Signature Not Verified
,; ,
,
Mau s6 BOla - DN (Ban hanh theo
Được
ký bởi PHÙNG MINH TUÂN
quyet dinh s6 IS/2006/QD-BTC
Ngày
ký: 19.01.2015 18:17
Cong ty t-6 phfin Xi mang Siti SO'n
Xa Sai SO'n - Qu&c Oai - Hit NQi
ngay 20/03/2006
cua B(> trtrong BTC)
BANG CAN DOl KE ToAN
Tai ngay 31 thang 12 narn 2014
f)VT: VND
TAl SAN
1
,
A - TAl SAN NGAN H~N
.
(100)=110+120+130+140+150
I - nJIl va cdc khotin ttrong dutrng
as»
1,Ti~n
THUYET
MI H
2
3
SODAUNAM
5
100
168.811.035.775
158.376.865.149
110
18.703.503.027
5.598.087.304
3
120
ngan han
121
1/1 - Cdc klto an pluii thu ngiin Iutn
130
ill
SOCUOIKY
4
111
II - Cdc khotin tlliu ue tai chinh ngiin luin
1,f)~u
MSO
4
5.598.087.304
18.703.503.027
. 1. 000. 000. 000
0
1.000.000.000
0
112.161.577.985
121.540.912.809
l.Phai thu cua khach hang
131
7.247.641.588
9.740.814.424
2,Tra tnroc cho ngiroi ban
132
5.076.935.786
5.539.986.0 II
5,Cac khoan phai thu khac
138
6,0\1' phong cac khoan phai thu kh6 doi (*)
5
139
IV - Hang tall kho
140
1,Hang t6n kho
100.697.401.781
107.120.513.544
(860.401.170)
(860.401.170)
27.898.882.722
26.129.913.789
141
27.898.882.722
26.129.913.789
150
9.047.072.041
5.107.951.2117
1,Chi phi tra tnroc ngan han
151
3.'403.240.095
4.275.608.952
2,Thu~ GTGT diroc khau tnr
152
3,Thu~ va cac khoan phai thu nha mroc
154
4,Tai san ngan han khac
158
V - Tal sail I1giil1 It(IIl kluu:
B - TAl SAN DAI I-~N (200=2l0+220+240+250+260)
1/ - Tai sail
e8 dinh
1, Tai san c6 dinh hiru hinh
6
0
298.953.656
5.434.929.450
0
208.902.496
533.388.639
200
392.802.298.119
407.890.223.219
220
372.797.298.119
387.862.048.647
372.797.298.119
387.862.048.647
221
7
8
Nguyen gia
222
456.541.600.233
453.107.062.616
Gia tri hao men luy k~ (*)
223
(83.744.302.114)
(65.245.013.969)
20.005.000.000
20.005.000.000
20.000.000.000
20.000.000.000
IV - Cdc khodn tlliu ur tai cltinh dai It(II1
250
2, f)~u tu vao cong ty lien ket, lien danh
252
. 3, f)~u nr dai han khac
V - Tal sail ddi It(IIl kluic
1, Chi phi tra truce dai han
TONG CONG TAl SAN (270=100+200)
--
9
258
5.,000.000
5.000.000
260
261
0
0
23.174.572
23.174.572
270
561.613.333.894
566.267.088.368
Trangl
NGUONVON
MAso
"-
THUYET
MINH
so DAUNAM
SOCUOIKY
A-NO PHAI TRA (300=310+330)
300
267.830.740.169
285.924.743.995
1- No' Ilgiill Iutn
310
311
312
98.667.512.695
38.420.861.116
129.851.222.884
66.270.393.835
44.439.569.196
49.122.344.724
466.648.766
754.685.319
107.494.086
1,V ay va no ngan han
2,Phai tra nguoi ban
" .
3,Nguai mua tra ti€n tnroc
4,Tl1U~ va cac khoan phai n9P Nha mroc
5,Phai tra ngiroi lao dong
6,Chi phi phai tra
9,Cac khoan phai tra phai n9P ngan han khac
11, Quy khen thuong phuc 19i
313
314
316
12
319
13
323
330
3,Phai tra dai han khac
4,Vay va no dai han
333
334
8,Doanh thu chua thirc hien
338
sa HUU
(400=410+430)
3.934.652.735
3.638.304.220
4.058.526.470
2.223.758.015
6.878.860.434
382.293.531
169.163.227.474
559.033.736
156.073.521.111
80.194.500.000
88.968.727.474
79.385.025.000
14
15
410
sa hfru
76.451.875.000
0
400
I - vall clui SO' hiiu
I,V5n d~u tir cua chu
5.170.982.930
2.090.326.466
11
315
II - Nfl dai h an
B - NGUON VON CHU
10
16
236.621.111
293.782.593.725
280.342.344.373
293.782.593.725
280.342.344.373
411
195.160.000.000
97.580.000.000
412
7.815.713.000
57.815.713.000
7,Quy d~u nr phat tri~n
417
48.519.124.551
96.099.124551
8,Quy du phong tai chinh
418
9.758.000.000
9.758.000.000
1O,Lgi nhuan sau thu~ chua pharr phoi
420
32.527.944.911
11,Nguon v5n d~u nr xay dung co ban
421
19.087.695.559
1.811.263
TONG CONG NGUON VON (440=300+400)
440
2, Th~ng du v5n c6 phan
~
1.811.263
561.613.333.894
566.267.088.368
Cac chi tieu ngoai bang k~ toan
Chi tie"
4, No kho doi dll
TK
xu If
THUYET
MINH
004
SOCUOIKY
373.209.935
SODAUNAM
373.209.935
Nguoi l~p bieu
Nguyen Th] Tlutnlt Xuiin
~
Phon Quj",h Anlt
Trang2
Cdng ty c~"phh Xi miing Sui SO'n
Mliu sa B02a - DN
Ban hanh theo quy~t djnh sa 15/2006/QD-BTC
ngay 20/03/2006 cua BQtrurrng BTC
Xii Sui SO'n - Quae Oai - Ha NQi
BAo cAo KET QuA KINH DOANH
Quy IV nam 2014
Don vi tinh:VNf)
MA.
