Báo cáo tài chính quý 3 năm 2010 - Công ty cổ phần Kỹ thuật Điện Sông Đà

CONG TY CO PHAN

KY THU! T DI~N SONG DA
?

,<

"

"

BANG CAN DOl KE TOAN
30

09

Tal san

Maso

1

2

2010

minh

30/09/2010

01/01/2010

100

4
56.423.854.561

110

2.407.231.046

732.286.78U

2.407.231.046

732.286.78C

130

34.102.755.230

27.384.528.22~

1. Phai thu khach hang

131,

29.119.379.508

25.884.315.107

2. Tra truce cho ngiroi ban

132

4.421.612.596

852.081.596

3. Phai thu nQi bQ ngan han

133

4. Phai thu then ti€n dQ k€ hoach hQ'P d6ng xay

134

5. Cac khoan phai thu khac

135

561.763.126

648.131.525

6. DlJ phong phai thu ngan han kh6 doi (*)

139
15.059.260.372

13.210.594.827

15.059.260.372

13.210.594.827

150

4.854.607.913

3.849.394.834

1. Chi phi tra truce ngan han

151

25.532.229

28.398.50C

2. Thu€ GTGT diroc kh~u tnr

152

375.527.465

95.769.897

3. Thu€ va cac khoan khac phai thu Nha mroc

154

5. Tai san ngan han khac

158

4.453.548.219

3.725.226.431

200

9.106.189.294

9.987.189.008

6.934.972.274

8.021.653.702

5.977.086.121

7.106.181.379

TAl SAN NGAN H~N
11100=110+120+130+140+150)
I. Ti~n va cac khoan nrong duong ti~n
I.Ti~n

111

2. Cac khoan tirong dirong tien

112

. II. Cac khoan diu tu tai ehinh ngiin han

120

1. f)~u nr ngan han

121

2. DlJ phong giam gia d~u tir ngan han (*) (2)

129

III. Cac khoan phai thu ngiin han

IV. Hang tAn kho

140

1. Himg t6n kho

141

2. DlJ phong gliim gia hang t6n kho (*)

149

V. Tai san ngiin han khac

B - TAl sAN DAI H~N (200 = 210
250 260)
1- Cac khoan phai thu dai han

220

240

V.Ol

211,

2. V6n kinh doanh

212

V.03

V.04

V.05

213

V.06

4. Phai thu dai han khac

218

V.07

5. DlJ phong phai thu dai han kh6 doi (*)

219

1. Tai san c6 dinh hfru hinh

45.176.804.66~

V.02

3. Phai thu dai han noi bQ

II. Tai san e8 djnh

5

210

1. Phai thu dai han cua khach hang
don vi true thuoc

3

220
221

V.08


01 01 2010

2010
1

2
222

k€

223

y

2.

224

4
18.477.137.606

3

5
18.587.984.662
.481.803.283

.
.09

225
k€
3.

226

v

227

.

906.007.780
909.770.000

228

guy
k€
4.

dung

.

g

do

d u

0

.

229

51.878.373

230

.

240

.12

22.632.323

0

0

0

0

241
242

k€
kh n
1.

u o

250

nh d

251

v

2.

,

d nh

252
258

3.
4.

phong

.13

259

nh

260

2.171.217.020

1.965.535.306

1.

261

2.001.217.021

1.795.535.306

2.

262

3.

268

170.000.000

170.000.000

270

65.530.043.855

300

41.313.175.537

33.817.255.261

n h

310

40.821.098.064

32.424.649.819

no

311

16.304.486.202

13.203.440.108

nd

h n kh

270

300
.

n
1.

310

100

200

330

1

.15

2.

312

6.745.857.984

6.575.561.816

3.

313

8.304.600.000

3.151.439.093

3.557.715.233

3.071.363.091

3.038.300.999

3.074.131.823

428.095.149

461.643.715

1.879.701.948

2.369.828.365

320

451.366.054

451.366.054

323

110.974.495

65.875.754

4.

