Signature Not Verified
Được ký bởi NGUYỄN DUY KHANH
Ngày ký: 30.08.2014 10:12

E

-

E

J

d

-

a

TAt cHirun

clua

,

rulEru PQ

ANG DAu cOa ruAm rAl cHiruH
Er rnuc NGAY 31 THANG tz ruAu 2014
v___

cONG TY Go PHAN DAU Tl.l


4.

Bf,ng cfln tl6i

J.

86o c6o k6t qui ho4t rlQng kinh doanh giira niOn dO 6 thdng ttAu cria
nlm tii chinh t

--

t

nlm t]ri chinh

rt

********

tt rt

* * * :t :t :t ?k ?t *

t!

tk

* t(

6-9

10

tL-t2
13 - 33


6nc w cd pnAru oAu rU cnAu A - rlrAr siilr ot/one


l5 th6ng 6 ndm 2001

--l

-]

Ki6m to6n vi6n
C6ng q TNffiI Ki6m todn vi,Tu v6n A&C cld cluo. c chi dfnh soSt x6t 86o c6o tdi chinh gifra ni6n
th6ng dAu ctra nam tdi chfnh k6t thric ngay 31 th6ng 12ndm2014.

-a
l-_
t-a
ilr-l

,l-_
t-|li
l'-J.-4
[_,
r_I

I-

,

Trfch nhi6m cria Tdne Gi6m d6c
Tdng Gi6m c16c chiu trlch nhiem lap 86o c5o tdi chfnh gifa ni6n clQ phin 6nh trung thgc vd hqp ly tinh
hinh tdi chinh, ktSt qui hopt d-6ng kinh do.anh vd luu chuy6n ti€n tg cua Cdng ty. Trong viQc lap 86o ciio
tai chfnh gifta ni€n clQ ndy, T6ng Gi6m cl6c phii:

':
lQch trgng y6u so v6i nhirng chudn myc nd1-dd uoc trinh biy vd giii thich trong 86o c6o tii chinh
gita ni6n clQ;
!0p B5o c6o tai chinh gita ni0n clO tr€n co so hoat c1Qng li6n tpc tni tru'dng hqp khdng th6 gi6 dinh
rdng COng ty sC ti6p tpc ho4t clgn_e li6n t.uc.

Thi6t lap vd thlrc hien he th6ng ki6m >o6t nOi b0 mOt c6ch hiru hieu d6 Aam bio viQc lap vd trinh
bdy 86o c6o tdi chfnh gifra ni6n ilQ khong cei sai sot trgng 1.6u do gian lfn ho{c nhAm l6n.


b
b

lAu rrj cnAu A - THAr siilH otlone
nlio cAo cuA rONc GIAM o6c

ltitip tneol

I

=

al

B0 Tni chinh.

=
=
--IE


t-A

NHI
rNG
,i'tlEll

-r

t-l-ll
l-I

,-t
t-t-4
l-l4
I

I

t)-1
I

t_
-!r

b
l__
r||
I

;in

FTF*4-@IILIn

]I

So: 390 120 | 4 IBCTC-KTTV

b
I-.'n

BAo cAo KET euA colvc rAc soArxET

.*1

vn gAo cAo TAI CIIiNH crff,t NIEN DQ
6 THANG DAU cuA NAvr rAr clrim{ xnr rrruc NGAy 3t rHANG rz NAvr z0r4

Lr-j

5

CUA CONC TY CO PHAN DAU TU CUAU A _ THAI niNTT DUOI.{G

Kinh

J-,

efri: cAc co DONG, Her oONc euAN TRI vA rONc crAM noc
coNc TY CO PHAN oAu TU CHAU A . THAI giNH DUOI{G

l-.-

to6n. Chfng t6i kh6ng thuc hi6n c6ng vi6c ki6m toSn

4

c6p
n6n

hcrn

i6m

to5n.

4
Trdn ccv sd c6ng t6c sorit x6t cria chring t6i, chfng tdi kh6ng thdy co sU kign ndo tl6 chring tdi cho .ing
86o c5o tdi chinh gifra ni6n tl6 tlinh kdm theo c16y kh6ng phin 6nh trung thuc vd hqp ly tr6n c6c khfa
c4nh trgng y6u, phu hqp v6i c6c chuAn mgc, ChC dg K;5 to6n Doanh nghftp ViQt Narn hQn hdnh vd ciic
quy clinh ph6p l1f co li6n quan.

