1. Trang chủ
  2. » Giáo án - Bài giảng

Báo cáo tài chính hợp nhất quý 1 năm 2016 - CTCP Thuốc sát trùng Việt Nam

32 183 0

Đang tải... (xem toàn văn)

Tài liệu hạn chế xem trước, để xem đầy đủ mời bạn chọn Tải xuống

THÔNG TIN TÀI LIỆU

Nội dung

SF]E }IGAN ]il}JG TX-II,T.ON,G VIAI CO PlI,iN SA] GO]\ - ]-IA NQI 77 Trin Hrrno F)ao. Orran l;oan l(idm-Ha \oj Tel.04.39421388 F'**,: 44.39+14942 ii5c, 16o iiri c]diilr ,llcr: ,r-,irii: Qtii' 1 nnrn 2011 .vlaii so: rl-u1a Chi [i6u TD. tsANG CAru OOI T(E ?'O,.\i\ Md ctri Thuvdt ti0u minh SO cuii; lcy Don vi tirLh VND S6 dAu nam A. T,AI SA.N tr Tidn m1r, ving bgc, d6 quf Xn Tiin grli t4i NEINN {In Tiijn, v}rng gfri tqi c6c ICTD khdc vh cho vay cdc TCTD kh:ic 1 Ti6n, vang gui tai cr{c TCTD khric 2 Cho vay cric TCTD khiic 3 DV phbng rui ro cho vay cric TCTD kh6c W Chfng k&o6n kinh doanh 1 Chrng khoiin kinh doanh 2 DU phdng giAm gid chirng khorin kinh doanh V C6c cOng cg thi chinh ph6i sinh vh c6c tAi sin tli chinh khdc VI Cho vay khdch hlng I Cho vay khrich hiLng 2 DU phdng rui ro cho vay kh6ch hang \rll Chring kho6n tl6u tu' 110 120 130 l3l I)L 139 t40 l4l 149 150 160 l6l r69 L70 I7I 172 t79 210 21r 2t2 213 2t4 219 220 221 222 223 224 225 226 227 228 229 240 241 241 z3t, 251 252 253 2 5.1 2,t5 259 :i D i., I5 t6 T7 330,413,737,905 201,663,032,841 14,2'i"2,905,96X,489 14,2t7,9Q5,96t,489 68,306,287,493 68,989,759,561 (683,1'72,068) 12,280,899,453 24,E04,474,606,810 25,086,6,s4,456, 100 (282,1'19,849,290) 9,088,E99,715,923 8,142,278,499,223 1,000.000,000,000 ( 1 3,37 8,783,300) 337,889,000,000 337,889,000,000 1,533,88E,E07,743 L34,95t,372,519 19 1,309.598,823 (56,3s8,226,304) L,398,937,435,224 1,406,365,498.441 (7,428,063,2r7) 5,225,09X"23(;,712 2,704,882,983,839 1 ,284,429,258,771 1 ,235,773,989,\ 6l j 5.ii 1 5. 5.1i,2i3'5,.130 201,670,881,695 s05,232,494,r64 rt,636,7 40,990,7I',t r | ,63 6 ,1 40 ,990 ,7 t7 98,828,398,040.64 99,51 1,870" l 09 (683,472,068) 24,103,032,79s,683 24,315,588,493,562 (.272,555,69'7,879) 8,767 ,942,215,109 7,481,36 t, I 19,909 1,300,000,000,000 (r 3,4r 8,8?4,800) 333,389,000,00{l 333,389,000,000 I ,526, r 53,8 19,690 126,554,397,59Q 176,765,476,626 (50,2 t 1,078,936) t,399,599,422,A00 |,406,365,498,441 (6,7 66,0'7 6,44r) 3,859,870,637,490 2,030,461,983,618 957,082"854,329 872,325,799.48e 51,032"8,5 11,262,59.i IB 19 z0 21 1J .tl\ I Chring khozin dAu tu sin siLng dd bdn '-ta.(.