cONc

rv c0 pnnu

CAP THOATNUOC NiNg DT-NH
146 -L! Thilif6 - TP Quy Nhcrn

Noi nhdn

BAO CAO QUYET TOAN
(0u4t201s

- 30te1201s)


crv cd

pnAru cAp

rHonr Nuoc

aiNH olr{H

ruAu

PHoNG xE ronru-rnr cnlrun

sii n or , DN

(Ban lrAnh theo QD s6:"15/2006/QD-BTC
Ngey 20103/2006 cua B0'Iniorg BTC)

1.904.725.461

2.Cdc khoAn tuong duolg ti€n

112

il.cAc KHoAN DT TAI cniNu NciN HAN

120

(1

67

.06t.98t.752

00=1 1 0+1 20+1 30+1 40+1 50)

v.01

5.307.704.706
v.02

1.Dau tu ngSn hqn

121

2.D.J phong giAm gid CKDTNH(-)

129


1.373.291.627

23.8t3.306.939

20.27s.092.262

23.813.306 939

20.275 092 262

Phdli thu nOi b0 ngdn han

4. Phei thu theo ti6n dQ KH HDXD

134

5.C6c khoAn pfrAi tfru kh6c

138

6.DU phong c6c khoAn PT kho doi (-)

139

IV.HANG TbN THO

140

1.Hdng tOn kho


2.564.070

154

4.Tei sAn ngdn han khAc

158

3.397.063.008

3.283.018.903

e-rAr sAN nAr HAN

200

I .021 .780.597.835

349.060.867.974

1.006.259.564.213

333.672.317.002

.004.784.157.050

332.040.208 016

(200=21 0 +220 +240 +2 5 0 +2 60 )


1

- Nguy6n gi6
- Gie tri hao mon lu! ke (-)

222

1

z.TeisAn c6 dinh thuo tdi chlnh
- Nguy6n gi6

224

- Gie tri hao mon

lu!

kC (.)

3.Tei sAn c6 dinh vo hinh
- Nguy0n gi6
- cia tri hao mon

lu! k6 (.)

4.Chi phix6y dgng co bAn do dang

n.sAr


- Gi6 tri hao mon lu! kC (.)

242

ru rc nAt s4N rnAc

559.933.614.883
-227 .893.406.867

225
226

- Nguy0n gi6
rv.cAc KHoAN oAu

.217 .011 ,894.061

-212.227 .737 .011

2s0

1

(.9

'/t

(
c'Ar

A-NQ pnAr rRA ltoo=3to+330)

300

68s.792.749.775

273.486.8t3.1l6

r.NO NcLN HAN

310

37.265.46t.0t7

34.613.916.828

1.Vay vd nq ngdn han

311

12.338.890.000

4.052.243.000

v.1 5

2.PhAi trA ngtroi bdn

312


v.17

12.195,741.795

11.647 .819.992

v.18

2.700.204.978

7.Phai tra noi b0

317

8.Phai tra theo ti6n d0 KH HDXD

318

9.C6c khoAn phAi trA, phai nQp kh6c

319

10, DU phong pfrAi trA ngSn hqn

320.

11.Qu! khen thuong, phuc lgi

323


336

7.Dtt phong pnAi tra ddi hqn
s-vdN cr0 sd nou 1+oo=4to+430)

337

1.V6n dAu

400

397.s34.478.335

t42.636.036.6r0

410

384.040.697.438

t42.636.036.610

124.108.000.000

124.108.000.000

259.932.697.438

13.753.614.000

2.Th{ng du v6n cd phAn


rr.NGUbN KINH

pril ve QUi rnAc

1,NguOn kinh Phi
2.NguOn kinh
NG cONG

phidd hinh thAnh TSCD

NcuON vON (440:3oo+4oo)

cAc crd uEu NcoAl sANc cDKr
1.Tai sAn thud ngodi

nt

238.872.896.288

412

LQuV dU phong tAi chfnh
9.au! kh6c thuOc v6n chri so

A

648.527.288.758

411

t3.493.780.897

430

432

4.422.610

v.23

13.493.780.897

433
t.083.327.228.1l0

4t6.t22.849.726


1.622.143.700

2.Vat tu,hdng ho6 nhan gifr hQ,nhan GC
3.Hing ho6 nhan b6n h0, nhfln kY gtti

259.448.499

4.Ng kh6 doi dd xu ly
5.Ngoqi tQ c6c loai

I


L^V

J

CAP THOAT

ginr.r DINH

#onga,,

Yt

(

boy0n

Vln Chflu


cONc rY co pHAN
cAp ruoAr NUoc niNH DINH

wtiu s6 Bo2-DN
(Ban hdnh theo QD s6: l5/2006/QD-BTC
Ngity 201312006 ctia BQ truong BTC)

BAO CAO KET QUA HOAT DQNG KINH DOANH
Tir ngiy 0lt4l20l5 tl6n ngiy 30l9l20ts
EVT: d6ng
ME

