lI
I
i
L
l
L
I
L
l
L
I
L
i
I
LI
I
c6xc rv
I
cO puAN LTLAMA s
://
BAo cAo rAr cHiNH
L_
cHo rV
rs roAN
TT.JNGAy ov0v2or3 opN
Ncny
30t6t2ot3
pA ouqc soAr xBr
I
I
i
I
I
I
I
IETI
.'
L
c6xc Ty c0
I
l
pHAN LTLAMA s
E/c: 56 tZ9 Duong TrAn phri - TX Bim
Smr - Thanh H6a
l
l
'ir
i_-
l'
j
I
i._
B6o c6o cfra Ban Gi6m d6c
2-4
86o c6o Ki6m to6n
5
l
B6o c6o
tli
chinh tt6 tlugc so6t x6t
Bing c6n AOi t6 toan
,.i
6-8
L
86o c6o k6t qu6 hopt
L
L
I
L
L
L
L
:
',L
.L
L
L
.L
t
ll
3
86o c6o luu chuyrin tidn
kinh doanh
9
tQ
t0
Ban thuy6t minh 86o c6o tdi chfnh
Phu
luc si| 01, Cht tfiit tdng gidm vijn chi
Phy lqc sii 02: Bdo cdo b0 phdn
l1 -26
so
htu
27
28
CONG TY CO PHAN LILAMA 5
D/c: 56 179 Ducrng tran phri - TX Bim Son - Thanh
H6a
nAo cAo c0a BAt{ GrAM ooc
Ban Girim d6c cdng ty
chfnh cria cdng ty cho
c6 prran Lilama 5 (sau tl6y ggi t6t ld "c6ng ty,,) trinh bdy Brio
ciio
kj'k6 to6n ttr ngdy ouou20r3 di5n ngdy 301612013.
crja minh vd 86o cdo tai
KHAI QUAT CHUNG
c6ng ty cd phAn LILAMA 5 ti6n thdn ld cong Lgpmriy
vd XAy dpg si5 5 thu6c T6ng c6ng
w
duoc thdnh l6p theo quy6t dinh so osrgxo TCLD
ngiry 0210r/1996 ciaBQ x6y
-
ty L;pMriy vi€t
Nam
drmg vi dugc chuy6n d6i sang
c6ng ty c6 phan theo Quy6t dinh s6 667lQD - BXD cria
86 x6y dyng ngiry t7t4/2006 v€ viQc chuy6n c6ng ty L5p
mriy vd Xdy dpng sti 5 thu6c T6ng c6ng ty Lgp mriy
viQt Nam thdnh
c6ng ty c6 phAn. c6ng ty hoar d6ng kinh
doanh theo Gi6y chring nh6n d5ng k)' kinh doanh s6
2603000439 c6p ngdy 15 rh6ng
08 thring 09 nrm 20r r do s6 K6 hogch vd Dau tu
tinh Thanh Ho6, c6p.
6
ndm 2006,thay d6i lAn 4 ngay
Theo gi6y
kinh doanh cria c6ng ty ld:
-
Xdy dqng, l6p rl?t c6c cdng trinh ddn dpng, giao th6ng,
thui,roi, c6ng nghiQp, h4 tAng k! thupt d6 thi,
nghi6p,
lip
-
th6ng th6ng tin ri€n lac, ducrng ddy t6i diQn, rr4m bi6n
thi5; thi c6ng
rdp thi6t bim6y m6c c6ng trinh;
hQ
xt lli n6n m6ng,
nr,
.ong
rrang tri n6i th6t,
Gia cong chi5 t4o, l6p il4t vd tu v6n hp dpt ddy chuyon
c6ng ngh6, k6t c6u thdp cric c6ng trinh, thict bi ro hoi,
binh, bti chfta gas, duong 6ng c6ng nghQ chiu rip lyc
cdc lo4i.
Ki6m tra m5i hdn bSng phuong phrip kh6ng ph6 hui' (si6u
6m, th6m th6u, tir rinh Xray); thf nghi6m, hi6u
chinh
-
thiiSt
bi di6n, hQ thting nhiQt,
hQ
th5ng di6u khi6n tg d6ng c6c
kim lo4i;
-
d6y chuyon c6ng ngh6, ch6ng 6n
mdn b6 m6t
Stn xu6t' kinh doanh vdt tu (gach lat, dildp,irt, dax6y
dyng, d6t ddn, que hdn), php ting, c6u ki6n, kim loai
cho
xAy dung;
-
Kinh doanh dlch
vr,r
vd nhd d.
vfln t6i; th6o do, vdn chuyi5n, I6p dpt thi6t bi si6u
trudng, sieu trQng; kinh doanh b6t d6ng s6n
Trp sd chfnh cria cdng ry tqi r79 Tran phfi
-
Thi x6 Bim Son
-
Tinh Thanh H6a.
v6n di6u 16 cria c6ng fy ld 50.000.000.000 rl6ng, t6ng
sti c6 phan ld 5.000.000 c6 phan vdi m6nh gi5 td
d6ng/c6 phAn, trong d6:
10.000
i
I
Sli c6
I
T6ng C6ng ty
tip
m6y ViQt Nam- C6ng
phAn
Sii ti6n tucrng
ri,ng
V5n g6p cria c6 d6ng kh6c
lQ/Vrin tti6u lp
2.s50.000
25.500.000.000
51%
2.450.000
24.500.000.000
49%
5.000.000
50.00.000.000
l00,oh
ty TNHH MTV
i
Tf
I
l
CAC
S{ KIPN SAU NGAY KHOA
SO KE TOAN LAP BAO CAO
TAI CHfNH
Kh6ng c6 sy ki6n trong y6u ndo x6y ra sau ngiiy
l6p 86o crio tdi chinh ddi h6i dugc di6u chinh hay
c6ng b6 tren 86o
ciio tdi chinh.
L
,.**Jl
1l*
c0Nc rv co puAN LTLAMA 5
D/c: S0 179 Duong TrAn Phri - TX Bim Son - Thanh H6a
HQI DONG QUAN TRI VA BAN GIAM DOC
Mdo
Ong Phpm Dinh San
Ong Cir Minh Kim
Cht tich hQi d6ng quin tri
Ong TrAn Vdn
l_
Ong Nguy6n TuAn
Ph6 cht tich hQi d6ng quin tri
Thdnh vi6n hQi il6ng qu6n tri
Nggc
Thdnh vi6n hQi d6ng qu6n
tri
86 nhiQm ngay Ot/i2Otl
Cic thinh vi6n Ban gi6m tliic vi k6 todn tru0ng bao giim
San
Ong Dinh Thanh Le
Ong Nguy6n H6 B6c
Ong Nguy6n Hiing Ha
Ong Ph4m Vin Hodn
Ong Luu Huy Phric
Ong Nguy6n Tudn Nggc
Ong Luu Huy Phric
Ong Ph4m Dinh
u
,
!
'
Tdng Girim il6c
Ph6 T6ng Gi6m d6c
Ph6 T6ng Gi6m d6c
Ph6 T6ng Gi6m diic
d6c
Ph6 T6ng Gi6m d6c
K€ to6n truong
fii to6n trumg
Ph6 T6ng Gi6m
86 nhiQm ngity
011412013
86 nhiem ngity
011412013
86 nhiem ngiry
011412013
Mi6n nhiem ngiry 0ll4l20l3
l
Cfc thinh vi6n Ban Ki6m so6t bao giim
l^
i
Ong Luu S!
i-
Hqc
Trudng
Todn
Ong Phpm V[n Hodn
Ong Nguy6n M4nh
!t,
I
1.S
vi6n
Thdnh vi6n
261412013
Mi6n nhiQm ngdy 261412013
!,r,
Bd nhiQm ngity
Thdnh
tO;
;AI
tt7
-.rl
KIEM TOAN VIEN
Biio c6o tdi chinh cho kj' k6 to6n
I
i r-
ban
tt
ngdy
0110112013 d6n
ngdy
TNHH Tu v6n K6 to5n vd Ki€m to6n ViQt Nam (AVA)- don vi
301612013 cria COng
ty dugc soilt xdt bdi Cdng
ty -l
tlt di€u kiQn kiOm toiin cho c6c t6 chri'c ph6t hdnh, t6
chric ni6m y6t vd td chtic kinh doanh chimg kho6n theo quy dlnh cria BQ Tdi chinh vd Uy ban chimg kho6n Nhd
nuoc.
,;
._
it.
6.
cONG no
rnAcu NHIEM cuA
BAN
culr
Doc Dor vor BAo cAo r.q.r cHiNH
Ban Giiim d6c C6ng ty chiu trrich nhiQm vC viQc l{p 86o c6o tdi chinh phan 6nh trung thuc, hgp
lli tinh hinh
ddng, k6t qui hopt
trinh
tii
-
tC cria C6ng
ty trong
kj-,. Trong qu6
16p
hoat
86o c6o
chinh, Ban Gi6m
LUa chon c5c chinh s6ch k6 to6n thich hqp vd rlp dpng c6c chinh s6ch ndy mQt crlch nh6t qu6n;
Dua ra c6c d6nh gi6 vd dg do6n hqp lli vd thdn trong;
I
l
r-
N€u 16 ciic chuAn mr,rc k6 to6n tlugc 6p dgng c6 dugc tudn thri hay khdng, c6 nhfrng 6p dung sai lQch trgng y6u
d6n m['c cAn phii cdng bii vd gi6i thich trong biio c6o tdi chinh hay'kh6ng;
t
I
L
3
lr
l
tI
1
i
i
l
CONG TY CO PHAN LILAMA 5
D/c: 56 179 Ducrng fran pnfr - TX Bim Son - Thanh H6a
-
Lap vd trinh bdy c6c b6o ciio tdi chinh trOn co sd tudn thri c6c chuAn mgc k6 to6n, ctr6 O9 k6 torin vd ciic quy ttinh
c6li€n quan hi€n hanh;
Lap c6c b6o c6o tdi chinh dga tr6n co s0 hoqt tl0ng kinh doanh li6n tuc, trir trudng hqp kh6ng th6 cho ring C6ng
ty
sE
ti6p tgc hopt dQng kinh doanh.
Ban Gi6m cl6c C0ng ty r16m b6o rlng c6c s6 k6 toan dugc luu
mric dQ trung thgc, hqp ly tai b6t
git
d0 phan 6nh tinh hinh tdi chinh cta C6ng ty, v6i
thdi ili6m ndo vd clim bio rlng 86o c6o tdi chinh tudn thir ciic quy dinh hiQn
hdnh cria Nhd nudc. Ddng thoi c6 tr5ch nhiQm trong viQc bio tl6m an todn tdi sin cria C0ng ty va thgc hi6n cric bi6n
ph6p thich hqp d6 ng6n ch[n, ph6t hiQn c6c hdnh vi gian l6n vd c6c vi phpm kh6c.
cr?
L
Ban Gi6m d5c cam
trit ring
Cdng ty kh6ng
vi ph4m nghia
52l20l2lTT-BTC ngdy 05 thring 4 ndm20l2huongd6n
I
vr,r
cdng
br5
th6ng tin theo quy dinh tpi Th6ng tu
vC viQc c6ng UO ttrOng
Ban Gi5m d6c C6ng ty cam k6t ring 86o c6o tdi chinh
<15
s6
tin tr€n thl truong chimg kho6n.
phAn 6nh trung thgc
vi
hqp ly tinh hinh tdi chinh cria
1
C6ng ty tai thdi ili6m ngdy 301612013, k6t qu6 hopt ttQng kinh doanh vd tinh hinh luu chuy6n ti6n tQ cho kj, ki5 to6n
l
tir ngdy 0ll}1l2}13 dt5n ngiy
dinh hiQn hdnh c6li6n quan.