-4

,b

C6ng ty TNHH Ki6m tofn vd Tu v6n A&C

NH\,

rY\

-€r


i

l

'Jj':,Sili\D

lnlcH Htriu
ronu v

xr€i.r

not,/,

)/"rY

=

,2y'



--L-a

c6nc ry cd pnAru oAu rU cnAu A - fiar eiNFl oUcrruc
Dia chi: fAng 6 tda nha APEC , 74 LC Dai Hrj- quan Hai Ba T:;ng; Lhanh phO Ha NQi
eio cAo rer cnixH cffe xmN pQ
5 *rang ctAu cua ndm tdi chfnh ktit thric nedl-31 th6ng

ll
I.

ll

BANG CAND9I

H
-r

1l eam l0l4

Ic

T9AN GT TANIENDQ

T4i ngiy 30 th6ng 6 nIm 2014

1--

Dcrn vf tfnh:


L

vi cfc khoin

110

Ti6n
-.1
I len

111

2.

C6c khoan tucrng ducrng ti6n

112

il.
1.
2.

Cf c khoin
DAu tu

III.

Cdc

1.


dAu

tu ngin h4n

129

131

141

Hdng t6n kho
phong giAm gi6 hdng tdn kho

.

v.l

t

t t

,'

Sii cuiii tcy

Sd Adu

nim


56.963.101.r76

v.4

213.477,095

213.477.095

V,5

17.015.7r0.762

16.799.285.8s6

v.6
v.7

43.7 r8.5 15.06;

40.163.8 1532;
(2r3.477.09s)

t40

tdn kho

.

minh


..4
V. Tii sin
ngln h4n khdc
1. Chi phf trA trudc ng6n hpn
2. Thu0 giri tri giating dugc khdu tru'
3. ThuO vd c6c khodn kh6c ph6i thu Nhd nudc
4. Giao dlch mua bdn lai trdi phi6u Chfnh phri
5 Tdi sAn ngin h4n khiic

-T

L

tucrng tluorng tiiin

l.

.,

---)

-4

A- TAI

IV. Iling
t

so



v.9

15.668.67r.973

t7 .g45.510.1

1

;


c6nc

w cd pniru oAu rU cnAU A - THAI eiNH oUottc

Dia chi: tAng 6 tda nha APEC , 14 Le Dai Hanb" qu4n Hai Ba Trtmg, thanh ph6 Hd NOi
eio cAo rru cuiNH GII-IA NIPN oQ
-).
6 fr.ing c16u cria n6m tdi chinh k6t thic ngdl 3l thring 12 ndm 2014

Bing

cAn

ttlii tr6 to6n gitla ni6n ttQ (tiiip ttreo)
ME

TAI SAN


tr.
1.

B

h
h

2.

t,

b
h

3.

=
1

b
b

L
b
b
h
b

J-l.

218

Thi sin cii Olntr

220

ct5

sii aAu nIm

340.252.932.3s4

293.217.186.271

r83.462.915.371
696.134.071

t83.923.272.052

2t9

221

dinh hiru hinh

Sii cu6i try

2t2

Phdi thu ddi han nOi b0

773.002.101
1.s37.360.605

1.s37.360.605
(84 r .226.5s4)

(764.3s8.s04)

224

227

4.

Gid tri hao mdn tity ke
Chi phi x6y dpg co bAn dd dang

III.

Bdt dQng sin rt6u

V.1

1

229

230

tu


tii

242

IV.

Cdc

l.
2.
3.
4.

DAu tu viro c6ng ty con

chinh

dii

han

DAu tu vdo cdng fy li6n k6t, liOn doanh
DAu tu ddi han kh6c

Dg phdng giam gi6 ddu tu tdi chinh ddi h4n

2s0

251 V. 13

155.856.000

1ss.856.00;

155.856.00;

46r.357.191.892

429.7t8.512.327

261
262

268

V.17


cOnc

w cd pnAru oAu n/ cnAu A - rlrAl sitH ot/onc

Dia chi: Tang 6 tda nha APEC ,74Le Dai Hantl quan Hai Bi Tnrng. ftnnh phd Hd NQi
nAo cAo ret cHiNH cffn NIEN DQ
6 fuing ildu cta nim tai chfnh ki5t thuc nge)-31 ttr.ing l2 nem l0l4

Birg

c6n adi k5



}ffi

ThuyOt

s0

minh

- NgpHAr TRA

L
l.
2.
3.
4.
5.
6.
7.
8.
g.