CHI TIEU
Luy ke ill dau nam
Quy d
so
TM
2
3
01
18 98.078.956.101 103.947.277.886 342.282.411.727 320.212.068.042
Nam nay
Narn tnroc
Narn nay
Narn tnroc
4
5
6
7
"
1
1. Doanh thu ban hang va cung clip djch
VI}
2. Cac khoan giarn trir doanh thu
3. Doanh thu thu~n v~ ban hang va cung clip
djch vl}(10= 01-02)
-238.413.950
2
0
0
0
98.317.370.051 103.947.277.886 342.282.411.727 320.212.068.042
10
93.429.662.784 290.814.995.660 289.025.149.424
4. Gia van hang ban
II
19 85.239.398.364
5. LQ'inhuan gQPv~ ban hang va cung clip
djch vl}(20=IO-11)
20
13.077.971.687
10.517.615.102
51.467.416.067
31.186.918.618
6. Doanh thu hoat oQng tai chinh
21
20
2.809.789.595
1.193.568.767
5.021.513.045
5.329.339.415
7. Chi phi hoat oQng tai chinh
22
21
3.454.397.790
5.010.857.568
16.250.680.897
20.895.127.162
1.002.599.086
5.0lO.857.568
13.705.408.093
20.829.537.622
Trong do /iii vay phai
23
Ira
8. Chi phi ban hang
24
937.539.023
1.133.933.653
3.627.729.723
3.305.658.726
25
2.383.868.550
2.465.416.570
9.497.255.472
8.662.028.655
10. LQi nhuan thuftn tir hoat dQng san xu~t
kinh doanh {30=20+(21-22)-(24+25)}
30
9.111.955.919
3.100.976.078
27.113.263.020
3.653.443.490
11. Cac khoan thu nh~p khac
12. Chi phi khac
13. LQ'inhuan khac
31
32
40
413.715.851
-3.817.500
417.533.351
4.369.867.823
331.927.102
4.037.940.721
3.703.292.804
1.659.444.157
2.043.848.647
5.593.488.590
1.690.857.957
3.902.630.633
15. T6ng lQ'inhudn trurrc thu~ (50=30+40)
50
9.529.4~9.270
7.138.916.799
29.157.111.667
7.556.074.123
5.844.862.315
0
9. Chi phi quan
Iy doanh nghiep
16. Chi phi thu~ thu nh~p doanh nghi~p
hi~n hanh'
18. LQ·jnhuan sau thue TNDN
60
7.873.001.631
7.138.916.799
23.312.249.352
7.556.074.123
19. LQ·jnhuan co ban tren c6 phieu (*)
70
403
732
1.813
774
1.656.487.639
.~~~7~th~ang 01 nam 2015
~
. cong ty
.j)¥.
\JtI/
tu; Thanh
22
K~toan tnrong
Nguoi l:flp bieu
Nguyln
51
Xuiin
Phan Qujmh Anh
trang
3
Cdngty
X-S"S
a at
C6 phfrn Xi mang Sai SO'n
~ .. '" O'at - H'N
on -·~oc
a QI
M~u sa: B03a - ON
A
Ban hanh theo QD s& 15/2006/QD-BTC
'
ngay 20103/2006 cua BQ tnrong BTC
BAo cAo
LUU CHUYEN TrEN T:¢
(Theo phuong phap gian tiep)
Quy IV
narn 2014
Dan vi tlnh: VND
Chi tieu
Mas8
Thuyet
minh
1
2
3
I-LUV CHUYEN TIEN TU HO~ T DONG SXKD
l.LQ·j nhuan trurrc thu~
Luy ke tir dau narn den
cu8i QUY nay
Nam trurrc
Nam nav
5
4
29.157.111.667
7.556.074.123
2.Di~u chinh cho cac khoan
28.395.516.459
32.253.767.755
- Kh~u hao tai san e6 djnh
- Cac khoan du phong
02
03
19.711.621.411
17.707.148.109
116.280.937
- Uii 16 tu heat d9ng d~u nr
- Chi phi lai vay
05
06
(5.021.513.045)
13.705.408.093
(6.399.198.913)
20.829.537.622
3.LQ·i n huan tir HDKD trurrc nhtrng thay d6i vBn hru di}ng
08
57.552.628.126
39.809.841.878
- Tang giam cac khoan phai thu
09
2.593.881.900
(2.793.397.083)
- Tang giarn hang t6n kho
- Tang giam cac khoan phai tra (khong ke Iai vay phai tra, thue
TNDN phai n9P)
10
(1.768.968.933)
(10.177.267.448)
11
(3.157.437.265)
8.309.563.680
- Tang giam chi phi tra truce
12
895.543.429
(3.711.032.957)
-Ti~n lai vay aa tra
- Thue thu nhdp da n9P
13
14
(16.121.184.436)
(1.042.296.754)
(20.956.098.287)
(7.411.310.615)
- Ti~n thu khac nr heat d9ng kinh doanh
15
1.147.365.656
5.600.000.000
- Ti~n chi khac nr heat d9ng kinh doanh
16
( 1.677.482.000)
Luu chuyen ti~11thufrn tir hoar ui}ng san xu5t kinh doanh
20
38.422.049.723
8.016.170.168
. 21
(4.270.605.800)
(1.694.592.727)
01
-
II-LV'V CHUYEN
TIEN TUHO~T
0
DONG DAu TU
1- TiEn ch i mua sarn TSCt) va cac tai san dai han khac
2- Tien thu nr thanh ly, nhuong ban TSCt) va cac tai san dai
han khac
23
24
( 1.000.000.000)
0
7- Ti~n thu lai cho vay, c6 tire va loi nhuan diroc chia
27
5.044.652.045
Luu chuyen ti~n thufrn tir hoar di}ng dfru tu
30
CHUYEN
TIEN n'rHO~T
0
70.000.000
9.901.895.977
(225.953.755)
9.347.162.748
DONG TAl CHINH
3- Ti~n vay ngan han, dai han nhan duoc
33
223.658.533.753
207.061.433.635
4- Ti~11chi tra I1q g6c yay
6- c6 tire, loi nhuan da tra cho chu
34
36
(238.991.213.998)
(9.758.000.000)
(227.787.707.644)
0
40
(25.090.680.245)
(20.726.274.009)
50
13.105.415.723
(3.362.941.093)
5.598.087.304
8.961.028.397
18.703.503.027
5.598.087.304
~u'u chuyen ti~n thuh
sa hfru
tir hoat di}ng tai chinh
Luu chuyen ti~n tllUfrn trong ky (20+30+40)
Ti~n va tuong durrng ti€n dfru ky
Ti~1I va tunng duorig tj~n cu8i
ky
60
(50+60+61)
70
3
Sai Son, ngf
Neuoi
liip
bieu
b
•
lQJ/
Nguylll Th] Thanh Xuiin
...;
1.069.859.498
22
3- TiEn chi cho yay, mua cac cong CI,I no cua don vi khac
4- Ti6n thu h6i cho yay, ban lai cac cong CI,I no cua don vi khac
IlI-LUU
(654.129.000)
Ki! loan trutrng
~
'
Phan Quynlz Anlt
'.