314

nop

5.

315

6.

316

7.

317

8.

k€

9.

10.
11.

h
n

phong

h

h n

d6ng

.16

.17

318
319

.


01 01 2010

2010
1

.

2
330

h n

4
492.077.473

5
1.392.605.44

380.000.000

1.224.561.047

112.077.473

168.044.401

24.216.868.318

21.346.738.410

24.2 16.868.318

21.346. 738.41

411

15.095.650.000

15.

412

460.450.000

1.

331

2.

332

3.

333

4.

no

5.
6.

.

335

.21

phong

337

n

400

u

sc

410

1.
2.
3.

.

336

410

du v6n
6n

h

4.

.

334

phong

400

3

.22

460.

413

quy

414

5.

415

6.

416

7.

417

2.328.519.647

1.487.215.215

418

542.635.152

344.935.781

5.789.613.519

3.958.487.414

8.

du phong

9.

419

u

10.

420

p n

11.

421

v6n
u n

v

432

1.
2.

h

0

430

quy

.23

433

h
440

300

440

65.530.043.855


?

09
o

ddu

2010·

o
2010

1.

b n h ng

g
h hu n

2.

3.
4.
5.

p

vu

01

22.122.990.626

40.749.346.272

25.960.162.960

b¢

kho n g

02

n
nh hu hu n
g
p
h vu

22.965.469.807

b n
10 01

0

216.761.907

0

216.761.907

v
02

von
b n
nhu n
b n h ng
p
h vu 20 10 11

10

22.122.990.626

22.965.469.807

40.532.584.365

25.960.162.960

11

16.604.527.711

17.338.407.432

28.557.686.500

19.317.994.228

20

5.518.462.915

5.627.062.375

11.974.897.865

6.642.168.732

21

11.305.245

14.297.309

15.555.695

15.802.811

22

528.834.258

761.742.161

1.121.894.608

912.976.965

23

528.834.258

761.742.161

1.121.894.608

912.976.965

J

6.

8.

10.

nh

nh

ong

h ph

h ph

a

h ph
nhu n kh

40

18.

2.511.939.487

3.472.049.665

6.590.523.190

5.065.089.591

30

2.488.994.414

1.407.567.858

4.278.035.761

679.904.987

31

54.545.091

54.545.091

32

383.511.867

383.511.867

31

32

0

328.966.776

40

nhu n k

50

30

h ph
nhu n
u
0 50 51 52
1

b n

50

40

15.

17.

25

d ng

nh p kh

6ng

16.

p

0

0

24

n h ng

h ph qu n y do
nhu n
n
0
20
21

13.
14.

d ng

ph

11.
12.

h

n 6

2.160.027.638

n

51

0

h n

52

0

60

2.160.027.638
1.431

1.407.567.858

3.949.068.985

679.904.987

118.983.373

447.260.336

118.983.373

1.288.584.485

3.501.808.649

560.921.615

854

2.320

372


ng y 30

o

nh

g 09

2010

hu

nh
o

u n
1.

n

2.
3.
4.
5.
6.
7.

n
n
n
n

1
k nh

n
,

v y
nh
kh
n

u

1.

n h d

2.
3.

n u

k nh
d ng nh
h

un
n

,

dung
v

y,
h6

5.
6.
7.

d
n hu
n
uy
u

no

don

,

no

n gop v6n v don v
g6p v6n v don
o v y,
v
n
n

hu n ph

h

ph

,

d

g

don

kh

4

2
3
4
5
6
7

19.945.670.250
9.129.243.646
1.354.033.225

21

20.271.818

2009
5
20.579.180.450
01.685.972.305
5.244.597.128
932.499.746

0
4.022.086.697
5.568.378.599

4.608.762.210
5.584.363.627
1.
905.669.516

22
23
24

0
0
0

25
26
27

0
0
15.555.695

4.250.450

4.716.123
v6n gop

2.
h
v6n gop
,
ngh
p
h h
3.
nv y
nh ,
h n
d
4.
n
no g6 v y
5.
n
no hu
nh
,
nh
u
6. c
uu
y
y 20 30
n n
n
n

ong d
y
.
v n

2010

h

, nhuong

4.