301612013, phir hqp
PhG duyQt c6c b6o c6o
tii
vdi chu6n mgc, ch6 cI6 k6 to6n ViQt Nam vd tudn thri c6c quy
chfnh
Chring t6i, HOi d6ng quin
tri Cdng ty C6 phAn Lilama 5
chinh cho kj,k6 to6n tir ngdy
cl6n ngdy 301612013 cria C6ng ty
ph6 duyQt 86o c6o
0ll}ll2}l3
Thanh H6a,
tii
ngdy thdng
ndm 2013
TM HQI DONG QUAN TRI
QUAN TRI
CONG TY
CONG
TY
jil
ri
L
"l_
I
t.
il
.i
I
iL
I
;
L
/
f-
frtfi'
mgU/
cOr,rc Ty rNHH
ru
vAr.r xE roAru
Dia chi: TAng 14 Tda nhd HH3, Khu d6 thi
M! Dinh
-,r.,o^.
-f-*r,r.r,
woRLDw,DE
_---/
ve
_ M6
rcEnlt roAru
Tri, Tir Li6m,
I .
Thinh vi6n Hdng Kidm toen MCt
Qu6c t6
Web:
,a
uET
NAM
*0,, Vi6t Nam
*"*"r-*".""rn r"
36:2167IBCKT/TCAIVS
BAo cAo
xnr qua c0Nc rAc soAr xEr
ve nao c60 tii chinh cho t<;, t6 toen til 0t/0u2013 a6n ngiry 30/6/2013
cia C6ng ty C6 pnan Lilama 5
Kinh
efti:
C6c c6 rl6ng, HQi tl6ng euf,n
tri vd Ban Gi6m
tl6c
,
Cdng ty C6 ptr0n Litama 5
chfng t6i
i-
ll
d5 thuc hi6n cdng t5c soiit xdt Biio crlo tdi chfnh cria
c6ng ty co phAn Lilama 5 duoc l{p ngdy 181712013
g6m: B6ng c6n
cilo k6t qu6 ho4t cl6ng kinh doanh, 86o c6o luu chuyen
ti6n t6 vd
Bin thuy6t minh 86o c6o tdi chfnh cho
diSn
k1i k6 torin tir
trang 28 kdm theo.
ngdy 01'/01/201, UA, ,*i,
,iiir"rdugc
trinh bdy tt trang 06
viec lap vd trinh bdy 86o c5o tdi chfnh thu6c tr6ch nhiQm
cta Ban Girim d6c. Tr6ch nhi€m cria chring t6i ld ctua ra
86o cilo nhan x6t vA brio c6o tdi chinh ndy tr6n co s6 c6ng
t6c so6t xdt cria chring t6i.
chfng t6i d6 thuc hi6n c6ng t5c so6t x6t 86o c6o tdi chinh theo
chuAn mr,rc Ki6m torin viQt Nam vd c6ng t6c soiit x6t.
chu6n mgc ndy y6u cau c6ng viQc soiit x6t phni lflp k6 hoach
vd thuc hiQn d6 c6 sr,r d6m b6o vira ph6i rSng c6c b6o
ctio tdi chinh kh6ng cdn chr?a clpg c6c sai s6t trong y6u.
c6ng tdc sodt x6t bao g6m chri y6u ld vi€c t.ao ooi"roi ,na,
su cta c6ng ty vd rlp dung thri tuc phdn tfch nhrlng th6ng
tin tdi chinh; c6ng tiic ndy cung c6p mQt mric d6 oam uao
th6p hon c6ng t6c kii5m to6n' chring t6i khdng thuc
hi6n cdng viQc ki6m torin n6n cting kh6ng dua ra ki€n
ki6m
f
toiin.
Nhirng viin
di
dnh hu6ng diin !,kiAn sodt xdt;
Nhu ila trinh bdy tai thuy6t minh s6 v'06, c6ng ty chua
k6t chuy6n ir6t cirl phf l6i vay phdt sinh trong kj, d6
xric rtinh
k6t qu6 s6n xu6t kinh doanh cho kj'kti to6n tir ngdy
01t01/2013 cl6n ngdy 30 totati]n.'iang gi5 tri chi phf
lai vay
dang theo d6i tr€n kho6n mgc chi phf tr6 trudc
ng6n han rd khoing z,o: t1r o6ng.
Trcn co s& c6ng tiic so6t xdt cria chLing t6i, ngoai
tru v6n d6 6nh huong cta y ki(5n n6u tr6n, chfng t6i kh6ng
th6y c6
sp ki6n ndo d6 chrlng t6i cho ring 86o c6o tdi chinh
kdm theo day kh6ng c6 ph6n 6nh trung thgc vd hqp
ly tr€n ciic
nrln
ch]nh cria.
,, c6 phAn riiama s iai.ngay 3ot6/2o13,crng nhu k6t qua kinh
i]ll,
?l
!9,.*
:::Ti:r":Tl:^f:i
ffi"rin
Vi6tNam hi6n hdnh vd cdc quy rtinh phdp lli c6li6n quan.
lr
,L
r
Phri Girim tliSc
Gi6y CNDKHNKT s6: 0692-20t3-126-l
L
T[ay m{t vd d4i diQn cho
CO"NG TY TNHH TTI VAN KE TOAN VA
KrEM rOAN VrET NAM (AVA)
Hd NQi, ngity 12 thdng 8 ndrn2013
Ki6m todn vi6n
Gi6y CNDKHNKT s6: 0895-20 t3-126-l
CONG TY C6 PHAN LILAMA 5
D/c: 56 179 Duong TrAn Phir - TX Bim Son - Thanh H6a
BAO CAO TAI CHINH
Cho lcj,k6 to6n tir ngdy O1l0ll20l3 d6n ngdy 301612013
BANG CAN DOI KE TOAN
T4i ngiry 30 th6ng 6 nim 2013
Don vitinh: d6ng
t-
ThuySt
TAI SAN
Mfl
s6
30t6t2013
{ntOlt20t3
328.405.580.69s
276.601.014.760
41.326.360.302
32.548.808.020
9.626.360.302
32.548.808.020
minh
i
A.
I
I
i
rAr sAN NcAN n4N
100
I. Ti6n vh c6c khoin tuong tlu'crng ti6n
110
l.
111
I len
2. C6c khoin hrong duong ti6n
112
II. Cric khoin tliu tu tii chinh ngin h4n
120
III. Cic khodn phii thu
130
l.
Phai thu ctia khrich hdng
131
l
2. TrA trudc cho ngudi b6n
L
3. C6c khoan ph6i thu kh6c
v.0l
31.700.000.000
I
I
I
1s0.789.687.226
141.258.342.469
Y.02
138.316.240.958
141.618.737 .447
132
v.03
13.190.715,783
40s.789.1 36
138
v.04
663.355.402
554.440.803
(1.380.624.917)
(1.380.624.917)
126.135.521.229
97.746.648.298
126.135.521.229
97.746.648.298
I
4. Dr,t phdng c6c khoin ph6i thu kh6 ddi
(*)
139
I
IV. Hhng tdn kho
1. Hing tdn kho
140
t4t
2. Ds phdng gi6m gi6 hdng t6n kho
L
I
(*)
149
V. Tni sdn ngin han khdc
150
l. Chi phi trri hu6c ngin
151
han
2. ThuiS GTGT rlugc kh6u
L
tni
10.1s4.01 1.938
5.047.215.973
v.06
6.087.708.901
2.998.609.438
v.07
4.066.303.037
152
3. Tdi san ngin han kh6c
158
nAr n4N
200
B. TAr SAN
v.05
125.291.433.556
I
i
I. Cfc khoin phii thu dii h4n
210
II. Tni
220
1.
sen c6 dlntr
Tdi sin c6 Ainn hfru hinh
- Nguy€n
I
gid
- Gid tri hao mdn lily
l*if)
221
124.067.410.486
v.08
122.095.80s.8s4
127,476.705.621
.747.719.269
t 85.805.5 1 5.570
222
181
223
(s9.6s t.913.415)
(s8.3
2
8.809.949)
I
I
L
2. Tdi sdn c6 ainn thu6 tdi chinh
224
r -, ,
3. Tdi sdn c6 dinh v6 hinh
227
4, Chi phi xdy
dpg
III. Bdt dQng sin
L
t
L
t
3
co birn dd dang
tIAu
tu
IV. Cdc khoin tliu tu
tii
l.
chinh diri h4n
230
v.09
2s0
v.l0
EAu tu ddi han kh6c
258
dii
260
V. Tni sin
h4n kh6c
l. Chi phi tri tru6c dii
han
T6NG CQNG TAI SAN
26r
270
v.l
I
.604.632
1.909.744.332
20.000.000
20.000.000
20.000.000
20.000.000
t .97 I
1.204.023.070
412.146.020
1.204.023.070
412.146.020
453.697.014.251
406.419.610.733
I
ry cO pnAN LTLAMA s
E/c: 36 179 Duong TrAn Phir - TX Bim Son - Thanh H6a
cONc
Cho lcj, ki5 to6n tu ngdy
SAO CAO TAI CHiNH
di5n ngdy 30l6l2ot3
Oll)ll20l3
gANc cAN DoI KE ToAN
T4i ngiy 30 thdng 6 nIm 2013
( Ti6p theo)
Don vi tinh: dong
NGUON V6N
L-
Mi
381.072.802.794
333.420.256.586
I. No.'ngfn h4n
310
322.625.077.592
297.397.172.802
h4n
311
Y.12
170.336.014.ss0
148.67s.934.7 49
312
v.13
32.658.422.31r
62.868.817.7s3
tri ti6n trudc
313
v.l4
75.062.327.719
39.699,118.491
4. Thui5 vd c6c kho6n phii nQp Nhi nu6c
314
v.15
10.193
.26t
12.398.985.790
5. Phei tr6 c6ng nhdn vi6n
315
14.528.772.717
13.ss9.858.354
10.762.006.s55
3. Ngudi mua
I
6. Chi phi phAi
tri
9. C6c kho6n phii trA, ph6i ndp kh6c
10. Dr,r phdng ph6i
6.354.780.799
9.427.732.981
II. No.'dhi hqn
l. Phai tri ddi han ngudi b6n
2. PhAi tri dii han noi b0
330
58.447.725.202
36.023.083.784
331
22.424.641.418
3. Phai hA ddi h4n kh6c
JJJ
vi ng dii
334
332
han
tri
335
6. DU phdng trq c6p m6t vigc lam
336
5. Thu6 thu nhpp hodn lai phdi
tri
ddi han
v.18
36.023.083.784
36.023.083.'.784
.z
JJI
)
8. Doanh thu chua thqc hi6n
338
(
9. QuI ph6t tri6n khoa hgc vd c6ng nghQ
339
rVi
B. V6N CHO SO HUU
400
:Ll
,A}
410
72.624.211.457
v.l9
72.999.354.147
72.624.211.4s7
72.999.354.147
4tl
s0.000.000.000
50.000.000.000
2.Th{ngdu viin c6 phAn
412
1s.031.s00.000
15.031.500.000
3. V6n kh6c cria cht sd hfru
413
445.698.156
395.028.262
a. C6 phit5u ngdn qu!
414
sd hiru
sin
415
6. Chenh l6ch rj, si6 h6i do6i
416
7. Qu! dAu tu ph6t tri6n
417
6.112.774.510
5.808.7ss. r 47
8. Quy dg phdng tdi chinh
418
852,012.650
'750.672.863
182.226.14t
L013.397.87s
453.697.014.2s1
406.419.610.733
9. Quy khric thuQc v6n
chi s0 hiiu
10. Loi nhufln chua ph6n ph6i
I
419
420
l. Ngu6n v5n dAu tu xdy dmg co bin
421
Qu! h5 trq s6p x6p doanh nghiQp
422
12.
I
I
Y.t7
4.718.129
l
3
319
23.536.960
5. Ch6nh lQch tl6nh gi614i tdi
L
13 .467 .47 t .27 5
323
khen thu&ng, phirc
I. V5n cht s6'hii'u
l. V6n dAu tu cria cht
L
v.16
lqi
l. Qu!
