BO
CONG THUdNG
TONG CONG TV CP BIA RUQU NGK sAI GON
CONG TV CP NGK CHLJdNG DUdNG
8/c : 606 Va Van Ki$l-Qu$n
Tel:
1-Tp HeM
38367518 - 38368747 /Fax: 38.367.176
Me. so thue: 03-00584564
BAo cAo
,
TAl CHINH
QUI IV - 2014
- Sang can doi ke toan
Mau so S01 a-ON
- Ket qua kinh doanh
Mau so S02a-ON
- LL1uchuyen
Mau so S03a-ON
- Thuyet
LUll:
tien t$
minh bao cao Uti chinh
KE ToAN TONG HQP
Mau so SOga-ON
J
TONG CTY CP BIA RVOU NGK sAI GON
Miu s6 B 0Ia-DN
Dia chi: 606
s6
(Ban hanh. theo QD
Don vi: CONG TY CP NGK CHUaNG DUONG
vo Van Kiet, P.Cdu Kho, 0.1
ngay 20/03/2006
/5/2006/QD-BTC
cua B9 trucmgBTC)
BANG CAN DOl KE ToAN
Tai ngay 31 thang 12 Dam 2014
Don vi tinh: tl6ng
TAl SAN
Ms
1
2
AI. TAl SAN NGAN H';'N
100
(100 = 110
Thuyet
minh
3
31112/2014
0110112014
4
5
231.656.254.739
260.050.690.663
12.222.297.565
12.222.297.565
57.396.510.072
27.396.510.072
+ 120 + 130 + 140 + 150)
1- Ti~n va cac khoan tuong dirong ti~n
I.Ti~n
2.Cac khoan nrong dirong ti~n
II. Cac khoan dfiu tu· tai ehinh ng~n han
I. Ddu nr ngan han
110
III
112
120
121
V.OI
V.02
105.000.000.000
105.000.000.000
30.000.000.000
151.000.000.000
151.000.000.000
2. Du phong giam gia ddu nr ng~n han (*)
III. Cac khoan phai thu ng~n han
I. Phai thu cua khach hang
129
130
86.318.672.472
10.299.244.307
131
83.820.849.420
8.133.378.247
2. Tra truce cho nguoi ban
3. Phai thu ni,)ibi,)ng~n han
132
180.955.457
184.289.564
4.311.261.222
(1.994.393.627)
3.413.271.669
(1.431.695.173)
23.385.835.039
40.501.463.620
40.502.541.620
4. Phai thu theo tien di,)ke hoach hQ'Pdang xay dung
5. Cac khoan phai thu khac
6. Dir phong cac khoan phai thu kh6 doi (*)
IV. Hang tAn kho
I. Hang tan kho
2. Dir phong giam gia hang tan kho (*)
133
134
135
V.03
139
140
141
149
V.04
23.385.835.039
-
( 1.078.000)
V. Hi san ng~n han khac
I. Chi phi tra tnroc ngan han
150
4.729.449.663
853.472.664
151
2.735.202.503
219.609.083
2. Thue GTGT duoc khfiu tnr
152
154
3. Thue va cac khoan phai thu Nha mroc
3. Hi san ngan han khac
B/. TAl SAN DAI H~N
(200 = 210
V.05
158
200
-
1.387.263.941
65.996.013
606.983.219
63.352.509.476
567.867.568
46 ..268.980.490
+ 220 + 240 + 250 + 260)
I. Cac khoan phai thu dai han
I. Phai thu dai han cua khach hang
2. V6n kinh doanh a don vi true thuoc
3. Phai thu dai han ni,)ibi,)
210
211
212
-
34.300.000
-
34.300.000
213
218
219
220
V.06
V.07
I. Hi san c6 dinh hifu hinh
221
V.08
- Nguyen gia
- Gia tr] hao mon lay ke (*)
2. Hi san c6 dinh thue tai chinh
- Nguyen gia
222
223
224
V.09
-
225
226
227
V.IO
21.586.267.653
4. Phai thu dai han khac
5. Dir phong phai thu dai han kh6 doi (*)
II. Hi san e6 djnh
- Gia tri hao mon lay ke (*)
3. Hi san c6 dinh vo hinh
43.714.095.350
16.247.159.711
61.630.917.052
(45.383.757.341 )
37.188.134.873
9.458.878.553
52.639.231.669
(43.180.353.116)
-
21.850.406.516
Trang 1
J
- Nguyen gia
- Gia tr] hao rnon lily k€ (*)
4. Chi phi xay dung co ban do dang
III. B§t dQng san d§u tu·
- Nguyen gia
- Gia tri hao mon ltiy k€ (*)
IV. Cac khoan d§u tu· tai chinh dai han
22.364.024.426
228
229
230
240
241
V.II
I. D~u nr vao cong ty con
2. D~u nr vao cong ty lien k€t, lien doanh
252
3. D~u nr dai han khac
4. DI,Iphong giam gia d~u nr tai chinh dai han (*)
V. Tai san dai han khac
258
V.I3
I. Chi phi tra tnroc dai han
2. Hi san thu€ thu nhap hoan lai
259
260
261
262
V.I4
V.21
3. Hi san dai han khac
268
NGUONVON
270
Ms
1
2
Al. NC} PHAI TRA (300= 310 + 330 )
300
I. NQ' ngin han
I. Yay va no ng~n han
310
311
312
Thuyet
minh
3
V.I5
(513.617.910)
5.878.849.804
-
-
V.12
242
250
251
TONG CONG TAl SAN (270= 100 + 200)
(777.756.773)
5.880.667.986
22.364.024.426
6.500.000.000
8.750.000.000
6.500.000.000
8.750.000.000
13.138.414.126
296.545.617
58.332.750
222.212.867
12.900.201.259
222.212.867
16.000.000
16.000.000
295.008.764.215
306.319.671.153
3111212014
0110112014
4
5
109.471.894.218
121.336.554.737
109.471.894.218
121.180.804.737
56.442.453.351
120.221.399