\ 2 Chrng khorin ddu tu gif dtin ngiry drio han 'l.q rue\i\\ 3 Du phong gidm gid chring khoan ddu tu '' rIru Vca\t\ ;n'iif,{itl- llt,r Gop von. deu tu dai hen , : r '/ :t iJ I Ddu tu viro c6ng ty con i ,,i, I - !! , udu ru vau uuilg ry n HW/.6 ii 2 v6n g6p lien doanh -iY . a b 3 a b a b 5. I 2 3 4 t1 .8/ 3 Diu ru vao c6ng ty lien kdr 4 Ddu tu dhi han khdc 5 Du phdng gidm giri dAu tu dii han IX Tii sen cii alnh ; - , ! - ,. . l r al san co olnn nuu nlnn a Nguy€n gidTSCD hfiu hinh b Hao mbnTSCD hftu hinh : , , ^ Z 'l ar san co dlnh thue tai chfnh Nguy€n giti TSCD Hao mdn TSCD i r' ! I al san co ornn vo nlnn Nguy€n gid TSCE vO hinh Hao mdn TSCD v6 hinh udt opng sin rliu tu' Nguydn gi6 BDSDT Hao mbn BDSDT Thi sin C6 hhrlc Cric khodn phai thu Lac Knoan lal, pnt pnal tnu Tii sdn thud TNDN hodn l4i 'Xii sAn C6 khdc . ,; ' - 1ro't8 do: L(rr tile !1il!otlg rndt i Cric khoirn dg phdng rui ro cho cdc ti j sdn C6 ndi bdng l<hi'ic TOi.iG TAl STIN CO 74 25 26 llari Ji.3u rli r1t, 'I.tl_r!.r iielr rdoli io .:rici .l<,, !d iliii ir:t.rtr B .r ll t 2 xu w v VI wi 1 2 3 4 NO F}TA{ TRA VA VOFI CITU SO ]IU]J C5c khodn no CirinXr pirii vb $llx}.Bi T'idn g0.i vA vay cria c6c TCTD ich6c Ti6n gui cua ciic TC'|D khdc Vay citc TCTD kh,ic Tidn gn'i cria ktrrdch hAng caic c6ng cu thi cirinrr ph6i sinh vir cdc kho6'nc tai chinh lrrrrie V6n tii tro, u1i thdc dAu tu', cho vay mA TCTD ohii chiu nii rc, Phrit hinh giAy td cd gi6 Cdc TAP BOAN HoA CHAT VlT NAM C^NG TY C6 PHAN THUdc SAT TR^ING VlT NAM K> • cm VIPESCO BAO CAO TAl CHfNH HOP NHAT c6ng ty c6 phAn thu6c sAt trOng vi^t nam Cho ky k^ toin Qu^ 1/2016 THANH PH6 H6 CHt MINH - NAM 2016 y< ii B^^ciok^^quibo^d^^skliibdMiAhcipiihfc , BfockoluuchtQiktilatfhgpittit i Cflng ly C* phln Thtiic sit trtng Vi(t Nam S^ 102 NaiySn Dinh Chi^u, Phu6nB P Kao, Qi4n 1, TT Hi ChiMiiih BANG CAN B6l K TOAN HQP NHAT 100 A Til SiN NGiN H^N 110 I Tl*n vl cic khoan hrungddtrig tlta 130Ill-Clcklwinpliiilhunginh^ii 1311, PMi Ihu ngin han ciia khdch bang 1322 TriOuOcclwDguinbdn ngSnhjul 466,620.026.445 48,411,688,372 30,911,688,372 49323323,554 33J23.523.554 17,500,000,000 16.100.000,000 168^25389,573 228,176338,146 178,041,046,892 241,918,666,349 7268.717232 6,597,965,347 11,871.382,211 9,051,821,019 1374 D^ ph6ng ph*i thu ng^n b^n kM 061 1395 T^i ian thiiu di& sir 1^ (28,961,131,556) (29397,789,363) 5,874.794 5,874,794 140IV H^ng tin kho 1411 Hanglinkho 182203,971,220 178,657351,054 187,603,950.753 183,957,630,587 1492, DgphOnggiaragiihingtinkho (52^9,979,533) (5,299,979,533) 150V T*i Jin ngin hn kMc 13267372,750 10J62313391 1,730,909.728 135,617,449 1522 Thui GTGT du^e lh*u trir 1533, Thud va c^c khoaii kh*c phii thu Nhi n 11290,203,138 9,842,741,715 445,959,884 383,954,527 200B Til SiN Dil H4N 95342,060333 90,764,798,120 