~1j.(M4••~
am 2015
".,? ca!jff!~~;'ng ry
'"
_.,...~
r
vi
CO PH
'-0 1
~I
XI,
-:s:.
S
. a,
vO·
MA ~~, ~
d jr,J
g
C GAl.
ye ~'t.~~
..A
Dong
i?
trang
4
•.
Cong ty
ca pbftn ~!.!"ang
Mfru s6 B09a - DN Ban ban hanh theo Quyet dinh s6
15/20061QD-BTC ngay 2010312006
Sid Son
Xa Sai Sun - Huyen Quoc Oai - Thanh pho Ha NQi
BAN THUYET MINH BAo cAo TAl CHiNH
Cho kj ki todn tit' 0110112014 dill 3111212014
1 . f)~C DIEM HO..:\T DONG DOANH NGHIlj:P
-Hinh tlnrc sO' hiru v6n
Cong ty C6 ph§.n Xi mang Sai Son duoc thanh I~p theo Quyet dinh s6 482-QDIUB ngay 0111211992 cua Uy ban
nhan dan Tinh Ha Tay va dircc chuyen d6i thanh Cong ty c6 phfut theo Quyet djnh s6 2369/QD-UB ngay
1311112003 cua Uy ban nhan dan tinh Ha Tay,
Tru
sa chinh
cua Cong ty tai: Xa Sai San - Huyen Quoc Oai - Thanh ph6 Ha NQi.
Cong ty co cac don vi true thuQc sau:
Dia chi
Nha may xi rnang Nam Son
Nganh ngh~ kinh doanh
.
Theo Gi~y dang kY kinh doanh s6 0500444444
Chuang
Hoat dQng kinh doanh chinh
My, Ha NQi
San xu~t va ban clinhker
do Sa K~ hoach D§.u nr Thanh ph6 Ha NQi dp
ngay 17 thang 09
nam 2014, hoat dQng kinh doanh cua Cong ty la:
S~n xufit va kinh doanh xi mang clinke va v~t lieu xay dung;
Xay I~p cac cong trinh dan dung, cong nghiep, giao thong, thuy lei;
San I~p mat bang;
Kinh doanh b~t dQng sari; va
Dich vu du lich
2 . CHE DO v A CHINH SliCH KE ToliN lip Dl)NG T..:\I CONG TV
2.1
Ky
k~ toan, don vi ti~n t~ Slr dung trong k.~ toan
Ky k~ toan narn cua Cong ty b~t d§.u ill ngay 01101 va k~t thuc VaG ngay 31112 hang nam.
Dan vi ti~n t~ su dung trong ghi chep k~ toan la d6ng Vi~t Nam (VND).
2.2 Chu5n muc va Ch~ dQ k~ toan ap dung
chi
Q(J ki toan ap dung
Cong ty ap dung ChS dQ KS toan doanh nghiep ban hanh theo Quyet dinh s5 15/20061QD-BTC
ducc sua d6i, b6 sung theo quy dinh tai Thong nr 244/2009/TT-BTC
chinh.
ngay 31112/2009
ngay 20/312006 da:
cua BQ tnrong BQ Hi
Tuyen b6 v~ viec tudn thu Chudn mice ki loan va Chi Q(J ki loan
Cong ty da ap dung cac Chuan mire k~ to an Viet Nam va cac van ban hirong dfrn Chuan mire do Nha mroc da ban
hanh. Cac bao cao tai chinh diroc I~p va trlnh bay theo dung moi quy dinh cua nrng chuan mire, thong nr hirong
dfrn thuc hien chuan mire va ChS dQ kS toan hien hanh dang ap dung.
Hinh thuc ki loan ap dung
Cong ty ap dung hinh thirc k~ to an NMt ky chung tren may vi tinh.
2.3 Ti~D va cac khoan nrong durmg ti~D
-.
Ti~n va cac khoan nrong duong ti~n bao g6m tien mat tai quy, ti~n gui ngan bang, cac khoan d§.u nr ngan han co
thoi gian dao han khong qua ba thang, co tinh thanh khoan cao, c6 kha nang chuyen d6i dS dang thanh cac hrong
ti~n xac djnh va khong co nhieu rui ro trong chuyen d6i thanh tien.
2.4 Cac khoan phai thu
Cac khoan phai thu duoc trinh bay tren Bao cao tai chinh theo gia tri ghi s6 cac khoan phai thu khach hang va
phai thu khac sau khi tnr di cac khoan du phong duoc lapcho cac khoan no phai thu kh6 doi.
Du phong no phai thu kh6 doi duoc trich I~p cho tung khoan phai thu kho doi can cir vao tu6i no qua han cua cac
khoan no hoac du kien mire t6n th~t co th~ xay ra.
trang
5
2.5
Hang t6n kho ••
!'::...."