45.712.665.917
8.175.689.214
V.I7
1.667.605.984
10.039.524.312
27.891.768.294
17.093.948.193
14.139.785.962
22.128.971.813
319
320
323
330
331
V.I8
10.007.993.140
3.216.575.828
332
V.I9
3. Phai tra dai han khac
4. Yay va no dai han
333
334
V.20
5. Thu€ thu nhap hoan lai phai tra
6. DI,Iphong trc d.p m~t viec lam
7. DI,Iphong phai tra dai han
335
336
337
8. Doanh thu chira thuc hien
9. Quy phat tri€n khoa h9Cva cong nghe
B/. VON cnu so HUu (400= 410 + 430)
338
339
400
I. Van chii sO- hfru
410
411
2. Phai tra cho nguoi ban
3. Nguoi mua tra tien truce
4. Thu€ va cac khoan phai n¢p Nha mroc
5. Phai tra nguoi lao dOng
6. Chi phi phai tra
7. Phai tra n¢i b¢
8. Phai tra thee tien d¢ k€ hoach hop d6ng xay dung
9. Cac khoan phai tra, phai n¢p ng~n han khac
10. DI,Iphong phai tra ngan han
II. Quy khen thuong, phuc loi
II. NQ"dai han
I. Phai tra dai han ngiroi ban
2. Phai tra dai han n¢i b¢
I. V6n d~u nr cua chu
sa hiru
2. Thang du v6n c5 phan
3. V6n khac cua chu sa hiru
313
314
315
V.I6
316
317
318
3.302.327.738
5.547.318.391
5.165.849.419
-
'155.750.000
-
155.750.000
V.21
V.22
185.536.869.997
184.983.116.416
185.536.869.997
85.000.000.000
184.983.116.416
85.000.000.000
412
413
Trang 2
J
4. C6 phieu quy (*)
5. Chenh l~ch danh gia Iai tai san
415
tY gia
416
6. Chenh lech
(347.276.838)
414
h5i doai
7. Quy d~u nr phat tri@n
417
8. Quy dir phong tai chinh
418
9. Quy khac thuoc v5n chu
sa htru
420
II. Nguon v5n d~u nr XDCB
421
12. Quy h6 trc s~p x€p doanh nghiep
422
II. Ngu8n kinh phi va quy khac
430
I. Nguon Icinh phi
432
2. Nguon kinh phi da: hlnh thanh TSCB
433
TONG CQNG NGUON VON (440= 300 + 400)
440
cAc
-
76.885.243.660
8.500.000.000
74.771.910.450
8.500.000.000
-
-
419
10. Loi nhuan sau thu€ chua phan ph5i
(347.276.838)
15.498.903.175
17.058.482.804
-
V.23
295.008.764.215
306.319.671.153
CHI TlEU NGOAI BANG CAN DOl KE ToAN
Thuyet
minh
CHiTIEU
31112/2014
0110112014
78.501.116.500
29.058.979.976
78.501.116.500
29.058.979.976
2.177 .520.282
2.177.520.282
24
1. Tai san thue ngoai
2. V~t ur, hang hoa nhan giCt hQ, nhan gia cong
Trang d6 : GiCt hQ Cong ty mua ban no
Hi san khong c6 gia tri thu h6i
Thanh ph am giCt hQ khach hang
3. Hang h6a nhan ban hQ, nh~n Icy gui, Icy ciroc
4. No kho doi da:
xu ly
5. Ngoai t~ cac loai : - USD
1.085,85
714,75
497,89
497,34
- lPY
-EUR
-GBP
- FF
6. Dir toan chi sir nghiep, dir an
K~ todn trutmg
Nguyen Thi Thu Thuy
Trang 3
TONG CTY CP BIA RVOU NGK SA! GON
Dan vi:
CONG TY CP NGK CHVONG
Dia chi: 606 VO Van Kiet,
p.cau Kho,
Miu
OVONG
s5 B 02a-DN
(Ban hanb theo Qf)
0.1
s6
/
1512006IQf)-BTC
ngay 2010312006 cua B9 truong BTC)
BAo cAo KET QUA HO~T DQNG KINH DOANH
Qui
4/2014
Dan
CHiTIEU
MS
1
I.Doanh
thu ban hang va cung dp
2.Cac khoan giam trir doanh
djch
V\l
thu
TM
Qui4
Luy k~ tll' d~u nam
Niim 2014
Niim 2013
Niim 2014
Niim 2013
5
6
7
3
4
01
V1.25
158,170.058.265
02
V1.27
13.333.023.684
2.087.428.784
21.479.240.707
7.085.837.509
13.333.023.684
2.120.830.784
21.471.060.707
7040.945.109
+Gia tri hang ban bi tra lai
130.632.817.395
(33.402.000)
4. Gia vAn hang ban
5. LQi nhu~n gQP ve ban hang va cung cap djch
vu (20=10-1])
426.247.881.468
8.180.000
-
-
44.346.000
546.400
24
144.837.034.581
128.545.388.611
404.768.640.761
411.898.032.146
11
25
107.810.434.688
92.639.952.599
290.499.598.295
298.168.198.831
37.026.599.893
35.905.436.012
20
21
24
7. Chi phi tai chinh
22
26
3.935.938.518
10.994.125
3.720.527.105
10.393.988
114.269.042.466
113.729.833.315
13.140.820.481
13.071.886.924
366.026.436
47.765.390
-
321.888.889
23
8. Chi phi ban hang
24
24.207.874.532
11. 743.569.151
66.922.394.054
9. Chi phi quan Iy doanh nghi~p
10.LQi nhu~n thuan tir HDKD
{30=20+(2122)-(24+25)1
25
8.073.198.811
10.855.519.886
34.763.861.876
11. Thu nh~p khac
418.983.869.655
10
6. Doanh thu hoat dqng tai chinh
Trang do: Chi phi liii yay
d6ng
2
+Chi6t khau thuong mai
+Thu6 TTDB phai nop
