coNc rv co
rnuv
Sri:
0I
ErEN
st
pHAN
SAN
+A
ceNG HoA xA ugr cHU NcHia vrnr NAM
^
Doc lap - iu do - Hanh prr,rl^
/20 I 6/CBTT-HDeT
coNc
ro rnoNc
TrN
rntN c6Nc TH6NG rrN DrEN ru
cua Oy n^lx cnuNc xnoAN nnA rvUdc
Kinh
cONc
gui: - Uy ban Chfng kho6n Nhir nu6c
ry co pnAN rntry ErEN st sax la
Dla chi try s& chfnh: 650 LC Du6n - Tp pleiku, tinh Gia Lai
DiQn tho4i: 059 3 756096 Fax: 059 3756097
Ngudi thyc hiQn cdng bri th6ng tin: 6ng Nguy6n Binh
Chric vr;: T6ng gi6m dtic.
DiQn
tho4i:
Fax:
,
01234969797
.
0593756097
Lo4i c6ng
bi5
th6ng tin:
l24h Z72h
NQi dung cdng b5 thdng
tliQn 56 San 4,A..
[YOu cAu
I
e6t
thudng ffiDinh k]
tin: 86o c6o tdi chinh Quf IV ndm 2015 C6ng ty
"6
phAn thriy
(Bdo cdo tdi chinh qu{ IV/2015 gtbi kAm)
todn chiu
Chung t6i xin cam kiSt c6c th6ng tin c6ng bti trCn ctdy ld rhing sg thflt vd hodn
trdchnPntrudc ph6p luft vd c6c nQi dung th6ng tin dd cong b6.'
nr/
lAy.
. Nhu ffitr
Ntri nhfn:
. HEQT,
- Ltru VP
BKS (b/cdo)
TP.Pleilat
20 thdng 0l ndm 2016
ng b6 th6ng tin
6r(;t($
li':?'ilil,
fut:ilfB
cONc Ty co pnAiv rH0y DrEN sf, saN la
oso
DUAN. tp.pt trtru. Gla
lt
l7\f7
ut
BAO CAO TAr CHrNH QUY
rVlzlts
I(6t thfic viro ngely 3U12t2015
,,
t
Pleiku, th6ng 12 nIm Z0ls
44
CONG TY CO PHAN THUY EIEN SE SAN 44
:N
- Tinh Gia Lai
650 Le Duan - Tp. preiku
Mfiu s6: not-oN
(Ban hdnh theo Th6ng tusii 200/zot4/TT-BTC
Ngdy 22/t 2/20t 4 c*a 86 Tdi chinh)
BANG cAN DOI KE ToAN
Tgi ngdy 31 thdng 12 ndm 20tS
Eon vi tinh: WD
a.
Chi ti6u
Me s6
I
Thuy6t minh
2
3
rAr sAn NcAN n4N
t. tidn vir
cr{c
khoin tuong duong tidn
. rten
2. C6c khoin tuong
tl.
1.
tii
Oau tu
chinh ngin hgn
Chung khodn kinh doanh
S5 cu6i
quf
Sd
4
tliu quf
5
100
110.109.742.42t
151.777.191.491
110
19.945.405.06:
15.605.856.04i
lll
tt2
4.945.405.063
5.605.856.047
15.000.000.000
10,000.000.00c
120
56.214.040.56f
79.475.555.94t
121
z. f.,au ru nam glu den ngay d6o h4n
123
III. Cic khoin phii thu ngin
56.214.040.566
79.475.555.948
130
32.354.605.89(
55.522.365.29!
131
29.974.87s74A
52.632.999.1
132
30.000.000
435.832.451
136
2.349.727.14i
2.453.533.691
140
1.173.414.196
1.173.414.196
t4t
1.173.414.19(
1.173.414.196
r50
422.276.713
h4n
l. Phei thu ngin hqn cria kh6ch hdng
2.Trdtrulc
3. Phai thu
cho ngudi b6n ng6n h4n
ngfn han kh6c
IV. Hing tdn kho
1.
Hdng tdn kho
ral san ngan htn kh6c
Chi phl trd rrudc ng6n h4n
1.
2. Thud GTGT
Thui5 vd crlc
.
kh6u trir
khoin kh6c phdi thu Nhd nuoc
rAr sAN oAr n4x
B.
.
Cic khoin phfri thu diri han
I.
Tii sin
c6
alnn
. rar san c0 dlnh htu hinh
Nguy€n gi6
- Gi6 tri hao mdn lfiy k6 (*)
2. Tdi sdn c5 alnn v6 hinh
- Nguy€n gi6
- Gi6tri hao mdn lfiy
ki5
(*)
rrr. Bat dQng sin d6u tu
IV. TAi sin d& dang diri h4n
Diu tu tiri chinh dhi han
Vt. Tii sin dii hgn khdc
V.
5i
t5l
r52
153
422.276,71i
200
1.176.350.462.806
1.1
220
1.169.066.976.71!
