Phân tích tình hình thực hiện các chỉ tiêu chi phí, doanh thu của công ty TNHH MTV marina hải phòng
Bạn đang xem bản rút gọn của tài liệu. Xem và tải ngay bản đầy đủ của tài liệu tại đây (203.92 KB, 30 trang )
!
"#$!%&'(&)*) %+,-.!
)/% % (0! 12
)&"$#3+,)4.!) -/ !53
)')&"$#367!#/
89 :;%.!#;!<) "670!3+
8)4&"$*$5&*)#=
>* -)89 %#?6 @)A B+
1%C&"$"6D//6D+
,E0! B$!"F5!& !A E%
G$!H"I"%3!")!J!
A E%</K 2$0! L%3!"3
!%B&"$+,</ 2""#36K&
# M4%%+
N !1%&!""4>&&“Phân tch tnh hnh
thc hin cc ch tiên chi ph, doanh thu ca công ty TNHH MTV Marina H!i
Ph"ng”
!"#!$ O
%&'()*+*,
&-& '()*+*,./0,)1-
• 8PE%
QE%QP&R*R9ST R U(>&-%
&V&WXYZ[\S %!%$ = &W]WW^_O^]XU%
]_`]]`]__\a@b## cNde3!&R
9 & ! % ]_`]]`]__\ = b # % P I ]O %
W]`W\`[W]]+9%W]`W]`]___QE%QP&R*R9I
+
e$<#>&b]___3b[WW\T R =!E22(
4bdP6+,5Cd/=>&JC >&67I
#"dQE%Kb[WWXPEA QE%
<Y^XfS#>&Ub55]OXfb[WW_<(!>:%
*.!# <&"567I#"+
,567>*QE%:=4BdQE%
/!%(6D/C!R*+,5C
d/)3(!ga"$-6)# >
*$QE%=!! 5W[!$**# A
!0!*C+,!%5#A*#3# !#E
!0!*h3i<*.!# +j b[WW_b
[W]W#30!*# A QE%iO[YfJSb[WW_Ui
ZOYfJSb[W]WUQE%615L+,)
BB/QE%!&*!k&0!%E*.!#
J73 !%$(*l1+
T'*#/#bE%h>&!!&"
$4"*R*m+3b[W]]4"Q*R*m=# /
!"#!$ Z
= !]W"=//&!*# A
QE%+e30!*# b[W]]A E%=1l!
S=]W\!U ! bi53&+$(#30!*(!>%=
"QE%=&*i4)<63(
# 3n* &+
6)3(A QE%go,PI &-E
BQE%# !p+TD5!nSb[W][c
[W]OUgq*PE1 &r3#&$
:%l!;6&"$"# )#A!#+
23245
67&888T R I
67$""&!.1%43W[s!t!St!*9=U$
4E&))5n/s!t!+,>&8b
&@ 6A T R t!*9=+
67$""$!! !u- a #+,"]]b[WW[>&QE%
,9RRt!*e q*R9+
67$""#,>&QE%,9RR8>*8>* &CI+
9%[]`O`[WWXca5 6I]WWWP&3!QE%QP&R*
R9I( 6,!1j 6I#",`aRJ
QT+
67$""9,"]c[WWY#dE.1%4= -ER*SR*
a@U+,>&"t!*9=+
67$"":RAD/&,@ u- a #)F]_^Yv+
T! !u- m !%5d -Id_XW,wxr>%&V&A
y% QI#"9)&&V&b<_Of5]ZWf+
67$"";gT! !m--!%5d -Id_XW,wxr
AD!%$P""A QE%"#!4t!*9R*
!"#!$ X
a@,`aRJQTQ,C"E%,9RR51
P"E%55WZE%+
67$""8gR!%$(&/&A QE%S]_^vU
,@ u- a #,PE%R*89 )P6"!%$
(ZYX!xNsr/&>&QE%,9RR8>*z3&{
R*mS"X`[WW_U)f/&O]vrAD&"P
&3!db!<]]^+\\W+\^W+WWWJ5]OX+XXX+]ZW+WWWJ+
67$"&"g,4 !%$(! -A
QE%+s4"!/&QE%,9RR8>*z3&{R*m$
.1%*%][`][`[W]W ]Q*R*mn!
r3!%$(&/&A QE%QE%,9RR8>
*RE S, U)"]]YW!xNs+,"C!d2!