3.Doanh thu thuan ve ban hang va cung cap
dich vu (10=01-02)
vi tinh:
30
8.670.470.943
31
1.393.817.533
17.016.480.092
25.357.580.581
49.669.319.394
37.267.394.659
39.817.240.796
1.981. 737.449
1.673.265.055
4.400.532.347
268.195.698
35.430.576
6.390.520.964
32
(1.343.399.058)
40
2.737.216.591
1.713.541.751
1.637.834.479
50
11.407.687.534
18.730.021.843
26.995.415.060
37.827.252.179
15. Chi phi thu~ thu nh~p hi~n hanh
51
2.382.417.215
5.437.095.858
5.862.082.957
11.607.090.540
17. LQi nhu~n sau thu~ TNDN (60=50-51-52)
60
9.025.270.319
13.292.925.985
21.133.332.103
26.220.161.639
18. Lai cO' ban tren cB phi~u
70
12. Chi phi khac
13. LQi nhu~n khac (40 = 31 - 32)
14. Tong IQi nhu~n
toan tnr6'c thue
(50=30+40)
ke
L~p bi~u
Nguyen Thi Thu Thuy
1.065
1.568
(1.989.988.617)
2.493
3.093
K~ toan truong
Nguyen Kien Quoc
Trang 1
M§u s8 B 03 a-DN
(Ban hanh theo QD
/5/2006/QD-BTC
ngay 20/03/2006 cua Bi5truang BTC)
TONGi::TY CP BIA RVOU NGK SAI GON
sa
Don vi: CONG TY CP NGK CHUaNG DUONG
Via chi: 606 vo Van Kiet, p.du Kho, 0.1
BAo cAo LUU CHUYEN TIEN T:¢ GIUA NIEN DQ
(Theo plnrong phap gian tiep)
Qui
04 NAM 2014
Dan vi tinh .'Dong
CHiTiEU
I
Ms
QUI4
Luy kS tir diu nam
2
3
4
l--Luu chuyin tiSn tir hoat d{lng kinh doanh
I.Loi nhupn trutrc thud
z.ou«
01
11.407.687.534
26.995.415.060
-
chlnh cho cdc khotin
- Kh§u hao TSCD
02
- Cac khoan du phong
03
- Lai, 16nr heat dong ddu nr
05
- Chi phi liii yay
705.338.616
2.531.943.088
(1.078.000)
(2.559.424.356)
(11.838.084.533)
06
321.888.889
3. L(ri nhupn tir hoot dpng kinh doanh trutic thay d6i van luu dpng
08
9.553.601.794
18.010.619.115
- Tang, giam cac khoan phai thu
09
(58.894.635.736)
(79.556.396.093)
- Tang, giam hang t6n kho
10
23.463.524.189
17.116.706.581
- Tang, giarn cac khoan phai tra (Khong k~ liii yay phai tra, thue TNND phai nop)
11
12.668.626.947
25.723.233.473
(2.494.844.745)
(15.219.649.056)
- Tang, giam ehi phi tra tnrcc
12
- Ti~n liii yay dii tra
13
- Thue TNDN dii nop
14
(1.144.632.283)
- Ti~n thu khac nr hoat dong kinh doanh
15
917.306.376
3.208.266.999
- Ti~n ehi khac eho heat dong kinh doanh
16
(817.564.197)
(3.211.42l.l05)
Luu chuy€n tiin ,hufin tir hopt dpng kinh doanh
20
(16.748.617.655)
(51.190.453.657)
I. Ti~n ehi d~ mua slim, xiiy dung TSCD va cac tai san dai han khac
21
(6.018.705.541)
(9.056.085.383)
4. Ti~n thu h6i eho yay, ban lai cac cong cu no etia don vi khac
24
n. Luu
-
(321.888.889)
(16.939.924.682)
chuy@ntiSn tir hoat d{lng diu nr
15.000.000.000
2.250.000.000
6. Ti~n thu h6i ddu nr gop v6n vao don vi khac
26
2.250.000.000
7. Ti~n thu liii eho yay, e6 tire va IO'inhuan duoc ehia
27
76.347.263
10.538.084.533
Luu c1l/1y€ntiin thufin tir hoa: dpng dfiu ttr
30
(3.692.358.278)
18.731.999.150
m. Ltru
chuy@ntiSn tir hoat d{lng tai chinh
3. Ti~n yay ngan han, dai han nhan duoc
33
4. Ti~n ehi tra no g6e yay
34
6. C6 tire, loi nhuan dii tra eho chu
sa hiiu
-
50.000.000.000
(50.000.000.000)
36
(12.715.758.000)
(12.715.758.000)
Luu chuyen ti€n thudn tir hoat dong tai chinh
40
Luu chuy@ntiSn thuin trong ky (50=20+30+40)
50
(20.440.975.933)
(45.174.212.507)
TiSn va nrong duong tiSn diu ky
60
32.663.273.496
57.396.510.072
Anh huang cua thay d6i ty gia h6i doai quy d6i ngoai t~
61
TiSn va nrong duong tiSn cu6i ky (70 = 50 + 60 + 61 )
70
-
12.222.297.565
12.222.297.565
nam 2015
Ngu'(yj l~p bi~u
KS toan truong
c
c
_
Nguyen Thj Thu Thuy
NguySn Ki~n Quoc
J
M~u
Don vi: CONG TY CP NGK CHVONG DVONG
Dia chi: 606 vo Van Kiet, P.C~u Kho, 0.1
ngay 20/03/2006
THUYET MINH
sa B09 -DN
(Ban hanh theo QD
s6 J 5/2 006/QD-B
cua BO truong BTC)
BAo cAo TAl CHINH
QUI 4- 2014
TC
I. D~c -di€m hoat d(ing cua doanh nghi~p :
1. Hinh thirc
sa hfru v6n
Cong ty cb phan
2. Linh vue kinh doanh
Theo gi~y chirng nhan BKKD s6 4103002362
do Sa KH&BT c~p ngay 02/06/2004
dang IcY thay dbi Iftn 7 ngay 0 I104/20 14
San xu~t, mua ban do uong. San xuat, kinh doanh nguyen v~t lieu, bao bi, thiet bi, CC