310

Ng ngin h4n
Phai ha nguoi b6n

31 1
312



sr.997.029.667

s2.370.640.162

V.20

363.177.$;

2r4.170.679
17r.196.290

273.037 .367

V.2l

79.8s3.091

79.266.910_

3r7

dpg

318

319

10. Dg phdng ph6i trd ng6n h4n
1 1. Qu! khen thu&ng, Phric lqi

Dp phdng trg c6p m6t vigc lam
Dp phdng phii tri ddi han

335

Doanh thu chua thYc hiQn
Qu! ph6t tri6n khoa hgc vd cOng nghe

338

BL
1.
2.
3.
1.
5.
6.
7.
8.
9.

NGUONV6XCHUSOHUU

400

323

V.22
V.23



240.299.195.111

243.620.283.469

4rl

264.000.000.000

264.000.000.000

412

48.496.600.000

48.496.600.000

4t0

Viin chfr sO hiiu
V6n dAu fu cria chu so hiru
ThingduvOnc0phAn

v.25

413

V6n kh6c cria chri sd hiru
CO


1 l. Ngudn vt5n dAu tu xdY dprg co bAn
12. Qu! hd trq sap x6p doanh nghi€P

418

24.751.612

24.751.612

IL
1.
2.

{30
4-::

Nguiin kinh phf

vi

qu-r-

4t9

120

:i; si:' !o

fuao4.plstaryd4*4ufr3'-



j

(

121

khic

Ngu6n kinh phi
Ngutin kinh phi dd hinh rhinh

TONG CQNG

416


6ne w cd pnAn oAu rU cnAu A - TIIAI BillH oUole

NQi
,141-eD4i Hah- qup Hai Be Tnmg danh ptro Ha
sAo CAo rRr csixu cflre UEN oQ
f rtuing ddu cua nam tdi chinh ktit thric ngdy 3l ttr.ing ll n;m 2014

Etia chi: Tang 6 tda nha APEC
il

-

Birg cin tt6i k6 toin gifra ni6n ttQ (tiOp ttreo)


s6 qu-Q!-\i.

s5 eAu nIm

Tdi san thuO ngodi

Vft tu, hang h6a nh4n git

hQ, nhfln gia cOng

Hdng h6a nhQn b6n hQ, nhQn ky gui, h,f cugc

Nq kh6 ddi da xt lY
Ngo4i tQ c6c lopi:

Dy to6n chi su nghiQP, dU 6n

]-+l

J-t

-:'-4t

LQp ngdy 28

>a

.tt



--I

.--D

t

---t

r,!.

--4
f,

-'

-^
a'D

--fr
--z

{;t

-rJ

Bao cdo nay phdi duec CIqc citng vdi Bdn thuy&

mirt &p *



nAo cAo KET QUA IIoAT DQNG KINH DOANH GITIA NIfiN DQ

1-

6 th6ng tIAu cfra n5m tiri ch(nh

Z>

f6t tnnc

ngery 31 thSng 12

nilm2014

-4

Dcrn

Lfiy kii tu dAu nim cl6n cutii kY naY

z>

ME

Thuy6t

CHi TITU

so

-J-1
-1

--a

l

Trong cl6: chi Phi

-l

vi tinh: VND

a

--r-l

-a
- -J
3-r

I

8.
9.

lf

10
11


(3.6ss.878.876)

5.290.432.501

334.791.L43

14.063.990

10. Lgi nhuQn thuAn tir ho4t tlQng kinh doanh

30

11. Thu nh$p khdc

31

12. Chi phikh6c

32

625

13. Lgi nhu$n khdc

40

334.790.518

vI.6

24

Chi phi b6n hing
Chi phf quin

Nim trufc

02

23

15i vaY

Nim nay

!

18. Lei co

ki5 toSn

trufc thu6

(3.321.088.358)

50

70

bin tr0n c6 Phi6u

Ngud'i

lfp

bi€u

A&

K5 todn tru0ng

AI HI
Jt-

DA.