S65^6I392 1,131361392 1363 Phai Ihu ngk h^n khic 1511 Cbi phi pa trn^c ng9n h^n 210L Cle kholn phii thu Oil hf 2121 Tra tnrOc cho ngu^i bin dii hjn 2162 Phil thu dai hgn kbit 266.000,000 865,561.592 865361,592 37241,795395 38,687,438,604 38230,635,024 36.896,561,932 ^guy^xid -GuilrihaomonluPkJ H5.4SS.483.313 144,988.968,767 (10S.59i.921.381) (I06.758.2S3.743) 1.887.119.060 1,887,119,060 (1.441.885.597) (1,430.365,480) 13322,697324 7287341,848 13322.697.824 7,387,541.848 Tai san ci dinh v6 hlnh Nzuyenzii -Giatrjhaomdnlu^ki IV.Thlnlnd^dingdiihfa ChiphiuS^ d^ngcobind*dang 456,753,580 BANG CAN B6l k TOAN H^P NHAt Ttl*tAy3Itlling03ntm2O16 ISO V Bill t ttl diloh dll 640 252I Biu tu vto tdng ty li*a drank, lin kit 2532 D*utug6pv4iiviodonvjkh*e 370 TOlWG CONG T^l SiN (Mil I! 40,7(7400,613404(44(6417 394*7,354,52239464460,126 1,419,926,0911419,926,091 5574(4424465 CCng ty Ci phikn Thiiic sill trlng Vifl ^am Si 102 Nguyin Btoh Chitu Pf^^g B Kno OKU TP Hi Chi Minh Bldciotiicliiahhppnliit Qe^ 1/2016 BANG CAN B6l K TOAN HOP NHAT Tpingip II thing 83 Mm 2616 (t^^plkeo) 300 C.NQPHAlTRA lui vb cac khoan phii n^p Nhi nu lii tri ngudi lao flOng Chi phi phii iri ngin h^n Qu^ kben thmhig pink l(h VNU VND 172,163,737,743 223259385227 172,1IB,737,743 223331293227 85,108,432,316 132,469.148,242 2294,921,767 753,704,521 3,018,028.644 1,229,900,895 107,224.892 10,134,047,167 24,631.682238 9,833,674,476 21275,385.375 10,077,919238 44,948,923,400 42,649,345,150 2222,849,790 4,442242,739 527292,000 n^dmiiiichinhdiihsn L VinchOs^htu 527,392,000 333284,944205 333325,739238 335,035281368 333395376,901 174.719,940.000 2.Qu^ din tu phlt iriin 77250,650,397 77,300,664,935 8,939,497,187 8,959,497,187 62.7/3./J5.378 19,560,360,878 4.401,911,812 46,113,495,280 6,989,927,094 7,041.918,621 430II higu&n klnh phi v quj kUc 349362237 129362237 431l.Nguinkinhphl 349,862,337 129,862,337 507350381,948 557284324365 3.QuJ khfc thuOc von chii so hau liulnsuilhiiichiiaphinphii 421a 421b LNSTchioiphdnphiilaylUdincuis^mrruic LNSTchuaphdnph^lnamnap 4295 Lpi ich cfl dOng kh^^g kiim soil 440 TbNG CONG NGGO^ V6N 65,673,856.158 C6ng ty Cb phi nude sit trkng Vif I Num B^o cio Ui thfnh h?p nhit S^ J02N|nivgiiDinhCh&i.Phu^]igBiKii,Qii^^i I, TT Ho Ch Qu^ 14016 BAO CAO K^^T QUA HOT D0NG KINH DOANH HQP NHAT Quf 1/2816 CHi TlfiuThuy^Qnj- 1/2016Qi^ 1/2015 1.Dunk an bb hbg ri ^ag dp djck v 2.Cnckhobgiimlriidninhlhu 3.Douihauadn vi bb king cung dp dick vp 5.L^i nknfn gflp vi bb kbg vi cung dp djch -n, 6.DonnhthuhotldOngaichliih Troa^dA:ChiphU3ivay Phin I3i bo^c 15 Uong c6ng ty Sen domh, b^n ket 9.Chiphihnnhing lO-ChiphiqunnlydoinhiiBlii^p VND VND 117,76*4*0,760 160,1464824*0 2,114,812 49,004,062 117,76646544* 1604*7,97041* 794304*6471 113456427435 38,727469477 46441,050483 379456.000 959,977,646 602,019,120 1,889,423484 579,796,847 434,998,143 4,120,7! 