7. Dg phdng phrii
I
316
320
4. Yay
L
tri ngln
.7 51
han
I
L
0u0u2013
300
2. Phai h6 ngudi brln
L
30t6t2013
A.NOPHAI TRA
l. Vay vd ng ngin
i
s6
Thuy6t
minh
II. Ngudn kinh phi vi cic qui kh6c
430
TONG ceNG NGUON vON
440
vt
''\
\
ffil*l
LI
cONG Ty cO plrAN LTLAMA s
D/c: 56 t79 Dusng frAn pfui - TX Bim Son - Thanh H6a
Cho lc| k6 to6n tir
BAo cAo rAr cniNu
ngiy Oll}lDAi.3 d6n ngdy 3)t6t}0t3
l
\**
crrl rrfiu NGoAI BANG cAIv DoI Kf ToAN
Tli
ngiry 30 thdng 6 nIm 2013
I
L-
l
I
I
l
cui rl0u
ME
s5
l. Tdi sin thu6 ngodi
001
2.Y4tEr, hdng h6a nhpn girl hQ, nhfln gia c6ng
3. Hing h6a nhgn b6n hQ, nhfn hj gti
003
ThuYtt
mrnn
004
007
498,63
- EUR
6. Dp to6n chi ho?t rlQng
Ngu'd'i lgp
sO tiQu
6m rlugc ghi trong ngoflc rlon ( )
bi6u
,1f,r+-
K6 to6n tru&ng
I
HOANG THI
L
i
L
I
L
l
I
t_
L
t_
I
L
L
L
0ll0u20t3
002
4. Nq kh6 doi cl6 xri g
5. Ngosi tQ cdc losi (USD)
. USD
Ghi chri: C6c chi ti6u c6
3016t2013
PHTIoNG
?41-\\
NGUYTN TUAN NGQC
340,96
100,99
CONG TY CO PHAN LILAMA 5
Eic: 56 179 Ducrng TrAn Phf - TX Bim Son - Thanh H6a
r,I,O CAO TAI CHiNH
Cho lcj,k€ to6n tu ngdy 0110112013 d6n ngdy 301612013
nAo cAo
KET QUA HOAT DQNG KINH DOANH GI{IA NIEN DQ
Cho
k)
t
toen tir nghy Oll0l/2013 d6n ngdy 30/612013
Don vitinh: d6ng
Mns6
CHi TIOU
Doanh thu bfn hing
cung c6p dlch vtr
C6c khoin giim tril
1.
1
vi
30t06t2012
k6 tltin
VI.2O
43.552.347.214 53.745.227.882
67.650.311.428 83.053.470.504
02
Yt.21
43.552.347.214 53.745.227.882
67.650.311.4\8 83.0s3.470.s04
4.
Gi6 v6n hhng bfn
1l
YT.22
35.121.640.528 40.708.200.039
52.223.486.942 64.140.219.923
8.430.706.686 13.037.027.843
1s.426.824.486 18.9r3.2s0.s8r
Lqi nhufn
gQp vG
fan
hhng vir cung c6p dlch vg
Doanh thu ho4t tlQng
tii
chinh
Chi phi
tii
chinh
- Trong d6: Chi phi l6i vay
8.
o
Chi phi bdn hing
Chi phi qu6n lf doanh
.^
tu'
L-oi nhu{n
nghiQp
thuin ti' hogt
uQn* rintr ooantr
11. Thu nh$p
khic
20
2t
Yt.23
)1
vt.24
23
392.653.351
360.030.254
5.61s.666.013 10.072.469.910
5.615.666.013 10.072.469.9r0
829.397.87 4
10.s98.954.8s2
10.598.9s4.8s2
24
383.4s9.806
t3.748.784.023
t3.748,784.023
53.760.000
25
3.053.972.662
3.272.377.689
30
153.721.362
52.210.498
240.912.362
31
r18.404.000
44.298.835
130.7r3.000
5.416.355.146
5.1 12.818.866
381.347.498
66.1
6r.835
12. Chi phi khdc
32
128.657.174
13. Lg'i nhu$n kh6c
40
(r0.253.174)
44.298.835
2.055.826
66.161.835
50
143.468.188
96.s09.333
242.968.188
447.509.333
35.867.047
24.127.333
60.742.047
I I1.877.333
',n"
T6ng l-oinhuQn h6 to6n
truri'c thu6
Chi phf thu6 TNDN hiQn
- _t5.
hanh
.
_
Chi ohi thu6 TNDN hoen
51
Yr.25
128.657.174
16...
lar
52
.- LS'i nhufln sau thu6
,,.
TNDN
60
t07.601.141
72.382.000
182.226.141
335.632.000
18. Lei co b6n tr6n
70
1)
l4
36
67
c5 phi6u
Ngu'di l$p bi6u
'll'-n-HOANG THI PHIIONG
L
Lrv
30t06/2013
l0
7-
t-
Lfiy k6 tl6n
Doanh thu thuin bdn
hhng vd curg c6p dlch vU
6.
I
,u,,olil,t "r$[,'j
3.
5.
,l i
0l
Tffit
x6 todn tru6'ng
I
NGUYEN TUAN NGQC
I
C6NG TY C6 PHAN LILAMA
nAo cAo TAI CHiNH
5
E/c: 56 179 Duong TrAn Phri - TX Bim Son - Thanh H6a
Cho
k!
k6 to6n tir ngdy O1l0ll2}l3 d6n ngdy 301612013
BAo CAo LUU CHUYEN TIEN TE
Cho
k)
.
Theo phucrng phip tn;c-ti6p
tt ngiy Otlltti}t3 tl6n ngny 3}t6t2}t3
k6 to6n
Don vitinh: rt0ng
CHI TIEU
Mi
s6
Tir nghy 0ll0ll20l3
d6n ngiv 30/6/2013
Ti'ngiry 0ll0l/2012
d6n nedy 301612012
I. Luu chuy6n ti6n t& hoqt ilQng kinh doanh
, Ti6n thu tu bdn hdng, cung cAp dich vq vd doanh thu
'' kh6"
2. Ti6n chi tra nguoi cung cAp hdng h6a vd dich 4r
3. Ti6n chi hd cho nguoi lao tlgng
,
-.1
4.
I len cnl ra
I
113.066.284.654
02
03
(8s.643.s I8.342)
(2s.1s6.964.993)
(10.s31.72s.372)
o
tal vay
04
05
06
07
5. Tidn chi nQp thu6 thu nhflp doanh nghiQp
6. Ti6n thu kh6c tu hoat tt6ng kinh doanh
7. Ti6n chi kh6c cho hoat tlQng kinh doanh
Lru chuyiin tiin thudn tu hogt itQng kinh doanh
20
tt ho4t tlQng tIAu tu
Ti6n chi dO mua s6m, XD TSCE vi crlc TSDH kh6c
Ti€n thu tir thanh l;i, nhuqng b6n TSCD vd c6c TS ddi
146.196.89"1
.678
(72.268.726.928)
(29.220.227 .039)
(11.3s7.3s9.123)
I .477 .371 .369
(6.883.5s6.6s6)
1.943.658.s3s
(r.316.392.300)
(t 3.672.1 09.340)
33.977.850.823
II. Luu chuy6n ti6n
l.
,-'
2t
(33s.si s.000)
22
han kh6c
t
3. Tidn chi cho vay, mua ciic c6ng cu no cta tlotr vi khdc
23
,'' Ti6n thu h6i cho vay, b6n l4i c6c c6ng cu ng cria don vi
24
kh6c
I
L
l
5. Ti6n chi dAu tu g6p v6n v2ro don vi kh6c
6. Ti6n thu h6i dAu tu g6p v5n vdo don vi kh6c
7. Ti6n thu l5i cho vay, cd tf'c vd lgi nhu6n duoc chia
Lnu chuyin tiin thudn tir hogt itQng itdu fir
IIL Lu-u chuy6n ti6n tir ho4t dQng tii chinh
25
26
thu tu phdt hdnh c6 phi6u, nhqn v6n g6p ctia cht
,t. Ti6n
,,
1
I
!
I
3
t
36
40
Luu chuy6n ti6n thuin trong k)
50
8.777.5s2.282
60
32.548.808.020
6.086.829.219
41.326.360.302
49.470.591.526
Ti6n
vi
tuong rluong tidn
32
JJ
79.229.198.71s
34
(s7 .s69.118.914)
81.752.s68.979
(70.8e4.602.301)
35
tliu k)
(1.s00.000,000)
21.660.079.80t
9.3
Anh huong cria thay A6l
t1r
gia h6i do6i quy d6i ngopi t6
Tidn vA tuong duo'ng tl6n cu6i
61
70
ky*
I
Ngu'd'i l6p bi6u
t<6
tofn tru6'ng
coNfi
,7j".f,--
'/
I
HOANG THI PHI.IONG
57.966.678
43.383.162.307
I
I
83.4s9.806
47.944.806
Ti6n chi tra v6n g6p cho c6c ch0 sd hfru, mua l4i c6
phi6u cfia doanh nghiQp ild phdt hdnh
m..l
J ,
^ 'l'i€n vay ngdn han, diri hqn nhdn
3.
duoc
4. Ti6n chi trd no g,ic vay
5. Ti6n chi tri ng thu6 tdi chinh
6. C6 tuc, loi nhudn da tra cho chri s0 hfru
Lnu chuydn fiin thufin tlc hogt itQng tdi chinh
,
''
L-
789.s81.821
789.581.82
31
_
s0 nuu
I
2'^1
30
NGUY 6N TUAN NGOC
I
L
l0
rY
),
l!:
[;'t
\
Tlr!ry€ffiEjlEffi T.q9.11ri::ry:F
c0Nc ry co pHAN LTLAMA s
D/c: 56 79 Ducmg TrAn phri - Bim
Scrn
-
nAo cAo rAl cuiNu
3)t6t2lt3
Tinh Thanh H6a
Cho kj,k6 toan tir ngdy 01t01t2013 cttin ngdy
nAx THUYET MINH BAo cAo TAI CHINH
Cho
I.
1.
k)
k6 to6n rri
ngiy 0t/01/2013 rlrin ngiy 30t6t2013
D+C DIEM HOAT DQNG DOANH NGHIEP
Hinh thric
sO
ht?u viin
cdng ty c6 phAn LILAMA 5 ti6n th6n ld cdng ty Ld,pmriy
vd X6y dpng s6 5 thu6c T6ng c6ng
dugc thanh lap theo quy6t clinh so
osmxo
ty
LEpMiiy vi6t Nam
0210111996 ctnBQ X6y apng v,a dugc chuytin d6i
sang
c6ng ty c6 phan theo Quy6t dinh s5 667lQE - BxD cria
BQ x6y dpg ngiry 17t4/2006 v6 vi6c chuy6n c6ng
ty L6p
miiy vd X6y dpg sti 5 thuoc T6ng c6ng tv Lip mriy vigt
Nam thdnh c6ng ty c6 phan. c6ng ty hoat d6ng kinh
doanh theo Gi6y chung nh6n ddng k)' kinh doanh
s6 2603000439 cdp ngdy I 5 th6ng 6 ndm 2006,thay d6i
IAn 4 ngdy
08 thring 09 ndm 2011 do s6 K6 ho4ch vd Dau
tu tinh rhanh Ho6 cap.
i
I
Tru sd chinh cria C6ng ty tpi s6 t7e TrAn Phri
TCLE ngiry
-
Thi x6 Bim
I
Scrn
-
Tinh Thanh H6a.