-J
_-J
--rJ

-1
-

Ngu.v6n Hoiri Giang

Nguy6n Holri Giang

Bdo cdo noy phdi drqc tloc citng v6i Bdn thuy€t minh Bdo cao

tii



6 thang dau cua ndm tai chfnh ktit thuc ngdy 31 thang 12 nEm 2014

E

J

BAo CAo Lxfu CHUYpx unN TE GIIIA NIEN DQ

-1
-4

(Theo phuorg Ph6P gi6n ti6P)

-l

6 th6ng tlflu cfta

nIm tiri chfnh t

r-

-t

-1
-r

-.!
-r
r--

--.4

Lei,

16 chdnh lQch

t!

Ti6n

15i

06

5.304.496.491

76.868.030



(rr4.297.8e1)

l2
l3

(s06.664.044)

t4

Thu0 thu nhflp doanh nghiQP dd nQP
Ti6n thu kh6c tir hoat d0ng kinh doanh
Ti6n chi khtic cho ho4t dQng kinh doanh

tt

vI.4

08

vay dd tri

Luu chuydn ti6n thuin

v.10

05

Ting, gi6m hdng tdn kho
Ting, giafiI c6c kho6n Phai trd

minh

SO

vi tinh: VND

4.744.s00.00;
(zes.366.s82)

15

16

hogt il/ng kinh doanh

(e.e00.000)

21.578.912.021

8.382.479.653

(1.0ee.12e.703)

(1.230.258.068)_

---1

It
=
--a

,b

-HN

22

v

rrju H{:

(6.s00.000.000)

23

v!kh6c

Ti6n thu h6i ctro vay, b6n l1i cac c6ng cp ng cria
clcrn

vikh6c

). Ti€n chi dAu tu, gop vtin vdo dcn vi khric
6.
1

V.lz

TiAn chi cho vay, mua c6c c6ng cU ng cua
clon


(33.834.939.687)

8.687.584.388

-t

-)
-t

Luu chuydn ti6n thuin tti hogt tlQng clia ta

-a=
-4
-

Bdo cdo nay phdi drgc doc citngvoi Bdn

t@t

mmh Bfu

ob ni

#

Efu tet

dA

1l


ndm20l4

niOn tlQ (ti€p theo)

ME Thuy6t

a

so

CHi TIEU

--1

t

1.

31

-rZ

2.

-1

3.
4. Ti0n chi tri ng g6c vaY
5. TiAn chi tr6 ng thu6 tdi chinh


w gi|troi

18.499. 146.04;

(9.s00.000.000)

35

tiin thuin tt hogt tl|ng tii chinh

Ti6n vh tucrng tluong ti6n

--

14i

Luu chuy6n ti€n thuAn trong nim

a

NIm trufc

Ti0n thu tu ph6t hanh cd phi6u, nhan g6p v6n cria
chri so hffu

---J

NIm naY
-_-,-,-L


-1

Tiiin

vi

tuong tlucrng titin cu6i nlm

70

v.1

--f

Lflp ngdy 28 thang 8 n[m 2014

I

Ngudi

1
1-

lfp

bi6u

------


1l

.--1i
-____.--.5

4

-4

Bdo cdo ndy phdi tluqc doc citngvdi Bdn thuyil

nhl &b *- E *#'

g:fiz EEn da

12


=
=

-1

- nrAr eiNH otJot'tc
ga Noi
c6ne rv cd puAtt oAu rrj cnAu A qo6"
Hai Bd Tnmg' thanh pnO
APEC,
nha
tda

l_

tr

B6o c6o tdi chinh gifra ni6n d0'

f=
=

E
f=
Ia
h
b

E

3.

Ilinh thrlc Xii torln 6P dgngCOng ty st dung hinh thtt ;6 toin

trOn m6y

vi

tinh'

I

I


b cl*;

Bno ato

tii

chinh gilea niAn ilp

13


4
-,

c6r,rc

4
1
-

llir

F)

b
b
b
t-


4
-r

4
-)

-a
-'r

4
-r
4l

-- a
-aI
._
-4,
=
-r
-a

duo.

phuong
c tinh theo phuong ph6p gi6 dich danh vir dugc hach to6n theo

exuY€n.
'

.,

OOi vOi nq phii thu chua qu6 h4n thanh to6n nhmg kh6 co khf,

l>r

4

cac

mirc tdn th6t d0 lflP du Phdng.