1.181.304.358.904
22t
1.165.666.976
1.177.904.358.90,
222
1
88.587.844.991
210
71C
.378.655.535.98i
1.378.655.535.98i
223
(212.988.559.263
(200.751.177 .078
227
3.400.000.00c
3.400.000.000
228
3.400.000.00(
3.400.000.00(
229
230
240
250
260
7.283.486.087
. l hrer bt, v?t tu, phg tirng.thay th6 dai h4n
7.283,486.087
r
263
7.283,486.08i
r
uNG CQNG TAI SAN (270 = 100 + 200)
7.283.486.08i
270
1.286.460.205.234
1.340.365.036.481
300
829.873.121.845
8f 9.451.724.76i
310
73.476.091.813
42.897.994.763
311
416.479.81i
186.216.05(
313
3.604.3't1.438
6.884.591.89r
lrUUl\
V
(rN
U - N9 PHAI TRA
gtrgan n?n
l. Phei tri ngudi b6h ngin
.
Thut5
vi
c6c
h4n
khodn phii nQp Nhi nudc
+. rnal rra nguot lao dong
314
512.378.242
UUNU T Y CO PHAN THUY DI.EN SE SAN
Duin - Tp. pleiku - Ttnh Gia Lai
4.A
650 Le
2
5. Phei
tri
ng6n h4n kh6c
6. Vay vd ng thu6 tdi chinh
ngin
han
7.
Qu! khen thudng, phric lgi
II. Ngdiri hgn
r. vay va ng thuc tai chinh ddi han
.'A-,
^:.
L^---"TU DUHU
U
sonuu
tsuP rru4
snu sg ntru
- Cii phiiSu phO th6ng
-
- C6 phii5u uu d6i
2. Ch€nh lQch
t!
quy6n
"O
U-,iuffi
Lqi nhu{n
320
65.022.000,000
31.851.000.00r
322
2.501.512.5:2i
2.653.010.523
330
756.397.030.000
836.5s3.730.00(
338
756.397.030.000
836.553.730.00c
400
456.587.083.38t
460.911.511.7,l
S
410
456.587.083.385
460.91 1.51 I .71
t
411
422.000.000.00(
422.000.000.00[
422.000.000.00(
(4.101.207.021
ki
tru6c
1.891.593.44i
1 1
.891
.593.44'
22.695.489,94:
31.121.125.297
22.695.489.943
31.121.125.29i
1.286.460.205.23,(
I .340.363.23 6.481
42la
42tb
kh6c
430
440
LQp, Ngdy
Ngudi ISp bi6u
Kii
(Kj,, hq tAn)
\rIi)iilt-=-----
1
42t
r-V1\u l\GU(rN VON (440 = 300 + 400)
Vfi Thi Hiu
nf]./^
810.798.050
lb
418
- LNST chua ph6n ph6i lfiy k6 di5n cudi
- LNST chua phdn ph6i kj ndy
vi qui
ir,
417
sau thu6 chua phdn ph6i
I. Ngu6n kinh phi
5
738.423.85(
41
gi6 h6i do6i
4
319
4lla
YUJ uau ru pnat trlen
4.
3
torfln
tru0ng
(Kit, hq t€n)
\i\
'()ltLV
1.-\-..r
---
/-
Il
0t ndm 2016
T6ng Gidm rl5c
6.ffi
t/coN(;
thdng
iY
t7;5';[n;
''t rT0v $rrru,,
llt'r.\..:: SAli 4dl
{"si;;
-t'-\"
cONG Ty cO psAN THtry EIEN sE saN
650 Le DuAn - TP. Pleiku - Tinh GiaLai
+a
M6u s5: noz-uN
(Ban hdnh theo Th6ng tu sd ZOOtZOutff-BfC
Ngay 22/12/2014 cia BQ Tdi chinh)
iio
Bio
rn,r euA HoAr
DQNG KINH DoANH
Qaj,4 ndm 2015
Don vi tfnh:
Mn
Chi tiOu
I
s6
Thuy6t
minh
Quf nly
3
4
2
l. Doanh thu ban hang vi cung c6p dich vu
01
2. C6c khoin ginm trir doanh thu
02
.r,. -l
-IJUy Ke trf oau
nam
d5n cuiSi quf
niy
WD
Quf trufc
5
68.310.030.18[
228,586,567.001
65,453,961.192
10
68.310.030.18t
228,586.567.001
65.453.961.19'
1l
37.361,295.541
88j95.472.577
21,443.982.66i
20
30.948.734.641
140.391.094.42,(
44.009.978.52t
21
2.320.844.51r
3.976.274.30t
17.616.521
22
40.167.331,96i
114.492.940.50(
18.721.945.45(
.Trong tl6: Chi phi ldi vay
23
18,424.324.941
63.922.832.37i
8. Chi phi ban hdng
25
). Chi phl quin
26
1.986.357.89:
6,163,425.18i
30
(8.884.110.699,
23.711.003,034
31
820.685.99(
1,005,485.99€
32
711.334,741
717.3M.74!
6.000.00t
40
109.351,254
288.151,254
(6.000.000,
50
(8.774.759.445"
15. Chi phi thui5 TNDN hien hdnh
5l
(349.124.091
chi phi thurS TNDN hodn lai
17.Lgi nhufn sau thu6 thu nhflp doanh nghiQp (60
52
3. Doanh thu thuAn vE b6n
rnr l'1O = Ol - Or\
4. Gi6 v6n hdng ban
hing vi cung cdp dich
Lqi nhuAn gQp v€ bdn hang vd cung cdp dich vg
()h:10- 1l\
5.