2. Ngdnh ngh6 kintr doanh
Ho4t ddng chinh crja C6ng ty ld:
-
I
-
-
xdy dung, l5p ddt citc c6ng trinh dan dung, giao th6ng, thuy
loi, c6ng nghi6p, ha tAng ky thuat d6 thi, khu c6ng
nghiQp' hd th6ng th6ng tin li€n lpc, ducrng ddy tii
diQn, tram bi6n th6; thi c6ng xri ly n6n m6ng,
trangrrin6i th6t,
lip rip thi6t bi m6y m6c c6ng trinh;
Gia c6ng
tao, l6p d4t vd tu v6n l6p dpt ddy chuyen c6ng nghQ,
k6t c6u thdp ciic c6ng rrinh, thict bi ld hoi,
binh, b6 chfa gas, cludng 5ng cOng nghQ chiu iip luc
c6c loai.
chtS
Ki6m tra m6i hdn bdng phuong ph6p kh6ng phri huf (si6u
6m, thAm th6u, tir tinh Xray); thi nghi6m, hi6u
chinh
thi6t b! diQn, hd th5ng nhigt, hQ th6ng tli6u khi6n tg
dQng c6c ddy chuyen c6ng ngh6, ch6ng dn mdn b6
mat
kim loai;
S6n xu6t, kinh doanh v6t tu (gpch l6t, da
6p
l6t,
d6,
xdy dung, d6t ddn, que hdn), phu
xdy dpng;
-
Kinh doanh dich vu vfln tdi; thiio do, v6n chuyi5n, l6p
dat thiot bi si6u trutrng, si6u trong; kinh doanh
b6t d6ng
vd nhd 6.
,,.
NION DQ KE TOAN, DOT'{
Ky k6 todn,
Kj'kt'
E
i
I
Ir
I
IL
lr
lr
L_l
ting, c6u kiQn, kim loai cho
U
TIEN TE StI OPNC TRONG KE TOAN
ilol vi tidn tQ sii dgng trong kii tor{n
tQ
st dqng trong ghi chdp kti to6n ld d6ng
rrr. CHUAN MIIC VA CHE
DQ Xn
3llt2hdngnitm.
ViQt Nam (tl6ng).
roAN Ar ogNc
1. Che tIQ tr6 to6n dp dgng
cdng ty 6p dsng chc do k6 torin doanh nghi0p
ban hdnh theo euyt5r dinh sii 15/2006/eDBTC ngity 201312006 crja
BQ trucrng B0 Tdi chfnh vd
v
t,a
lr'
ti;
\
torin ndm cria cdng ty bat aAu tir ngdy 01/01 vd
ki5t thric vdo ngdy
vi tiAn
san
rh6ng tv s6 24412009/TT-BTC ngdy 3 lllzl2xxgcria
BQ Tdi chinh v6 vi6c huong dan s0.a
O6i, U6 sung chi5 d0 k6 torin Doanh nghi€p.
ll
CONG TY CO PHAN
LILAMA
5
eAo cAo rAr cnfNn
2' Tuy0n b5 v6 vi6c ru6n thri chu6n muc k6
to6n
cong ty d5 rip dpng ciic chuan muc k6 torin viQt
vi ch6 do t6 to{n
Nam vd c6c vdnb6n hu6ng dan chu6n mgc
do Nhd nu6c d5 ban
hdnh' c6c biio c5o tdi chinh duqc lflp vd trinh
bdy theo dring moi quy crinh cria ttmg chu6n
muc, th6ng tu huong dan
thuc hi6n chu6n muc vd Ch6 d0 k6 todn hi6n hdnh
dang rip dpng.
I
3. Hinh thric k6 tor{n 6p dgng
t'
C6ng ty rip dung hinh thric k6 torin tr€n miiy vi
tinh: Nhat k), chung.
I
rv. cAc cHiNH sAcn rc roAN Ar nqNc
1' Nguyon tic ghi nhfn c6c kho6n ti6n vi
cr{c khoin tufiig tluong
i'
ii
cric nghiep vu kinh
tt5
ti6n
phrit sinh bdng ngogi t6
du-o. c quy d6i ra d6ng vi6t Nam
rheo rj, gi6 giao dich thyc t6 tai tho.i
di6m ph6t sinh nghiQp vp' Tpi thdi di6m cu5i
nam c6c kho6n muc ti6n tQ c6 g6c ngoai t!
uon.
d6i theo r!,giri mua
vdo cta ngdn hdng thucrng mai noi c6ng ty
md tdi khoan c6ng b6 vdo ngdy kr5t thric ni6n tl6
k6 torin
c6c kho6n tuong ducrng ti6n ld ciic kho6n dAu tu ngin
h4n kh6ng qu6 03 th6ng, c6 khi n6ng chuyrSn
a6l o6 oang
o*
thdnh ti6n vd kh6ng c6 nhi6u
rti
biio ciio.
2. Nguy6n
ro trong chuy6n a6i tlann ti6n k6 tu ngdy mua
kho6n
clAu
tu oo tai tnli altlm
tfc ghi nhgn hing tdn kho
Hdng t6n kho dusc tinh theo gia g6c,trudng
hqp gi6 tri thudn c6 th6 thr,rc hiQn cluqc th6p
hon gi6 g6c rhi rinh theo giri
tri thuan c6 thtl thuc hi€n
kho bao g6m chi phi mua, chi phi ctrr5 ui6n vit
citcchi phi li6n quan
trgc tit5p khric phdt sinh cttl c6 duoc hdng t6n kho
d dia di6m vd tr4ng th6i hi€n tai;
Gi6 tri hdng t6n kho dugc xric dinh theo phucrng
ph6p thyc
tr5 dich danh;
Hdng tdn kho dugc hach torin theo phuong phrip
k6 khai thuong xuy6n;
Dg phdng giim gi6 hdng t6n kho
du
tdi chinh, ld s6 ch6nh lQch gifi.a giri g5c cria
hdng
t6n kho l6n hon giri tri thuAn c6 th0 thuc hiQn
3. Nguy6n
Tdi sin
tfc ghi nh{n vir khdu hao tii sin cii Agnn
dinh hfru hinh, tdi sin c5 ointr v6 hinh duoc ghi
nhfln theo giri g5c. Trong quii trinh sri d*ng,
tdi s6n c6 dintr
hfi'u hinh' tdi sin ct5 dintr v6 hinh clugc ghi
nh$n theo nguyen giri, hao mon lu! k6 vd giri
tri con l4i;
Khdu hao dugc trfch theo phuong ph6p ducrng
thang. Thoi gian kh6u hao rip dgng theo
Th6ng tu 45l20l3lTT-BTC
ngdy 251412013 cta Bo rdi chinh hu6ng
d6n ch6 dQ quin ly, su dung vd trfch kh6u
hao tdi s6n c6 dinh. cu thii:
ct5
- Nhd cri'a, v6t ki6n
trfc
06 - 25 ndm
- Mdy m6c, thi6t bi
- Phuong ti6n v6n t6i
- Thitlt bi vdn phdng
- l0
03
- l0 ndm
ndm
03 - 08 ndm
- Tdi sin cO dinh kh6c
4. Nguy6n
03
03 - 06 ndm
tfc ghi nhgn vi v6n ho6 cr{c khorin chi phf di vay
chi phi di vay
du'o'
c ghi nh4n vdo chi phf san xu6t, kinh doanh
trong
ki khi phiit sinh, tru chi phi di vay ri6n quan trgc
tu x6y dtmg hodc s6n xu6t tdi s6n dd dang duoc
tfnh vdo gi6 tri cria tdi s6n d6 (duoc v6n hori)
khi co
thi c6c rli6u ki6n quy tlinh trong chu6n mgc
K6 torin vi6t Nam s6 r6 ,,chi phf di vay,,;
ti6p cl6n vi6c
clAu
t2
,r-
,..
t
CONG TY CO PHAN
chi phi
LILAMA
5
nAo cAo rAr cuiNn
ffi.'#;;il;#il,:
cli vay li6n quan truc ti6p don viQc dAu
san d6 (dugc v6n ho6), bao g6m cric
tu xdy dpg horc san xu6t tdi s6n dd dang duoc tinn
vdo gi6 tri cr:a tar
khoin l6i ti6n vay, phdn b6 c6c kho6n chii5t kh6u hodc phu
tr6i khi ph6t hdnh tr6i
phi6u, c6c kho6n chi phi phg ph6t sinh ri6n quan
tdi qurr trinh ldm thri tgc vay;
T!
lQ
v6n h6a chi phi cti vay trong
5. Nguy6n
k!
tiLO%.
tic ghi nhQn vi ph0n b6 chi phf tr6 tru6c
c5c chi phi tr6 tru6c chi
1i6n quan d6n chi phi s6n xu6t kinh doanh nam
tdi chinh hiQn tai duoc ghi nhan ld chi phi tr6
tru6c ng6n hqn vd duoc tinh vdo chi phi s6n xu6t kinh
doanh trong nam tdi chinh;
cdc chi phi sau ddy da phrit sinh trong n6m tdi chinh nhung
ducr. c hach toiin vdo chi phi tr6 t'ru6c
ddi han d6 ph6n b6
dAn vdo ktSt qu6 hoat dQng kinh doanh trong
nhi6u ndm:
i
-
Thu'crng hi6u Lilama
Chi phi sta chtra l6n tdi s6n c6 Ointr
Gi6 tri cdn lai cria tdi s6n kh6ng chi
ld tdi s6n c6 dinh theo th6ng tu so qsDot3lTT-B].c
crla
Bd tdi chfnh ngiry 25/4t2013.
viQc tinh vd ph6n b6 chi phf tra trudc ddi hpn vdo
chi phi sin xu6t kinh doanh ttmg k! hach to6n duoc
cdn c[.vdo tinh
ch6t' m['c d6 tu'ng loai chi phi d6 chon phuong phrip
vd ti6u rhri'c ph6n b6 hqp ly. Chi phi tri rru6c
duoc ph6n u6 oAn
vdo chi phi s6n xu6t tintr doanh theo phucrng phrip
ducrng th6ng.
6. Nguy6n
tic ghi nhfln chi phf ph6i
tri
ciic khodn chi phi thuc t6 chua ph6t sinh nhtmg du-o. c
trich tru6c vdo chi phi s6n xu6t, kinh doanh trong
ky oti oam
b6o khi chi phi phdt sinh thpc ti5 khdng gay
dQt bi6n cho chi phf s6n xu6t kinh doanh tr6n
co so d6m b6o nguy.n t6c
phir hop giii'a doanh thu vd chi phi. Khi
cric chi phi d6 phrit sinh, n6u c6 ch6nh lQch v6i
sd da trich, k6 to6n ti6n hdnh
ghi bO sung hodc ghi gi6m chi phi rucrng img
v6i phAn ch6nh lQch.
7. Nguydn
tic ghi nh{n viin chfr sii hftu
v6n dau tu cta chri s6 hiru
duo. c
ghi nh{n theo s6 v6n thgc g6p cta chri sd hfiu.
Thang du v5n c6 phAn duqc ghi nhan theo s6
chonh l€ch lcm hcrn hoac nh6 h
t6 phrit hdnh vd m6nh
gi6 c6 phit5u khi phrit hdnh cd phi6u lAn
dAu, ph6t hanh b6 sung ho{c t6i phfthdnh
c6 phi6u
qu!;
v5n kh6c cria chri sd ht'u du-oc ghi theo giri tri cdn lgi gita
gi6 tri hqp ly cin circtdi s6n md doanh nghiep
dugc ciic t6
chri'c' c6 nh6n khric tdng, bi6u sau khi trir
O cric khodn thu6 ph6i n6p (n6u c6) li6n quan d6n ciic tdi s6n duoc t.ng,
bi6u ndy; vd khoin b6 sung tir k6t qu6 hopt
d6ng kinh doanh;
c6 tric phii tri cho c6c cd dong tluoc ghi nhdn ld khoin
phdi tr6 trong B6ng c6n o6i tc toiin cfia
c6ng ty sau khi c6
thdng brio chia c6 tftc cria HQi d6ng qu6n tri
C6ng ty;
::
;
i,
ti
ll
lr
lr
a
Lgi nhuan sau thu6 chua ph6n ptroi ta s6 lqi nhuen
tir c6c hoat d6ng cta doanh nghiep sau khi tril.(-)
c5c kho6n di6u
chinh
do rip dung h6i t6 thay d6i chinh s6ch ki5 toiin
vd di€u chinh hoi t6 sai s6t trgng ycu
8. Nguy6n t6c
vi
phuong phip ghi nhin doanh thu
"ru
cdc ndm tru6c.