5.

Thi sin c6 APn hiru hinh
Thi sAn cO ainn hfiu hinh dugc thO hiQn theo
ctinh htru hinh bao g6m todn bQ c6c chi phi
d6n thoi di6m dua tdi sin t16 viro tr4ng thii
ban dAu chi dugc ghi tdng nguyOn gi6 tdi sin
kinh tti trong tucrng lai do sir dqng tdi sAn cl6'
nhfln ngay vdo chi Phi.
duqc x6a s6 vdr
Khi tai sin c5 dinh hfiu hinh dugc b6n hay thanh ly, nguyO n gi6vd khAu hao lfiy k6
phi trong ky.
chi
hay
ffi ky khoan rai l5 ndo ph6t sinh do vipc rhanh ly d6u dugc tinh viro thu nh4p

gian hiru
Tdi sin cO einn hiru hinh dugc khAu hao theo phuong ph6p dulng thing dga tr6n thdi
sau:
dung u6c tfnh. 56 nam khAu hao cira c6c lo?i tiri sAn cO einfr hiru hinh nhu

I

c6ttc

w cd pnAn oAu rU cnAU A - rnAr eiNFl ot/One
thdnh pno ua NEi

,74LeDai Hdnh, qu6n Hai Bd rnmg,
eAo cAo rel cHit{s c[Ie xGN oQ
6 thang dau cta n6m tdi chinh k6t thric ngiy 31 th6ng 12ndm20l4
Bin thuy6t minh Br[o crio

;*.n*

tAng

6 tda nha APES

dugc khAu hao theo
chi ra tinh d6n thoi diem rlua phdn mAm viro sfr dung. Phnn mOm m6y tinh
phuong ph6p ducrng th[ng trong 03 ndm.

=
=

,-t

5

7.

dich binh qu6n t4i ngiy trich lflp dU phdng.
. OOi vOi chimg kho6n ild ni6m y6t trCn So giao dich chimg khoan TP. HO Chf Minh (HOSE) h
gi6 d6ng cria t4i ngAy trfch lflp dU phdng.
o OOi vO'i chimg kho6n it6 dang ky giao dich tr6n thi trubng gi+o dich cria c6c cdng fy clai chring
chua niem v6iepcom) ld gt6 [iio dich binh qudn tr6n hQ th6ng tai ngiy trich lOp du phdng.
o D6i v6i chimg khoSn chua cling \i giao dich cv. thi quong giao dlch cua c6c c6ng E dai thlng
ld gi6 trung binh tr6n ccr so gi6 giao dich dc tOi tnieu cria 3 c6ng ty chung kho6n c6ng b6 tai

=

tr
l-

o

)-a

l_.

E
E
E
E

ngey lflp du phdng.
oOi-uOi chtmg kho6n ni6m yiSt Ui hfiy giao aich, ngung giao dich ke
tr6 di Id gihtri s6 s6ch t4i ogev l4p B-ang cin d6i kti toan gAn nhdt.

Dy phdng cho c6c khoin dAu tu vdo t6
bi 16 (tru1ruo'ng hap l6.theo ktl hoach


tri

cho cdc hdng h6a,

lj

rnQt khoin dAu tu, phAn ch€nh lQch gifra gi6
vdo
thu nh4p ho{c chi Phi.
hach to6n

Khi thanh

tri thanh

I

10.

dich vU cld sri dung.

l-.
4

b

11.

Ngu6n v5n kinh doanh

-1

Phi6u

sO sdch

Ph6t

.J
-r

cO

1
-r
I

12.

.-rl

13.

hinh

phi6u qu! dugc ghi gi6m

C6 tric

CotricdugcghinhinlingphiitrAkhidugcc6ngb6.