n

38.543.741.113

1

vu
vu

u

1.

o
2

h

hu
3

y 50 60 61

u
ph

31

0

32

0

33
34
35
36

18.207.281.177
23.095.942.878
0
0

50
60
61
70

1.675.124.266
732.286.780
.3

2.407.411.046

17.474.131.177
18.219.369.64

93.852.318
223.216.323
317.068.641


h

ung

.
ong,

ong

68

ng

g,

ong,

c

.. .
1.

v

nh

.
n x

nh

n,

ngh

g d

u
o b
ngh p

ky

x y
ng ngh

p

nh
ph n

u

ng ph
o

p v

d

, duong d y
v
u

o

n h nh,

n, h

ong

v

ng ngh

duy
b n p,

n,
d n 3000

v n ng
h

d n

qu n 1y

dong bo
n,

n

y

nh

p
h
ong kh

p d

d

hu n

ong hong
ong
nh vu

ng

n n
h
p

.

n ng h ong

nh p khdu
, phu
o
n
ng nh

y d n, h
ong d n
, p
d6 kh
dong
n
ngh

ng

k dong bo
p v
d y

n

n xu

hu n

hu n

n.

nh do nh xu

g

n

p d n

n hu n n nh ky
n dong ho b o go n
dong bo
p
,

n

n,

nh

p
,
ngh
hong, h
ong
dung ong ngh

n xu
hong v

y dung

,

v

n,

n

hong

n

n.
b

,

n

n

ngh

x

ong

nh

1 p

,

kh

p

n

n, k nh do h d n

.

n ky

,

n

, ong ngh

h

.

g

y

d u

ng

01

o n

ng 01

31 h

12

n n.

2.

dung

n
v

n

dung

k

6ng

ong

,

.

.
1.

dung
dung
20 0312006

2.
y

dung

p

d9

dung
nh

k

n

qu

1

006

y v

.

d

an

n
h ng

nh na

d y du y u
v

n

h phdn h

hanh

u

k

baa

a

h

d9 k

n

11

,.


h

ung

.
g, 56 8

g

,

g,

p

1.

o
o

y

don
o n
g y
v 6

g

.
b9

y k

g,

phu

p

.

o

don

h nh
nh

o

don v

hop.

2.
n

kho n
d ng
d6

,
d u
n

3.

ng
d

khong
khong

n

3

y
ng y

k

v
, d

ong

kho
ng
h
ng

6n kho
n v
n

ng

qu

.

kho

p

ph

6n kho

,

kho

x

g

n

,

h ph

,

d

,

xu

dung

kho

do

ky

,

k

ong

ph p b nh qu

ngu n

ph
xu

x
g ky

g d uk
xu
. ky
b n

ky

ky

ky

phong
duo
ho n h nh

g

6n kho

4.

hon

d
dn

v

khong

h

ong

ph

n
g

v

2010 ,

uy

b n
ky

x

ky

ph

n

kho
.

phong

h ng

kh
don,

phong
uy

n

an h

kh6

·

2010,

y khong

n

a

o b6

n ng

phong no

h

6n kho.

ann

p

kh6

d

g

bdo

h

ng n
no.

...
8

,

5.

bo
do
do

dung.

dung

do.

dku,

khong

ky
b
16

do

ky

ky.

phuong

duong

phu hop

12

12

dung
2003

05

,

03
03

dung

v6n

dku

dn

7.

du

08

dung
dung
ky,

12

vo
vo

dung

ph6

phkn
8.
don,
9.

quy

phong

.

dp
hop

dung

,

ky.

phong
du phong
dp

dung
quy
hop quy du phong
ky
phkn

dp
dong

.

dp

khong du
.

10.
ky
15.095.650.000, d6ng

15.095.650.000, d6ng

b9

1.509.565

h9

gop

pha

quy

baa


.