5. Doanh thu hoAt clQng
7. Chi phi
tii
tdi chinh
chinh
$ doanh nghiPp
10. Lqi nhu0n thudn tir hoSt tlOng kinh doanh (30 =
)n + ()1 -)')\
1
-')\ -)6
L Thu nh6p khdc
12. Chi phi
kldc
13. Lqinhu4nkh6c
(40=31 -32)
14. T6ng lgi nhuQn k€ to6n trudc thu€ (50
: 30 +
16.
=(n_{1-{r\
18. LAi co ban tr6n c6 phii5u
D.Laisuy gi6m tr6n
cO
(*)
phi6u
23.999.154.28t
1.303.664.34r
60
(8.425,635.354
22.695.489.94:
53{
7l
Ghi chfi: (*) Chi fiAu nay chi dp dung ddt vdi cing ty cO phdn
Ngdy 11 thdng 01 ndm 2016
Nguli lfp bi6u
(Kjt, h9 tAn)
!
I\V I tlu\ /-/
Vfi Thi H$u
K6 to6n tru6rng
(K!,, hp ftn)
\r\ 1^.-r,,
t
tt
i: )
\l\, i !'"'\ -
.-
-"'
985.522.06r
24.320.127.52t
1
24.314.127,52t
1.215.706.37(
!
:
70
(*)
14.620.738.437
TOng Gi6m d6c
dj4'jQ\
yi'covc rY\q
tt/ ;d};i*
'al
rurj I orrru
\*\s] shtr,r.*
23.098.421.15C
547
i
CONG TY C6 PHAN THUY DIE.N SE SAN4A
- Tinh Gia Lai
650 Le Duin - TP. Pleiku
(Ban hdnh theo Th6ng u si5 zOOtZOtlm-AfC
Ngay 22/12/2014 cila Bd Tdi chinh)
BAo cAo LUU CHUYEN TIEN TE
(Theo phuong phdp tn{c tiiip)
Qtty 4 ndm 2015
Donvi ttnh: WD
Mi
Chi ti0u
I
s6
Thuy6t minh
K) niy
KV tru0c
3
4
5
2
I. Luu chuy6n tiin tir hopt ilQng kinh doanh
l.
Ti€n thu tir b6n hang, cung cAp dich vg vd doanh
0l
77.582.33/..511
78.474.890.33t
02
(1.208.1 16.164
(2.576.855.865,
3. Ti€n chi trd cho ngudi lao tlQng
03
(2.186.487.967
(1.622.198.9631
{. Ti€n l6i vay dd,tril
04
(17.230.960.720
(15.697.419.381
5. Thurl thu nhflp doanh nghi-6p d6 nQp
05
(1.215.706,376
(130.374.5981
lhrr lrh4n
2. Ti6n chi
tri
cho ngudi cung c6p hdng h6a vd dich
5.
Tien thu kh6c tir hopt dQng kinh doanh
06
12.429.87!
2.149.558.05(
7.
Ti0n chi kh6c cho ho4t dQng kinh doanh
o7
(14.U7.992.794"
(18.557.573.6991
20
41.405.fi0.365
Luu chuydn filn thudn
it
hogt itQng kinh doanh
42.M0.025.882
II. Luu chuy6n tiln tir ho4t tlQng tliu tu
l. Ti€n chi
tI6 mua sdm,
xiy
dgng TSCD vd c6c tiri s6n
2t
dii han lrh4n
(84.026.250
Ti€n chi cho vay, mua c6c c6ng cg ng cria don vi
23
(20.000.000.000
(37.000.000.000
4. Ti0n thu hdi cho vay, ban l4i c6c cdng cU ng cria
drm wi lrhfn
24
43.390.754.09(
5.000.000.00(
3.
hi cho vay, c6 ttc vi lgi nhufln tluo. c chia
Luu chuyin fiin thudn ttt hogt ttQng ttdu tu
III. Luu chuy6n tiln tir ho4t tlQng tii chinh
{. Ti0n chi tri ng g6c vay
7. Ti6n thu
5.
C6 trlc, lqi nhuAn dA tra cho chri sd hitu
Lru chuyin fiin thudn th hogt ilQng
tdi ch[nh
Luu chuy6n tiln thuin trong
Tidn
vi
tu'ong iluang tidn
k| (50 = 20 + 30 + 40)
diu k]
27
2.243.314.5s!
17.616.521
30
25.634.068.651
(32066.409.729)
34
(64.627.500.0001
36
(72.520.0001
(136.717.350
10
(64.700.020.N0)
(136.717.350)
50
2.339.549.016
9.836.898.80:
60
r7.605.856.01i
5.768.957.2&
19.945.405.06:
15.605.856.047
Anh hudng cta thay d6i rji gi6 h6i rto6i quy rl6i ngoai
6l
Ti6n vh tuung duong tidn cu6i ky (70 = 50 + 60 +
70
vII.34
*
L,ip, NSay I1 thdng 01 ndm 2016
Nguoi tfp bi6u
(K!, he En)
\,*it----n
Vii Thi.H$u
K5 todn trudrng
(K!, he En)
\,*,,€--
T6ng Gi6m d5c
(,#**
t,
t
cONG TY
c0
PHAN THUy orB. N sE sAN 4A
- Tinh Gia Lai
.
