CTY CO PHAN THUONG Mf}l VA DAU TU VI NA TA BA
899 Duong 3/2,Phuong 7, Quan 11 TPHCM
\tf~u
n;;il\'
?
, v,
"
,...,
son Ohl
- D::'\
lu)nh thr«) TMn;.: t« ;11' 20111:::/J ua I Ill C
( /11111
221121211I4 c1lc1 /hi T1i1 Ch111/i )
;
IlANGCANDOIKETOAN
Quy III tuim 2016
Tat nga» 30 thdng 09 ndm 2016
Dim 1·1 1i11h : \'ND
.Ma
s6
TAI SAN
ThuyC't
So
cuo'i
minh
ky
So
d~u nam
A. TA.I SAN NGAN II;}N
(100=110+120+130+140+150)
100
89.779.424.557
I. Ti~n va cac khoan tudng dtrong
1. Ti6n
2. Cac khoan tll'dng dlt(ing ti6n
JlO V.I
63.960.029.624
111
55.960.029.624
8.000.000.000
]12
-----··
120 V.2
---·-
IT. Cac khoan dslu tu tai chinh ngiin han
l. Chung khoan kinh doanh
121
2. Du phong giarn gia chung khoan kinh doanh (*)
122
3. Biiu tu nifm giff dc'n ngay dao h~n
-·-·-· - - ---- --
III. Cac khoan phai thu ng~n han
l. Phai thu ngfo han cua khach hang
2. Tnl tnfdc cho ngu'oi ban hang ngan han
- -·-3. Phai thu n9i b9 ngan han
4. Phai thu theo tie'n <.19 kehoach HDXD
5. Phai thu v6 cho vay ngan han
6. Phai thu ngiin han khac
- -- ----
-·--
-
-
----
--
- ---
130
22.701.247.545
18.944.787.206
131 V.3
22.600.242.794
17 .160.378.522
132
99.029.151
133
134
135
1.975.600
136 V.4a
137
----
7. Dir phoug khoan thu ngan han kh6 doi (*)
8. Tai san thicfo cho xll' ly
---
123
1.784.408.684
139
-
IV. Hang t6n kbo
----·---·---------l. Hang t6n kho
·---2. Du phong giam gia hang t6n kho (*)
140
3.108.569.094
18.450.721.I 68
141 Y.5
3.108.569.094
18.450.721.168
V. Tai san ngiin han khac
1. Chi phi tra tnrdc ng
------2. Thu( GTGT duoc khau lru
150
9.578.294
151 V.lOa
152
9.578.294
149
------
-- -··------------·--·3. Thuc' va cac khoan phdi thu Nha nude
--
-
l.174.536.841
9.599.639
l .164.937.202
153 V.12b
4. Giao dich mua ban l'.li Lrai phic'u chinh phii
-···---·--------- -----·-··
5. Tai san ngan han khac
154
n. TAI sr.\N nA1 n~N
200
155
83.469.233.456
102.808.163.459
15.000.000
15.000.000
(200=210+220+230+240+250+260)
I. Cac khoan phai thu dai lu,m
210
----··------ -- 1. Phai thu dai han cua khach hang
211
2. Tra mrdc cho ngu'c'Ji ban dai han
212
- ---- - .
·---··--·- - -3. V6n kinh doanh Cl don vi tnrc thuoc
213
- . --·
4. Phai thu dai han n()i b(?
214
-
5. Phdi ihu v6 cho vay dai han
215
6. Phai thu dai han khac
216
7. Du phong phai thu dai han kh6 doi (*)
219
II. Tai s~1 n elf dinh
220 V.7
J • l 91.825.884
2.667.706.141
I. TSCD hi1u hlnh
221
1.191.825.884
2.M I 70(i. l·l I
- Nguyen gia
222
- Gia tri hao mon Hiy kc'(*)
223
2. TSCD thuc tai chinh
224
- Nguyen gia
225
226
- Gia tri hao mon lily ke' (*)
3. TSCD
vo hlnh
V.4b
15.000.000
15.
2.540.904 .444
( l.349.078.560)
228 Y.8
- Gia tri hao mon liiy kc' (*)
229
Ill. Ba't d(>ng san dftu tu'
230 V.9
7 .826. 780.273
- Nguyen gia
231
7 .979.619.120
- Gia tri hao mon lily ke' ("')
232
( 152.838.847)
IV. Tai san d(J dang dai han
~hi phi sdn xuai kinh doanh do dang dai han
240 V.6
( 15.65(1.086.204)
241
( l 5.650.086.204)
2. Chi phi xay dung Cd bin da dang
242
V. Cac khoan d~u tu: tai chinh dai han
1. f)~u lu' VUO Cong ty con
2. Bfiu ur vao cdng ty lien ke't, lien doanh
3. Bill tu khac vao c6ng cu von
250 V.2
253
~Du ph~ng ~5:~ ttt tai chinh _~ai han (*)
254
5. Bill tu narn giU de'n ngay c1ao h<.111
255
VI Tai san dai han khac
260
l. Chi phi td tnrdc dai han
-- ---··--·------·----·---2. Tai san thuc' thu nh~p hoan lai
268
=
5.000.000.000
5.000.000.000
261 V.lOh
-- ---- - -262
4. Tai sdn dai han khac
'J;-ONG CQNG TAI SAN (270
95.000.000
(95.000.000)
252
263
100 + 200)
270
NGU6NV6N
PIIAI TRA (300 = 310 +330)
-----I. Ncj ngiin han
1. Phai tra ngiroi ban ngan han
2. N itroi
ti6n truoc r{g-,if-n--h-a-.
n---·----·----·--
Ma
Thuye't
s6
minh
c. N(J
3. Thue va cac khoan phai nop NM mroc
6. Phai tra n--- ----·---------·--··-·--·---7. Phai tri\ theo tien a Ke' hoach HBXD
-
khac
ngdn han
173.248.658.013
152.090.885.162
-
.