, 56 8

,

,

11.
vu

.

12.
,

vu

vu.
ky.

ky

13.
ph
do

khong

khong

.
.

0110112010
1.

2.407.231.046
893.226.810
8.623.484
218.894.370
99.953.374
phong

hang

,
phong
2.

phong

565.755.582
1.514.004.236
3.119.492

509.070.457
10.339.845

1.827.928
1.709.334

3.060.460
163.075.556

1.507.347.482

332.594.596

29.119.379.508

25.884.315.107
5.448.666.778

2.185.807.226

8.061.004.336
2.653.715.162

22.389.286.974

9.720.928.831

4.421. 612.596

3.

81.162.857
2.000.000
61.942.000
4.276.507.739

phong

nb

b9 phdn

1

23.277.834
126.522.070
24.020.498

49.395.921

3.180.636.137
1.363.649.171

g

732.286.780
223.216.323

852.081.596
149.119.707
180.000
702.781.889


.

...
,

8

g,

,

4.

561. 763.126

ng

134.732.797
137.919.682

x

5.
han
x

139.647.323

133.355.847

240.960.932
141.168.136

4.907.072.522

3.849.394.834

25.532.229

28.398.500

12.896.500
12.635.729

0

28.398.500

155.754.800
n phong

648.131.525
126.355.134

phong

phong

0
0

0
4.479.080.448

ng

phong

y

g

3.719.22 ..437

2.015.613.495
895.829.700

1.677.532.772
396.540.682

1.078.414.750

1.341.896.863

457.694.274

303.256.120

6.000.000

6.000.000

6.000.000

6.000.000
0

0

ng
kho

6.

15.059.260.372

13.210.594.827

1.874.743.410

2.228.074.518

11.820.383

11.820.383

52.053.314

0

3.798.972
1.807070.741

phong

6.008.195

dung

129.886.284
2.086.367.81

6.008.195
0

ng

0

x

0
phong
doanh

dang

ng

an hu

na

o h6 phdn hap

du

d

6.098.195

6.008.195

13.178.508.767
7.201.811.382

10.976.512.114
6.965.574.813

a bdo ao a

h


.
ng

ong, 56 8

n

_
g,

ong,

p

p

1.467.884.493

2.320.999.111
1.634.163.494

4.507.943.392

phong
7.

y

nh

869.500

55.774.696

,
3

dung

,

y

v

v

d

y

.

y

ng

n

0110112010

1.727.414.643

u

10.154.539.507

n

5.942.207.448

763.823.064 18.587.984.662
18.150.000
18.150.000
303.622.779

303.622.779

nhuong

432.619835

1.727.414.643

0110112010

86.370.732
86.370.732

ong ky

u

691.674.991 18.477.137.606

10.458.162.2865.599.912.686
7.528.643.372

3.256.234.326

610.554.853 11.481.803.283

697.919.028

508.081.960

61.218.499

1.353.590.219

g

97.277.818

y nhuong

0110112010

8.

nh

172.741.464

8.226.562.400

3.764.316.286

671.773.352 12.835.393.502

1.641.043.911

2.625.896.135

2 685.973.122

153.268.211

7.106.181.379

1,554,673,179

2,231,599,886

2,080,613,344

110,199,712

5,977,086,121

vo
.

y
0110112010
ong ky

892.840.000

892.840 ,
16.930.000

ky
892.840.000

30 09 2010

16.930.000

909.770.000

3.762.224

3.762.224

3.762.224

3.762.224

13.167.776

906.007.776

0110112010
ong k
h y,
g
k
30 09 2010
on
892.840.000
6 k

892.840.000

u

h

b9 phdn hop

anh

ung

baa

nh


.
.

56 8

9.

dung
0110112010

51.878.373
an ndng

ndng

dung nha

22.632.323.

51.878.373

2010
nhdnh.