Mfiu s5:809-DN
@an hdnh theo Th6ng tt sd ZOOtzOtqfIT-afC
650 LC Dudn - TP. Pleiku
Ngdy 22/12/2014 cia Bp Tdi chinh)
THUYET MINH BAO CAO TAI CTT
TTT
Qtty 4 ndm 2015
I- D{c tli6m ho4t ttQng cfra doanh nghigp
1. Hinh thrlc sd httu vi5n: Cdng ty cO phan
z.Linhv.uc kinh doanh: Sin xu6t
3, Ngdnh ngne mnn doanh: Ddu tu xdy dpg yi qu.an lf v$n henh nha m6y thriy diQn; Xdy dgng c6ng trinh
c0ng nghiQp;Xiy dpng duong ddy vi tr4m bi6n th6; Xdy dpg c6ng trinh dAn dqng; Xdy dpg c6ng hinh giao
th.ong; Xdy dyne c6ng trinh thty lgi; Mua biin vQt liQu xdy dyng; Sin xu6t vflt liQu xdy dpg; San l6p m{tbdng; Sdn xuat dien, truy6n tai diOn; Phdn ph6i vd kinh doanh ttiQn nlng; Dlch vr,r sta chra, bao tri, iht
nghiQm nhd m6y thriy diQn, luoi tliQn; Dlch vu du llch lt hanh nQi tlia; Hd tro., huong d6n vgn hinh, qu6n lf,
b6o duong, srla chfra thitit Ui nna mfy thuf tliQn; Sin xu6t vet [Qu xay dU.,g (tS, Oun-'e ti, viic dAu to iay air"e
c6ng hinh thu! diQn).
ty ld tlon v! hopt tlQng ttQc lflp, kh6ng c6 chi nh6nh hay c$ng ty con .
7. Tuy6n UO vC t
s6nh ducv. c phli n€u ro
li do.nhu. vi chuy€q d6i hinh thrlc sd htru, ihia t6ch, s6p nh4p,-reu A6-dai ve ky so"
s6nh...) Do c6 sg thay d6i vE ch6 dQ kC to6n ndn mQt s6 chi ti6u h€n BCTC kh6ng thti so s6nh duo. c .
II- Ky k6 to6n, ilon vi ti6n tQ sfr dgng trong k6 todn
1. Ky k6 todn nim: nat Oau tir ngiy 01 thdng 0l vd ktlt thric vdo ngdy 31 th6ng 12 hing nlm.
2. Don vi ti6n tQ srl dgng trong k6 to6n: E6ng ViQt Nam (VND)
Itr- ChuAn mqc vi cn6 a6 k6 toen ip dgng
l. Ch6 dQ kti todn 6p dgng: C6ng ty 6p dgng Ch6 dO k6 to6n doanh nghiQp ban hinh theo Th6ng tu sri
6. CAu truc doanh nghiQp COng
20012014/TT-BTC ngdy 22/1212014 cria BQ Tdi chinh.
4
)
2. Tuy€n b6 vO viQc tudn thir ChuAn mgc k6 to6n vd Ch6 dO k6 to6n: 86o c6o tdi chfnh cria Cdng ry
vd trinh bny phir hq'p vdi c6c ChuAn mlrc k6 to6n vi Ch6 dO t6 totan doanh nghiQp Vi-6t Nam frign
ilu-o.
c lflp
ira*i
i
IV- C6c chinh sich k6 tofn 6p dgng
I
l. Nguy6n t8c ghi nhfn c6c khoan ti6n vi c6c khodn tuong duong ti€n. Ti6n bao g6m: Ti€n m{t, ti6n gui ngdn
hdng kh6ng ki han vd ti0n tlang chuyiSn. C6c khodn tuong ttuong tiAn h c6c kholn diu tu ngfn-hpn
tt OI
"6
hpn thu h6i holc tl6o h4n kh6ng qu6.3 thring k6 tu ngdy mua, c6 khi nlng chuy6n d6i
-' dC
' dnng thdnh mQt
lugng tiAn x6c dlnh va i
o6itnann
tidn]
l
khoin dAu tu tdi chinh "iuvcn
- C6c khoan dAu tu nim gifi tl6n ngdy tl6o hp : C6c khoin dAu tu nfm git d6n ngdy ttrio hpn ld cric khoin ti€n
gti ti6t kiQm c6 ky han (khOng bao g6m c6c khodn tuong tuong tiAn ).
3. Nguy0n t6c t6 to6n ng phii thu : C6c khoan ph&i thu dugc trinh bdy tr6n b6o c6o tii chinh theo gi6 tri ghi
s6.c6c kl,ro&n phii thu kh6ch hang vd phii thu kh6c. Dg phdng ng phii thu kh6 ddi th6 hiQn phdn gia tri O1r
ki€n bi t6n th6t do c6c khoin phii thu khOng duo. c kh6ch hdng thanh to6n ph6t sinh dOi vdi s6 dui6c khodn
2. Nguy6n tEc k6 to6n c6c
ph6i thu tai thli tli6m lQp b6o c6o
4. Nguy0n t8c ghi nhgn hdng tdn kho:
Ft gt i nhin lang to1 kh9: llang t6n kho -du-o. c,ghi nh$n theo gi5 ttrAp hon.gira gi6 g6c vd gi6 tri
thudn c6 the thuc hi6n duoc. Gi6 e6c hane t6n kho bao gdm chi phf mu4 chi phi ctr6 Ui6n vd c6c chi phf li€n
quan truc tiiip kh6c ph6t sinh de c"o ouqc fiang ton Uro dola aierir va trengtfifi frie, tei. Gia tri *ruan co ttriS
thyc hiQn ld gi6 b6n udc tinh trir t1i chi phi udc tinh d6 hoin thdnh hdng t6n kho vd chi phf udc tinh cdn thii5t
cho viQc ti6u thp chring.