-t

rllll-

-at

rF

-a

Tiin ldi

=

t6 tung lci,''
TiAn ldi itugc ghi nhpn trdn co sd thcri gian vd ldi suAt thgc

=
Jl
-

Cii ttc vi lqi nhufn tluqc chia
co tuc ho6c lgi nhuan
quyon
lh0n
c6 tric vd lgi nhufn du99 chia dugc ghi nlOn khi cong ty clugc
md chi theo d6i s6
tt viec gjp;ar. R,afi"o tr. nh4n bing c6 phiiSu khong ghi nhOn viro thu nh0P
lugng



-l

-1,
.1l

15.

vir

:fltai'chfnh
g6m c6c nh6m:
Qng

F{i
.-li,
r

doanh

,

c ph6n loai ld ghi nhan theo gi6 tri hqp
dusc
d6ng ti"il'a"""r, re" a.ir. r ril;tt Ei tint doanh ho[c
tho
t4i
doanh
kinh
dOng

ph6i sinh dugc x6c dinh ld mOt ho.p
c6ng cg tai chinh ph6i sinh (ngoai trir c6c c6ng cu tiri chinh
que).
;dG bio lanh tai chinh hoac .qt "oog cr,r phdng ngira rtri rr hieu

.

-L
-1

-a
-^r
-r

hpn;

o
.

,

r

1

I
,.
-f

Bdn thuy€t minh ndy


I
-l

1
1

cOne rY cd PHAN oAu rU cnAu

A

DUoNG
- rHAI eiNH
Tnmg, thanh pno ua NEi

Hdnh, 9u0n Hai Bd
Dia chi: Tang 6 tda nhd APEC , 14 LeDai

elo cAo iAr cnixn

GICr/ NnN oQ

ngdy 31 thring 17 ndm 2014
sss eria nxm tai chinh k6t thric
O'tf,a"g-Aar
L,' llrgr!5

Bfrn thuy6t

-f


-4

-4
1
=

17.

\

.
o

r

,-

duo.

rqi !ich cdn lai v0 tai sin ctra c6ng ty
1-.:

i

c bu tru v6i nhau

rrA
^:A +-i
thuAn tron

BQ phan theo lTnh.vyc kinh doanh ld mQt
kinh
ph0n
rui ro vi lo. i ich kinh tt5 tt

doanh kh6c.

4

BQ phQn

-1

hfru

;;;; ; "d;.[,i
sau khi trt di toin b0 nghTa vP.

=
-4
-

=

sO

,o hiru rd hqp c6ng


4
4
--rI

hwthfuhwfrawfu-it-r€T-Bbaonichirtgiiraniandg

T7


c6ne Ty cd

-

--a

-t

--1
-l

;tU tn*

PHAN oAu

rU cnAu

A

- rHAI eil'lFl DUoNG

- tl
- al
-

v.

rnoxc rrN e6 sr.rNc cHo cAc KHoAN I{IJC rnixn

1.

Tiijn vi cic khoin tuong tlucrng ti6n

BAY TRONG BANG cAN

o6l

rE roAN crtla xrnN oQ

I

-1
-'..-rt

sii oiu nlm
245.978.869

-.;.
I len mat
-.x gfri ngAn hdng
Ti6n

-a

--a

2.

-a
-{

-4
--ai

DAu

tu ngin h4n

sii cu5i tY
55 luqng Gi6 tr!

Cii phiifu dia ta ngin hgn
COng ty C6 phAn Chring kho6n ChAu A -

Th6i Binh Duong

-t

93.350

100.000
94.500

1 .03 0.000

Diu tu ngin hgn khdc
Ti6n fry thSc tIAu tu
TiAn gui ti6t kiqm c6 ky h4n trdn 3 thing

cQng

Gi6

tri

93.3s0

2.987.200.000
1.030.000

343.700

4.811.800.000

155
80

1.472.000

1.472.000

100.000
94.500

4.105.000

28.455

999.950.000

Viet

ng

C6ng ty CO phAn Len Hd DOng

-1,

luqxg

nim

15.583.022.000

l

-1

-,

S5

10.771.222.000


28.700.000.000

issq\s3ss\\



PhAi thu kh6ch

-

C6ng fy Cd phAn Sdng Da 1l
C6c ttdi tuqng khric

110.000.000
103.477 .09s

110.000.000
103.477.09s

=

c0ng

213.477.095

213.477.095

E

Tri trufc

w

8.3 10.1 86.208



=

C6ng ty CO phAn Ki6n tnic Qu6c t6
Cdng ty C6 PhAn chimg kho6n ChAu

A - Th6i Binh

Ducrng

=
-{
-

Vdn phdng d[ng kf quy6n sri dpng d6t
Cdng ty Cd phAn Tu v6n vi DAu tu Xdy dung
Th6i Nguy6n
Cdng ty CO phAn Tu vAn Xdy dpng Thinh Nam
Sd Tai nguy6n vi MOi truong tinh Bdc Ninh
Chi nh6nh Gi6ng c6y n6ng lAm nghiQp Th6i Nguy6n
C6ng ty CO phan Kii5n trric vi Xdy dpg AST
Cdng ty CO phAn Van Phri - Invest
C6ng ty TNffiI DAu tu Thucrng mpi vd Dich vU