Hang t6n kho duoc tinh theo gia g6c. Truong
hop gia tri thuan c6 th€ thirc hien diroc th~p hon gia g6c thi phai
tinh theo gia tri thu~n co th€ thuc hien ducc. Gia g6c hang t6n kho bao g6m chi phi mua, chi phi chS bien va cac
chi phi lien quan true tiep khac phat sinh d€ c6 diroc hang t6n kho
a dia
di€m va trang thai hien tai.
Gia tri hang ton kho duoc xac djnh theo phtrong phap binh quan gia quyen sau nrng I~n nhap.
Hang t6n kho duoc hach toan theo phuong phap ke khai thirong xuyen.
2.6
tai san
e6 djnh va khau hao tai san e6 djnh
Tai san c6 djnh hiru hinh, tai san c6 dinh va hinh diroc ghi nhan theo gia g6c. Trang qua trinh sir dung, tai san c6
dinh hiiu hinh, tai san c6 djnh va hinh dU9-~'ghi nhan theo nguyen gia, hao man luy kS va gia tri can lai,
Kh~u hao duoc trich theo phuong
phap duong thang. Thai gian kh~u hao diroc iroc tinh nhir sau:
Nha cira, V?t kien true
03 - 50 narn
May m6c, thiet bi
03 - 20
Phuong
05 - 10 narn
tien van tai
ThiSt bi van phong
2.7
05 - 08
nam
narn
Cac khoan dau ttr tai ehinh
Cac khoan a~u nr VaG cac cong ty con ma trong do Cong ty narn quyen kiern soat duoc trinh bay theo phuong
phap gia goc, Cac khoan phan phoi IQ'inhuan nr s6 loi nhuan thuan luy kS cua cac cong ty lien kSt sau ngay d~u tu
duoc phan b6 VaG kSt qua hoat dQng kinh doanh trong ky cua cong ty
Cac khoan d~u tir tai thai di€m bao cao, neu:
C6 thai han thu h6i hoac dao han khong qua 3 thang k€ tir ngay mua khoan a~u nr do diroc coi la "tuong
Quang tien";
~
C6 thai han thu h6i v6n duoi I narn hoac trong I elm ky kinh doanh diroc phan 10<;1i
la tai san ngan han;
I
C6 thai han thu h6i v6n tren 1 narn hoac hon 1 chu ky kinh doanh diroc phan 10<;1i
la tai san dai han,
2.8
-
j(
~
I
Chi phi di yay
Chi phi di yay duoc ghi nhan VaG chi phi san xuat, kinh doanh trong ky khi phat sinh, tnr chi phi di vay lien quan
tnrc tiSp dSn viec d~u tu xay dung hoac san xufrt tai san do dang diroc tinh VaG gia tri cua tai san do (diroc v6n
hoa) khi co du cac di~u kien
Chi phi di vay lien quan tnrc tiSp dSn viec d~u
ill
xay dung hoac san xuat tai sari de dang duoc tinh VaGgia tri cua
tai sari d6 (duoc v6n hoa), bao g6m cac khoan lai tien vay, phan b6 cac khoan chiet kh§.u hoac phu trQi khi phat
hanh trai phieu, cac khoan chi phi phu phat sinh lien quan dSn qua trinh lam thu tuc vay
2.9
Chi phi tra trurrc
Cac chi phi tra tnroc chi lien quan d6n chi phi san xuat kinh doanh narn tai chinh hien tai duoc ghi nhsn la chi phi
tra truce ngan han va duoc tinh VaG chi phi san xuat kinh doanh trong nam tai chinh.
Viec tinh va phan b6 chi phi tra tnroc dai han VaG chi phi san xuat kinh doanh nrng.ky hach toan dUQ'Ccan ctr VaG
tinh chat, mire dQ tung loai chi phi d€ chon phirong phap va tieu thirc phan b6 hQ'P IY. Chi phi tra tnroc diroc phan
b6 dan VaGchi phi san xuat kinh doanh theo phirong phap duong thang.
2.10 Chi phi phai tra
Cac khoan chi phi thirc tS chua phat sinh nhirng duoc trich truce VaG chi phi san xuat, kinh doanh trong ky d€ dam
bao khi chi phi phat sinh thirc t6 khong gay dQt bien cho chi phi san xuat kinh doanh tren co
sa dam
bao nguyen
tiic phu hQ'P giira doanh thu va chi phi. Khi cac chi phi do phat sinh, nSu co chenh lech voi s6 dii trich, kS toan tien
hanh ghi b6 sung hoac ghi giam chi phi nrong irng voi phan chenh lech.
trang
6
1
2.11 VBn chu sO' hfru
!'.:.,,,,
Thang du v6n c6 phan duoc ghi nhan thee s6 chenh lech Ian hem hoac nho hem gifra gia thirc t6 phat hanh va
menh zia c6 nhieu khi nhat hanh c6 nhieu Ifrn o~u. chat hanh b6 sung hoac tai chat hanh c6 nhieu ouv,
Loi nhuan sau thue chua phan phoi la s6 loi nhuan ill cac hoat o('>ng cua doanh nghiep sau khi tnr (-) cac khoan
oi~u chinh do ap dung h6i t6 thay o6i chinh sach k6 to an va oi~u chinh h6i t6 sai s6t trong y6u cua cac narn tnroc.
'Loi nhuan sau thu6 chira phan ph6i c6 thS diroc chia cho cac nha ofru tu dira tren
tY
1~ g6p vim sau khi diroc H('>i
06ng quan tri phe duyet va sau khi oa trich I~p cac quy dir phong thee £)i~u I~ Cong ty va cac quy djnh cua phap
luat Viet Nam.
C6 tire phai tra cho cac c6 dong duoc ghi nhan la khoan phai tra trong Bang Can o6i k6 toan cua Cong ty sau khi
c6 thong bao chia c6 tire cua Hoi o6ng Quan tri Cong ty.