QE%8>*8>* &CI<QE%,9RR
5 BIQE%,9RR 5d5+
67$"&&ge(&J!J&!4"q3[cQ*P(&
s!t!QE%,9RRT,8QE&!A%s!t!)"6
*!38m,XY^fJ+
,3"!KQE%,9RRt!*e q*R
SRaTU*,*d2!+Q!%$,@ <QE%RaTQE%
k43&d2!# "+Q!%$EBQ%,9RRT,8QE%
P&/T 2ZWvd2!+
• 8QE%,9RRT,8Tm|}9mR*a@
QE%,9RRT,8>*6D*R*&@ST RaU
(>&)T= &W[WW\[^]YZNde3!
,&R*&@&%[\`W^`[WW\+
]+Q"# g
c8>*/ l7
!"#!$ Y
c8>*/ -$~C
cs6D!$r>*7$
cs6D >/ # !5R*0!
cs6D#=!2.3&/
cR6Di(43&>*7A% n
!$+
[+8!g\+WWW+WWW+WWW
O+QAd2!gQE%QaR*RSTRQU
Z+6 F5
QE%,9RRT,8>*6D*R*&@ST
R &U
,Y,@ R* 7B:a+E*[t+R* ,&R*&@
,gWO]+OY]Z+YOZ• .gWO]+OY]Z+YZW
w g€ ++
•--g‚‚‚‚+ +
Tm|}9mRƒ}aR„9j!E #3-326D
#"+QKE/:15!#b4
3&>673)l"&I2!!#E< %P
A #"+
aC1A E%…!Ei43B$*0!%3L
50! 3>!%$"A #"…+
Tm|}9mRƒ}aR„9j(27†>"
!>* &CI33 &>*"
>%/!%!b0! +
!"#!$ ^
&-$<+=*(>+?+
&-$-&<@A(>+?+
&-$-$?+6,)7B+C+1D,E
1%&@/D0! LE%A
*"&@ #"&D!#*b!0!*E
A &@ #-+9DIbA &@ #- !g
cz1%44"3(0!*"B*E%3"
+
c‡5#"+
cj*0!%3"nn#3!<& #"+
c,4E"B#3!J+
ct!*Cd2!"(&J##3)#"+
c 0!%364##3"(&J†+
!"#!$ \
c‡>&""""4BB/ +
Q/D0!*"!J!A E%-HB
B3A 67-""=P&3!E% n2
"0!%36!I#"(&+‡>&"""7#ˆ-0!
-b*B)""0!%36#3!+
-F1GH,I
cj (/ ##$3+
ce$ 3!!F57>(L(
-%5!!A =!E""C0! 50! +
cz-.V#$ "I<g>C%)!%A%0!%$
3& +
cQ&%I>< 3!5Cd*#3"$A
3@J7+
c9> A 7.3&"I4q`‡!&
7†+,-H.3&>&(&>C=.3&.!!$
>&T ‰-+
E-F1G@JKL
c‡43&)!&DD!+
cQb*&/!)#!7*+e/%5!!)&"<
!%d&*46&7+
+-F1G(M<,B
c‡5)A!!&"EF6Šz†EE"#6&
7!!;6E")#!*+
ce#3(&J+
!"#!$ _
c,3"EE)! ##3(&J>!%$
!5! nŠ
c6"$!&g !>)A!&)A!-0!