-4
-1
-.
-a
=



240.843.000
214.000.000

153.000.000

1s3.000.000

885.991.448

703.03t.448

998.999.990

C6c t16i tuarng kh6c

IE

=

t*

1.813.940.116

r.693.569.630

17.015.710.762

16.799.285.856


bO

A-

tu

tqV

s6 aAu

nIm

88.1s6.944

42.268.028.362

38.625.778.362

678.500.000

678.500.000

386.000.000

386.000.000

385 .986.7 04

385.380.014


Tnmg, thdnh pnO ga NOi

eAo cAo ret cuitur ctUe NrcN oo

3l thang 12ndm2074
giiia
tIQ (ti6p theo)
ni0n
Brio
c6o
tdi
chinh
thuy6t minh

6 th6ng dAu cta ndm tai chinh ktit thric ngdy

Bin

7.

h

Dg phdng phii thu ngln h4n kh6 ttdi
s5 aiu nim
Dg phdng ng phii thu qu6 hpn thanh to6n
- Du phdng cho cdc khodn nq phai thu qud hqrt
tir 3 ndm nd bn
c0ng

E


Sii AAu nim
16.835.510.111

1.36r.098.582

1.1 10.000.000

15.668.671.973

17.945.510.111

s6 cu5i
T4m img
C6c kho6n cAm c5, ky qu}, ky cugc ngin hBn

C0ttg

10.

Ting, gif,m tii sin c5 epn hfru hinh

Li

Phuong tiQn v4n tai truyAn

ddn

n[m
TArgftcngky

1.537.360.605
bO

mdn

64.358.504

76

Gi6 t4 cdn tai
773.002.r01
(75 R58 030)
696.134.071

c6 tdi
tni sin c5 ttinh hiru hinh cira C6ng ty dang ti0p t.uc khAu hao, kh6ng

tpm thoi chua sfr dpng vd chd thanh

=

san

lf'

Ting, giflm tiri sin c5 OPn v6 hinh
PhAn m6m m6y

b


52.888.000

52.888.000

Gi6 t4 cdn tei

lt

(t

\

=

E
l,-{

H
ts

Bdn thuyet minh nay ld mQt b0 ph4n hgp thanh vd phoi

@ & cj'ltrt,

ntu ab td chin]' giim ni6n

dQ

20


c0ng
(*) ph6n loai ti6n thu€ d6t
DAu

.

l*

40.000.000

37.76r.891.149

2.301.g87.5s7
1

.1

740.909.091

12.648.471 4.500.000

r.418.965.108

(a)

=

o)

=


ff vio cdng tY con

sii cutii

tv TNHH MTV Ch0u A Th6i Binh Ducrng
gacrtinn (")
to'
COng ty CO phAn DAu tu APEC ThAi Nguygn
(')
C6ng ty CO phAn DAu tu APEC Land Hu6
(d)
C6n! ty Co phAn DAu tu APEC Hd Nam
c0ng

-4

37.860.836.I49

6.70s.4ss.345 214.775.612 (1.482.618.354)

tcy

Cdne

=
-41
--

(*) ii

-4

=

H\i

Chung cu cao ciip Vdn

Dv dn Quan

dang

nim

NguyAn

=
-{
-4
-

=
>.
-{

Chi phi xAy dgng ca bin dO

dang

-a

4,
4
-

4

rU cnAU

pno ua Nqi
tAng 6 toa nhd APEC , 14 LcDai Hanb, qu4n Hai Bd rnmg, thdnh

-4
1
-

=
---a

PHAN oAu

Sii aAu

nlm

5.634.610.632

5.634.610.632

st.451.r17.406


A ptaitriiSndoanh nghiQp IDJ voi rj'lQ so hfru la 20,0f -

-{

15. Diu tu diri h4n kh6c

c6ne rv c6 phAn DAu

u

s5 cu6i

-4

-{

tri

vdo Trudng Dai hsc tu thpc D6ng
c6ng ty c6 phan Dau tu chdu A - Th6i Binh Ducrng g6p v6n
NarnA vcri lj' lQ phAn so hiru liL23%.
(c)