2.12 Ghi nh~n doanh thu
Doanh thu ban hang
Doanh thu ban hang duoc ghi nhan khi o6ng thai thoa man cac diSu kien sau:
Phan 16n rui ro va loi jch g~n lien voi quyen sa hiru san pham hoac hang h6a da diroc chuyen giao cho ngiroi
mua;
Cong ty khong can narn giiI quyen quan ly hang h6a nhir nguoi sa hiru hang hoa hoac quyen kiern soat hang
h6a;
Doanh thu diroc xac djnh tuong o6i chac chan;
Cong ty oa thu diroc hoac se thu diroc lei ich kinh t6 tir giao dich ban hang;
Xac djnh duoc chi phi lien quan d6n giao dich ban hang.
Doanh thu hoat
o(jng
tai chinh
Doanh thu phat sinh ill tiSn lai, tiSn ban quyen, c6 tire, loi nhuan duoc chia va cac khoan doanh thu hoat d('>ngtai
chinh khac duoc ghi nhan khi thoa man o6ng thai hai (2) diSu kien sau:
C6 kha nang thu diroc 19i ich kinh t6 ill giao dich do;
Doanh ,tlm duoc xac djnh nrong 06i chac chan.
C6 nrc, 19i nhuan diroc chia diroc ghi nhan khi Cong ty duoc quyen nhan c6 tire hoac duoc quyen nhan lei nhuan
tir viec g6p von,
2.13 Chi phi tai ehinh
Cac khoan chi phi duoc ghi nhan vao chi phi tai chinh gem:
Chi phi hoac cac khoan 16 lien quan o6n cac hoat d('>ngd~u tu tai chinh;
Chi phi cho vay va di vay von;
Cac khoan 16 do thay o6i tY gia h6i doai cua cac nghiep vu phat sinh lien quan o€n ngoai t~;
Du phong giam gia o~u tu clnrng khoan.
Cac khoan tren diroc ghi nhan thee t6ng s6 phat sinh trong ky, khong bu tnr voi doanh thu hoat dQng tai chinh.
2.14 Cac khoan thue
Thui hien hanh
Tai san thu6 va cac khoan thue phai nop cho narn hien hanh va cac nam truce duoc xac dinh bang s6 tien dir kien
phai n('>pcho (hoac duoc thu h6i tir) co quan thue, dira tren cac mire thu6 su~t va cac luat thu€ co hieu hrc d€n
ngay k6t thuc ky k6 toan nam,
trang 7
3 . TIEN ~~ cAc KHOAN TUONG DUONG TIEN
31112/2014
VND
Ti~n mat
Ti~n giri ngan hang
4 . cxc
01/0112014
VND
879.482.130
590.899.780
17.824.020.897
5.007.187.524
18.703.503.027
5.598.087.304
KHoAN DAu TUTA.I cHiNH NGA.NH~N
B~u nr ngan han khac
- Cho vay ngdn /1(;1n
31112/2014
VND
1.000.000.000
1.000.000.000
Ci)ng
1.000.000.000
0110112014
VND
5 . cAc KHOAN PHAI THU NGA.:N"
H~N KHAc
31112/2014
VND
8.035.753
69.248.494
Dir no phai tra, phai nop khac
Phai thu thue tbu rihap ca nhan
Phai thu khac
- Cho d6i tac vay khong ldy lai
100.620.117.534
1.204.492.520
107.054.515.227
1.448.681.960
91.725.499.672
105.452.650.720
va
- Cong ty c6 phdn Xi mang
X6y dung Sai S071
II(Dl,f
Tram nghien Xi mang Sai S071 11(*)
an
0110112014
VND
8.035.753
57.962.564
- Phai thu khdc
7.690.125.342
100.697.401.
781
J,
153.182.547
107.120.513.544
j
(*): Dir an et~u tir xay dung Tram nghien xi mang Sai San II voi cong suit thiet k~ 500.000 tWnilm. Bay la
du an cua Cong ty C6 phan Xi mang va Xay dung Sai San II - la cong ty lien k~t cua Cong ty C6 phan Xi
rnang Sai San. Thea bien ban thoa thuan ngay 05/08/2009 gifra Cong ty C6 phan Xi rnang va Xay dung
Sai San II va Cong ty C6 ph~n Xi mang Sai San hai ben eta thong nhit giao toan b<)du an nay cho Cong ty
C6 phan Xi mang Sai San quan IY. Cong ty C6 phan Xi mang va Xay dung Sai San II co trach nhiern
chuyen v6n gop cua cac c6 dong va von vay cho Cong ty C6 phan Xi mang Sai San d~ thirc hien du an
nay. Theo Bien ban ban giao ngay 13/8/2012, toan b<)gia tri tai san, chi phi da duoc ban giao lai cho Cong
ty CP xi mang va XD Sai San II. Day la gia tri Cong ty CP xi mang va XD Sai San II con no Cong ty CP
6
. HANG TON KHO
31112/2014
VND
Nguyen li~u, V?t lieu
Cong cu, dung cu
Chi phi san xuat kinh doanh do dang
Thanh pham
7
26.375.614.090
67.486.872
1.122.44.7.850
333.333.910
27.898.882.722
0110112014
VND
24.549.416.680
123.190.824
1.004.866.270
452.440.015
26.129.913.789
. TAl SAN NGAN H~N KHAC
Tam irng
31112/2014
0110112014
VND
208.902.496
208.902.496
VND
533.388.639
533.388.639
trang
8
.1
(
8. TANG, GrAM TAl sAN CO I>JNH HUU HiNH
Nha elm,
v~t ki~n true
May moc,
thi~t b]
VND
VND
Phuong ti~n
v~n tai, truyen
d~n
VND
dung
Thi~t bi,
quan Iy
C\l
VND
Tai san
c& djnh khac
Ci)ng
,.