Doanh thu bdn hdng
Doanh thu biin hdng duoc ghi nh6n khi rl6ng
thdi th6a m6n c6c cliau ki€n sau:
- PhAn I6n rrii ro vd loi ich g6n li6n vdi quycn
sd hiru s6n phAm hoac hdng h6a d6 du'cy. c
chuytin giao cho ngudi mua;
- c6ng ty kh6ng cdn nim giir quy6n quan
lf hdng h6a nhu ngudi s6 h&u hdng h6a ho[c quy6n ki6m sorit
hdng h6a;
- Doanh thu duo. c xric ilinh tuong d6i
chic ch6n;
- cdng ty
tli
thu duoc horc s6 thu
du-o. c
rqi ich kinh t6
fi
giao dich b6n hdng;
t3
,-/ry1[6.,.,.
c0Nc ry co puAn LTLAMA 5
D/c: 56 Z9 Dudng TrAn Phri - Bim Son
-
Tinh Thanh
Hoa
sAo cAo rAr cHiNH
Cho
k!
k6 to6n tir ngdy 0UO1/2013
- Xric dinh dugc chi phi li6n quan di5n giao dich b6n hdng
Doanh thu cung ciip dich vu
Doanh thu cung c6p dich vu
du-ry"
c ghi nh0n khi ki5t
hqp viQc cung c6p dich vp li6n quan d6n nhi6u
dd hoan thdnh vdo ngdy l0p
khi thda mdn c6c di6u kiQn
Bing
qui cria giao dich
kj'thi
dugc x6c clinh m6t c6ch ddng tin cpy. Trucrng
doanh thu dugc ghi nhfln trong kj,theo ktit
CAn AOi tC to6n cria
k, d6. r6t
qui
phAn c6ng vi6c
qu6 cria giao dlch cung c6p dich vp dugc xdc ctinh
sau:
- Doanh thu duoc x6c dinh tuong d6i chic
ch6n;
r
- C6 kha ndng thu rlugc loi ich kinh t6 tir giao dich cung c6p dich vU cld;
- X6c dinh ilugc phan cdng vi6c dd hodn thdnh vdo ngdy lpp Bang c6n tl5i k6 toan;
- X6c
vp d6
PhAn c6ng vi6c cung c6p dich vu dd hodn thdnh duoc x6c dinh theo phucrng ph6p d6nh gi6 c6ng
vi6c hodn rhdnh.
Doanh thu hoat dQng tdi chinh
Doanh thu phrit sinh tu ti6n ldi, ti6n b6n quydn, cd tric, loi nhufn dugc chia vd c6c khoin doanh thu hoat
d6ng tdi
chfnh khric duqc ghi nh6n khi th6a mdn ddng thdi hai (2) di6u ki6n sau:
- C6 kha n[ng thu rlugc lqi ich kinh t6 tir giao dich d6;
- Doanh thu duoc xric tlinh tuong
C6 tirc, loi nhudn duoc chia duqc ghi nhdn khi C6ng ty dugc quy6n nhan c6 tri,c hoac
duoc quy6n nh6n loi nhu6n tu
viOc g6p v6n,
Doanh thu hqp d6ng xdy dqrng
Doanh thu hqp ddng xdy dgng ilugc ghi nhfln khi ki5t qu6 thqc hiQn hop dOng x6y dung
dugc xric dinh m6t c6ch dring
tin cfly vd duoc khrich hdng x6c nh$n thi doanh thu vd chi phi li6n quan d6n hqp il6ng duoc ghi nh6n
tuong fng v6i
phAn c6ng viOc dd hodn thdnh trong kj,ph6n 6nh tr6n h6a rton dd ldp.
9. Nguy6n
C6c kho6n chi phf
-
=ri25
tfc vi phucrng phip ghi nh{n chi phf tii chfnh
du-o. c
:I
ghi nhfln vdo chi phi tdi chinh g6m:
U
',tt]
Chi phi cho vay vd ili vay v6n;
:E"l
,T(
Cdc kho6n 15 do thay Ooi t1t gia nOi Ooai
cin
circ
nghi€p
vr,r
ph6t sinh li6n quan d6n ngoai t6.
'lAl
Ciic khoin tr6n duoc ghi nhfln theo t6ng s6 phrit sinh trong kj,, kh6ng bil trir v6i doanh
thu hoat d6ng tdi chinh.
10' Nguyon
tic vd phuong
doanh nghiQp hofrn
phr{p ghi nh{n chi phi thu6 thu nh$p doanh nghiQp hiQn hinh, chi phi
thu6 thu nhgp
14i
Chi phi thu6 thu nhdp doanh nghiQp hi6n hdnh dugc x6c dinh trdn co s6 thu nhgp chi*thu6
vd thu6 su6t
doanh nghiOp trong ndm hi€n hdnh;
Chi phi thui5 thu nhflp doanh nghi6p hodn lpi
lQch tqm
du-o. c
thur5
thu nh6p
x6c tlinh trcn co sd s6 chenh l6ch tam thcri duoc kh6u trir, s6 ch6nh
thdi chiu thu6 vd thu6 su6t thu6 thu nh6p doanh nghiQp;
t4
.)
4
(
CONG TY Co PHAN
LILAMA
5
nAo cAo rAr cuiNs
ffi;#;-,,";;;;;;
11. C6ng cg
tii
chfnh
Ghi nhgn ban dAu
Tdi sdn tdi chinh
Tpi ngdy ghi nhfn ban dAu, tdi san tii chinh
ti6p dtin viQc mua s6m tai san tAi chinh cl6.
c ghi nh$n theo gi6 g6c cQng c6c chi phi giao dich c6 li6n quan
tryc
Tdi sin tdi chfnh cria c6ng ty bao g6m ti6n m{t, fiAn grii ng6n h4n, c6c
khoan phdi thu kh6ch hdng ng6n han, c6c
khoin phii thu khric vd c6c kho6n dAu tu.
Nq ph,rti td tdi
t
chfnh
Tai ngdy ghi nhQn ban dau, nq ph6i tr6 tdi chinh tlugc ghi nhdn theo gi6 gric
tru cli c6c chi phi giao dich c6 li6n quan
trirc ti6p tdi vi6c ph6t hdnh nq ph6i tr6 tdi chfnh cl6.
No ph6i tr6 tdi chinh cria c6ng ty bao g6m c6c khoan ph6i tra ngudi
b6n, ph6i
12.
tri
khiic vd ciic kho6n vay.
Cic b6n li6n quan
c6c bcn dusc xem ld c6 li6n quan cl6n mQt bdn ph6t sinh c6c mr5i quan
hQ tryc titip hay gi6n ti6p, it€ kiiim iorit cric
bon khdc ho{c c6 khi ndng gdy 6nh hu&ng d6ng k€
b€n lidn quan n6u c6 mtii quan h6 kitim so6t thuong
xuycn hodc c6 thd g6y nnh huong dring kc. NghiQp vu voi cdc b6n li6n quan
Thuy6t minh b6o c6o tdi chinh.
clu-o.
c c6ng ty trinh bdy tgi
vII.l
trong
\u
\
T
)A,
',N
i/,
,!
.4
l5
I
i
CONG TY CO PHAN LILAMA 5
D/c: Sii 179 Duong TrAn Phri - TX Bim Sor - Thanh H6a
v.
THONG TIN BO suNG
BAo CAo TAI CHTNH
Cho kj, k6 toAn hr ngdy OllO1l2Ol3 d6n ngdy 3ol6l2ot3
cHo cAc KHoAN TRiNH BAy rRoNG
BANG cAN
o6r
xt
roAN
Don vitinh: d6ng
I
i.
I . Ti6n vi cic khoin tu'ong ducrng tidn
Ti6n m6t t4i qu!
30t6/2013
0110U2013
2.082.812.0',19
290.132.41s
't.543.s48.223
32.258.67 5.605
I
I
L-
-.1
r len
gut ngan nang
Cdc khodn tucrng duong ti6n
31.700.000.000
c0ng
t
L
L
I
L
L
- T6ng C6ng ty Lipmdy ViQt Nam- C6ng ty TNHH MTV
- CND chuy6n 2- NMXM Cdng thanh -CTCPXM cdng thanh
- CT CP CAVICO Ei6n lyc & Tai nguy6n ( CT Hria na)
- C6ng c6 phAn LIXEMCO
- COng trinh ddy chuy6n m6i Bim Son ( Ndm 2007)
- C6ng trinh sua chfra xi mdng Hodng mai
- Cdng trinh stia chfta XM Bim son
- Cdng trinh xi mlng Cam Ranh
- C6ng ty CP LILAMA3
- C6ng ty cd phAn ccy khi & xdy dung l2l -CIENCOI
- Cdng ty cd phAn Gang thdp Th6i Nguy€n
- C6ng ty cd phdn LILAMA 69-3
- Cdng ty cd phAn Lilama45.1
- C6ng ty cO phAn Lilama6g-2
- C6ng ty c6 phAn LISEMCO2
- C6ng ty c6 phAn thpc phAm sira TH
- C6ng ty JUrong Engineering Limited
- C5c kh6ch hdng kh5c
CTCP xdy l6p Hai Y€n
C6ng ty CP TM vd cdng ngh€ Vi0t
2.711.539.928
1.440.'714.000
1.099.846.219
1.099.846.219
2.484.866.882
7.284.866.882
20.878.213.100
24.878.213.100
3.712.714.219
1.347.686.t25
369.540.489
5.77 1 .269 .238
5.114.223.530
7.114.223.530
646. r 84.000
646.184.000
9.444.280.44s
t0.364.488.s73
6.335.313
14.747382.28s
427.949.000
427.949.000
10.186.670.202
10.219.230.202
14.07
298.564.200
3
87.3 83.000
9.184.804.086
630.612.',121
14.493.698.408
M!
568. I 85.850
Trri trudc nguoi b6n kh6c
287 .11
Du no phdi
tri
315.442.600
3
87.3 83.000
10.217
.849.465
1.942.387 .991
14.060.9s6.328
141.678.737.447
0110U2013
211.426.000
2.975.680.000
C6ng ty c6 phAn KTC
Phii thu kh6c
kh6c
C0ng
L
t
t
29.4t2.664.909
211.426.000
Cic khoin phii thu ngtrn h4n khic
tt
42.168.815.216
9.148.248.780
C0ng
i
0v0112013
3016120t3
CEMACO HANOI- LE BINH GROUP
I
3016t2013
138.316.240.958
3 . Tri tru6c ngu'd'i b6n
I
32.548.808.020
Phii thu khdch hing
c0ng
I
41.326.360.302
l6
158.056.539
.153
36.306.s91
13.190.71s.783
405.789.136
30/612013
01t01t2013
5
308,200.231
281,731.632
355.1 s5.1 7 1
272.709.111
663.355.402
554.440.803
I
I
c0Nc rv c6 pnAN LILAMA
BAO CAO TAI CHINH
s
D/c: 56 179 Euong tran pnt - TX Bim Son - Thanh H6a
Cho
k!