Ti0n chi kh6c cho ho4t dQng kinh doanh
Luu chuy6n ti6n thuAn til ho4t tlQng kinh doanh
Luu chuy€n ti€n tir hogt tlQng ttAu tu
Ti6n chi d6 mua sim, xdy dWng TSCD vd c6c tdi s6n ddi h4n kh6c
TiAn thu tir thanh l1i, nhugng b6n TSCD vd c6c TSDH kh6c
Ti0n chi cho vay, mua c6c cdng cu ng c0a don vi kh6c
Ti€n thu hdi cho vay, b6n l1i cdc c6ng cU ng cfia do'n vi kh6c
Ti6n chi dAu tu gop v6n vdo don vi kh6c
Ti6n thu trOi AAu tu g6p v6n vdo dcrn vi kh6c
Ti0n thu l6i cho uay, c6 tric vd lo. i nhu4n dugc chia

Luu chuy6n ti6n thuAn ttr ho4t tlQng

tlffu tu

0l

154.850.6s9.341
(14.e73.r r3.913)
(s0.71 7.708.041)
(9.778.97 8.120)

02

84.953.242.144
(16.469.054.468)

03

(r4.4sr,77 5.254)


n.728)

22
23

24

\

25

26

144.251.029
144.251,029

27

30

605 .334.230
519.822.502

III. Luu chuy6n tidn tir ho4t tlQng tiri chinh
l.
2.
3.
4,
5.


50

6.668.r99.r72

(r4.94r.782.s68)

60

544.230.995

15.486.013.563

7.212.430.167

544.230.995

34

K0 toan trudng

T/

Trin

NguYEn Hanh Lan

6.698.000;

36

&

ll*

guy6n Vin Chdu


:p.

u0

c

.a

q

"b

.F.

.(\l

5

'e

lP

-C

o
o
N
o
o
N

€t
=

((D.

(dc=

€E
.F'.9

zo,o
,u0
rc
*!-l^

"a
o
q)
E

ir
J



E

o

.8.

t\
tn
r{
v!

d

i

:

;'
tE
hJ

o
-c.
-c,

l+{

c



ii'

-r

s €€
o .g.RE
8U
ii,"'B
3
-c .Ei
E
6.8
E.B
e.d
=.:
EE.E
N's'E
,H
€';'gfE
E
€,*.EsE ^^;E i tt
E€i
€8..s
..fr;.: iB'H:6 {€.8 : .Eq

F

.e.

C0

oto
\oO


.,
J

o-

.'

F

io.
_

(!i

,l{0

-.Ez
"A*.;

i,AT

;i'€,oq!.E'4
.r
:
.q.

H.
Es
BE
,,E.i H;g'E

€.. r'e E€
iHE
e;Ei ,,.d !;3
f=
€8€. €€.
:f-$.Ss:€

..€.E.5 If
F;
.?f
g
E'E"::q*'iF
EE E"$t E:
E
sii n ri
E q €€
j;;.":E.E
6::.,E's.l:*p
€'E
'i4 ;;?. ? 6
B.:€.Foy;: :6 ;-ed.E.ac i!
.?Xoon#r.6sI!

5

;3 -i.HE'&..8.i E. E,E
E .FFg
E€af,EiEgiAE
gE
E8EE: € E €E ;€ $g


E e H H'$'E: B'g'q'q 6 ; E € E E A
9e-a!.? H E E Ez. n
tzFFt4zEtI zf 9€G€:
9!.X2FFEE224
qqq+G?f:?9+q;i;t271:4???s
f
I?1T"o'I+
' '"
,b s' s p'x .e. H'b .u r
E q E96E
eE

W(

! OINH,

CEE'BX3
.E'8're'=f*
+F,rz.q7,-"

Ean

ry

PHiN

+E.E€!:
$'Ee=



-UJ
YN

sf oo
cnO

ra

.-

.6s'> q c'i

N

\n

ln

FtF(A r-

o\
,FH c.l
oO foo \n
€\
.-P{
Gl. l

F


5'> .{XU)-c.l "j

.FF

ff)

v?c')FooY

) €o\€
q
f5 €
s
r-

'EEa

?.)
?a

l\

({

\o

!EF c!
Eq
3
RR:;
"

€
c.)

N

RSD €€
SF ci e9 t-€
.-6
TTE
6r. >
nqq €
Fffl
-in
7-a

=

oo oo
\o
f\-.rir
qNq

F*

?a

\os

rl



bD

-L
a

r(t

m

b0
d

v

+J

rfit

A

qtE
.EE

E€
.Hi
-E
'B E E& €'
Ei
E
x
-G o"

^=
'X

.rtr€

iq'E

ah

tr

*)9

90
Ftr 90

.3
r\

.t
r\

\./v

qo

(o
-

+.4 F{
F-

E

\o

o\

.:]
,Gl'J

Ix

Fo

;
6
?a

o\nco

(O.

I

ra

F
€
5
;

rn



cn

r-

F-

rf)

q

|,n

r--

\o

t

r!n

€

c.!