-r

6.522.400

28.364.390.000

-

57.500

(')

Aiu nim

201.618 2.016.183 .778

C6ng ty CO pt An DAu tu Qudc
tC & PhAt tri6n doanh nghiQP

IDJ

S5

(")

Truone Dai hqc Tu thPc Ddng

-a
-

-4

luqng

try
Gi6 tri

CO Phen Kho6ng sin

42.350.583.778

S5

40.334.400.000

602.970

Duong

s5 aAu

tcY

lugng

nlm
Gi6 tri
40.334.400.000

602.970

40.334.400.000

2.016.183.778

201.618

40.334.400.000



4

tu

,l TI

I

TI

I

i chinh dii

KJ niy

Sd dAu nam

(1.66i.209.833)
(1.661.209.833)

sd cuiii try

=

-a-r

Bdn thuydt minh ndy Id mAt



-al

Vay vir ng ngin h4n

4

Vay ng6n h4n ngdn hang
Ngdn hdng TMCP ViQt Nam Thinh Vwrmg
Ngdn hdng TMCP Phuong D6ng

=

Ngdn hdng TMCP Sdi Gdn
Ngdn hdng TMCP Ddu tu vd

-al

18.499.146.047

9.500.000.000-

9.s00.000.000
2.500.000.000
2.000.000.000

Phit tri€n

Vi€t Nqm


nim

18.499.146.047

tiAn vay ph6t'sinh

(e.s00.000.000)

56 tiOn vay dd trA

sii cu6i

-4.
-a

19.

-

18.499.146.047

tcY

Phei tri ngucri bdn

=

Giii

c0ng

C6c lopi thu6 kh6c
C6c khoin phi, lQ Phi vd c6c
khoin phAi nQp kh6c

2r4.r70.619

c0og

214.170.679

Thu€ gid

5r.997.029.667

52.370.640.162

nufc

-t

--41

55.504.072

s5 aAu nIm
5r.94r.525.595
429.rr4.567

s5 cuSi tcy
5r.941.525.595

410.207.337

(228.220.000)

363.777.43t

':aa
*xl

tri gia tdng

C6ng ry ngp tt uti giZ

tri

Ittl

gia t6ng theo phuong ph6p kh6u tru voi thuti suAt 10%.

riid
rHV

,&

-1

'

Hd,



Bin thuY6t

4

r[;

Thud thu nhiP doanh nghifP
nhfp tinh thui5 v6i thuo 'ohtzzoh'
nghiEp cho c6c khobn thu
doanh
nhap
thu
thue


L5 c6c nim tru6c
Thu nhfp tinh
nghiep
Thu€ ,ua,,tt"C thu nh4p doanh
nQP
Thu6 thu nhfP doanh nghiQP Phni

-r

-?i "^^ ^nn

,ir
tzS.SoO)
(8:373'500)

Thu nhpp chlu

=

25%

ZZ%

Cic logi thud khdc
quy dfnh'
C6ng ty kC khai vit nQp theo

---t


n[ql

67's66'r6e

9

73'310'309'180

73'310'309'180

9.087'675'819

7 '133'671'819

114.350.000

Ven Phir
tidn gop v6n vdo Khu d6 thi

Thuong m4i
ti6n"glp v5n vdo Trung t6m

Th6i NguYOn
r/srv HuO vA tiOn
Apec Land
Phei tri COng ty CO phAn
trtlll
Knong tinh
vay kh6ng



Phai tri

khac

'o

t??.33?.??3

.g07.560
103.049.4 g1.2967

I

c0ng

r.04r.033.i6;
[ .U+ r .uJJ. / v ,
8l'666'930J35

-

{

It

T

t-


kj'

29.353.382

tcY

I

fur tla+,etnirtfiy
rr

i*,

bophfuirw

ffiifit

u tu 4fr

fu uo tii chinh gitianian dQ

I

N[m nay

-L

-1
-4
---t