285,316,436 25434,787,648 8,082,118464 11454,746,663 7,782,105414 94*7487,170 28,442473 394,982,681 9,709,000 14.Lfl Dbi|n kbic (122406426> 385473481 15.TingIplibu^Bb^ 7459,770,900 9,7*2460451 1,668,829,005 2,300,932,720 5,990,9494*3 74*1,728,131 6119 L^inh.^ns.o^^cu CSngtymy 6220 Lpl nkn|n • lt^ cui d dOng thing Idtn se*t Cfo* ly C* phka Thntc sit [ring Vift Nim S^ 102 Npyin Dlnh Chil^, Phufrng Pa Kao, Qujn Tl> Hi Chi Minh BAO CAO LDtJ CHUV^^N Tl^^N T$ H[...]... - Cidingkhic 14 ,095,580,000 8.07% 14 ,735,580.000 8.43% 36 ,16 9 ,16 0,000 20.70% 35J29 ,16 0,000 20.33% 17 4. 719 .940 410 0 10 0.**% 17 4. 719 .940JW* 1* 0.00% Qtiy 1/ 2 016 VND QU)> 1^ 2 015 VND 17 4. 719 ,940.000 17 4, 719 ,940.000 17 4, 719 ,940,000 17 4, 719 ,940,000 31, 449,589,200 31, 449,589,200 17 ,4 71. 994 17 ,4 71, 994 7,47 ,994 Diuaint VND T ^18 % 89 ,10 7,200,000 51. 00% 35.348,000,000 20^3% c) Cfc glao d|ch vi via vii cic cfa*... I.7S9. 519 .060 12 7300,000 1. 88 711 9 060 1, 329,078.400 10 1287,080 1, 430365,480 - KhAuhaotrongntm SAd^cAi.im 10 ,633,335 U29.965 .18 2 ^ii ngay (tin D^m 430.440,660 ^ingiy^nAinOB 429353,878 11 1,920 315 1, 4 41, 885,597 15 379.585 445233363 2 CHI PHI TRA T -Cangc^dpngcgchOphlnbA30 316 ,04830 216 ,O4g -Chi phi ban hiim69,706 ,15 069,706 ,15 0/< -Chi phi dill* dit35,3952 513 53952 515 ! • CSc khoin klUc1295292,279 •*[ 1. 730,909,728... 31/ 03/2 016 Vay vi ng 44,948,923,400 44,948,923,400 Phii tra ng^^ti bin, phii tri khic 94,942 ,10 6,992 - 94,942 ,10 6,992 Chi phi phii hi 24,6 31, 682,258 - 24.6 31, 682,258 16 4JI22. 712 .650 - 16 43(22. 712 415 0 T(l ngiy 01/ 01/ 2 016 Vay vi ng 42,649.345 .15 0 527J92,0OO Phii hi r^u^i bin, phii tri khic Chi phi phii hi - 43 ,17 6,737 .15 0 - 14 2,547,067.480 21, 275,385.375 206.4 71, 798,005 • 527,392.000 21, 275^85,375 -. .. chinh kh*c) Tglngiy 31/ 03/2 016 Tiin vi cic khoan hicng duong din Phii thu khich hing phii thu khic Bin ro dii h^n Ti&i vi cic khoin tinmg dining tiin Phii thu khich hing, pbii thu khic VND VND VND 48, 411 ,688,372 16 0,9 51, 297,547 vnd" 48, 411 ,688.372 865,5 61, 592 209,362.9853 )19 865 316 13(92 49,423,523^54 2 21, 572,698,005 865,5 61, 592 16 1, 816 ,859 ,13 9 1, 419 .,926,0 91 1, 419 ,926.0 91 ,926,0 91 211 .648.473.602 49.423323,554... sA 20tW2 014 7TT-BTC, sA diyllnhpMn bo vlo quy khen Ihiidng phOc t(ri du^e logi rm khi tlnh Lli ea bin bin cA phiAu CAng ^- dun cd dv Cinh trich Qu^ khen thudng, phiic I^i trin Uri nhujn mu thuA Qu? 1/ 2 016 31 CHIPHtsANXUATKINHDOANHTHEO¥tCT6 65.732^ 51. 