3. Nganh nghS kinh doanh
nganh san xuat da uong. Kinh doanh nha. Moi gioi b~t dong san
4. B~c diSm hoat dong cua doanh nghiep trong nam tai chinh c6 anh huang den bao cao tai chinh .
II. Ky k~ toan, don vi ti~n t~ su' dung trong k~ toan :
I. Ky ke to an nam b~t dftu tir 01/0 I
ket thuc vao ngay
2. Ban vi tiSn t~ sir dung trong ghi chep ke toan :
31/12 hang nam
Bang Vi~t Nam
III. Chu~n muc k~ toan ap dung
1. Che do ke toan ap dung:
Ke to an Vi~t Nam
2. Tuyen b6 vS viec tuan thu Chuan muc ke toan va che do ke toan .tuan thu theo cac chuan rmrc ke toan Vi~t Nam va che do
ke toan hien hanh
Nhat IcY chung
3. Hinh thirc ke toan ap dung:
IV. Cac chinh sach k~ toan ap dung
1. Nguyen t~c ghi nhan cac khoan tiSn va cac khoan tirong dirong tien: theo chuan mire ke toan
TiSn va cac khoan nrong duong tiSn bao gam tiSn m~t tai quy, tiSn gui khong ky han hoac ngan han, cac khoan dftu nr c6 tinh
thanh khoan cao d€ dang chuyen dbi thanh tiSn voi sa tlen c6 thS xac dinh r5 rang va it chiu rui ro lien quan den viec thay dbi gia trio
Phuong phap chuyen dbi cac dang tiSn khac ra dang tien sir dung trong ke toano
Ti gia ban ra cua ngan hang Ngoai thirong TP.HCM theo thai diSm
2. Nguyen t~c ghi nhan hang tan kho:
- Nguyen t~c ghi nh~n hang tan kho
V~t nr gam gia mua, chi phi v~n chuyen b6c xep, thue nhap kh~u (neu c6), thanh phi
gam chi phi nguyen v~t lieu tnrc tiep, chi phi lao dong true tiep va chi phi san xuat chung
- Phuong phap tlnh gia tri hang tan kho
Blnh quan gia quyen
- Phuong phap hach to an hang tan kho:
Ke khai thuong xuyen
- Phuong phap I~p dir phong giam gia hang tan kho:
Theo chuan rmrc ke toan hisn hanh. Theo d6, Cong ty duoc phep tric
Du phong giam gia hang tan kho 16i thai, hong, kern pharn ch~t trong tnrong hQ'Pgia tr] thirc te cua hang tan kho cao hon gia thi
tnrong tai thai diSm ket thuc nien do ke toan
3. Nguyen t~c ghi nhan va khau hao TSCB va b~t dong san dftu nr:
- Nguyen t~c ghi nhan TSCB (huu hlnh, vo hinh, thue tai chinh) : Theo nguyen gia tnr gia tr] hao mon liiy ke
- Phuong phap khau hao TSCB hiru hinh, TSCB vo hlnh:
Kh~u hao theo duong thang
4. Nguyen t~c ghi nhan va kh~u hao b~t dong san dftu nr: Khong c6
- Nguyen t~c ghi nhan b~t dong san dftu nr: Khong
- Phuong phap khau hao D~t dong san dftu nr: khong
5. Nguyen t~c ghi nhan cac khoan dftu tir tai chinh:
- Cac khoan dftu nr vao cong ty con, cong ty lien ket, v6n g6p vao ca
sa KD
dang kiem soat:
- Cac khoan dftu nr clnrng khoan ngan han
- Cac khoan dftu tir ng~n han, dai han khac: dftu nr g6p v6n
- Phuong phap I~p dir phong giam gia dftu nr ngan han, dai han: Theo qui dinh hien hanh
6. Nguyen t~c ghi nhan va v6n hoa cac khoan chi phi di vay :
- Nguyen t~c ghi nhan chi phi di vay: chira co
- TY I~ v6n hoa diroc
su dung
dS xac dinh chi phi di vay duoc v6n hoa trong kY
7. Nguyen t~c ghi nhan va v6n hoa cac khoan chi phi khac:
BCTC Qui 4-2014ffM(l)
+ Chi phi tra truce dai han cua Cong ty phan anh gia tr] cua bao bl, chai ket, cong cu dung cu cho phan b6.
+ Chi phi khac
- Phuong phap phan b6 chi phi tra tnroc
Phan b6 theo duong thang
- Phuong phap va thai gian phan b6 loi thS thuong rnai:
Khong co
8. Nguyen t~c ghi nhan chi phi phai tra : Ti@n thue d~t, ti@ndien, chi phi marketing, chi phi h6 tro ban hang.
Cc
sa de xac nhan
nhtrng khoan phai tra la hop d6ng, Kwh thirc tS str dung, theo kS hoach nam
9. Nguyen t~c va phirong phap ghi nhan cac khoan dir phong phai tra : Theo kS hoach, hop d6ng
10. Nguyen t~c ghi nhan v6n chu
sa htru
- Nguyen t~c ghi nhan v6n d~u nr chu
+ V6n d~u nr
cua chu
sa htru
: Ghi
sa htru, thang
dir v6n c6 phan, v6n khac cua chu
nhan theo v6n thirc gop cua chu
sa huu
:
sa huu
- Nguyen t~c ghi nhan chenh lech danh gia lai tai san : Clura danh gia lai
- Nguyen t~c ghi nhan chenh lech ty gia : Chenh lech ty gia h6i doai phan anh tren Bang CDKT la CL ty gia phat sinh
theo tung thai diem ty gia binh quan lien ngan hang
- Nguyen t~c ghi nhan loi nhuan chua phan ph6i : Sau khi trir chi phi thue TNON hien hanh
11. Nguyen t~c va phuong ghi nhan doanh thu: Theo chuan rmrc s6 14
- Ooanh thu ban hang: Da d6ng thai thoa man t~t ca 05 di@ukien sau
Ian rui
+ ON
da chuyen giao phan
+ ON
khong con narn gitt quyen quan
ro va loi ich g~n lien voi quyen
Iy hang
hoa nhir nguoi
sa huu
san pham cho ngiroi mua
sa hfru hang
hoa hoac quyen kiem soat hang hoa
+ Ooanh thu diroc xac dinh tirong d6i chac chan
+ ON d1l thu duoc hoac se thu duoc loi Ich kinh tS tir giao dich ban hang
+ Xac dinh duoc chi phi lien quan dSn giao djch ban hang
- Ooanh thu cung c~p dich vu :
- Ooanh thu hoat di)ng tai chinh : Da tuan thu d~y du 02 di@uki~n sau
+ Co
kha nang thu duoc loi ich kinh tS tir giao djch do
+ Ooanh
thu duoc xac dinh nrong d6i chac chan
- Ooanh thu hop d6ng xay dung
12. Nguyen t~c va phirong phap ghi nhan chi phi tai chinh .
+ Chi phi tai chinh ghi trong bao cao KQKO la t6ng chi phi tai chinh phat sinh.