51.878.373

22.632.323

0110112010

10.

han

16.304.486.202

13.203.440.108

2.843.231.138

2.261.326.731

3.345.688.600

4.933.977 .063

6.466.566.464

3.563.582.730

600.000.000

600.000.000

600.000.000

600.000.000

2.449.000.000

1.244.553.584

16.304.486.202

13.203.440.108

han

0110112010
6.745.857.984

11.

phong

79.343.363
737.1,05.926

280.723.529
97.913.271

339.295.159
5.590.113.536

452.351.960

8.304.600.000

12.

6.575.561.816

5.744.573.056
3.151.439.093

996.000.000
7.308.600.000

phong

b6 phdn hop

.

bdo

3.151.439.093


ng

ong,

n hu

13.

8

u ng

ung,

ong,

p

ky
dung

y k 09

01 01 2010

ky

d6

s

y k 09

y

n p

30 09 2010

ng

npp

c

h

b

no d

2.126.131.22

h
u

dn

4

838.489.749

447.260.336

106.742.118

72.560.249

9

14.
n

p

p

h nh h
phong

ong

ng

npp
n

h ng

phong
h nh nh
16.

ong y
g y

ng

y
h ng

u

19.044.876
123.634.005
41.760.393

8.259.989
418.000.619
35.383.107

1.879.701.948

2.369.828.365

411.874.966

319.995.922

433.775.251

904.112.128

1.016.431.606

1.145.720.315

421.668.508

207.225.793

n

p

p

428.095.149

0110112010
461.643.715

243.655.875

ng y

,

ung

5.016.886.123.557.715.23

5.585.554.38

1

15.

16.018.640 166.383.727

npp
3.071.363.09

ung
ng

5.016.867.482.105.581.42
6
1
1.285.750.08
5

5.065.733.80
4

345.242.777

390.699.452

429.083.991
52.499.170

466.263.038
10.387.432

380.000.000

1.224.561.047
115.324.055

v

639.236.992
ong

17.

380.000.000

g

470.000.000

nd u

dung

0110112010

gop

du

15.095.650.000460.450.0001.487.215.215
ong ky

hu

344.935.781

3.958.487.414
3.369.808.649

d6ng

04.28

bao


.
ong,
n hu

b o

8

ng

ung,

ong,

p

n

841.304.432

n 2009

197.699.371

.434.

2009
quy
15.095.650.000

460.450.0002.328.519.647542.635.152

5.789.613.519

.
.

J

18.

dp

v

v
09

2010

dp
u

22.122.990.626

40.532.584.365

22.122.990.626

40.532.584.365

22.122.990.626

40.532.584.365

ng
p d h vu

u

06ng

dung

h hu u hop d6ng x y dung
uy
pb o
19.

v

n
2010

o

nh n

hop 06ng
nh

g d

ky
g

v
09
2010

, 2010
v6n

hop 06ng

dung

v6n u

h nh ph

b n

v6n

h ng

16.604.527.711

28.557.686.500

16.604.527.711

28.557.686.500

b n
ph
h

ng b n,
09ng

h ng

d u

y

d u

n

n kho

v
phong

g

h ng

n kho
09
·2010

20.
p
nh

ngh
p
6ng y

n

6

a

phdn hap

bdo

2010


..
ong,

58

p

o

n

n phong

ng

g,

ong,

10.303.879

6ng

13.489.017
15.555.695

11.305.245

09
21.

2010
ung

2010

ng

n nh

ng

g

phong

528.834.258

1.121.894.608

528.834.258

1.121.894.608

y

22.

09
2010
p

nh

v n

dh
2010

1.365.447.742
118.101.697

3.429.653.783
411.076.890

ph

u

p

dung v

108.167.624

206.765.406

h o

108.237.172
1.798.167

331.301.722

450.600.358

1.206.485.714

360.036.727

995.116.338

2.512.389.487

6.590.973.190

kh
u€,

ph

10.573.337

h ph du phong
p

d h vu
b

ngo
kh

n

a

b6 phdn hop

a

ung

bdo

h