Don yi bqo

c-4o,

: Qdng ty cd philn Atphanam E&C

M6u s6 Bo1-DN
(Ban hdnh theo Th6ng tu sii
2 00/2 0 I 4/TT-BTC N sdy 2 2/ I 2/2 0 t 4

Dla chi : 47 Vil Trgng Phqng, e.Thanh Xu6n, Tp. He Nfli

BANG cAIrI
Tqi

o6I xE ToAN

ngdy 30 th6ng 09 nim

NQI DUNG

ME

1

sii

2

;11;f



S0

130/0s/20,15)

rc1101t20151

4

5

:,rl:.i.t::r'];.
i!;l;iliiii*lliir..rli:.i:.
:l:*rl:,r;i:l::llr.irrii:l ::'r::iir:!:rillt
l :r":1.rr:.lttti,
....r.:,.."..;....

;;+'1'|',,
jiTiii.J*j,iii

r00

1...;:1:"........
t ge .s,t z.oos.or o

110

950.357.913

4.750.754.442

130
131

v.03

132

L

Ph?i lhu n0i S0 ngin

{,."thii.i.lh"!1.!h"e.9.!i€n qQ

lan

133

(6 hoqch hEp d6ng xav dung

134

5, Phe! lhq yB ehq yay ngSn hqn

't35

9, "P!:'e.i !h.tl..ns{.n..h-en

136

"f h.A.q

1.q,1,5L:t 1.4,e90

210

?,..Im Jlqep_ pltp:nggg-i F6n ddi han
F

856.338.886

155

1, Phei thu ddi hAn c0a kh6ch hdng

n

v.11

154

B.TAISAN DAIHAN

Y"0

4.903.482.116

3.874.546.885

153

Ie.i.pen. ngLn..ben lrhee

229

(180,000,000)

('180,000r000,)

224

225

f)

226

,l-.

3. Tdi sdn c6 dinh v6 hinh

- Gi6 tri hao mdn luy k6

f)

lll. Bdt dOng sdn ddu tw

230

- Nguy0n si'i

231


"....9,

4

PhAi

lri

ge.q

!:l,ein

Bh?ilfi

.....

"

..

."...

."

hen".
lhee li+r.Sp [f hp-eqh hgp Hils xiv,d.v..ng.
leil.

Ir.E"n...... ."".."...


364,478,482,985

.......?1..1",7.-6-919,?.1,919"

phe!."n-Qp".l! t,.e..n"Hgg

g, Phiii!n nQih9.ng-in
7,

". "..

norpoi lao d6no

...!,..9!..tr..pt:ri.philjm ngin.!:.a.n...

349,464,,W3;227

.9:!-q

n.q s.!!i. lii.n..tttrgg r,' g,in. he n .... ...

.Ih"qi .vi.

82,442,735,483

.? 9"1.,.6-9

I4n...".............

"

3,098,225,284

222

- ci6 tr! hao mdn luv ke

...

5

- Gi6 tri hao mdn luy kC (.)

- Nguy6n gi6

l,.

iliu nim

(01/01/2015)

- Nguy6n si6
2. TAi sdn c6 0inn thu6 tAi chinh

V.

SO

t



(Ban hdnh theo Thdng tw sA 200/ZOl4/TT-BTC

Nli

aUA

Ngdy 22/12/2014 c*a B0 Tdi chinh)

HOAT DQNG KINH DOANH

Quf lll nim 2015

sO

Thuy6t
minh

2

3

1. Doanh thu b5n hing vd cung cdp dich v\i

01

vt.01

2. C6c khodn gi6m trir doanh thu

02

cung

vI.04

20

ke

tir aliu nlm diin
quf ltl

cui5i

Nim 2015

Nim 2014

Nim 2015

NIm 20{4

4

5-

6

7

55,773,709,936


17,999,892,528

15,566,624,413
24,953,332

73,394,255,676

10

LuI

Quf lll

257,192,182

,809,454,904

6. Doanh thu hoat dQng tai chlnh

21

vt.05

1,454,881

2,591,Q18

258.324.009


1,729,121,659

5,443,606,236

5,346,022,827

25

1,176,335,087

885,216,492

3,556,142,782

3.303,738,856

30

537,01 0,082

(712,318,745]|

't,018,894,039

(74,628,002

1,211,789,299

430,636,918


Trong d6: Chi phi l6ivay

8. Chi phi b6n hdng
9. Chi phi quAn

li

doanh nghiQp

10. Lqi nhugn thuin tir hoat dQng kinh
doanh {30 = 20 + (21 - 22) - (24 + 25)l

31

vt.07

(22

12. Chi phi kh6c

32

vt.08

50,716,126

13. Lgi nhuin kh{c (40 = 31 - 32)

40



- 52)
18. Lai co

bin tr6n c6 phi6u (.)