- Phuong ph6p, tfnh gi6 tr! vd h4ch torln hang t6n kho: Gi6 g6c hang t6n kho tlu-o. c tfnh theo phuong phrlp
nhgp trudc xudt trudc vi du-o. c hgch to6n theo phuong phrip k0 khai thuong xuy6n.
-.NguVC.n
qniq !n duphdng siim gilhang tg3 h9:
phdng.giim gid hdng t6n kho
:
Pu
tri thudn c6 th€ thyc hiQn du_o. c cfia hdng t6n kho nh6 hon'gia
gTi.
fl.Ts
ttuo.
c trrch lflp khi gia
5' Nguy€n- fic ghi nhfln vd kh6u hao TSCE
ha9 tl-uo. c tinh theo phuong phrip tluong thing dga tr€n thcri
{
gian hiru dqng udc tinh cta tai sdn. Mrlc kh6u
hao phir hgp vdi rrroni tu r6"+\nitlrn-arC ngdy 25 th6ng
04 ndm 2013 cinBQ Tai chinh.
sin Thdi gian kh6u hao (ndm)
Nhi crla, vflt kiiin firic
3-46
M6y m6c thiist bi
3 -2s
Phuong tiQn vfln tii, truyAn d6n
.3 - 6
Lopi tdi
lf
Thi6t bidpng cp quin
6- Nguy0n t8c k6 to6n chiphi
3-5
tri
tru6g, Chiphf hp
ddi h4n phan ?nh c6c chi ph( thgc ti5 da pnat sintr
lrud.c
c6 liOn quan tlfl k6t grle hoatdQng.san xu6t kinh doanh cria nhiAu ni€n tIQ litito6n. chi phi
tri tru6c
dii han tlugc phdn b5 trong khoang thoi gian md lqi fch kinh ti5 tluo. c au Hc,
7. Nguy€n tac k6 to6n ng phii tr6: C6c khoin plai tra, tlugc ghi nhfln cho sO ti6n phii
hi trong tuong lai li6n
quan dtin hdngh6a va dicfr vrJ d6 nhfln dugc kirong phu ttruqi va" ,ie. Corgry
d?;an ttu-o. c h6a rlon cria nhd
cung cdp hay chua.
4gg
d;
nhfl
v9V vi ng phii tri thuO tdi chfnh : T4i ngiy nghi nhAn ban dAu, vay vd ng phii
tr6
ghi nhfln theo gi6 g6c .
chi phi phni trn. Cdc.khoin phii tri du-o. c ghi nhdn cho s6 ti6n ph&i hi hong tuong tai
2;Iqlf:Tff,sli+An
hen quan tl0n hdng h6a_vi dlch vp tl6 nhfn duo. c kh6ng phr,r thuQc vdo viQc
C6ng ty Oa nngn Ou
! \syyltac
thu€ tai chinh
ghi
tlu-o. c
cria nhd cung c6p hay chua.
10. Nguyen t6c ghi nhfln v6n chri so hiru:
Nguv€n t-6c ghi *A1yPn
hfru, th{ng du v6n cd phin, quy€n ghgp ttii phitiu chuydn d6i, v6n
;
$fn.cr{chr1 1d
kh6c cria cht sd httu. V6n tl6u
tu cta cht so hitu dy-o. c ehi nhgn tireo ro uiur t6 diu to
co aong.
--TgY^* d:.qhi nhfln ch6nh
"tu
gi6:
gi6
ty
Tf
hisi
aoai
ap
dsng
qf
trong
kiitoan
gia
ra
giao dlch thuc ti! tai
lQqn
thoi di€m ph6t sinh c6c.giao djgf
hing thuong mai noi COng ty iO gia5 Olctr. OOi uOi uig.
.neoait€.cuaNgdn
qi1 lpi so du ngopi tQ cuoi tcy id cackhoin-nq phii-thu .rol rytni tnuc nlen ttr.J q, gia mua vdo cta
-ei{r
Ngli larg lhuo.ng mqi noi C6ng ty md tai khoan giao dich; AOi vOi viQc rftinh gi6 lpi c6c fhonn ng phf,i tr6
k, thi thgc hiQn theo gi6b6nra cta
9y9i
fe11 lang tfruong mpi noi Cdng tyhO'Ai kho6n giao'dlch. Chenh
ngosi t$ ph6t sinh trong nim vd dod6nh giabi s5 ou iuoi lcj ttu6. c'phan ann vao tcEtq"t;t;
q'gi6
Eq
kinh doanh trong nlm .
fj
;6t
g" +i*A"lolnhuin chua phdn qloii l-e,.rhufln sau thuti chua phan ph6i rtu-o. c trich tgp c6c qu}
Ivil'{ry.vfT
chi tri cd tfc cho cd d6ng thgc hi6n theo Nghi quy6t cta Epi hQi rl6ng c6 OOng thuong ni6n.