VND
V~D
Nguyen gia
sf> dir d~u nam
sf> tang trong ky
178.940.194.778
268.184.545.833
5.574.791.739
250.332.162
157.198.104
453.107.062.616
12.879.618.800
8.813.982.627
21.693.601.427
-Muas6m
moi
- Ddu tu XDCB haem thanh
2.096.616.800
99.000.000
8.714.982.627
99.000.000
10.811.599.427
- Tang do phan loai lai
10.783.002.000
Sogiarn trong ky
- Giarn do phan loai lai
(7.402.590.810)
10.783.002.000
(T}.471.000)
(10.783.002.000)
(10.783.002.000)
(73.4 71.000)
(18.259.063.810)
(10.783.002.000)
(73.471.000)
(7.402.590.810)
- Thanh ly, nhuong ban
- Giam khac
(7.402.590.810)
SB dir cuBi kY
184.417.222.768
266.215.526.460
5.574.791.739
250.332.162
83.727.104
456.541.600.233
22.481.929.014
38.654.543.666
3.760.404.368
190.938.817
157.198.104
65.245.013.969
6.716.178.436
12.603.907.078
374.686.986
16.848.911
19.711.621.411
5.577.316.170
1.138.862.266
12.603.907.078
374.686.986
16.848.911
18.572. 759.145
1.138.862.266
Gia tr] hao mon Iiiy k~
sf> du d~u nam
sf> tang trong ky
- Trich kh6u hao
- Tang do phan loai lai
sf> giam trong ky
- Giam do phan loai lai
- Thanh ly, nhuong ban
(1.138.862.266)
( 1.138.862.266)
~
(73.4 71.000)
(73.471.000)
( 1.212.333.266)
(1.138.862.266)
(73.4 71.000)
83.727.104
83.744.302.114
29.198.107.450
50.119.588.478
4.135.091.354
207.787.728
Tai ngay d~u nam
156.458.265.764
229.530.002.167
1.814.387.371
59.393.345
387.862.048.647
Tai ngay cu6i kY
155.219.115.318
216.095.937.982
1.439.700.385
42.544.434
372.797.298.119
SB dir cuBi kY
Gia tr] con Il;ti
trang 9
9
. cAc
IfuOA.N
DAu TUTAI
cHiNH
nAI H~N
0110112014
31112/2014
Dfru ill vao cong ty lien k~t, lien doanh
Cong ty
c6 phdn Xi mdng
va Xay dung Sai Son 11
20.000.000.000
20.000.000.000
20. 000. 000. 000
20. 000. 000. 000
5.000.000
5.000.000
5.000.000
5.000.000
Dfru'tu dai h;;10khac
Dfru tir g6p v6n HTX tin dung Sai San
20.005.000.000
20.005.000·900
Thong tin ehi ti~t v~ cac cong ty ii~n k~t ciia Cong t)j vao ngay 3111212014 nlnr sau
Ly l~
. Noi thanh I~p
hoat oQng
Ten cong ty lien k~t
Cong
ty C6 ph~n Xi rnang va Xay
Chuang
dung Sai San II
10 . VAY
vA
NQ'NGA.N
va
My
Ty I~
IQi ich
quyen bi~u
quy~t
40%
40%
Hoat oQng kinh
doanh ehinh
SXKD
Xi mang, Clinke
Han9i
H~N
31112/2014
0110112014
VND
VNO
38.420.861.116
47.543.018.835
32.295.461.116
29.998.618.835
Vay ngdn han ngdn hang BID V Son Tdy (*)
10.073. 779.519
29.998.618.835
Vay ngiin han ngdn hang BID V Chuang Duongt" *)
22.221.681.597
Vay ng~n han
- Vay ngdn hang
- Vay doi tuong khac (can b(j cong nhdn vien) (***)
~
..
"
I
1
5.544.400.000
6.125.400.000
~
)
10. 000. 000. 000
- Vay khach hang (Cty Ba Vi+Kim Giang)
2. 000. 000. 000
- Vay khdch hang khdc
18.72-7.375.000
NQ' dai han han o~n han tra
38.420.861.116
66.270.393.835
Thong till ehi ti~t lien quail O~1l cac khoan vay Ilg~n han
(*): Cong ty yay ngan han cua ngan hang dfru ill va phat trien San Tay theo h91' d6ng tin dung han mire s6
0112013/HD
ky ngay 24/0512013 va
mire dir no t6i da la 40.000.000.000
o 1120 14IHD
ky ngay 28/02/2014
voi muc dich
b6 sung
v6n hru dQng,
d6ng. Lai suat yay diroc xac dinh trong nrng h91' d6ng tin dung cu th~
theo ch~ d9 liii su~t ngan hang trong tirng thai ky. Hinh thirc dam bao ti~n yay la tai san,
(**)Cong ty yay ngan han cua ngan hang dfiu tu va phat trien Chuang Duong theo h91' d6ng tin dung han
mire s6 o 1120 14/2745062IHDTD
ky ngay 24/0112014 voi muc dich b6 sung v6n hru d9ng. Thai han cfrp
han mire tir ngay 24/01/2014 d~n ngay 3111212014 voi mire dir no t6i dala 2.5.000.000.000 d6ng; liii suat
yay duoc xac dinh trong tirng h91' d6ng tin dung cu th~ theo chS d9 liii su~t cua ngan hang trong tirng thai
(***): Cong ty co chinh sach huy d9ng von tu can b9 cong nhan vien trong cong ty voi cac mire liii su~t ill
J%/nam
cho cac khoan ti~n giri duoi 30 ngay; 7%/nam cho khoan ti~n giri du 30 ngay d~n du 90 ngay,
9%/nam cho cac khoan ti~n gtri tir 91 ngay d~n du 180 ngay va 10,5%/nam
ngay tro len. Lai se ducc tra m9t
Ik khi
cho cac khoan ti~n giri ill 181
tra no g6c·. Hang thang lai yay se diroc trich tnroc vao chi phi voi
mire liii su~t cao nhat sau d6 se di~u chinh cho phu h91' voi rmrc liii su~t duoc huang khi rut v6n.
trang
10
-:.
.;
".