k6 to6n tir ngdy
Hing t6n kho
Oll}ll20l3
d6n ngdy 301612013
3016/2013
Nguy6n lieu, vat lieu
Cdng cp, dpng cp
0110112013
2.280.328.771
3.827.273.270
687.760.766
560.890.604
92.634.579.148
122.9s2.695342
Chi phi sdn xu6t kinh doanh dd dang
214.736.3s0
Thdnh phAm
c0ng
723.905.276
126.135.521.229
97.746.648.298
126.135.521.229
97.146.648.298
30t6t2013
01t01t2013
Dg phdng gi6m gi6 hdng t6n kho
Gi:i tri thuAn c6 th6 thUc hiQn ttugc cria hdng t6n kao
I
L
Chi phi trd tru'6'c ngin h4n
C6ng cp dgng cy d5 xu6t dtng, chd ph6n b6
3.449.473.661
Chi phi l6i vay chd phdn b6
2.638.235.240
Tdi sin ngin hqn khdc
0l0t/2013
301612013
520,244.136
3.151"445.929
T4m rmg
t-
2.998.609.438
6.087.708.901
C0ng
L
2.998.609.438
Ky qu!, klf cugc ng6n hpn
c0ng
TIng, gi6m thi s6n
cO
914.857.108
t.528.362.399
4.066.303.037
2.048.606.53s
Olnn hii'u hinh
Don vi tinh: d6ng
I
L
Khoin mqc
Nhir cfra
M6y m6c
v$t ki6n trric
thi6t bi
Thi6t bi'
Phuung tiQn
v{n
tii
cOng
DCQL
Nguy6n gi6 TSCD
t
I
s6 du dAu
26.411.711.481
k1,
t51.162.251.047
7.231.225.626
I .000.327
.416
r
85.805.5 r 5.s70
1
110.260.000
56 tang trong lcj,
-
Phdn loqi lqi tdi sdn
56 gidm hong lcj,
I t 0.260.000
33.730.000
3.196.808.521
3i
2.903.393.977
- Phdn loqi lqi tdi sdn
- Gidm khdc
(-)
, r., ,
^a
5c) (lu cuol Kv
Gi6
- Khiiu hao trong
8.144.128.208
L
t
t
I
t 35.818
147.965.442.526 7.282.349.808
k)
6t6. t93.500
3.583.787.310
268.400.800
3.927. t00
27 274 000
- Gidm
,
r.,,
3.725.794.711
272.327.900
khdc f)
^r ou cuol Ky
bo
45.580.510.436
3.583.787.310
27.274.000
l4l
293.114.544
4.351.210.845
I 06I
4.057.796.301
293.414.s44
59.
616.193.500
- Phdn loqi lqi khtiu hqo
56 giam trong kj,
- Phdn loqi lqi khiiu hao
Gi6
54.544
83. t
536.506
121.945
.454
18r.7 47 .719.269
trihao mdn lfry kG
56 tang trong lcj,
t
I
293.414.544
1.061.536.506
29i.4 t 4.544
730 000
26.377.981.481
s6 du ttAu tcj,
I
59.13s.818
183.154.544
2.261.2s2.s48
878.376.594
58.328.809.949
62.530.900
4.534.839.610
39.759.100
1.508.140.710
22
77
I
800
37.330.t02
885.879.494
3.2t I .736.144
37.3 30.1 02
88s.879.494
3.185.037.241
26.698.900
8.733.047.708
2.234.5s3.648
26.698.900
26.698.900
46.903.045.198 3.960.792.509
' 55.028.000
59.651.913.415
tri cdn lqi
.
'; Ky
ngay oau
Tpi ngdy cu6i tcy
18.267.s83.273
105.581.740.611
17.644.933.773
101.062.397
.328
3.505.430.915
3.321 .557 .299
121.950.822 127.476.705.621
66.917.454 122.095.805.854
Trong d6:
(*) Gi6m nguyOn gi6 vd hao mdn lfry kr5 tuong img cria c6c tdi sin kh6ng cdn dri di6u ki6n td tdi sin c5 dinh theo qu;, dinh tqi
th6ng tu 4512013/TT-BTC ngdy 2514D013 cta BQ tdi chinh.
- Gi6 tri cdn lai cria TSCD t4i3Ot6DOl3 tl6 dirng tl6 thii ch6p, cAm c6,
- Nguy€n gi6 TSCD tai 3Ol6DOl3 th hiit kh6u hao nhtmg vhn con su' dung: 2l .684.072.88 8 d6ng
l7
(
--TI
I
t*
cONc rY co pHAn LTLAMA s
D/c: 56 179 Duong TrAn phri - TX Bim
9 .
DAu
nAo cAo rAr
Scrn
- Thanh H6a
th"q
ki5 to6n
dii
han
0110112013
.604.632
1.909.144.332
350.412.460
350.4 t 2.460
317.376.039
317.376.039
79.07 3.894
79.07
572.767.2 t3
624.510.726
590.1 14.726
1.971.604.632
1.909.744.332
khic
30t6/2013
56luong
Tr6i phi6u chinh phri
cOng
11
.
0110U2013
tri
56 luong
200
20.000.000
200
20.000.000
200
20.000.000
200
20.000.000
Gi6
Chi phi tr6 tru6'c dhi han han
- Thuong hi6u Lilama
- Chi phi st'a chta nhd v6 sinh vd nhd t{p th6
- Gi6 trf cdn lai cia tdi s6n kh6ng dir di6u kiQn ghi nhpn ld TSCE
.
Vay ng6n han
Ngdn hdng Ddu
-
Ngdn hdng C6ng thuong ViQt Nam - CN S,im Son
Ngdn hdng Thuong mai C6 phdn Sdi Gdn Hd N1ii
u
vd phdt ffian VN - CN Bim Son 0)
Ngdn hdng C6ng thuong Vi€t Nam - CN Sdm Son
Nq ddi han diln hpn tri
(r)
vay ng6n han Ngan
hdrng
0U0t/2013
237.300.000
271.200.000
93.964.013
140.946.020
412.146.020
3016t2013
01t0v20t3
r56.218.366.550
132.658.286.749
t
77.241.949.536
99.056.209.66
Q)
57.1 62.1
56.889
l4.l17.648.000
55.416.337.213
2
16.017.648.000f .
t.900.000.000
14.1 17.648.000
C0ng
t-
30/6/2013
1.204.023.07A
Yay vh nq ngfn h4n
'
-
Gi6 tri
872.7 59.057
cOng
12
170.336.014.550
Eiu tu vdr ph6t tri6n viQt Nam - chi nh6nh S6m
I
L
L
Scrn
-
t
I
I
ngin h4n Ng0n hing c6ng thu.o,ng viQt Nam - chi nh6nh S0m Son g6m c{c
ho..p rl6ng
- Hqp d6ng s6 t:ztoooI/HDTD ndm2013 hpn mfc tln dsng la
63.000.000.000 d6ng,.r.,rruv kh6ng co d6m bao b6ng
sin, lai su6t theo thdng b6o cria ngdn hdng. Muc dich vay nha'm b6 sung
u6n iulu ;O;il;; ui ,t,o san xu6t kinh doanh.
du tpi ngdy 30/612013 cta ho. p d6ng ndy li 8.890.459.340 d6ng.
- Hqp d6ng s6 t tg:ooos/HDTD ngity 21llll2o1l,h4n mri'c tin
dsng 56.000.000.000 d6ng, cho vay c6 d6m bao bdng tdi san,
ldi suAt theo thdng b6o cta ng6n hang. Msc dich sir dung viin uulibO
UG
vu thi c6ng c6c c6ng trinh,
"a"
thanh to6n lucrng vd c6c chi phi vrn phdng hqp l1i khric. s6 du tai ngity
3u612013 cria hgp iorg'nay
f*
;;.
lit7.t7g.-387.lzt ii:ng.
- Hqp d6ng s5::tzooog/HDTD ngity 12/09/2012, han mtc tin
dpng Id.60.000.000.000 ddng, cho vay c6 d6m bao bdng tdi
hing. Msc dich sri dung v53 ,"v ia rrrg ;6; i;;;6.,u
iro, thi c6ng c6c c6ng trinh.
56 du tqi ngny 30/6DOl3 cria hqpddng
n +t.Oe:.309-82"8 rt6ng
san, l6i sudt theo thdng bilo cria ngdn
*
*y
l8
v#
-\
ngdy
rl6ng vd hpn m[.c bao lSnh
la 95'000'000'000 d6ng, l6i su6t theo th6ng b6o cria ngdn hdng. Hqp
dong ducy. c dim b6o mQt phAn bang tdi san phAn cdn tai
ld vay tin ch6p. Muc dich vay nham b6 sung v6n luu irQng cho hopt
dQng kinh doanh.
,*g
;UV
t48.675.934.749 vA
(')vay
i
?4C
t4. t t7.648.000
- vay Ng6n hdng DAu tu vd Ph6t tri6n Vi6t Nam chi nh6nh SAm Son theo
hqp ddng han mfc tin dung s6 ottzotztlE
1010512012, h4n muc tin dpng la 195.000.000.000 d6ng trong
d6 han mftc vay li 100.000.000.000
1
3.894
591.73t.513
8.500.000
C0ng
DAu tu
3016/2013
I .971
- Xay dqns cct bdn nhd may que hdn
- Xay duns co bdn Nhd may chii tqo thiiit bi & kdt
- Xay dStn{ co bdn nhd dQi xe + Tudng rdo
- Xdy dryng cct bdn Nhd bdn cdt, phun son - nhd md
- Xay dqng cct bdn Nhd d cdn b0 c6ng nhdn vi€n
- Xdy d,rng co ban Nhd kho phdng k€ todn
l0 .
tir ngay 0ttOU2O13 diin ngdy 30t6t2013
tu xiy dg'ng co'bin d6'dang
X6y dlrng co bin dd dang
cuixu
I
1
j
CONG TY CO PHAN LILAMA 5
D/c: 56 179 Duong TrAn Phri - TX Bim Son - Thanh H6a
Cho lc! ktf toan
BAO CAO TAI CHINH
ti'ngdy Oll}ll2}l3
l
L
13 . Phdi tr6 ngudi brin
.
-
I
I
I
I
l
I
L
L
I
:
I
L
0U0U20t3
301612013
Bio Hi6m PJICO Thanh Ho6
173.202.800
184.8s0.700
COng ty CP co khi Vinh
1
.520.369 .844
t .619 .673 .7
44
C6ng ty CP ky thu4t c6ng nghiQp Quang Minh
C0ng ty CP LILAMA - thi nghiQm co diQn
2.138.165.745
4.082.042.980
1.793.540.728
I .7 86 .7 45
Cdng ty CP LILAMA3
2.285.802.504
2.285.802.504
C6ng ty CP s6n xu6t
va thuong mai Hodng D4t
.128
2.906.459.133
COng ty c6 phAn c6ng nghiCp S.Nh6t
2.884.610.42s
7.953.442.132
C6ng ry C6 phAn Co khi Lip mbyLILAMA
Cdng ty c6 phAn khi c6ng nghiQp NghQ an
3.48s.5s6.1 18
3.485.556.1 t 8
51 1.805.005
646.120.005
227.600.000
321"600.000
Cdng ty c6 phAn son Hai phong
950.701.033
9s0.70 I .03
C6ng fy TN HH c6ng nghidp Th6i Binh Duong
294.880.68s
294.880.685
C6ng ty TNHH Binh Minh
198.059.530
298.059.530
1.251.232.224
1.156.512.194
550.054.624
1.764.834.624
C6ng ty c6 phAn Lilama 69-l
.
a .l
C6ng ty TNHH Lilama3 DAINIPPON TORYO
C6ng ty TNHH ph6t triOn
k!
thuflt co diQn
Cdng fy TNHH sin xu6t kinh doanh Minh Phuong
C6ng ty TNHH xdy l6p vQn tdi Phpc
5,084.782.631
5.574.554.589
tl
Hmg
3
.602.555.997
C0ng ty TNHH D6ng scrn
229.101.s00
329.101 .500
Doanh nghiQp tu nhdn Linh Phuong
270.3 I 5.000
920.3 1 5.000
Doanh nghiQp tu nh6n Quang Dtng
Chi nh6ni c6ng ty TNHH l.{h6t Nudc
151.100.000
28 r .100.000
423.929.303
2.204.616.123
Cdng Ty CP X D1mg
& T.Mpi Dai Hung
9s4.644.603
156.012.060
C6ng ry TNHH GCL ViQt nam
1.817.359.500
Cdng fy TNHH Thi€t bi diQn viQt 6
1,565.938.000
EXUS GROUP CO.,LTD
67
Phai ff6 nguoi bdn kh6c
c0ng
5.569.127
4.483.924392
10.791.397 764
32.658.422.311
62.868.8r 7.7s3
3016120t3
0ll0ll20l3
L
t4
Ngu'd'i mua
-
tri
ti6n tru6'c
T6ng C6ng ty
Lip
mdy ViQt Nam- C6ng ty TNHH MTV
Ngudi mua tri ti6n tru6c kh6c
1.510.388.ss4
c0ng
i
73.551.939.165
38.378.91
-
1.057
1.320.207
.434
75.062.327.719
39.699.t 18.491
3016120t3
0110112013
I
1ls
Thu6
vi cic khoin phii nQp nhi
Thu6 gi6 tri gia
r=-
tlng
7.770.724.795
1.658.411.925
Thu6 thu nhflp c6 nhdn
2.178.500
t0 .036.7
1
0t .31
.597 .669
1
.818
2.178.500
Ti6n thu€ A6t, ttrut5 nhd d6t
33 I .01 1.498
331.011.498
C6c loai thu6 kh6c
431.424.543
431.424.543
10.193.751.261
12.398.98s.790
L
c0ng
Quytit to6n thu6 cua C6ng ty sE chiu sg ki6m tra cta co quan thu6. Do viQc 5p dung luflt vd c6c qui ilinh v6 thu6 a6i voi nhi6u
lo4i giao dich kh6c nhau c6 th6 clugc gi6i thich theo nhi6u c6ch kh6c nhau, s6 thui5 duoc trinh bdy tr6n 86o c5o tdi chinh c6
"
rI
th6 bi rhay doi theo quy.it alnn cta co quan thu6.