-
SC)
ky
dfiu nam
30.241 .800.522
310
47.200.106.222
28. 728.332.578
311 V.12a
40.417 .054.696
19.933.196.837
-- -
18
899 .835 .40 l
-
- 315 V.l4a
-
Ira ngifn han
87.165.789.434
313 V.13a
tra ngan han
10. Vay va nQ thue tai chinh
85.085.713.503
cu6i
tra ngu'oi lao d<}ng --·------------- 314
8. Doanh thu chira thi.,l'c hi~n ngan hq.n
87.165.789.434
4~>.142.073.066
3 Ii -
-
85.085.713.503
SA'
cO
300
~;t~a
9. Phai
957 .541.752)
251
3. Thiet bi, v~t nr, phu tung thay the' dai han
5. Chi phi phai
12.625 .2..J.7 .89.{
(t)
227
- Nguyen gia
4. Phai
oon. oon
- --
f--
316
--~
317
--- --318
---
3.299.862.957
1.181.156.288
501.742.957
678.416.392
585.896.167
--
-·
127.545.000
- -
18.I81.818
319 V.15a
2.411. 828.558
2.979.563.659
320 Y.l la
1300.000.000
1.300.000.000
-----·· ---- -
-
l l. Du phong phai tnl ngan hqn
321
12. Quy khen thtrdng phtic lqj
322
13. Quy blnh
6n g~
14. Giao dich mua
-
ban lai trai phieu chinh phu
n. Nq dai han
I. Phai tra dai han ngu<)i ban
330
tra
332
4. Phai tnl dai han n{)i b9 v6 van kinh doanh
------- -·
5. Phai tra dai han n
334
6. Doanh thu chua thuc hicn dai han
---·------·--7. Phai tra dai ban khac
:n6
8. Vay va ncJ thue tai chfnh dai h~n
340
- -·--··---
·-·
.
tra
1.5 L'.467.944
341
12. Dt! phong phai tra dai han
sa mru
1.941.966.844
339
11. Thue' thu nhap hoan l
voN cnu
l.513.467 .9-14
335
9. Trai phie'u chuyen d6i
10. c6 phie'u tru dai
n.
1.941.966.844
333 V.14h
337 Y.l5b
338 V.l lb
13. Quy phat tri~n khoa
525.001
3'.H V.12b
2. Ngttc)i mua
ti~n truck dai han
-3. Chi phi phdi rra dai hqn
-
2 9 H>YL 0 5 I
323
324
hQC
va Cong nghe
(4oo ~410+430)
342
343
400
.~
124. l06.584.947
121.849.084.640
I. Vo'n chll si'J huu
410 V.16
124.106.584.947
121.849.084.640
l. Von g6p ciia chil sa lnru
411
I 14.000.000.000
I I 4.000.000.000
l l 4.000.000.000
I 14. 000. 000. 000
------------
- c6 phie'u-ph6 thong
- c6 phieu uu ctai
c6 quyen bi6u quyei
4lla
4llb
2 l'h~~g du Von c6 phdn
·--·----
412
3. Quyen chon chuyen Cf6i trai phic'u
413
4. Von khac cua chu sd huu
5. c6 phic'u quy (~
----
414
--
415
6. Chenh Icch danh gia Iai tai san
416
ty gia
417
7. Chenh lech
h('fi
8. Quy dau ta ph~t tri~n--
-
418
9. Quy h6 tro sap xc'p doanh nghi9p
10. Quy khac thuoc von chu so htru
419
1 l. Loi nhuan sau thuc' chua phan ph6i
-----·---- --- . ·- LNST chua phan phdi llty kc' d.C'n cuoi ky tnrdc
421
- LNST chira phan ky nay
420
42la
42lb
12.Ngt-;6n ~on ofo t~r XD~-----
422
II. Ngu6n kinh phi va quy khac
430
1. Nguen kinh phi
. --·-------·---2. Nguen kinh phi da hlnh thanh TSCE>
-~--:;,:--- .
~
,.,,,
TONG CQNG NGUON VON (440=300+400)
431
-
-
-
314.868.226
314.868.226
434.910.044
61.262.340
9.356.806.677
179 .306.370
7.472.954.074
-3.526.565 .504
9.177 .500.307
.l0.999.519.578
173.248.658.013
152.090.885.162
432
440
CAC CHI TIEU NGOAI BANG CAN DOI Kfi TOAN
CHI TIEU
Sff cu6'i quy
Sff d~u nam
l. Tai san cho lhue ngoai
2. V~t nr.hang hoa nhan gill hQ , nhan gia c6ng
216.414.456
216.414.456
'.)_ Hang hoa nhan ban h<), nh~n
4. NcJ kh6 doi
kY gl\'i
aa xU' 1y
5. Ngoai ti; cac loai
- Ngoai t<$: USD
6. Du toan chi st! nghiep, dt! an
67,1)2
Ban kiem soai
Nguyen Due Thuan
67,9'2