I l. Nguy0n tEc vd phuong ph6p ghi nhgn doanh thu:
: ?g]nJt.q, !6n henq:.Doanh thu biin hang vd cung c6pdlch.vs tluo. c ghi nhfln khi c6 khi n6ne thu tlucyc c6c
Igt ich kin-h t6_vd c6 th€ x6c tlinh duo. c m6t ciich chic chin, il6ng thdi nhting rui ro dring ke ve
d'uvAn sohiru
yi 9n ptr.im aa ttu.oc 9h3y6l ei"g o nguoi mu3 vd khon! .0, r.r,a raie;il;e k6
i#ri,liHAi;;d;""
"t ndng tr6 l4i
dinh cfia hai b6n v€ gi6 b6n hoflc kti
"e"
hdng.
vI. Thong tin
01. Tidn
vi
bo sung cho c{c khof,n mgc trinh
biy trong B6ng cfln aiii t6 toan
cdc khoin tuorrg tluong ti6n
Chi ti6u
Donv! tinh: WD
uuot quy
,494.452.849
I
i€n gui ng6n hdng
Ti€n g&i ng6n hing c6
cOng
k|
h4n kh6ng qu6 03 th6ng
DAu
quf
2.675.358.M
4.450.952.214
4.930.497.603
15.000.000.000
10.000.000.000
19.945.405.063
17.605.856.047
tutii chinh
02.Cickhoin tliu
nim gift tl6n ngiry d6o hqn
b) DAu tu
Cutii quf
Chi ti6u
rl) NgIn
Eiu quf
Gii trighi
ura goc
ura goc
s6
Gi6
trighi
s6
h4n
-.1
rren gul co Ky n4n
56.214.040.566
79.475.555.94t
03. PhAi thu cfra khdch hirng
Cutii quf
Chi ti6u
hing ngin h4n
r) Phdi thu cria kh6ch
Trong d6 : - T{p doan cliQn lpc ViQt Nam - C6ng ty mua b6n diQn
52.632.999.157
29.650.878.748
52.601.999.157
324.000.00(
31.000.000
khic
Cutii quf
Chi tiOu
Gi6
T4m tmg
c0ns
Gii tri
Dg phdng
Dg phdng
245.089.660
296.568,701
200.'t06.741
2.U91n.142
445.'t96.401
Hing tdn kho
Cudi
Chi ti6u
Nguy6n li6u,
vft
ula
liQu
c0ng
TIng, giim
quf
goc
Diu quf
DE phdng
Gi6 giic
1,173.414.196
1.173.414.196
7.283.486.087
7.283.486.087
8.456.900.283
8.456.900.283
D$ phdng
I
!
:
I
Thiist bi, v4t tu, phq ttrng thay th6
06.
tri
Diu quf
2.053.158.441
Phdi thu kh6c.
05.
quf
29.974.878.74t
- C6ng ty TNHH MTV Minh Huong Gia Lai
04. PhAi thu
DAu
t
I
tii sin c6 tllnh hihr hinh
,)
Khoin mgc
Nguy6n
Si5
Nhir,cfra, v$t
ki6n trrflc
M6y.m6c,
thi6t b!
Phrmng tiQn
r,$n
tii, truy6n
din
Thi6t bi, d+ng
cg
quin
$
TOng cQng
gii
du d6u nam
448.069.189.525
919.065.855.840
5.948.887.180
5.571.603.437
1.378.65s.535.982
448.069.189.525
919.065.855.840
5.948.887.180
5.571.603.437
1.378.655.535.982
47.797.939.542
148.263.386.438
4.472.246.913
217.604.185
200.751.177.078
2156.912.289
9.331.767.395
146.035.834
2.666.667
12.237.392.185
Mua trong ndm
Dau tu
XDCB hodn thinh
T6ng kh6c
Chuy6n sang b6t
Thanh
lf,
nhuong
b6Lr:r
Gi6m ktr6c
.l
,
l.
JO OU CUOI
tr!
nam
hao mdn
liiy
k6
du dAu nEm
Khdu hao trong nim
TEng khdc
Thanh
lf, nhirong b5n
Gi6m khdc
r
t,
-i ou cuol nam
\o
50.554.851.831
157.595.153.833
4.618.282.747
217.604.185
400.271.249.983
770.802.469.402
1.476.640.267
5.353.999.252
1.177
397.514.337.694
761.470.702.007
1.330.604.433
5.351.332.585
1.
212.988.559.
Gii tri cdn l4i
T4i ngiy dAu ndm
.
r.
ngay cuor nam
lil
tri cdn lgi cu0i nAm cta TSCD hfru hinh dE dirng A6 tnti ch6p, cAm cO dam b6o c6c khoin cho vay:
1.164.333.705.622 d
- Gi6
- Nguy6n gi6 TSCD cu6i n6m tl6 ktr6u hao hi5t
TIng, gi6m
7.
tii
nhmg vin cdn srt dpng: 3.413.653.352 d
sfrn cii tlinh v6 hinh
ci{v
Bin
Khoin mgc
Phin
quydn, Nhin hiQu l,
Quydn sfr Quydn
mem may
dqng rl6t ohit hinh b5ng sing hing h6a
tinh
chG
Yguytn
rylrcn
Ya glay
ph6p
nhugng
TSCD v6
hinh khic
T6ng cQng
quyen
gii
i6 du dAu nam
3.400.000.000
3.400.000,00c
3.400.000.000
3.400.000.00c
Mua fong nim
T6ng khac
Thanh
lj,
nhuong b6n
Gidm kh6c
$
du cu5i nem
3i6
tr!
hao mdn
liiy k6
i6 du ddu ndm
!