6A &"&!>&'(&)(A E%+
c, !"E"PI" CE
&'(&)Ib$A E%+
c, !"#3"J{#3I!%$D
n&.3& &'(&)Bb4A <7&!‰
(&)E( +
cz1%4#3 CE%-<0!b&'
(&)#3*.!# +z1%4"0!350! 30!*
*C"3-0!6A E%!> +
!"#$%
c,P(&!""#30!*L# BB†D
>+a1""6D
>*B "&"&l!0!*#3+
c,4"""6#B&DD%5!!#3" #$
+
c**V&P(&!&"#!3+,4#5
# &"#*!3#6&7+
caP3$# "3"A ))h
&D#3"""15/50! d"&@ +
c, .1%4*3C30!*0!%3M4*.!#
J7#$ 4"3".%
4#3#$ &.!#33#&+
ce$ (&A "I<!+
!"#!$ ]W
c.!2&"&!F.†#6&72
*.!# 0!*+
&-N<OPG(+=(QR(*G(H,*AKS++T/0,)1
c,*g
‹,*6g
ŒaC>*g[XfJ
Œ,36DD0!*gW\fJ
‹,*!g
Œ,gWZfJ
Œ,†1g]fJ
c8g
‹8!g\fJ+
‹8*.!gYXfJ
c‡ gP/[]7 Jg
‹j"g]7
‹a@ #-gO7
‹a@0!*!<g[7
‹a@g_7
‹a@ Cg[7
‹a@#3"gZ7
&-!U,(*GKVHQIQ6+T/0,)1
&-!-&*GKV
814&)"15E%!7/1!
bn/=/#!b&D+97
/"0!%B/#*bI )"3
%P&DC.†"B!
7/$.*% +z1%44()"#"!%
!"#!$ ]]
%VB#3)+:"/43
-"b#3&" E%(4
"!E•!0!* C+
8"&DEE2b1%7*
30!B"&D"3A EEE"
P2 #"ŽŽA!/! %P+93!)#E
F( P0! ‰ .- !%$&" < 1%7
#V&B% %E%=†D--7!%
55!%$2!= /3#&C+RC2
†D"&0!*":Ed5
k~!>(-H#5>&""P(&
""BB+
80!*)#ˆE71-
LE+8PI &(&2 "&>
"(&"0!"B-1%!%#V#3G#
L" 1>&$=&"!%(I>&$!0!*
+8!%5E/ "&@ 3!%5
E/ "# =&"!%(3IA ""
1+J7&16H"0!%A <&>*
*(45#3G2 "&>+
]+Z+[e/#b
!5&*#$3BB#/#b!A 5#3
>**.!#E A *>F
!%$/ (*.! -#E -7 +9>%*
(A >*&D!0!"B!1!%$/
"#!4=P0! 5)"0! +9#33)
%h 0!"B&DJ !!#A*#35&
!"#!$ ][
!+9*/!6D/!:l
@0! %/'/4&DJk@ 1%#/#b
!")3BA E%+
N4 A "=#":"0! 1
#367*!/C !"E% ! %
n#$<I")6D+
8!J14):"1!bd1%
!>()E%!%5E%/23(
(&!K!%$D5215)/#*
b$ %3•/ !J #215)!P3!P
!+
8CdCdd1% J Eh
*B36#*b*+R E
&R*a@C!%543!J2 "F#P7
!( 0! )71%B'n EE#
/ #E3#6&*$5!+•*/4'n/ !
(3#EJ!/27$(0!"#*3&>A
*Cd#E"&I(+
!"#!$ ]O
%$F/*,+*W@.
XY&Z[\\]^[
_2`a2422bc
• d,ef7B+@+-
c d,e
a1*.!# A E%Tm|}9mR*a@
-"F5!&Cd$E% 2&"&2!!
l3#&+
c B+@+
a1-F5!&""#"0!"BB4A
F5!%."62&!5P&I*
dA "%3!3PA E%+92!%51b
&<."6"!%51A0! #"0! </)"!%5
1A0! 3!/"4*&B5n&"
!%()"!%51A0! b&/"
&"&7$3" +
!"#!$ ]Z
Z[\\]^[_2
242bcg$"&$h$"&N
i0j7B+
67$"&$ 67$"&N
0OC
klm
F+0n+(o(
Q)7
2
@o(>,
+1
klm
3*W7p
k&"
9
@m
q
(rs,
klm
3*W7p
k&"
9
@m
q
(rs,
klm
*W)(
@t
k&"
9
@m
M<,
@t
k&"
9
@m
& .KM<, ]+XO[YY O_WY ]+X^\YX O^Y] ]WOWW ZX__ cOX\X ]]^
$ u [YW]Z YYO [Y\[Y YO_ ]WO][ \][ cX^^ W[]
N )M'+ OX]Y\ \_Y O\]Z[ _W_ ]W\ZY [_^Z ]W_Y W^Y
!