16
.
Chi phi phrii
tri
Chi phi l6i vay phii
4
IJ KE
l:tJ'
:T il,
nu'6c
Thu6 thu nh6p doanh nghigp
3
'.; At
'.
I
l!
t
,f,JG
tri
c0ng
l9
301612013
0110112013
13 .467 .471 .27 5
10.762.006.sss
13.467.471.215
10.762.006.555
I
ry
cO pnAN LTLAMA s
D/c: 56 179 Dudng TrAn Pht - TX Bim Son - Thanh H6a
cONc
17
k6 toAn
. CAc khoin phdi tr6, phii nQp ngin h4n kh6c
Kinh phi c6ng dodn
86o hi6m xE h6i, b6o hi6m y t6, b6o hi6m th6t nghiQp
86o hi6m y
ti3
nQp kh6c
64s.265.896
3.455.000.888
645.497.600
- Phdi trd khdc
86.26s.863
ing
c0ng
. Vayvinqdiih4n
Vay ddi han
-
373.715.110
r
.008.575.715
205.164.010
- Phdi trd cti t*c cdc ndm
18
0110U20t3
461.722.436
khodn phti tr6, phii
- Du c6 tqm
30/6/2013
1.859.178.3s5
86o hi6m th6t nghiCp
C6c
nAo cAo rlr cuiNu
fir ngdy Clrcl.2}l3 diln ngdy 3)t6t20t3
Ngdn hdng Cdng thuong S,im Scm 6)
{et
7
.773.891 .310
145.497.600
I .1 3 3.4
32.309
t
2.723.2 37.425
6.494.961.46
6.354.780.799
9.427.732.981
30t6/20t3
01t01t2013
36.023.083.784
36.023.083.784
4.2 58.379.7 84
Ngdn hdng Thucrng mqi C6 ph,in Sdi Gdn Hd N6i
0
4.2 58.379.784
31.764.704.000
31.764.704.000
36.023.083.784
36.023.083.784
Nq ddi h4n
c0ng
t" Vuy
ngdn hdng Cdng thuong SAm Son theo hqp d6ng s5 812020 ngiry 16/01/2008 thdi han vay 72 th6ngv6i
h4n muc vay
ld 21.634..192.000 cl6ng, ldi su6t th6 n6i tli6u chinh 12 thdnflldn. Hqp d6ng dugc d6m b6o b6ng tdi sdn duoc hinh
thdnh tt,
ngu6n v6n vay' Mgc dich vay oe oAu tu thi6t bi, phuong tiQn vfln t6i thi c6ng ciic c6ng trtnn. 16 du
tai ngdy zo,ietzotl la
4.258.379.784 il6ng trong d6 no ddi han d6n h4n rrd ld 0 tl6ng
tu'
vuy ngdn hing Thuong mai c6 phAn Sni Gdn Hd NQi theo hqp ddng s6 oTopooto/HDTD ngity t6t0712007 thdi han vay
mtc tin dpng 60.000.000.000 ddng, lai sudt thd n6i tli€u chinh 12 thilngltdn. Hqp d6ng dugc dam b6o bdng tdi
sin duoc hinh thanh tir ngu6n v6n vay. Muc dich vay di5 xdy dgng nhd mdy sdn xu6t que hdn Lilama. S5 du tai ngay
120 thdng, han
3016/2013 ld' 45.882.352.000
19
.
V6n chri s& hfi.u
19.1.
Bing a5i ctri6u bi6n ilQng cria v6n chI
'i
s& hfru
'"
Xem phu tqc s6 Ot ffang27 cua B6o c6o ndy
r{t
.oAr
19.2. Chi ti6t v6n tIAu
tu cria chri
s&
hiiu
301612013
0110U2013
Tdng C6ng ty Lhp m6y ViQt Nam - C6ng ry TNHH MTV
Vdn g6p cria cO cl6ng kh6c
25.500.000.000
25.500.000.000
24.500.000.000
24.500.000.000
cOng
50.000.000.000
s0.000.000.000
Tir 0l/01/2013
Tn 0l/01t2012
d6n 30/6/2013
d6n 30/6/2012
r9.3. C6 phi6u
56 luqng c6 phi6u d6ng
h1r
ph6t hdnh
5.000.000
5.000.000
5.000.000
s.000.000
5.000.000
5.000.000
56 luqng c6 phii5u dang luu hanh
5.000.000
5.000.000
- C6 phi6u ph6 thOng
5.000.000
5.000.000
10.000
10.000
56 luqng c6 phit5u dE dugc ph6t hdnh vd d6 g6p dri
- C6 phii5u phd thdng
56 luqng c6 phi6u dugc mua l4i
- C6 phi6u uu tl6i
MCnh gi6 c6 phi6u dang luu hanh
20
)AN
t,/
I
I
I
1
cONc
rv c6 pHAN LTLAMA
s
D/c: 56 179 Euong TrAn Phri - TX Bim
Scrn
cho k! k5 toan nr ngdy
- Thanh H6a
o1t0:n::3;l:Jlffiilx
l
Tir 01/01/2013
l9.4.LAi co bin tr6n c6 phi6u
dln
+ Lqi nhu0n kii to6n sau thu6 thu nhQp doanh nghiQp
')
1
t_
Tir 01/0112012
301612013
d€n 301612012
182,226.141
335.632.000
182.226.141
33s.632.000
5.000.000
5.000.000
36
67
I
+ C6c khoin tli6u chinh tdng ho{c gi6m Loi nhudn ki5 toan tl6
x6c tllnh Lgi nhudn hoflc 15 phdn b6 cho cdc c6 d0ng sd
htu
i
c6 phiiSu ph6 th6ng:
l
+ Loi nhufln hodc
16
phdn b6 cho c6 ddng sd hiru c6 phii5u
ph6 thong
1
I
+ C6 phi6u ph6 th6ng dang luu hdnh binh qu6n hong lcj,
+ L6i co b6n tr6n c6 phii5u
l
VI. THONG TIN BO SUNG CHO CAC KHOAN MUC TRiNH BAY TRoNG sAo cAo KET QUA KINH DoANH
l
Dcrn
20
.
Tir 0l/01/2013
d6n30l6l20t3
T6ng doanh thu b{n hing vir cung c6p dlch vg
Doanh thu cung c6p hdng h6a vd dich vu
1.028.00s.700
Doanh thu cria hqp d6ng xdy dr,mg vd l6p
L
cOng
I
I
2t
Doanh thu thu6n vd tran hhng
vi
cung c6p dich vr;
Doanh thu thuAn cung c6p hdng h6a vd dich vg
I
I
Doanh thu thuAn cria hqp cl6ng xdy
dpg
vd lAp d{t
c0ng
vitinh: d6ng
Tn 0110U2012
dcn 3ol612012
6.061
.7 54 .37
6
66.622.305.728
76.991.116.t28
67.650.31r.428
83.0s3.470.s04
Tir 01/01/2013
Tn 01t01t2012
d}n 30/612013
d€n 301612012
1.028.00s.700
6.061.754.376
66.622.305.728
76.991.716.128
67.650.311.428
83.053.470.504
Tr)'01/01/2013
d6n30/6/2013
Tb 01t01t2012
3.608.483.754
8.012.67 | .506
I
L
Gi6 v6n hhng bdn
l
.L
t
,.
Cia vOn v€ cung c6p hirng h6a vd dlch vir
Gi6 v6n cria hqp ddng x6y
dpg vi lip
dat
c0ng
''
23
Doanh thu ho4t tlQng
tii
chinh
.r
, -. ..1
Lal ilen gul, tlen cno vay
c0ng
L
24
Chi phi
tii
c0ng
&
I
T
56.067.548.417
52.223.486.942
64.140.219.923
Tu 0li0tl2013
d)n30l6/2013
Tn 0110U2012
dln 301612012
829.397.874
3
829.397.874
383.459.806
d€n3016/2013
LIiti6n vay
L
48.61s.003.188
Tr)'0li0ll2013
chinh
21
d€n3016/2012
Ti
83.459.806
0110112012
d6n 3016/2012
r0.598.954.852
13.7 48.784.023
10.598.954.8s2
13.748.784.023
yr
{:
\r
\\r
\
I
C6NG TY C6 PHAN LILAMA 5
Dic: 56 179 Eudng TrAn Phri - TX Bim Snn - Thanh
1
25
.
BAO CAO TAI CHINH
H6a
Cho kj,ki5 to6n tir ngdy
Tr
Chi phi thu6 thu nhflp doanh nghiQp hiQn hinh
a.
0ll}ll2}l3
d6n ngdy 301612013
Tu
01/01/2013
d}n30l612013
Lgi nhufln tru6c thu6
0 1/01 /20 I 2
ddn 301612012
242.968.188
447
.509.333
242.968.188
447
.s09.333
b. C6c khodn
- Chi phi khdng daqc trir khdc
\
I
c.
Lsi nhudn tinh
thui5
TNDN (a)+(b)
d. Thu6 TNDN 2ot2 (c)*25%
60.742.047
11
1,877.333
I
26
.
l
L
TU
Chi phi srin xu6t kinh doanh theo y6u t6
.114
Chi phi nguy6n lieu, vat liCu
22.976.149.618
35 .113 .461
Chi phi nhdn c6ng
26.266.671.3s5
26.856.370j23
4.508.140.710
4.551.565.152
32.730.301.728
12.980.58s.228
Chi phi dich vu mua ngoiri
Chi phi kh6c bing tiAn
c0ng
vII .
I.
Tn 0110112012
dln 301612012
d1;n 301612013
Chi phi kh6u hao tdi s6n cO Ainfr
I
0li0ll2013
1.476.694.871
I .73 I .0 15.03
87.957.958.282
81.232.997.248
1
NHITNG THONG TIN KHAC
Thdng tin vG cfc b6n li6n quan
Trong qu6 trinh hoat dQng kinh doanh, C6ng ty ph6t sinh c6c nghidp vq vdi c6c b6n 1i6n quan nhu sau:
L
hQ
NQi dung nghiQp vg
Gi6 tri giao dich
(ddns)
Doanh thu c6c c6ng trinh
T6ng cdng ty Lhp mhy ViQt Nam - Cdng ty TNHH MTV
C6ng hinh hp
C0ng ty m9
C6ng ty m9
C6ng hinh Nhd m6y diQn An DQ
C6ng ty m9
C6ng trinh thriy iliQn Hta Na
Doanh thu c6c c.trinh
5.191.814.545
Doanh thu c6c c.trinh
7.136.579.727
Doanh thu c6c c.trinh
544.611.794
Cdng ty m9
Doanh thu c6c c.trinh
n.682.766.8s7
COng ty m9
Doanh thu c5c c.trinh
22.908.340.047
C:ic b6n li6n quan
L
I
i
L
Dg 5n nhiQt diQn vffng 6ng
Trpm
220KV Bim son
Chi phf
C6ng ty C6 phAn Lilama
I
L
Miii quan
Dcrn vithAnh vi6n
5
C6ng ty C6 phAn Lilama TNCD
Dcrn vi thdnh vi6n
1
).