19. Laisuy giim tr6n c6 phi6u (.)

vr.09

356,678,917

1

1

285,076,894

61

70

30

24

Nsdv..........

Ngwoi lqp
(K'i, hq t€n)

diin cui5i quf

Chi ti6u
1

!, lrpn'gh.svin tiBn "tlr h9..?! "q9ng..finh. g.gtnb..
t

Ilin

,

2, r!e1
3.

ri6n

lhv lrr Din hans.,

i.

,c-qns qAp glgn v-li. v-a gg?nh Jhs

!r,e "ch.e""n.g.qg!..1?9_.

gQ11r

g.

_.

- BuOn b6n vflt liQu, thitit bi l6p dat kh6c trong xffy firng;
- if,i cdng xdy l6p c6c c6ng trinh dipn c6 c6p ttiQn 6p ril 110KV tr6' l6n;
- B6n bu6n m6y m6c, thi6t bi vi php tirng m6y kh6o (thang m6y);
- Bu0n b6n tu liQu sin xu6t lcht y6u h hdng vflt liQu xdy dpng, thi6t bi dign vd v6t liQu diQn);
- Xdy dpng c6ng trinh k! thuflt d6n dung khric (Xty dUng c6o c6ng trinh o6ng nghiQp);
- Ho4t

chinh ttuqc lSp

vi

vi trinh biy phir hqp vdi

nghiQp ViQtNam hiQn hinh.
03.

Hinh thrfrc k6 todn 6p dgng
COng

ty 6p dpng hinh thri'c k6 to6n tr6n m6y vi tinh.

Page

I

cn6 O0 k6

tofn

c6c chuAn mUc k6 toan, ch6 d0 kti to6n doanh


cOxc rv c0 puAN ALPHANAM E&c
S6 +Z Vt.trgng Phpng, phulng Thanh Xu6n Trung,
BAn thuy6t minh B6o c6o tii chlnh (titip theo)


tuorg cluong ti0n Id c6c khoan

d6.

vi

dAu

tj

gi6 thlrc t6 tpi
C6c nghiQp vu kinh tti ph6t sinh bdng ngo4i tQ

I

Chi phi thud sdn tAng 2&3 tdanhA Sakura Tower;

?

Chi phi thu6 sdn tAng 3B tda nhd Sakura Tower;

Chi phi

tri tru6c rlugc ph6n b6 theo phuong

piii

vOi chi phi thu€
gian thud ld 50 nlm,

ph6p duong thing,

sin cria tda nhd Sakura Tower

sd +z

vu

Trqng phpng clugc ph6n b6 theo thoi

07. Nguy6n tic ghi nhfn chi phi ph6i trfl


CQne

-

c

l! hang h6a nhu ngucri s& hfru hdng h6a ho[c quyAn

Doanh thu dugc x6c clinh tuong ddi chic chin;

cong ty dE thu duo.'c hoflc s6 thu ctuqc lgi ich kinh t6 tir giao dich b6n hang;
X6c dinh rtuqc chi phi li6n quan rt6n giao dich b6n hing.

Page 3

\a


cONc rY co puAN ALPHANAM E&c
S5 +Z Vt Trgng Phpng, phub'ng Thanh Xu0n Trung, gufln Thanh
Bin thuy6t minh 86o c6o thi chinh (ti6p

XuAn, thdnh ph5 He NOi

theo)

Doanh thu b6n hing clugc x6c dinh theo gi6 tri hqp lf cria c6o kho&n ti6n dd thu ho{c sE thu tlugc
theo nguyCn thc k6 to6n dOn tich, C6c kho6n nhfln trudc cria kh6oh hdng khOng eluqc ghi nhfln ld
doanh thu trong ndm.


dpg

Doanh thu hogt itQng tdi ch{nh

,0

Doanh thu ph6t sinh tu tiAn l6i, tiAn ban quyAn, c6 tuc, lqi nhudn dugc chia vd c6c khoin doanh thu
hoat

hinh

Chi phi thu6 thu nhfp doanh nghi$p hign hinh tlugc x6c tlinh tr6n ccr s6'thu nhflp chiu thu6 vd thu6
su6t thu€ TNDN trong n6m hiQn hdnh,

Page 4


cOlc rv

cO pHAN ALPHANAM E&c
Sti +Z Vt.trgng Phpng, phuong Thanh Xudn Trung, qu{n Thanh Xudn, thdnh phti HdNOi
Bin thuy6t minh B6o c6o tiri chinh (tiiip theo)

v.
01.