?,(vf(p,
(KKJ+
]+WZY]\ [YYY ]+]]W[Z [YZX ]WY][ YZWY \]_ ]YO
# i=*0 [X\ZO YX_ [^_][ YYX ]W\W] [WY_ Y\_ WXO
9 QC+ Z^Z^W ][]W X\W][ ]O\[ ][[[] ]WXZ[ \WW^ [Y_
>,+1 N-8$Nf:8 &"" !-&8:f;& &"" &"9f8; $:!f"$ 9!f!8
w&f"#N!
!"#!$ ]X
$-&-&C,C+*,
t! *""BB4F5!&A E%0! [
b[W][Ž[W]O %P&A E%b[W]O=b5
)b[W][^ZW[!JCI)Ib]\_v+Q&A
E%6!4"A "1gC*$.=&
)ŠQ&b[W]Ob5*"1"3
&!b+,/1&#"/"))4b
&D$&#"b=&A E%b[W]Ob
[_Yv)b[W][CI)IbC\WW^!J+
Q"1*$.=) %&I<E5
:/4b5dI&C#"!"3P
&)]v+,/&*$.=/Ib&F"
P&A E%bW[]v)b[W][+
$-&-$x(++(o(
&'#
,b[W]OCA E%b5OvCI)ZX__
!JCb=P&A &b5C
I)Ib]]^v+,!%5IbA C>C)
bA *(5h3#E%OX\X!J
b[W]O+,CA E%b5"!%51 !g
]+ N( b
[+ ,bId15
O+ Q"A )
,/!%51b1CE%b
( +
c,b[W]O!!A E@P!!J14
:#31!A E%&"$!J14B
!"#!$ ]Y
#3$ %315E%C +(
4J<&PE%!b[W]OE%=!%$515
)&>I<+,0!"B74 L:
40! 1F*>BA " 6E%15)%=
0!"B†(53IE%+8/
515)=#3E%"&**5
C15%!%Cb C)b[W][+
8!515)=b& &.V
P$1%!!3&'(&)4&"$:#3
1!A E%51%!%51A0! /"
4+
c,b[W]O&> #-A E%=/23(0!*
"B*A E%3="):0!3
7/C3E%b C)bb[W][+$#!%3
#"15E%bF!0!*://&
2"#32!E%+j"E%=43&Fb
Id&@ -+Nd%&@ #-=
/&&&CbJ7P&A &
b+,!%5b%l#!%3#< >4//&A "
"1>&$.!n=K&E%B#3(&J-!J!
E%b%(&+8>%1%!%51A0!
/"4+
c8]`^`[W]O966YY`[W]O`9cQaICCdIC
$!!GIb]WW+WWWJ+s/l4K"
0!%6A )C &E%=!
FIC$!"E%Ib5!%
.V5# *E%b:/"C
!"#!$ ]^
)+TICC*bCA 15E%
b5b& &+1%!%51#"0!
/"5!43b&A &+
&'#()*+,
,b[W]O*$.=A E%=b5
\][!JCI)IbO][v)b[W][+!%"
)P&D$P&b5W[]v+9!%51
b*$.=A E%g
]+ ,b(15
[+ ,bC"
c,b[W]OE%!%$D515)&D
D!!A E+N)*C-0!%6A
&"&!>BE%=3/*$.=15%+!
%*$.=A b[W]Ob5)b[W][+
1%!%51A0! !%/b&CE%h3
bP&E%/!J &'(&)%5!!
5"4+
c,b[W]O"1!bE%///&
4J&"$A E%<2%!>&+(4&V&
A PE%" 0!%36Cd&@D
# A E%+,CA ""%(>= C
)Cb[W][5=PC &bh
3bP& &+zV%bC%
(&&'(&)0!%6A &"&!>< >43A "
"="/1!b)E%+1%!%51A0! /"
43*.!# A &+
&'#-."