-.I ren
que
han
513.151 .470
206.795.600
Thanh to6n ti6n hdng
Cho ct6n ngdy l6p B6o c6o tdi chinh, c6c kho6n chua dugc thanh to6n v6'i c6c b€n li€n quan nhu sau
TT
T6ng C6ng ty Ldq miy
ViQt Nam - C6ng ty TNHH MTV
l
L
!
I
I
Cdc b6n liOn quan
,-
C6ng ty C6 phAn Co kh(
Lilama
Lip m|y
M6i quan
hO
Cdng ty m9
Don vlthdnh vi6n
NQi dung nghiQp
4
C6ng ty CO phAn Lilama 3
C6ng ty CO phin Lilama45.l
Eon vithanh vi6n
Eon vithdnh vi6n
11
Phii thu/(Phii
hdng
Kh6ch hing img trudc
PhAi thu kh6eh
Ph6i thu kh6ch hdng
b6n
Phii thu kh6ch hdng
Phii tri ngubib6n
Phiithu kh6ch hdng
PhAi tr6 ngudi
3
vg
tri)
42.168.815.216
(73.551.939.165)
170.',721.600
(3,485.556.1 I 8)
646.1 84.000
(2.285.802.504)
10.186.670.202
I
i
BAo CAO TAI CHiNH
CONG TY CO PHAN LILAMA 5
D/c: 56 179 Duong TrAn Phri - TX Bim Son - Thanh H6a
5
6
7
8
l
n
I
t
L
Phii thu kh6ch hdng
801 .81 8.51
Cdng ty C6 phAn Lilama 69.3
Don vithdnh vi6n
Phii thu kh5ch hdng
427.949.000
Cdng ty C6 phAn Lilama69.2
Don vi thdnh vi€n
PhAi thu kh6ch hdng
298.s64.200
C6ng ty CO phAn Lilama69.l
Dcrn vithdnh vi6n
Phii thu kh6ch hdng
31.846.000
C6ng ty C6 phan Lilama thi nghiQm
co
t. 86 tri
Eon vithdnh vi6n
vi
-
(227.600.000)
Phii tri ngudi b6n
(1.793.s40.728)
Do'n v!
tinh
tri,/kj
Cu6i
nny
Ddu kj,/kj, tru'6'c
co c6u thi sin vh co c6u ngudn vtin
ri
co ciiu tdi san
- Tdi sdn ngiin hqn/Tdng
- Nq
Phei fie ngudi b6n
k6t quri kinh doanh cria doanh nghiQp
%
28%
32o/o
o/
/o
72%
68%
%
84%
82%
%
16%
t8%
LAn
1,19
1,22
Lan
0,13
0,1
- Tdi sdn ddi hqn/ Tiing tdi sdn
1.2. Bii
I
Don vithdnh vi€n
Chi ti0u
1.1 86
fi ngdy 0110112013 d6n ngdy 301612013
C6ng ty C6 phAn Lilama He Nqi
*MQt s6 chi ti6u tl6nh gi6 khf i qu{t thgc trqng t}ri chfnh
I
I
Cho kj, k6 toan
ti
fii
sdn
co cdu vtin
phdi tra/Ti5ng ngu6nviSn
Nguin viin CSH/ Tiing nguin viin
2. Khe niing thanh to6n
I T6ng tdi sdn/T6ng
2.
ng
phdi
td
2.2 Tiing tiin vd cdc khodn ddu
.!
t
,^:
u
tdi chinh
I
J
ngdn hqn/Tong nq ngdn hqn
L
3.
Tf
su6t sinh ld'i
3.1. Lqi nhudn/ doanhthu
- Lgi nhufln tru6c thut5/Doanh thu thuAn+TN
l_
0,3syo
0,54o
0,27yo
0,40%
ho4t dQng tdi chinh + thu nhdp kh6c
- Loi nhufln sau thu6/Doanh thu thu6n+TN
%
hoqt dQng tdi chinh + thu nhdp kh6c
Thir lao HOi tlting quin tr!, ban ki6m sodt, thu
kf trong 6 th6ng tliu niim 2013
Don vi tinh: d6ng
TT
L
l
I
I
:
Ho
vi
t€n
Thi
Chr?c danh
I
Trdn Vdn Mdo
Chri tich HQi ddng quin
2
Ph4m Dinh San
Ph6 chtr tich HQi ddng qu6n tri
,-^.
tri
,l
lao
Ti6n lu'o'ng
17.325.000
68.153.400
17.325.000
63.993.900
J
Cir Minh Kim
Thdnh vi6n HQi d6ng qudn tri
15.750.000
39. I 89.900
4
Nguy6n TuAn Nggc
Thdnh vi€n HQi d6ng quin
tri
7.87s.000
25.17 5.100
5
Luu Huy Phfc
Thdnh vi€n HOi d6ng quin tr!
12.180.000
58.061 .900
6
Nguy6n S! Hgc
Truong Ban ki6m soiit
l5.75o.ooo
7
Nguy6n Vdn Nguy6n
Thdnh vi6n Ban ki6m so6t
12.600.000
72.637.400
8
Nguy6n M4nh Todn
Thdnh vi6n Ban ki6m so6t
4.480.000
17.912.700
9
Pham Vdn Hodn
Thdnh vi6n Ban ki6m so6t
8.120.000
64.618.300
111.40s.000
409.742.600
TOng cQng
23
II
L
.:
CONG TY CO PHAN LILAMA 5
SO 1zg
179 Duo'ng TrAn
D/c: 56
Trdn Phri
Pht - TX Bim
E
Son - Thanh H6a
Cho lcj,ki5 toan
nAo cAo rAr cniNn
tir ngdy 0ll}1l2}13 d6n ngdy 301612013
l
2
.
B6o cdo bQ phfln
Chiti6t t4i phu luc s6 02 rrang 28 cira 86o c6o niiy
l
3
.
COng cg
tii
Gi6 tr!ghi
chinh
Tii sdn tii chinh
Ti6n vd cdc kho6n
I
tuong
duong ti6n
I
Phii thu kh6ch hdng vd phii
thu kh6c
c0ng
Ng'phdi tr6
tii
:
kh6c
!
t/112013
30/6t2013
UU2013
<16ng
oong
oong
tl6ng
41.326.360302
32.s48.808.020
4r326.360.302
t38.979.s96.360
142.233.178.250
137
.598.911.443
140.8s2.553.333
180.305.956.662
174.781.986.270
178.925.331.745
173.401.36r.3s3
72.296.550.734
39.013.203.110
72.296.ss0.734
10.762.006.s55
13.467 .471
.2',7 5
10.162.006.555
84.699.018.s33
206.359.098.334
184.699.018 533
267.757.575.822
258.839.772.719
267.757.575.822
Chiphi ph6i tra
t
39.013.203.1
l0
t3 .467 .47 t .27 5
C6c khoan vay
206.3s9.098.334
c0ng
258.839.772.719
r
Gi6 tri hqp ly cta c6c tdi s6n tdi chinh vi ng phdi tri tdi chinh duoc phin 6nh theo gi6 tri ma cdng
chuy6n dOi trong m6t giao dich hipn tai gi['a c6c b6n c6 dAy clri hi6u bi6t va mong mu6n giao dich.
L
32.548.808.020
chinh
Phai ffa ngucri b6n vd ph6i trd
I
Gi6 tr!hSp ly
s6
30/612013
cr,r
tdi chinh c6 th6 duoc
<16 udc tinh gi6 tri hqp lf:
- Ti6n m[t, ti€n grii ngdn hang, c6c khotn phii thu kh6ch hdng, phni trd ngudi biin vd ng phii trri ng6n han kh6c phAn l6n
xi voi gi6 tri ghi s6 do k! h4n ngin hpn cria nhiing c6ng cp ndy.
Phucrng ph6p vd gia dinh sau d6y clugc sri dung
I
xdLp
- GiA tri hqp l), cta cdc khodn vay c6 15i su6t c5 Oinfr holc thi n6i khOng x6c dinh dugc do kh6ng c6 dt th6ng tin d6 6p dung
c6c m6 hinh dinh gi6 phir hqp.
- Ngoai tru c6c khodn n6u tr6n, C6ng ty chua drinh gi6 gi6 tri hqp l! cria tdi s6n tdi chinh vd c6ng no tdi chinh tai ngdy k6t
thric lcj'kti to6n do Th6ng tu 2lOl2OOglTT-BTC y6u cAu 6p dung chuAn muc 86o c6o tdi chinh
euOc t6 v6 vi6c trinh bdy 86o
c6o tdi chinh vd thuyiit minh thdng tin aOi vOi c6ng cr,r tdi chinh nhung kh6ng dua ra hudng d}n tucrng duong cho vi6c d6nh
gi6 vn ghi nhdn c6ng cg tdi chinh bao g6m ci 6p dung gi5 tri hgp lj, nham phn hqp vdi chuAn muc 86o c6o tdi chinh
t6.
l
eu6c
Tuy nhi6n, Ban Gi6m cl6c C6ng ty il6nh gi6 gi6 tri hqp ly cin cdc tdi san tdi chinh vd no phdi rra tdi chinh ndy kh6ng c6 su
khric bigt trgng ytiu so voi gid tri ghi s6 vdo ngdy k6t thric lg,k6 toan.
I
i
4
.
Tdi sin dim b6o
C6ng ty c6
tdisin tl6m b6o thti ch6p cho c6c don vikh6c tai ngdy 30l6l2}t3 (duoc thuy6t minh tai V.08).
t
I
tl-
I
5
.
Riii ro tin dgng
Rti
l
ro. tin dpng ld rui ro ma il6i tdc sE kh6ng thyc hi6n c6c nghia
4r cria minh theo quy rlinh cta mdt c6ng cq tdi chinh hodc
hqp d6ng kh6ch hdng, d6n disn t6n thdt vC tai chintr. C6ng ty c6 rui ro tin dgng tir c6c ho4t rlQng kinh doanh cua minh (chri
y6u d6i vdi c6c khoin ph6i thu khdch hdng) vd tu ho4t d6ng tdi chinh cria minh [ao g6m ti6n grii ngdn hdng
vd c6c c6ng cg riii
chinh khdc.
Phii thu khfch hdng
ViQc qudn llf nii ro tin dpng kh6ch hdng cria C6ng fy dua tr6n c6c chinh
li6n quan d6n vi0c qutn
I
I
I
I
llfz
s6ch, thu tpc vd quy dinh ki6m so6t cua C6ng ry c6
rrii ro tin dung kh6ch hdng.
C6c khoin phdi thu kh6ch hdng chua tri thucrng xuydn dugc theo d6i. Cdc phdn tich v6 khd n6ng l4p du' phong duoc thuc hi€n
tqi ngdy lQp b6o c6o tr6n co sd timg kh6ch hing A6i vOi kh6ch hdng lcrn.
Ti6n gii'i ngin hirng
PhAn lcrn ti6n gui ngdn hdng cr)a C6ng ty ducr. c grii tai c6c ngdn hdng l6n c6 uy tin d Vi€t Nam. Cdng
U nh6n th6y mri.c d6 tdp
trung nii ro tin dpng a6i vOi ti6n grii ngdn hang la th6p.
24