11 . THUE VA cAc KHoAN PHAI NQP NHA NUOC
0110112014
VND
31112/2014
VND
60.911.509
Thu~ thu nhap ca nhan
Phi, I~ phi va cac khoan phai nQP khac
69.177.998
307.505.860
Thu~ VAT
TI1Ll~TNDN
4.802.565.561
38.316.088
5.170.982.930
107.494.086
12.CHIPHIPHAITRA
Trich truce chi phi 1ai yay'
31112/2014
0110112014
VND
VND
390.740.574
338.530.627
570.190.001
Trich truce tien dien san xuAt
1.262.827.440
Trich truce tien thue dAt tai Nam son
Trich truce tien di?n san xuAt
3.299.773.593
2.223.758.015
3.638.304.220
13 . cAc KHoAN PHAI TRA, PHAI NQP NGAN H~N KHAC
0110112014
VND
31112/2014
VND
Kinh phi cong do an
461.037.061
483.131.086·
Bao hiern xa hoi
398.558.311
161.126.731
3.198.931.098
6.234.602.617
hod
764.820.000
764.820.000
- Phai tra, phai nop khac:
2.427.854.643
6.256.455
5.469.782.617
4.058.526.470
6.878.860.434
Cac khoan phai tra, phai nQP khac
- Phai tra
vi c6 phdn
- Phai tra CENV tren tai khoan tam ung
14 . PHAI TRA DAI H~N KHAC
31112/20.14
VND
- Phai tra dai han khac (**)
01/0112014
VND
80.194.500.000
79.385.025.000
80.194.506;000
79.385.025.000
(**): Day la s6 ti§n Cong ty C6 phan Xi mang Sai San dirng ten yay cho dir an xay dung Tram nghien xi
mang Sai San II voi cong suat thiet
kS 500.000
tfrn!nam theo bien ban thoa thuan ngay 05/08/2009
Cong ty Xi rnang Sai San dung ra yay v6n. Hop d6ng s6 01/2009IHD
ngay 09/10/2009
v€ viec
gitra Cong ty c6
phan Xi mang Sai San va Ngan hang Delu tu va phat trien Viet Nam chi nhanh San Tay, Lai suAt cho yay
tha n6i nhung diroc xac dinh bing Uii suat huy dong tiet kiern USD ky han 12 thang cong voi phi ngan
hang t6i thieu 3%1 nam. S6 dir no g6c yay tai thai diem ngay 31112/2014
la 3.765.000
USD
trang
11
15 . YAY I4} H~N
vA
NQ
DAI ~N
31/12/2014
0110112014
VND
VND
Yay dai han
88.968.727.474
76.451.875.000
9.711.875.000
9.711.875.000
-"Vay ngdn hang BID V Cn San Tdy/")
140.000.000
- Quy BVMT(**)
- Vay ngdn hang BID V CN Chuang Duongi=" *)
Thong tin
*
b6 sung
79.256.852.474
66.600.000.000
88.968.727.474
76.451.875.000
cac khoan vay.dai han
Yay ngan hang TMCP D~u tir va phat trien Viet Nam - Chi nhanh San Tay bao gam hai hop dang tin
dung sau: Hop dang trung, dai han s6 0112012IHD ngay 1114/2012 s6 tiSn l.l70.000.000
dang d~ mua
may xuc l~t thai han 36 thang k~ ill ngay nhan no; liii suat cho yay quy 2/2012 ap dung la 20%1 narn, cac
ky ti~p theo diSu chinh theo liii su~t ngan hang cong b6. S6 du tai thai di~m 31112/2014 la 0 dang; hop
dang tin dung s6 02/2012IHD
ngay 09/7/2012
s6 tiSn 600.000.000
dang d~ mua may xuc I~t, thai han 36
thang k~ tir ngay nhan no. Liii suat cho yay quy 3/2012 ap dung la 19%/nam, cac kY ti~p theo diSu chinh
theo H'iisuat ngan hang cong b6; dir no g6c tai thai di~m 31112/2014 la 0 dang.
**
Hop dang tin dung s6 15/HDTDIQMT
ngay 02110/2012 giira cong ty c6 phk
xi mang Sai San va Quy
bao v~ rnoi truong Ha nQi d~ d~u nr mua s~m trang thi~t bi 19C bui thuoc du an nha may xi rnang Nam San
cong suat 1,000 t~n clinkerl
12.397.000.000
ngay tai xii Nam Phuong
Ti~n, huyen Chuang
My, Ha NQi voi s6 tien:
dang. Thai han yay 7 nam k~ tir thai di~m giai ngan, tra no g6c yay 03 thang/lan;
cho yay 0,5%1 thang tuong
duong
liii su~t
6%1 nam. S6 du no tai thai diSm ngay 31112/2014 la 9.711.727.474
dang.
)
***Hgp dang tin dung s6
o 1120 13-HD
'(
ngay 30112/2013 gifra Cong ty va ngan hang TMCP dAu tir va phat
~
-~
trien Vi~t Nam(BIDV)
- Chi nhanh Chuang
Duong voi t6ng s6 tiSn 97.600.000.000
dang. Cong ty nhan
lai toan bQ dir no yay tai Ngan hang d6i voi khoan yay trung - dai han theo hop dang mua ban no 56
01IHDMBNIVIB-BIDV
nhanh Chuang
ngay 30/12/2013
gitra ngan hang TMCP
Duong va ngan hang TMCP quoc t~ Viet nam(VIB)
d~u nr va phat triSn Vi~t Nam - Chi
s6 tiSn 82.600.000.000
dang va thanh
toan cac chi phi con lai cua dir an d~u ttr xay dung nha may xi mang Nam San. Thai gian yay 60 thang kS
tir ngay ngan hang giai ngan thanh toan tiSn mua ban no, liii 5u~t cho yay trong han la 12,5%/nam duoc ap
dung d~n h~t ngay 09/412014, sau do ap dung liii suat tha n6i diSu chinh 03 thang/ I~n theo quy dinh cua
Ngan hang. S6 dir no tai thai ~iSm 31112/20141a
79.256.852.474
dang.
'.-
trang
12
,.