42 410 4 ,17 1,372,078 12 ,420,327,28 314 . 519 293,020 1, 842,393 ,10 61, 317 ,19 5,258 22,638,879,42325,6 01, 7 51, 885 10 ,798,279,04382342962 ^1 113 .432 .13 0279"1S3.843,9OIU62... cdo dpi ly 250,000,000 -Tried tnnfcchi phi phiitrikh^^ 3,702,400,000 250,000,000 1, 149,055,678 it phAitrAngAnh^nkhAc 31/ 03/2 016 VND -KinhphlcOngdohn -Bi) hi^m a( hOi 1, 7 31, 297266 ( 31, 749,678) 1, 472,7 21, 138 44 012 17,0 01 1,732, 319 ,998 44 012 17,0 01 /J3,553.65-l 753,553,654 -B^ohifmylf -PhiitrvcAphinh6a -CflhickrinhuSnphiiirf -Cac khoan phai trt phtU np khtc + Phai iri C6ng ly m^a bdn np liin si dpng v III... •*[ 1. 730,909,728 13 5. 617 349 13 01, 442,896 1, 4 01, 442,896 240,497,848 1, 114 ,982266 240,497.848 27,7 312 50 p -Ti^n ihuf Uio rri rnrOc -Chi phi th^o nghilm vi dang kf sin pbim I^i Campuchia ^ 3.833,000 10 ,567,997 3,833,000 10 ,567,997 74, 714 .602 2224,724,609 2373,769359 I III p8 15 - III B?8 p8 88I P'8 siS ill s;'^ I# 1 SII 1 P UI ill fi 1 11 a"s as lilfif! R •till! ^i iliilli S i f 1 i 1 JHflll Cflng ty... 1, 4 01, 703,970 29 ,14 3,7 31, 610 31, 9 21, 819 ,584 17 ,500,000,000 16 ,10 0,000,000 1* 1 ||Sa i-Ui i 55: I SI s? !|il III II I 8B 8 ss a li li U 11 1 1? SJS a-^ | ^| li II ^i^ I Hi I li li i I li S& a i COng ty C& phin Thuic sit trtng Vi*l ^am Si 10 2 Nguyen Dlnh Chiiu, Phirtmg Da Kao, Qu^n I, TP Hi Cl Biocio til chink hiyp nhit 5- PHAITHU NGAN HAN CtlA KHACH HANG VND VND -CAng ty TNHH San xuil va Thuong ntgi TO Anh 13 .792,933,8 71. .. nhit Si 10 2 Nguyjn Binh Chiiu PhuPng Da Kao Qu}n 1, TP Hi Chi MinhQuy 1( 2 016 Til sin til chlnhVNDVNDVNDVND Ti^n vi cic khoin tuong duong dSn48, 411 ,688,37 2- 49,423,523,554 Phii thu khich htag, phii thu khic190,777,990,695 (28,9 61, 1 31, 556) 2 51, 836,048,960 (29,397,789,363) 240,609.605 ,15 8 (28,9 61, 1 31, 356) 302,679,498,605 (29397,78933) Gii Pi s6 kt toin 44,948,923,40043 ,17 6,737 ,15 0 94,942 ,10 6,99 214 2,547,067,480... 13 .792,933,8 71 20,9 51, 674,9 21 •CAng ty TNHH Thuong mgi NAug Phat 21, 500,935,285 21, 456,623.660 -CAngty VipcscoCambo 13 ,307,370 ,13 8 13 ,778,490 .13 8 5,9 81, 646 ,14 8 5.9 81, 646 ,14 8 n) Pbii thu cila khich hing chi nil theo khicb Ding c6 si dtr 1^ -Doanh nghi*p Tit nhfln Ngpc Lt/i -H^ kinh doanh Trie Xuin Mai 4,887,354,870 -CAng ty TNHH TlmicBVTV Ding VAng -Cflng ty CO phin BVTV Thai Blnh 4,542,596,022 3, 711 ,550,794

Ngày đăng: 29/06/2016, 18:01