13. Nguyen t~c va phuong phap ghi nhan chi phi thue TNON hien hanh, chi phi thuS thu nhap hoan lai .
+ Chi
phi thuS TNON hien hanh duoc xac dinh theo to' khai thuS TNON quy
- Nguyen t~c ghi nhan chi phi hop d6ng xay dung: chira co
14. Cac nghiep vu du phong rui ro h6i doai
15. Cac nguyen t~c va phuong phap kS to an khac
V. ThOng tin ba sung eho cac khoan muc trinh bay trong Bang din d&i k~ toan
DVT: D6ng
01. Ti@n
Cu6i qui
- Ti@n mi[tt
114.009.341
- Ti€n giri ngan hang
D~u nam
5.592.309
27.390.917.763
12.108.288.224
- Cac khoan nrong duong ti@n
30.000.000.000
CQng
02. Cac khoan d~u nr tai chinh ng~n han
57.396.510.072
12.222.297.565
D~u nam
Cu6i qui
S61uqng
CQng
Gia tri
S61uqng
Gia tr]
105.000.000.000
151.000.000.000
105.000.000.000
151.000.000.000
BCTC Qui 4-20 14/fM(1)
Cu5i qui
03. Cac khoan phai thu khac
* Tarn
* Tarn
treo nhan e6 tire SG tay do
649.805.000
treo an phi
* Tarn
treo thu~ TNCN
* Tarn treo liii sai Gon tiiy Do
* Trieh truce liii ngiin hang ( do
Ddu nam
99.794.710
116.785.475
6.258.179
6.681.194
1.300.000.000
lanh liii eu5i Icy ) HD 26,28,29
CQng
2.905.208.333
2.640.000.000
4.311.261.222
3.413.271.669
Cu5i qui
04. Hang t5n kho
- Hang mua dang di Quang
- Nguyen lieu, v~t lieu
- Cong cu, dung cu
Ddunam
1.043.703.801
1.261.930.918
18.768.527.232
21.766.945.292
148.214.429
41.831.125
9.724.203
- Chi phi san xuat kinh doanh do dang
3.425.389.577
- Thanh ph~m
17.422.11O~082
- Hang gui di ban
23.385.835.039
CQng gia gac hang tan kho
Cu5i qui
05. Thu~ va cac khoan thue phai thu Nha mroc
/.387.263.941
- Cac khoan thue n(\p thira eho Nha mroc:
51.037.906
+ Thu~ Nhap khdu
+ Thu~
Ddu nam
65.996.0/3
65.996.013
/.336.172.873
thu nhap doanh nghiep
+ Thu~ GTGT
40.502.541.620
53.162
Hang nhap khau
CQng
1.387.263.941
65.996.013
06. Phai thu dai han n(\i b(\
Cu5i qui
07. Phai thu dai han khac
- Ky quy,
ky
Ddu nam
ciroc dai han
- Cac khoan ti~n nh~n uy thac
- Cho vay khong co liii
34.300.000
- Phai thu dai han khac
+ Phai
thu CB CNV
cd phieu
34.300.000
ban tra cham
CQng
34.300.000
BCTC Qui 4-2014rrM(l)
J
08. Tang, giam tai san c6 dinh htru hlnh:
Khoan muc
Nha CIJ-a, v~t
ki~n true
May moc, thi~t b]
4.434.4 72.432
41.017.343.302
9.731.318.685
429.077.092
537.049.950
4.581.382.683
831.182.000
69.090.908
PhU'01lgti~n
V/tai Tr/dlln
Thi~t bj d/cu
quan Iy
TSCD hfru
hinh khac
Tang cQng
Nguyen gia TSCD hfru hinh
S6 dir d~u qui
- Mua trong qui
-
55.612.211.511
6.018.705.541
-
- D~u nr XDCB hoan thanh
- Sua chira Ian TSCD
-
- Tang khac (di~u chinh)
- Thanh ly, nhuong ban
- Giam khac (dieu chinh)
S6 dir cu6i qui
4.971.522.382
45.598.725.985
10.562.500.685
498.168.000
-
61.630.917.052
-
Gia tr] hao mon kiiy k~
S6 dtr d~u qui
- Kh~u hao trong qui
3.358.120.399
37.466.879.366
3.603.080.061
300.299.829
49.042.161
299.424.134
288.305.173
18.606.218
44.728.379.655
-
655.377.686
-
- Tang khac (di~u chinh)
- Thanh ly, nhuong ban
-
-
-
-
- Giam khac (dieu chinh)
S6 dir cu6i qui
3.407.162.560
37.766.303.500
3.891.385.234
318.906.047
45.383.757.341
-
Gia tr] con I~i ciia TSCD HH
- Tai ngay d~u qui
1.076.352.033
3.550.463.936
6.128.238.624
128.777.263
10.883.831.856
- Tai ngay cuoi qui
1.564.359.822
7.832.422.485
6.671.115.451
179.261.953
16.247.159.711
BCTC Qui 4-2014/fM(2)
09. Tang, giam tai san e5 dinh thue tai chinh:
Khoiin muc
May m6c tbiet
bi
Phuong
tien V/tiii
Thiet b] d/ct}
quan Iy
TSCD khac
Tang cQng
Nguyen gia TSCD thue TC
S5 du d§u quy
-
- Thue tai chinh trong quy
-
- Mua lai TSCD thue tai chinh
-
- Tra lai TSCD thue tai chinh
- T(;Iingay d§u quy
-
- T(;Iingay eu5i quy
-
S5 dir eu5i quy
-
-
-
-
-
-
-
-
-
-
-
-
Gia tr] bao mon kiiy k~
S5 dir d§u quy
- Khiiu hao trong quy
- Mua lai TSCD thue TC
- Tra lai TSCD thue TC
S5 dir eu5i quy
Gia tr] con I~i cua TSCD tbue TC
- Ti€n thue phat sinh them duoc ghi nhan la chi phi trong quy
- Can elf de xac dinh ti€n thue phat sinh them
- Di€u khoan gia han thue hoac quyen duoc mua tai san
* Cac
earn k~t v€ viec mua, ban TSCD htru hinh co gia tr] Ian chua thirc hien:
10. Tang, giam tai san e5 dinh vo hinh:
Khoiin muc
QuySn
suo dung
a~t