16 . VON CHU SO HfJ'U
Bang o6i chieu bien oQng ciia v6n chu so' hfru
a)
S5 duo dfiu narn
ky nay
Tang v6n trong
Lai trong
V6n delL!tLIcua
CSH
Thang du v6n
c6 phan
QL!YdelL!ttr phat
tri~n
QL!Ydu phong
tai chinh
VND
VND
VND
VND
97.580.000.000
57.815.713.000
96.099.124.551
9.758.000.000
l'IgUUll
VUll
delu tir
VDCP
VND
1.811.263
Lei nhuan chira
phan ph6i
CQng
,••
"
VND
VND
19.087.695.559
280.342.344.373
97.580.000.000
97.580.000.000
ky nay
15.439.247.721
15.439.247.721
Tang do trich cac quy
Giam cac quy
50.000.000.000
47.580.000.000
97.580.000.000
'Thl! lao HDQT, BKS
Chia c6 tire 2011
S5 duo cu5i
ky
nay
195.160.000.000
7.815.713.000
48.519.124.551
9.758.000.000
1.811.263
:114.000.000
114.000.000
9.758.000.000
9.758.000.000
24.654.943.280
285.909.592.094
,~
trang
13
M
b)
' ..•. '
.
Chi tiei"¥..on dau ttr ciia chu so' huu
31112/2014
Tyl~
16,44%
32.089.300.000
16,44%
16.044.650.000
V6n gap cua d6i tuong khac
83,56%
163.070.700.000
83,56%
81.535.350.000
100%
195.160.000.000
100%
97.580.000.000
Cac giao djch v€ v6n vo'i cac ehii sO' htru va phan ph6i e6 nrc, ehia IQi nhuan
Ky nay
VND
V6n d~u
ill
cua chu
- v6n gap
So' hiru
195.160.000.000
adu kj;
- V6n gap tang trong kj;
- v6n gap cuoi kj;
C6 tire,
loi nhuan da chia
-cs tire, 19'inhudn
d)
0110112014
V6n gap cua nha rnroc
CQn~
c)
Tyl~
Ky tnroc
VND
97.580.000.000
97.580.000.000
97.580.000.000
97.580.000.000
195.160.000.000
97.580.000.000
9.575.715.900
chia tren 19'inhudn ndm truoc
C6 phi~u
'9.575.715.900
31112/2014
0110112014
VND
S6 luong
S6 luong
S6
c6 phieu
c6 phieu
dang
Menh gia
hanh
da ban ra cong chung
- C6 phieu pho thong
- C6 phieu LeU diii
luong c6 phieu dang hru
- cs phieu pho
e)
ky phat
c6 phieu
hanh
thong
da hru hanh
VND
19.516.000
19.516.000
19.516.000
9.758.000
19.516.000
9.758.000
19.516.000
9.758.000
19.516.000
9.758.000
10.000 .
10.000
Cac quy eong ty
31112/2014
0110112014
VND
9LlY d~Ll ill phat trien
Quy du phong tal chinh
17 . TONG DOANH
THU BAN HANG
Doanh thu ban thanh pham
- Doanh thu ban hang
18 . GIA VON HANG
vA CUNG
cAp
VND
48.519.124.551
96.099.124.551
9.758.000.000
9.758.000.000
58.277.124.551
105.857.124.551
DJCH VV
Tir 01101120 14 d~n
31112/2014
VND
ro 01101120
13 d~n
3111212013
VND
342.282.411.727
320.212.068.042
342.282. 411.}27
320.212.068.042
342.282.411.
,
320.212.068.042
727
BAN
ro 0110112014
den
31112/2014
- Gia von hang hoa ail ban
den
31112/2013
VND
Gia v6n cua thanh pharn da ban
ro 0110112013
VND
290.814.995.660
289.025.149.424
290.814.995.660
289.025.149.424
290.814.995.660
289.025.149.424
trang
14
'*
.
-
,
•
19 . DOANfl.J:HU HO~T DQNG TAl CHINH
ro 01101/2014
d~n
31112/2014
VND
liE ti~n giri, ti~n cho yay
Tu 01/01120 13 d~n
31112/2013
VND
5.021.513.045
5.329.339.415
5.021.513.045
5.329.339.415
20.CHIPHITAICHlNH
Tu 0 1101120 14 d~n
31112/2014
ro 01101120 13 d~n
VND
VND
Uti ti~n yay
16.250.680.897
20.895.127.162
16.250.680.897
20.895.127.162
21 . CHI PHI THUE THU NHAp DOANH NGHIEP HIEN HANH
ro 01/0112014
d~n
ro 01101120 13 d~n
3111212013
31112/2014
VND
T6ng lQ'i nhuan khoan trurrc tbu~ TNDN
Cac khoan f)i~u chinh tang hoac giarn loi nhuan k~ toan d~
xac djnh loi nhuan chiu thue TNDN
29.157.111.667
Cac khoan di~u chinh giamr chuyen 16 tinh thue nam tnroc)
Thu nhap khong chiu thue (co rue tir loi nhuan sau thue)
T6ng lQi nhuan k~ toan tinb tbu~
(1.540.950.368)
VND
7.556.074.123
951.394.683
(2.000.000.000)
26.567.555.982
Thu~ su&tthue TNDN hien hanh
Chi phi thu~ thu nhap doanh nghiep hien hanh
5.844.862.315
Tbu~ TNDN phai ni}p cu&i kY
5.844.862.315
22 . NHUNC ST/ KI~N PHAT SINH SAU NGAY KET THUC
31112/2013
22%
KY KE
25%
TOAN NAM
Khong co sir kien trong y~u nao xay ra sau ngay I~p Bao cao tai chinh doi h6i duoc di~u chinh hay cong b6
tren Bao cao tai chinh.
23 . BAO cAo BQ PH~N
Tbeo khu V\fC dja If
Van phong
Cong ty
VND
Chi nhanh
NamSan
Doanh thu thuan tir ban hang ,
172.245.451.418
170.036.960.309
Tang cQng
VND
342.282.411.727
Gia Y6n hang ban
140.848.323.495
149 .966.672~-l65
290.814.995.660
LQi nhuan gQP
31.397.127.923
20.0-70.288.144
51.467.416.067
VND
Nguoi l~p bieu
Nguyln Thi Thanh Xuiin
Pv--
Phan Qujmlt Anh
trang
15