THONG rrN BO suNG

rt

roAN

cuo cAc KHoAN

MUC

BANG cAw



4.750.754.442

140.656.239

chinh
56 cudi nxm

Sii iIAu

nlm

-

Chfng kho6n kinh doanh
DAu tu nim gitr d6n ngiy d6o hpn
- EAu tu g6p v6n vdo don vf kh6c
cOng

03.

Phii thu cria khich
-

Ngin h4n

-

Dii



tI,229.972,460

439.r',tz.88t

11.229.972.460

439.172.881

s6 cu6i nflm

S5 ttAu nem

33.4r1.s35.670

51.460.3 t4.797

93.813.423

93.813.423

- Hdng ho6

40.782.066.079

20.591920325

CQng gi6 giic cria hdrng tdn kho

74.286.415.172

Page 5

{


o
F

g\

-s
b!

9\
\i.
e{
!a
fir

!F)

(o.

I

a

llttrt

\

oo

.r

a\t

(\I

tt

a\

NFI
\\
qc\

.iSS

od

S
?n

Eli

s

SrrrrrS
SS
(\

ed od
S9\
g\S

\d

!n\
\i et
t\,
\oo\

ia;

ao

S

b0

ra\
soo
SN

la

\6{
\N
S.;
F\ \O


rrrttrs

.n

.ri
\n

ia

'x'

\o

\o

*i
oo

- \(0)
.dE
Er

rri
oo
rn

ia

N
S

\s

qs

a;

.t

\
vi

tal

r*

oo
at;

co

\o

\o

{,{

\r
r*

a

,d

o\
c.)

,(s

((ll


la

,c'19

(cd.

S
\i
S
oi
S
!a

SrrrttrS
SS

S
\t

tlttr

S

N
S

*i

cd

€


a=

a

o

t>r

P.E
.

.C .
bo

z


.-.-aE@Ef---a
I

l

l

c0 pnAN ALPHANAM E&c

cONc rv
SO +Z Vt Trgng Phpng,

phuong Thanh Xudn Trung, {ufln Thanh Xudn, thdnh ph6 HdNQi

BAn thuyot minh B6o c6o

tii

chinh (ti6p theo)

Eon vi t{nh: WD
10.

PhAn mdim


cudi ndm

tr!

hao mdn

lui

150.000.00;

180,000.000

180.000.000

k6

sd tu itdu ndm
- Kh6u hao trong

180.000.000

nlm

-llhanh lf, nhugng b6n
- Gi6m kh6c

III. Gi6 tri

150.000.00;


8r.386.449,976

82.442.735.483

c0ng

82.242.788.862

82.454.335.485

Ngin han

L2. Tii sin khdc

Sii tlflu

s5 cu6i nim

Ng6n h4n

nlm

180.002.500

244.805.594

180.002.500

244.805.594


Thu6 vir cic khof,n

phii

nQp Nhdr nu6c

hi gia tlng hdng nhaP khAu
nhflp doanh nghiQP
thu
Thu6
ThuiS thu nhdp c6 nhdn

ThuiS gi6

c0ng

s6 cu5i nrm

l

S5

tliu nlm

76.4n.A07
89.642.6s4

226.346.7;
27.364.39


c0ng

16.

thanh XuSn, thAnh ph6 HiNOi

PhAi tr$

sd

diu nilm

283Jes.s?3

kh{c
56 iIAu n*m

Ngin hpn

Dii

8,108,082.7S1

4:14S,57I.521

han

S5 nq qu6

hp

\

I

)

I

Pagg a


o

+-ll(\lrr

t\ON

N
"e

oo#
\O
6\
C
f*d
FO

q0

.i

AA

C
Fl\n

$

!n
t-.

in

r-

rtr-

in
l,a

N

t\t
t1

rl
r)

t')

rt\lll

(a
o\a

\0
\a

+
6

N

Fid

t\

o\
o\

c.r

*

\o

o\
Q

c.r

!-t

arrlll
,61

.or- !l

Ee
r>.