Ban quyen,
Nbiin bi~u bang
quySn sang
boa
cb~
Pb§n mSm may
vi tinh
TSCDvo
binb khac
Tang cQng
Nguyen gill TSCD vo binb
S5 du d§u qui
21.077.917.500
-
104.000.000
1.182.106.926
22.364.024.426
-
- Mua trong qui
-
- T(;Iora tlr n(\i b(\ doanh nghiep
- Tang do hop nhiit kinh doanh
- Tang khac
- Thanh ly, nhirong ban
S5 du eu5i qui
21.077.917.500
1.182.106.926
22.364.024.426
20.583.332
707.212.511
727.795.843
3.250.003
46.710.927
49.960.930
104.000.000
-
-
Gill tr] bao mon kiiy k~
-
S5 du d§u qui
- Khiiu hao trong qui
-
- Thanh ly, nhuong ban
- Giam khac
-
S5 dir eu5i qui
23.833.335
753.923.438
777.756.773
-
Gill tr] con I~i cua TSCD vo binb
- T(;Iingay d§u qui
21.077.917.500
83.416.668
474.894.415
21.636.228.583
- T(;Iingay eu5i qui
21.077.917.500
80.166.665
428.183.488
21.586.267.653
Thuyet minh s5 li~u va giai trlnh khac theo yeu du cua Chuan muc k~ to an s5 04 "TSCD vo hinh"
BCTC Qui 4-2014ffM(3)
II ..Chi phi xay dung co ban
do dang:
Cu6i qui
- Chi phi XDCB dO' dang
D<1unam
5.880.667.986
5.878.849.804
2.550.000
2.550.000
Trong do: Nhirng cong trinh 1611:
+ Chi phi nr v§n di doi nha may
+ Chi phi giam sat khoan gieng-Di doi NM
+ Chi phi khoan tham do, quan tr~c ... ruroc ngam tai KCN MP3
147.050.908
147.050.908
+ Chi phi khoan khao sat dia hinh dja chat
172.727.272
172.727.272
+ Chi phi quan Iy dir
+ Quyen Slr dung d§t
+ Quyen Slr dung d§t
an MP3
265.000
My Phuoc 3
tai Q.Tan Phil
265.000
2.408.250.000
2.408.250.000
90.909.091
90.909.091
191.294.831
191.294.831
2.682.871.273
2.682.871.273
75.600.000
75.600.000
107.331.429
107.331.429
+ Ph<1nmem ERP
+ ro v§n thi~t k~ TC, BC KTKT Q.Tan Phil
+ Chi phi xay dung nha tnrng bay Tan Phil
+ Ki~m tra tharn dinh nha VP tan Phil
+ Phi dang ky nhan hieu ra mroc ngoai
+ Chi phi tham tra cong trinh kho tarn ( Cong
ty )
1.818.182
12. Tang, giam b§t dong sari d<1unr:
Khoan
muc
Sa dAu qui
Tang trong qui
Giam trong qui
Sa cuai qui
Nguyen gia b§t di}ng san dAu tu
- Quyen su dung d§t
- Nha
- Nha va quyen Slr dung d§t
Gia tr] hao mon kiiy kS
- Quyen Slr dung d§t
- Nha
- Nha va quyen Slr dung d§t
Gia tr] con lai BDS dAu tu
- Quyen str dung d§t
- Nha
- Nha va quyen su dung d§t
-
- Thuyet minh s6 li~u va giai trinh khac theo yeu c<1ucua Chuan mire k~ toan s6 05 "B§t dQng san d<1unr"
BCTC Qui 4·2014ffM(4)
13. Cac khoan d~u nr tai chfnh dai han
Cu6iquf4
S6 hrong
D~u narn
Gia tr]
S61uqng
Gia tri
a- D~u nr vao cong ty con
b- D~u tir vao cong ty lien doanh, lien k~t
c- D~u nr dai han khac
8.750.000.000
6.500.000.000
- D~u nr c6 phieu
+ G6p v6n thanh lap Cty C6 ph~n DT & KD CSHT KCN Sabeco
+ G6p v6n vao cty c6 ph~n Bia NGK Sai Gon -Tay Do
650.000
CQng
6.500.000.000
6.500.000.000
14. Chi phi tra tnroc dai han
Cu6iquf4
- Chi phf bao bi cho phan b6
12.900.201.259
- Chi phi phu tung thay th~ cho phan b6
2.250.000.000
650.000
6.500.000.000
8.750.000.000
D~u narn
58.332.750
CQng
f-
225.000
12.900.201.259
58.332.750
15. Yay va no ng~n han
Cu6iquf4
D~u nam
16. Thu~ va cac khoan phai n9P Nha mroc
Cu6iquf4
D~u nam
-Thu~ GTGT
1.609.148.459
847.893.565
Thui GTGT hang noi dia
1.609.148.459
847.893.565
-Thu~TNDN
6.563.306.235
- Thu~ thu nhap ca nhan
55.207.525
8.270.693
- Thu~ thu nhap khau tnr 10%
- Thu~ tai nguyen
3.250.000
2.701.200
9.671.776.500
- Thu~ nha d§t va ti€n thue d§t
CQng
1.667.605.984
Cu6iquf4
17. Chi phi phai tra
- Trfch tnroc chi phf b6c xep, v~n chuyen ... (TK 3351)
9.696.889.788
- Chi phf thu lao HDQT, BKS. (TK 3351)
17.093.948.193
D~u nam
4.029.298.436
90.000.000
- Trfch tnroc ti€n thue d§t ... (TK 3351)
- Trfch tnrcc chi phl thue d§t KCN My Phuoc (TK 3351)
- Trfch truce phf BYMT, chi phf khac ... (TK 3351)
- Trfch truce chi phf h6 tro ban hang
- Trfch tnroc chf phf marketing
- Tarn treo ti€n dien Cong ty Tfn Thanh su dung (
La hoi
)
CQng
18. Cac khoan phai tra, phai n9P ng~
- Hi san thira cho xu
Iy ( TK
han khac
3381 )
2.092.304.000
1.349.936.000
961.292.591
3.153.728.296
11.392.173.380
8.920.200.281
3.758.397.585
4.585.808.800
(9.289.050)
27.891.768.294
22.128.971.813
Cu6iquf4
D~u nam
264.198.427
265.053.814
48.451.246