Kh6u hao trong nim
TIng kh6c
c
Thanh ly nhugng b6n
7.
)l
Giim kh6c
i1
io ou cuol nam
3id
tri
cdn
l4i
d
T4i ngiy diu nim
3.400.000.00c
3.400.000.00c
.
t. l al ngay cuol nam
3.400.000.00(
3.400.000.00c
8. Vay
vi
ng thuO tiri chinh
CuSi
Chi ti6u
quf
Trong quf
DAu
56 kh6ng c6
56 khOng c6
Gi6
tri
khi
nEng
tri
Ting
Giim
Gi6
tri
no
) Vay ngdn h4n
Vay dii h4n diSn hpn
trA
)
Vay ddi h4n
65.022.000.000
31.8s1.000.000
31.851.000.000
65.022.000.000
65.022.000.000
31.851.000.000
31 .851.000.000
756.397.030.000
I7.641.800.000
97.798.500.000
836.553.730.000
756.397.030.000
c0ng
821.419.03{t.000
khi nlng tni
no
65.022.000.000
dii dAn Ngnn hang
IIDV CN Nam Gia Lai
Vay
quf
836.553.730.000
82.663.800.000
129.649.500.000
868.404.730.000
9. Phei
tni ngudi bin
Cu5i
Chi ti6u
)
Gi6
C6c ktroan phni hd ngudi
Mn ngin
C6ng ty TNHH Hmg Long
c0ng
c6c khoin
phii
nQp
nhi
tri
Gi6
ng
S5 c6
tri
khi ning tr6
ng
186.216.05t
31.703.1 14
't86.216.05(
416.703.114
186.216.05(
nrn6,c
Chi tiOu
)
c6 khn n5ng
385.000.000
Phai tra cho c6c dt5i tugng k*r6c
vi
S5
Diu quf
416.703.114
lan
10. Thud
tri
quf
DAu
quf
SO
phni nQp trong
quy
Sd
ilil thqrt
nQp
tronp ou{'
Cuiii quf
Phni nQp (chi tiiSt theo tung lo?i thuiS)
Thui5
gi6tri gia tEng
1.883.084.29t
4.993.110.373
5.474.726.988
1.334.230.993
1.142.553.754
(349.1 24.091
1.215.706.376
(422.276.713)
Thuii xu6t nh$p khAu
Thui5 thu
nhfp doanh nghiQp
Thui5 thu nh6p c6 nhAn
.ThuiSAi nguy€n
C6c loai thu6
.
69.133.324
59.323.015
45.608.546
1.736.006.80t
3.778.999.184
4.450.142.094
1.064.863.899
2.087.148.800
'1.163.608.00(
2.091.148.800
1.159.608.000
6.884.591.898
9.695.099.888
13.41.017.I13
3.182.0U.725
kt6c
C6c khoan phl,
lQ
phi
vi
c6c kho6n
rhii n6p kh6c
c0ng
11.
35.798.23i
Chi phi phii
tri
Chi ti6u
Cu6i
quf
Diu quf
)NgEn han
Ldi vay phii trd
1.193.3U.221
c0ng
12. PhAi
tri
1.193.364.221
kh6c
Chi ti6u
uuor quy
Diu quf
r) Ngan han
Bio hi€m xd hQi
86o hi6m y t6
86o hi6m th6t nghiep
C6 tuc, loi nhudn phni trn
C6c khoan
phii tr6, ph&i
738.423.850
810.798.050
738.423.850
810.798.050
nQp kh6c
c0ng
,
."
13. V5n chfr s6'hii'u
a- Bing a5i ctri6u biSn tlQng cfra viin chfr s& htiu
V5n g6p cfra
Chi ti6u
A
Sii
au
tiu
Lii
tf
Qui dAu tu
gi
I
n5m truri,c
TEng v6n trong
ChGnh lQch
chfr s& hiru
2
422.000.000.00c
(8.202.414,043)
n6mtru6c
phdt tri6n
LNST chua
phin phdi
T6ng cQng
3
4
5
11.891.593.442
31.121.125.297
417.898.792.979
4.101.207.022
4.101.207.022
trong ndm tru6c
TEng kh6c
Giim v6n trong ndm trudc
Ldtrong n6m tru6c
Gi6m khic
s5 ou
oiu n5m nay
422.000.000.000
(4:101.207.021)
TIng v6n trong nIm nay
Lii
11.89't.593.442
31.121.125297
460.911.511.71t
4101.207.021
4.101.207.021
trong nim nay
T[ng kh6c
Giim v6n trong nim nay
L5 trong n6m nay
Gi6m kh6c
s5 du cuiii
nIm nay
b- Chi ti6t v6n
42.000.000.000
0
11.891.593.442
8.425.63s.354
8.425.635.354
22.695.489.943
456.587.083.385
ttiu tu cria chri sO hitu
Chi ti6u
CuSi
quf
DAu
quf
V5n g6p cta c6ng ty mg : C6ng ty TNHH 30-4 Gia Lai
227.059.030.000
227.059.030.000(
V5n g6p cta c6c
194.940.970.000
194.940.970.00C
422.000.000.000
422,000.000.000
c0ng
c- Cic giao dich v6 v6n v6,i cdc chfr s& hfru vir
phin pniii
cO trfrc,
chia lgi nhu$n
Quf niy
Chi ti6u
V6n dAu tu cria chri s0 hiiu
+ V6n g6p dAu n6m
+ V6n g6p
tlng trong n6m
+ V6n g6p
giim trong ndm
+ V6n g6p cu6i n6m
C6 h.rc,lgi nhugn
d. Cd phi6u
- S0 luqng cO phi6utl6ng lcj phft hnnh
- Sri luong cO phitiu da b6n ra c6ng chring :42.200.000 CP
+ Cd phii5u ph6 th6ng :42.200.000
- 56 luqng c6 phi6u dang luu hinh : ;42.200.000
+ C6 phitiu ph6 th6ng ::42.200.000
+ CO phi6u uu dAi (lopi
ducr.