!"#!$ ]\
N)b[W][b[W]O&)A E%=b5
[_^Z!JCI)Ib\ZYv+Q&)b="
3P&P&A E%bW^Yv)b
[W][+,"A b#*&%IA E
%=b]W_Y!J+e30!*%!%51 !g
]+ 9)!F"
[+ !F")
O+ ‡(5!6A E%b
,/!%51b&)A E%
!F"A )+
c9%O]"^b[W]OqdqQE,C# ,E
]_`[W]O`,,cqQ,t!%6"")h4+,-/B
)iI†DE%&**!C=&*
b[W][+1%!%51#"0! /"5!43
bP&A E%+
c,<%W]`]W`[W][")=(!Fb5)b[W][!
%:/&&b&)b[W]O+1%
!%51#"0! /"5!43P&A
&+
c!b[W]OE%!%$515+9l!
#15%E%=3n&5"%
$15%†DD&DDE+8n&
5"%"1=P(5!DE%b
5&)A E%b-+1%!%51A0!
!%bP&A E%/"43BB
*.!# A E%+
&'#"/0123"
!"#!$ ]_
,b[W]OI<E5A E%=
b5YZWY!JCI)IbY][v)b[W][+!
%")P&D$P&b5]YOv+9!%51
b&I<E5g
N((&Jb
c9=/d5b[W]O74i4A &@ #-E%
=##3(!(&JC)b[W][+N)((&
JbE%=&**!C"I<
&DDE"##3(&J:!&C5
)""d)+Q&%&"b&'(&)
4bdA E%b#" )4 bA *
(%@J2(!3%3!+
QE%""&)E$*&
%+1%!%51A0! &/$"$!F+
[+]+[+Xe! *6
,b[W]O#! *6A E%[^_][!
J=b[WY_!!J)b[W][Ib%CC
)Y\_v")P&&bWXO!J+9!%5
1g
,b(15
c,b$&DDC15)E%=!
53"%"%Š15%†DE+N
*%')#*#! #"=b&#!
b[W]OE%+1%!%51A0! /"L4+
&'#%"
9"&5E%@*"#"
E3&#"L&! n&!
!"#!$ [W
&DD&D&† 2 > +,b
&%A E%bg
]+ N† 2 *6
[+ T! n*
c,b[W]O*{† 2 A E% (
0! 1""+T[ =&4&* †
2 %#V&+1%!%51A0! /"5!
4E%&*/&"&#"&D+
c8† 2 %336&DDb&@E%)n&
36)& &b C)b)+
1%!%51A0! b&"43
# A &+
$-&-Nio(K*GfQo,y
t! &1 %&A E%bb!%53!
)IbA !BbA &+9B!1%
!!4%E"4"F5!&(4
C+Q"#*&"bA &E%7
44b(&"%3!#"0! "!!(&
&DD"(&J)#"+,#/"%3!/"5!
43b&!3"!%51#"0! gb"
)rbCC*ŠQ"!%51%*1E%#E$
#$":/&"&$#n&D/#E$0!"
A "0!*+RE"4"F5!&
(E%4"!0!*1%#30!*"#-(+
,!%5:&* .V5l†D*S&C>*U
A E%h 4"#ˆ)&*/2&"&
!"#!$ []
(&$*2&#E"/1%=&E%*4
A E%+
!"#!$ [[
XY $ Z [ \ \ ] ^
z2_2`a242bc
• B+@+fL,e
c B+@+
Q')F5!& !%3!@A =!
7+QF5!%""I)A &#*b
# &"$!0!*# +
c d,e
a1F5! !A E%l""!0!*#
A E%!&6D!</."6i=f
L"&!5 ! &""0!"
B&"$A E%+z!)&"$43:"
A "%3!") !+,<&1F5!%E%G
"&"&#E<1 !K;%4bd+
!"#!$ [O
Z[\\]^z2_2
242bcg$"&${$"&N
,*A(*
67$"&$ 67$"&N
0OC
klm
K)+
k&"
9
@m
2@o
(>,
/0(*
klm
3*W7p
k&"
9
@m
q(rs,
klm
3*W7p
k&"
9
@m
q(rs,
klm
& JKL(H* OX[ \]\ OY\ ^_[ ]WZXX ]YWW WO^
$
0A,
H,G1
]+XYZ OYOY ]+\Z_ O_^\ ]]\[W [\Z^W YY[
N
0A,
H,|*=(
X\^ ]OYZ YWX[^ ]OWO ]WO]X ]\Z_ WZO
!