- Kinh phf cong dean (TK 3382 )
- Bao hi~m xii h9i ( TK 3383)
- Bao hiern y t~ (TK 3384 )
27.363.900
388.125
9.054.331
9.054.331
- Bao hiem th§t nghiep (TK 3389)
- Nhan kY quy, kY cuoc ngan han
2.633.382.000
2.577. 706.000
7.016.599.250
230.821.250
57.395.232
85.101.062
309.000
309.000
8.040.000
3.640.000
25.446.232
29.758.747
20.000.000
20.000.000
- Doanh thu chua thuc hien
- C6 tire phai tra ( TK 33883 )
- Cac khoan phai tra, phai n9P khac
* Baa bi la TS thiiu chi! xu If; ail thu h6i duac (TK 33881)
* Ti€n phat huy hod don (TK 33886)
* Phai tra CB CNV khen thuong vuot KH (TK 33884)
* Tam treo ti€n hoan thui TNCN,BHXH, khac .... (TK 33881)
* Tam treo cong na ket va chai ( DNTN Thu Hong )
* Tam treo ti€n b6i thuong 400 thung xi. Pallet ( kke 3111212008)
31.393.315
BCTC Qui 4-2014rrM(5)
J
* Tam
,
,
,
3.600.000
treo lien ban h6 so mol thdu
10.007.993.140
CQng
3.216.575.828
19. Phai tra dai han ni)i bi)
Cu6iqui4
Dl1u nam
20. Yay va no dai han
Cu6iqui4
Dl1u narn
21. Hi san thue thu nhap hoan lai va thu~ thu nhap hoan lai phai tra
Cu6iqui4
Dl1unam
222.212.867
222.212.867
222.212.867
222.212.867
a- Tai san thui thu nhdp hoiin lai
Tai san thue thu nhdp hoiin lai lien quan din khoan chenh l?ch
tam thai duac khdu trit (H£JVC nam 2010 cua HTX
CQng
s6
9)
b- Thui thu nhdp hoiin lai phai tra
BCTC Qui 4-20 14rrM(5)
22. Vim chti
sa hiiu
a- B'ang d"01 c h leu bien d6ng cua
v"on
c h'u sor hiiu
V6n d~u ur cua chu V6n khac cua
sa hiru
chu
1
A
sa hfru
(347.276.838)
-
-
"Tang trong qui
Chenh lech ty gia
h6i doai
6
4
3
85.000.000.000
sa duo d~u qui 4/2013
C6 phieu ngan quy
trien
Quy dir phong tai
chinh
Quy khac
thuuoc v6n chu
hiiu
7
8
9
Quy d5u
ill
phat
71.816.134.286
-
7.316.984.371
-
"Gilim trong qui
sa
LO'i nhuan sau thu~
chira phiin ph6i
10
-
Tong cong
10
13.585.712.827
177.371.554.646
13.292.925.985
13.292.925.985
544.360.086
544.360.086
-
Sa du cuai qui 412013
sa de dftu qui 4/ 2014
85.000.000.000
(347.276.838)
-
71.816.134.286
7.316.984.371
-
26.334.278.726
190.120.120.545
85.000.000.000
(347.276.838)
-
74.771.910.450
8.500.000.000
15.645.791.974
183.570.425.586
2.113.333.210
47.027.832
-
11.394.226.093
13.554.587.135
2.113.333.210
47.027.832
-
*Tiing trong qui
-
-
- Trich tu LN sau thu€ 2014
2.160.361.042
- Hoan thue theo QD CI,ICthu€ 2008-2011
- L(Ji nhudn
-
*Giiim trong qui
- Trich 8%
c6 tuc
-
-
-
-
-
47.027.832
2.368955.774
2.368.955.774
9.025.270.319
9.025.270.319
11.541.114.892
11.588.142.724
6.782.112.000
niim 2014
2.113.333.2
- Trich Quji DTPT
IO
6. 782.112.000
2.113.333.210
- Trich Quji DPTC
47.027.832
- Trich Quji KTPL
1.309.040.596
1.309.040.596
- Trich thuang 20% vuat lai nhudn
1.289.601.254
1.289.601.254
- Giam do bit dap t6n thtit hang hoa theo
nghi quyet 09INQ-HDQT
sa du cuai qui 4/ 2014
47.027.832
47.027.832
47.027.832
(2910912014)
85.000.000.000
(347.276.838)
-
76.885.243.660
8.500.000.000
-
15.498.903.175
185.536.869.997
BCTC Qui 4-2014ffM(6)
J
,
,
,
b- Chi tiet von dau nr cua chu
sa hiru
D§.u narn
Cu5i qui
- V5n gop cua Nha ruroc
52.615.000.000
52.615.000.000
- V5n gop cua cac d5i nrong khac
32.385.000.000
32.385.000.000
85.000.000.000
85.000.000.000
22.360
22.360
Ci)ng
* Gia tr] trai phieu da chuyen
* S5 hrong c6 phieu quy
thanh c6 phieu trong nam
c- Cac giao dich v€ v5n voi cac chu
sa hiru va phan
ph5i c6 nrc,
Quy 4 narn tnroc
Quy 4 nam nay
chia loi nhuan
- V5n d§.u nr cua chu
+ V5n
gop
d§.u nam
+ V5n
gop
tang trong
sa hiru:
85.000.000.000
85.000.000.000
85.000.000.000
85.000.000.000
nam
+ V5n gop giam trong narn
+ V5n
gop
cu5i
nam
- C6 nrc, loi nhuan da chia bang ti~n
d- C6 tire
d- C6 phieu
* Menh' gia cd phi€u
Quy 4 nam nay
dang luu hann
Quy 4 nam tnroc
10.000
10.000
c6 dong thuang nien ngay 12 thdng 4 nam 2006 do phe duyet viec sua d6i di€u /~ cua C6ng
ty bao g6m vi~c thay d6i menh gia cd phieu cua C6ng ty tit 100.000 d6ng/c6 phi€u xuong 10.000 d6ng/c6 phieu, theo do
s6 luang cd phieu cua C6ng ty ciing se tang tit 850. 000 cd phi€u fen 8.500.000 cd phieu. Viec thay d6i nay nhdm phuc Vl,I
cho viec niem y€t cd phieu cua C6ng ty tren thi truong chung khodn.
