673,330,780 96,602,000 179,456,488,254 148,623,420,015 13,978,237.142 26,159,122,219 (12,180,885,077) 134,645,182,873 151,107,694,185 151,055,389,159 14,787,392,013 26,389,505,548 (11,602,113,535) 136,267,997,146 Phai thu hOl;ltdQng giao djch chUng khoan Cac khoan phai thu khac Ol! phang phai thu ngfuJ hl;ln kh6 dai(*) IV Hang tiln kbo V Tai san ng~n h,n kbae V.04 V.l1 63,306,176,051 63,803,009,122 (496,833,071 ) 162,272,821,260 188,948,022,681 167,099,531,027 196,442,984,994 (29.343,453,967) V.02 (200=210+220+240+250+260) II Tai san efl djnh Tai san c6 djnh hfru hinh - Nguyen gia - Gia trj hao man luy k~(*) Tai san c6 djnh vo hinh - Nguyen gia - Gia trj hao man luy k~ (*) Chi phi dliu tu xay dl,fng co ban dC O N G T Y C P H A N V A N TAI BI^N HAI A U • M A CHLPNG K H O A N S S G BAO CAO TAI CHiNH QUY II C H O N A M T A I C H I N H K^T T H O C N G A Y 31 T H A N G N A M Nam 2014 C O N G TY C PHAN V A N TAI BI^N HAI AU S6 12 Oodn Nhu- Hdi Phuong 12, Qu$n Thdnh ph6 H6Chi Minh Mgc L U C NOI D U N G B A N G C A N DOI K E T O A N TRANG - B A O C A O K^T Q U A H O A T D O N G K I N H D O A N H B A O C A O lUU C H U Y E N T I E N T E T H U Y E T M I N H B A O C A O TAI C H I N H 8- CONG T Y C O PHAN V A N TAI BIEN HAI A U Dja chi: s6 12 D o ^ N h u H ^ , phufrng 12, qugn 4, TP H6 Chi Minh BAO CAO TAI CHiNH GltTA NIEN D O Quy 11 cua nam tii chinh kk thdc ngjiy 31 th^g 12 nSm 2014 BANG CAN DOI Kfi TOAN T^i ng&y 30 thang 06 nSm 2014 Don vi tinh: VND Ma TAI SAN A- TAISAN NGAN H ^ N I Tien \k c^c khodn tirorng du-omg tien Tien C4c khoan tuong dirorng tiSn II Cdc khodn diu tu iki chinh ngin h^n Bku tu ngan h ^ Dy ph6ng giam gid d4u tu ngSn h(in III Cdc khoan phdi thu ngiln h^n Phai thu khach hang Tra tnr&c cho nguiri ban Phai thu npi bO ng&n h^in Phai thu theo tien dg ki ho^ch hi BANG CAN DOl KE ToAN DVT: VND Tinlz tlinngiiy 30/06/20/4 TAl SAN MAS6 Thuy~t minh A - TAl SAN NGAN H~N 100 30/06/2014 01/01/2014 530,490,213,875 571,761,727,934 299,882,001,472 299,882,001,472 188,948,022,681 (100=110+120+130+140+150) V.OI I Ti~n va cae khoan tu'ong dlrong ti~n 110 I Ti~n III II Cae khoan dfiu tlr tai ehinb ng~n h,n I Dliu tu ngfuJ hl;ill 120 121 Ol! phang giam gia dliu tu nglln h',1n(*) 129 III Cae khoan phili thu ng~n h,n 130 I Phai thu Clla khach hang 131 3,979,776,000 214,221,544,856 146,341,250 Tra tmac cho nguai ban 132 135 138 139 140 241,002,720 1,461,755,863 165,172,243.937 (8,581,957,260) 311,782,720 2,314,027,527 219,362,268,312 (7,912,874,953) 150 5,029,215,092 1,492,629,370 I Chi phi tra tmac nglln hl;ill 151 1,526,614,091 1,396,027,370 Thu~ GTGT duQ'c kh~u trir Tai san ngfuJ hl;ln khac B - TAl SAN DAI H~N 152 158 200 3,502,601,001 177,673,330,780 96,602,000 179,456,488,254 148,623,420,015 13,978,237.142 26,159,122,219 (12,180,885,077) 134,645,182,873 151,107,694,185 151,055,389,159 14,787,392,013 26,389,505,548 (11,602,113,535) 136,267,997,146 Phai thu hOl;ltdQng giao djch chUng khoan Cac khoan phai thu khac Ol! phang phai thu ngfuJ hl;ln kh6 dai(*) IV Hang tiln kbo V Tai san ng~n h,n kbae V.04 V.l1 63,306,176,051 63,803,009,122 (496,833,071 ) 162,272,821,260 188,948,022,681 167,099,531,027 196,442,984,994 (29.343,453,967) V.02 (200=210+220+240+250+260) II Tai san efl djnh Tai san c6 djnh hfru hinh - Nguyen gia - Gia trj hao man luy k~(*) Tai san c6 djnh vo hinh - Nguyen gia - Gia trj hao man luy k~ (*) Chi phi dliu tu xay dl,fng co ban d[...]... -9 .809.851.199 4.981.190 4.981.190 _ -1 .969 Ldi CO* ban tr£n co phieu 6.8 Chi pht san xu^t theo ylu t6 Lay k l tit- dau ndm den cuoi ky ndy Ndm nay Ndm trv&c 16.163.959.098 18 .23 2.070 .26 0 Chi phi nhan cong 6 .28 5. 522 .1 82 7,775. 328 .555 C h i phi khdu hao tdi T S C D 8. 028 .909.114 8.039 .20 1.9 82 C h i phf dich vy mua ngodi 7 .23 6.469. 027 12. 199.739.686 Cdc chi phi khdc 2. 227 .29 8.933 2. 155.015.496 39.9 42. 158.354... phuong 12 qu|n 4 Tp H C M Ma Chung khoan: SSG Giai trinh kk quk kinh doanh quy II nam 20 14 so vai quy II nSm 20 13 chenh lech 10% nhu sau: 1 So sdnh kit qua kinh doanh: N9i dung Quy IT /20 14 So sanh 20 14 /20 13 Quy 11 /20 13 Tong doanh thu 16.947.181. 723 24 .28 9.737.039 Lgi nhuan gop 5.057.311.316 -1 .21 8.959, 020 Lai nhuan thuan H D K D 0 -7 . 324 .3 92, 647 Lgi nhuan khac 0 0 Lgi nhuan truoc thue 0 -7 . 324 .3 92. 647... 7 .23 5.675.183 So dau nam Giam trong ndm do nhugng bdn 324 .004,750.900 67.9 32. 440 (40.415.5 92. 456) 40.415.5 92. 456 So cuoi ndm 331.349.185.417 28 3.589.158.444 67.9 32. 440 29 0.933.5 92. 961 605 .22 9.300 67.9 32. 440 713.988.634 761. 627 .636 181.488 .21 9.940 67.9 32. 440 1 82. 358.606.910 72. 356.754 7.956.5 52. 360 8. 028 .909.114 40.415.5 92. 456 (40.415.5 92. 456) 7 .23 5.675.183 Trong do: Dd khau CONG TY CO pHAN CHUNG KHoAN AN BINH BAo cAo TAl CHiNH Quy nam 2014 Baa cao rai chfnh Quy nam 2014 C6ng ty CP chung khoan An Binh So 101- Lang H~ - Bong Ba - Ha N(>i BANG CAN DOl KE ToAN DVT: VND Tinlz tlinngiiy 30/06/20/4 TAl SAN MAS6 Thuy~t minh A - TAl SAN NGAN H~N 100 30/06/2014 01/01/2014 530,490,213,875 571,761,727,934 299,882,001,472 299,882,001,472 188,948,022,681 (100=110+120+130+140+150) V.OI I Ti~n va cae khoan tu'ong dlrong ti~n 110 I Ti~n III II Cae khoan dfiu tlr tai ehinb ng~n h,n I Dliu tu ngfuJ hl;ill 120 121 Ol! phang giam gia dliu tu nglln h',1n(*) 129 III Cae khoan phili thu ng~n h,n 130 I Phai thu Clla khach hang 131 3,979,776,000 214,221,544,856 146,341,250 Tra tmac cho nguai ban 132 135 138 139 140 241,002,720 1,461,755,863 165,172,243.937 (8,581,957,260) 311,782,720 2,314,027,527 219,362,268,312 (7,912,874,953) 150 5,029,215,092 1,492,629,370 I Chi phi tra tmac nglln hl;ill 151 1,526,614,091 1,396,027,370 Thu~ GTGT duQ'c kh~u trir Tai san ngfuJ hl;ln khac B - TAl SAN DAI H~N 152 158 200 3,502,601,001 177,673,330,780 96,602,000 179,456,488,254 148,623,420,015 13,978,237.142 26,159,122,219 (12,180,885,077) 134,645,182,873 151,107,694,185 151,055,389,159 14,787,392,013 26,389,505,548 (11,602,113,535) 136,267,997,146 Phai thu hOl;ltdQng giao djch chUng khoan Cac khoan phai thu khac Ol! phang phai thu ngfuJ hl;ln kh6 dai(*) IV Hang tiln kbo V Tai san ng~n h,n kbae V.04 V.l1 63,306,176,051 63,803,009,122 (496,833,071 ) 162,272,821,260 188,948,022,681 167,099,531,027 196,442,984,994 (29.343,453,967) V.02 (200=210+220+240+250+260) II Tai san efl djnh Tai san c6 djnh hfru hinh - Nguyen gia - Gia trj hao man luy k~(*) Tai san c6 djnh vo hinh - Nguyen gia - Gia trj hao man luy k~ (*) Chi phi dliu tu xay dl,fng co ban d[...]... 4 02, 110,000 4 02, 1 10,000 26 ,107,694,185 4 02, 1 10,000 151,107,694,185 15 ,24 1,807,039 1, 622 ,814 ,27 3 1, 622 ,814 ,27 3 15 ,24 1,807,039 1, 622 ,814 ,27 3 1, 622 ,814 ,27 3 4 02, II 0,000 4 02, 110,000 4 02, 110,000 4 02, 110,000 16,4 62, 511,3 12 16,4 62, 511,3 12 11 ,26 7,997,146 9,645,1 82, 873 136 ,26 7,997,146 134,645,1 82, 873 KE 125 ,000,000,000 9;000,000,000 C6ng ty CP chUng khoan An Binh Bao cao tai chinh s6 101 Lang H~ - D6ng Da - Ha NQi... 10,390,700 10,390,700 24 0,774, 029 24 0,774, 029 26 ,159, 122 ,21 9 13,413,070,309 3,0 42, 161,000 9,457,5 52, 213 5 12, 867,839 5 12, 867,839 1,870,543,631 1 52, 108,046 1 52, 108,046 199,831,190 199,831,190 9,770,588,8 62 2, 022 ,651,677 11,6 02, 113,535 778,6 02, 7 32 778,6 02, 7 32 199,831,190 199,831,190 12, 180,885,077 4,196 ,29 2, 125 3,6 42, 481,447 1,171,617,369 1,019,509, 323 14,787,3 92, 013 13,978 ,23 7,1 42 ,TAl SAN CO DINH VO HiNH... Ti€n lai phiin b6 trong nam 2, 421 ,607 ,22 7 1,646,063,375 sa euai nam 8 ,27 7, 926 , 126 7,5 02, 3 82, 274 30/06 /20 14 01/01 /20 14 12 THUE vA cAc KHOAN pHAI NQP NHA NUOC VND VND 4, 320 ,843 31,776 ,23 8 Thu~ Gia trj gia tang 551,406,151 Thu~ Thu nMp doanh nghi~p Thu~ Thu nh~p ea nhiin 688 ,28 0,317 666 ,21 6,468 1 ,27 1,4 62, 706 670,537,311 Quy~t to an thu~ ella C6ng ty se chiu Sl! ki~m tra ella co quan thu~ Do vi~e ap d\Ing... 18,017,706,551 Doanh thu hOl,lt dl}ng kinh doanh eh.rng khoan Trong d6: 7,993 ,25 6,773 Doanh thu ho?t dQng moi giai chung khoan Doanh thu ho?t dQng dftu tu chung khoan, hQ'P tac KD 784, 625 ,26 4 Doanh thu ho?t dQng tu vftn 339,818,1 82 Doanh thu luu ky ch(mg khoan 305,7 32, 021 87, 727 ,27 2 Thu cho thue Slr dl,lng tai san 8,506,547,039 Doanh thu khac 18,017,706,551 12 Cong ty CP ch(mg khoan An Blnh Bao cao... s6 101 Lang H~ - D6ng Da - Ha NQi Quy 2 nam 20 14 10