3*jKL}
+0(~r
ZX^OZ ]WYO Z^\Z] ]WOW ]WZY] []W^ WZ_
#
C(K)
H,G1
]+]^Z [^[\ ]+]\^ [XXZ ]W]][ ]O]\ WO]
9 ,*A(*QC+ ]Y^ZY O\_ ]X_Y^ OZZ _XOX c^^_ cW]\
>, Z+OW]W\ ]WW Z+YZY^O ]WW ]W\WZ OZXYX
!"#!$ [Z
$-&-&C,C+*,
s !A Tm|}9mR*a@b[W][Z+OW]W\!J)
b[W]OZ+YZY^O!JbOZXYX!J)b[W][
b)]XOZv+,bA ! C!)b
A &%&C)&"$2*3A E%
(&+9B*P(& !A E% %&)"
F5!!b/bA J>&
[WZ^!JCI)Ib]\[v") !
bYY[v)b[W][+,!%5"F5! !h@
JF5!*/ !<"!J#"I*%#E
)F*^^_!J")P !*W]\v!%
5:%@J2%3!#V/"&"&#n&D+
&-&-$ x(++(o(
45670!
,b[W]O !<!A E%=b]Y!
J)b[W][<OX[!J5O^\!Jb[W]O
!<b=P !bWO^v+Q/(#30!*/
!%51 !g
]+ N((&Jb
cN(C&> #-B#3(b[W]Ob
/A!=0!%36b(!%3!V*R*a@
#3 !<%b5)b[W][+,!%5
%Ib%#E)FZXXvCI)]Y!J5"
) !#E"#$+91%:!!dB
!BB>*$/!&D/5h
!"#!$ [X
&!#/#b+1%!%51#"0! /"
4+
4568!9'
9!J !%b[W][]+XYZ!J3fLOYOYv
)P !+N b[W]OF5!%]+\Z_!J3
O_^\vb]\[v)b[W][CC[\Z^!J+N4b5
A !J!%*d3P !bYY[v+9!%51
A 43%g
]+ 9!!>&#;!/ b
[+ QE"B#3!J!0!*
O+ R Jb
c,b[W]O!!/ >&#;!)b (
C>&b!%/$%0! ( ->& b
"#$+9#3)/!!&DJ ! #/#bA
!#A*3)(/ >&)b!!
>!%$/ l7$b5+Q$!l J>
(5)7$(/ !%$b /M
)!(b #V- Jb+1%!%51
#"0! /"43 !A &+
cQE" #-A E%b(3!0!* <
/B#3E%2)E%B#3(!(&
J>!%$C+9!Jb5b!%51A0!
/"43b !E%+
cQE%(>&<b[WWX3 %')A!T
&-* =/!b(&"+Q!b[W][!%3
N &-ŽCDdA T &--0! !!L&
&".V%BB43$L(&"& A!=0!%36
!"#!$ [Y
bI/ J<Zv5Xv)>*+1%44<
$E%<b[W]O)IXv) !A E%=b5
/+1%!%51#"0! /"34b !
A E%+
4568!+:
s !< J.!b[W][X\^!J3fL
]OYZv)P !+N b[W]OF5!%YWX[^!J
3]OWOvbXY^v)b[W][CC]\Z_!J+N4
b5A !J!%*d3P !bWZOv+
9!%51A 43%g
]+ ,BB.!#;!)(*
ct! #A*#3*.!)(*
/ (*.!.!#;!b5+97/!!>!%$
/ l7$:b C)b[W][!J!<
J.!#;!A E%b+Q:&*/5lb(
.!#;!#E(I#ˆL54b5A b[W]O=
bdGC+1%!%51#"0! /"
43P !A &+
48;<"
N)b[W][!J!%b[]W^!J<IZX^OZ!
JA b[W][5Z^\Z]!Jb[W]O+,b0! [b
ZY]vP !bkWZ_v+1%:!~$!d1%F
!J!&DE"0!* -A E%+9!%51
A 43%g
]+ ‡(b
[+ •IA #"
!"#!$ [^