c phin lopi
h VCSH)
Quf tnnfrc
422.000.000.q0(
422.000.000.000
422.000.000.00(
422.000.000,000
422.000.000.00(
422.000.000.000
-\
\q
I
I
l,
,
* Menh gi6
e-
Cic qui
Qu!
cO phii5u dang
cfra doanh nghiQp
tu ph6t tri€n: I 1.891.593.442 d
dAu
VII - Thdng tin
1.
luu hdnh: 10.000 d
bO
sung cho
cic khoin mgc trinh biy trong 86o
c6o k6t
qui holt
tlQng kinh doanh
T6ng doanh thu brin hdng vir cung c6p dich vg (MA s5 01)
Chi ti6u
Quf niry
Quf tnni'c
Doanh thu
Doanh thu b6n hing
c0ng
2.Circkhoin giim trldoanh thu (Me
68.310.030.188
65.453.961.192
68.3r0.030.188
65.453.961.192
s5 02)
Chi ti6u
Quf niy
Quf tnnfrc
Quf niy
Quf tnn6c
Chi6t kh6u thuong m4i
Giim gi6 hdng b6n
Hdng b6n bi
tri lai
c0ng
3. Gi6 v5n
hing bin (Me sd 11)
Chi ti6u
Gi6 viSn cria hang h6a dE ban
c0ng
tii
4. Doanh thu ho4t tlQng
c0ng
tii
6.
17.616.521
2.320.844.51s
17.616.521
lQch
18.424.324.941
r!
tf
gi6 rt6nh gi6 l4i si5 du cu6i
k!
gi6 rong giai do4n ETXD
Chi phi b6n hing
vi chi phi quin lf
C6c khodn chi phi
quin
lf
Quf tnnfrc
14.620.738.437
17.641.800.000
4.101.207.021
4.101.207.022
40.167.331.962
18.721.945.459
doanh nghiQp
Quf niy
Chi ti6u
)
2.320.844.515
Quf niy
Ldi d€n vay
L5 ch0nh lQch
Quf tru6'c
chinh (Ma s6 ZZl
Chi ti6u
- LE ch6nh
21.443.982.663
Quj niy
Chi ti6u
Chi phi
21.443.982.663
37.361.295.547
chinh (Mn sd 21)
. -. -,t
Lal uen gul
5.
37.361.295.547
doanh nghiQp ph6t sinh trong
Quf truoc
k!
lj
643.005.290
625.063.857
Chi phi kh6u hao TSCCD
167.869.447
167.869.447
1.175,483.156
783.385.450
1.986.357.89:
1.576.318.754
Chi phi nh6n vi6n quin
C6c khoan chi phi
QLDN
l,rir6c.
c0ng
7. Chi phi
sin xu6t kinh doanh theo y6u t5
Chi phi nguy6n liQu, vgt liQu
Chi phi nh6n c6ng
.\
Iifr
I
Chi phi kh6u hao tAi san c6 dlntr
12,237,382.
Chi phi dlch vr1 mua ngodi
C0ne
Chi phi thuS thu nhiip doanh nghifp hiQn hinh (Me
s6
-
828.808.4/N
490.662.636
15.318.894.818
2'4n.il4.7n
5t)
Chi ti6u
- Chi phi thuti thu
12.241.817.5W
2.041.471.9S9
Chi phi khic b6ng tiAn
10.
-
Quf niry
nh{p doanh nghiQp tinh tr6n thu nhflp chlu thu6 nim hiQn hinh
Quf trmfc
(349.124.091)
1.215.706.376
(349.124.091)
1.215.706.376
Ei6u chinh chi phi thue thu nhflp doanh nghiQp cria c6c nEm trudc vdo chi phl
thu6 thu nh0p hiOn hirnh
nim nay
T6ng chi phi thu6 thu nh$p doanh nghiQp hign hanh
vIrI. Th6ng tin
b6 sung cho cdc
4. 56 ti6n tt6 thgc
- Ti6n
tri
ffi
khoin mgc tdnh biy trong brio c6o lrru chuy6n ti6n
tQ
g5c vay trong ky:
ng g6c vay theo
khiS
udc th6ng thuong
:
64.627.500.000 d
Lqp,Ngdy 11 thdng0l ndn2016
Ngudi I$p bi6u
(Kj,, heftn)
\r
K6
toin trudmg
(K!,, h9 ftn)
r'l'
\tlt'rv''-'-
Vi'-\\-, ttu
iTnt--
T6ng Gi6m iISc
(K!, hq tln, ddng diiu)
ffiN