Theo Nghi quye: cua Dai h9i
e- Cac quy cua doanh nghiep
g- Thu nh~p va chi phi, lai hoac 16 diroc hach toan true ti~p vao V5n chu
sa hfru
theo quy dinh cua cac chuan rmrc k~ to an khac
23. Nguan kinh phi
Quy4 nam nay
D§u nam
24. Tai san thue ngoai
Quy4 nam nay
D§u nam
VI- ThOng tin ba sung eho cac khoan muc trinh bay trong bao cao k~t qua hoat di)ng kinh doanh
DVT:
Quy 4 nam nay
25. Tang doanh thu ban hang va eung cap dich v\I (Ma sa 01)
d6ng
Quy 4 nam tnrcc
158.170.058.265
130.632.817.395
158.170.058.265
130.632.817.395
Trong do:
+ Doanh thu ban hang
& cung c~p dich vu
26. Cac khoan giam trir doanh thu (mil sa 02)
13.333.023.684
2.087.428.784
13.333.023.684
2.120.830.784
Trong do:
+ Chi~t khau thirong mai
+ Hang ban tra lai
27. Doanh thu thu§n v~ ban hangva eung cap dich V\I(Mil sa 10)
28. Gia van hang ban (Mil sa 11)
- Gia v5n cua thanh pharn da ban
(33.402.000)
144.837.034.581
Quy 4 nam nay
128.545.388.611
Quy 4 nam truce
107.810.434.688
92.639.952.599
Ci)ng
107.810.434.688
92.639.952.599
29- Doanh thu hoat di)ng tai ehinh (Mil sa 21)
Quy4 nam nay
Quy 4 nam trmrc
- Du phong giarn gia hang t6n kho
- Uii ti€n gtri, ti€n cho vay
2.559.424.356
2.420.029.477
- C6 tire, loi nhuan duoc chia
1.376.347.263
1.299.610.000
- Lai chenh I~ch tY gia da thuc hien
CQng
166.899
887.628
3.935.938.518
3.720.527.105
BCTC Qui 4-2014ffM(7)
Quy 4 narn nay
30. Chi phi tai chinh (Ma s6 22)
Quy 4 nam truce
- Chi phi lai yay
tY gia da thuc hien
I~ch tY gia chua thirc hien
- LiSchenh I~ch
- Liii chenh
10.994.125
10.393.988
10.994.125
10.393.988
- DI,f phong giam gia cac khoan dfiu tir ngan han, dai han
- Chi phi tai chinh khac
CQng
31. Chi phi thue thu nh~p doanh nghiep hien hanh (Ma s6 51)
Quy 4 nam nay
2.382.417.215
- Chi phi thue thu nhap DN tlnh tren doanh thu chju thuS nam hien hanh
Quy 4 nam tnroc
5.437.095.858
- T6ng chi phi thuS thu nh~p hien hanh
32. Chi phi thuS thu nh~p hoan I,i (Ma sa 52)
Quy 4 narn nay
Quy 4 nam tnroc
Quy4 nam nay
Quy 4 nam truoc
Thu nh~p thue TNDN hoan lai phat sinh lien quan dSn khoan chenh I~ch
tarn thai duoc khau trir
33. Chi phi san xu§t kinh doanh theo ySu ta
- Chi phi nguyen, nhien, v~t lieu
87.959.836.507
84.58 1.470.431
- Chi phi nhan cong
12.447.092.806
15.899.611. 753
625.807.4 79
- Chi phi khau hao TSCD
558.348.312
- Chi phi dich vu mua ngoai
8.007.811.444
6.685.33 I .526
- Chi phi khac bang ti~n
8.632.256.608
7.979. I 73.598
117.672.804.844
CQng
115.703.935.620
VII. ThOng tin b8 sung cho cac khoan muc trinh bay trong bao cao luu chuy~n ti~n t~
DVT:
d6ng
34. Cac giao dich khfmg bang ti~n anh huong d~n bao cao luu chuyen ti~n t~ va cac khoan ti~n do DN nllm gin' nhung
khong dU'lfcsir dl}ng
Quy 4 nam nay
Quy 4 nam tnroc
VIII. Nhtmg thOng tin khac
1. Nhirng khoan no ti~m tang, khoan cam kSt va nhtrng thong tin tai chinh khac :
BCTC Qui 4-2014rrM(7)
.------ ------
-
--
J
IX ThOng tin v~ cac ben lien quan
Trong ky, Cong ty phat sinh cac nghiep
Cac ben lien quan
VI,!
voi cac ben lien quan. Cac nghiep
M8i quan h~ Nqi dung nghi~p
Cong ty CP Van tai va giao nhan
Bia Sai Gon
T6ng cong ty Cp Bia Rirou
mroc giai khat Sai Gon
'-'UlJ~ Ly '-..-r UClU LU Vi;1l\.IlIlJ
doanh co
han tftng KCN
Cong ty my
Cong ty CP Bia NGK Sai Gon
Tiiy
Ben lien quan Nhan c6 nrc
sa
Do
chu y~u nhu sau:
VI,!
Gia tr] giao djch clnra VAT(VND)
Vl,I
A l'A
Nhan cung c~p dich vu van
..
..
.
B en ten quan
chuyen
Tra c6 tire
Ben lien quan Nhan c6 nrc
Cho d~n ngay 3111212014, cac khoan chira diroc thanh to an voi cac ben lien quan nhir sau:
Cac ben lien quan
T6ng cong ty Cp Bia Rirou
nuoc giai khat Sai Gon
M8i quan h~ Nqi dung nghi~p
Cong ty my
Gia tr] khoan phai thu I(phiii tra) (V!'
Vl,I
C6 phan ban tra cham
Cong ty CP V~n tai va giao nhan
Bia Sai Gon
Ben lien quan Phai tra ti@ncung cap dich
(2.102.539.398)
VI,!
Thu nh~p eiia thanh vien Hqi dang Quan Tr], Ban Tang Giam d8e, trong
ky
nhu sau:
TU 0111012014
d~n 3111212014
VND
TU 01110/2013
d~n 31112/2013
VND
Thu nhap Ban f)i~u hanh
432.408.636
244.70l.814
Trong do: Thu nhap cua T6ng Giarn d6c
189.993.252
Thu lao HQi dBng Quan tr]
190.000.000
84.000.000
CQng
622.408.636
328.701.814
L~p biSu
Nguyen Thi Thu Thuy
KS toan tnrong
9
Nguyen KiSn Quoc
23