€\
\o
\e

€\
\e
\o

€\
\0
\9

b8

€

*j
tn
s

s
lqf

6

=.bo
,(ci
,lE

F

o!

(d.

ra

rts

a
-b

oo

h



.:S

e'

F

B

H
L
f
A

I
oo \t!

!i 0i

(o

o
.D

H

oh0
.b

rs.
{

"EE

a

t!'

'E; o
*)'=5_C
cjfd

L,=.Od

.
r([t

!6,

c b0 oo

E

a0

)61

o
!


c. Cric giao dlch vi vdn vdi ctic chri s0 htru vd phfrn phdi cd abc, chia tgi nkaQn
d.

C6

Tury

phidu

Sd cuSi

- 55 luqng cO phi6u d[ng ky ph6t hdnh
- 56 luqng c6 phi6u dE b6n ra c6ng chring
+ Cd phiAu phd thdng
. ^;
,.1
+ co
pnrcu Lru dat
- SO luqng c6 phi6u tlang luu hdnh

+ C6 phiAu ph6 thdng
.'^;
t ,,(
+ Lo pkteu Ltu ddt

r,

nim

Ndm tru6c


vi

KsoAx MUC rRiNH gAv rnoNc BAo cAo rrr

cung c6p dich vg

- Doanh thu b6n hdng h6a

N[m nay

Nlm trudc

64.380.6D.A6s

43.217.678.029

- Doanh thu cung c6p dich vp

3.717.774.063

.825. 168.528

19.335.850.314

- Doanh thu hoat dQng x6y l6p

3

-Doanh thu kinh doanh BDS dAu tu


- Doanh thu cung cAp dich vu
- Doanh thu hoat dQng xdy

-208533.286

lip

-Doanh thu kinh doanh BDS dAu tu

c0ng

Page 10

.

1.567.032.101

3.717.774.063

3.82s.t68,528
3.62r.442,982

19.335.850.3I4

73.t37.063.494

66.484.560.637



t!

Nlm trudc

60.671.552.217

4l.0401.05.165
t.982.809.448

324.227.49t
644.237.63t

tu

17

.125.897 .838

67.497,029.957

60.148.812.451

NXm nay

NIm trufc

1.454.881

18,s93.607



"1n*

06.

Chi phi tAi chintr
- Ldi ti6n vay
- L6 do thanh l;f c6c kho6n

2.332.952.19t

trufc

1.979.170.124

han
- Ld ehdnh lQch f1i gi6 ddthuc hiQn

2.765.t66

- L6 ch6nh lQch tj' gi6 chua thuc hipn
- Dg phdng giim gi6c6c khodn dAu tu ngin hpn,
dii han
- Hodn nhfp dy phdng c6c khoin dAu tu ngin hpn,

dii

{

2.332.952.191

188.239.979

nay

NIm trufc

129.615.017

t03.420.12s

r29.615.017

L03.420.L25

Chi phi thud thu nhfp rloanh nghiQp hign hinh
N6_m

- Chi phi thu6 thu nhflp doanh nghiQp tinh trOn thu
nhfp chiu thu.5 ndm hiQ.n hdnh (*)
- EiAu chinh chi phi thuti TNDN cta c6c n6m
tru6c vdo chi phf thu6 TNDN hiQn hdnh ndm nay

T6ng chi phi thuti TNDN hiQn hlnh

Page 11

\
v

h4n

thu6

(l)

Chi phi khOng cluqc tru khi xr{c dinh thu nhfp chiuthu6

TNDN

(2)
Thui5 suAt thuti thu nh{p doanh nghigp hiQn hinh:
rnu6thu nhip doanh nghiQp hiQn hinh (=G)x(4)
T6ng thu nffip chju flru6 TNON (= (1) +

10.

(Z)

(3)
(4)

(5) .

Chi phisin xu6t, kinh doanh theo y6u t6

Nim nay

Ntrm

trufc


Hd

Ngrdi ISp bi6u

N||

ngay

20 thdng l0

ndm 2015

Gi6m tl6c

fiil{L--

W6nv

Wwritrilw;.

Page 12