FI

\o o\

s€

?a

(\I

\o \o

\o
o\
!f,

€ c.l
ca
N s
q c")

o\
o\
in

F-

1

tn

rf,

\o
N



cfl

v"l
oo
cn

r?o

$

w

FF

fa

ca

al

C.l

|n

:A

€
N



€

F?Q

od

oq

fN

r(o

F

'$H

c(n
ra

b0

a
q
N

cl

€


r-

N

fa

6l

?o

o\ FN |n
\o

\o

tln
rt

f-

\o

r-

GI

cl
|n

r-


cl

s\n

ln
|n
|n

\o

rca

t\0
r-

(-.
cn

\o

9 s
?o

\o
o\ \o
o\

f- o\
cl o\


N

F

o\

N
N

tS'ni

\o

lf

.6.
e
.s r(€)
u0=
trtr

n
-: N
N
st
q
9
f- r-



?a

(\

\o

€
t

oo

crl
oo

l,O

N

-j
N

€ \N
tn oo
€
6l

R

a


f-

cn

q n
oo

\$

in

€
o\

o\
|,a

o\

r-

fa

\(\l N€
€
tt?

f-


0r

il
I

rf,

oo

ol
st

I

rf,
€
o\
vf-

xQ)

6

I
.o

ot

.f,
\n


\o
("1

o\
o\

\

f-

("'l

fa

N \o
f-

oo

\o \o

\o ?a
\o \o

(\I

\

?a

t

\o

v?

\

!n

fa

v

t

o\
?o

rf, o\
|.n

E
ln

(\

{(u)

o\


\o

N

€

rClt

tF-

\o

o
n
o\

oo

\o

€
t\

\n

ca

?.)


9
t \o

lf')

oo

oo

c.)

l,n

N
R

ssr

t\0

tt\

N

oo

\0
\0

N


I

o

I
I

F.

,(c

I

Cg

I

:9.

o0

l

.C)

:GJ

:.
=,

=
.,F-

;

bot

ET

8'r

I

Jo

.Cg

.d

r1Q

I

rfi

a!
bt
)61

F

bx
rGl

bl

X 'Cg
o
tr h p
d

OI

z

F

I

(- 'd(n

I

z
I

,cg

H

|.n

o0

b.
k
'Fo

bI

'd

a
.0d

J(

(t

\(€)

bI

\61

(Q)

.cg

ttl

I


rc

J

bI

k

rGl

L

bJ

6t,

r,r

cq

t-

.

F

e
\
t-

?a
zG

ut

rGt

bI

\6t

)cg

F

(,
a
F

Q

cq,

I

I

F

FO
X
o".;qA6=$
ia

.FT

eil

3=
en

S
p lahh\
E;sgE

€\
.-P{

c.)

F

rr)

,?l

X E'EA'EgiE
q *fi $EHl
=

o\

.- O\ =,r; ,r; o\ooogao\
61. l
F f.) XO6t,,\Of-FooO\NS

xsEqaEqeqs
$-+€EqE+q6

rn

tn

€
€
ra

Ort
rlO
'-' 71
cn
=N
.- O\ s
c!
61. )
F ff) N

\n

s

tf,N-.O

N
N
\o

'

ft
;\
oo

tr

(O

(J
.o
CO

tr

,(cl

.E

a.

.(O


s
l*J

€€€€

xs

qqcq'8
'8
'8

t999tl

'9;il.H"*7F.!r
sgf,Egi'EEe
..H':4"95;E
:*I
E E€:AXB"F.A*8i
sE "iE,a .,H{q'E
''*
.$ F eBq€.gE
H"3 3 F

Qt^

sw
7
$
E.tI
1'

trtrtrtr
,F ,F ,F ,d
trtritr
trtrtrtr
(cd (cd (c\l
(c!

V

.c
E
cge

o5
mtr
-i

s9::

o.
19'
=?P
Lr

bb0


rH

E
fito
/

.,$
ELr\)

'!v
treF

|

h

\-\

|

ETi

b. ..b 'S 'S
I'VAA
-H\,\

';--.r\\ E.S$

e;ss


P{ aoqqq.d
9=99tr
.- rf, oe9,!!i\
,c!. >

o.
c\
\o rf,
t

n9\9ar
$O\\oO\F
C\ OO
O\\O-

{r)

\\

fN
fr

.d o\

F*

C-l

F-


aNN\to
\o
c\

.-

O\

\o
r\o
F-

$Ots\nHf-F-

> q 9 v? .''l
?.)
$c-ooo\
cn OO C.l \n

c€.

F

in

N-i

ltl

#\nOO


a

tf,.d
=F

c.l
c.l
sf
0(f4
.-Sl. €\
l \ON
F ?.) \NN
O$
c'|

,FT

s


10x

o\
N

o (\
ltn g\
o\

€
r-

x

O

N

N

assas
assas
sssss
*ideiciqj
\ssss
c\tnSSt'n

rf,


rN

?.)

t"?

\f,

F;

z
.E

o.
a
bo
rO.

b
(1

()
B

f

ri

\.'


':N

r+l

h*] F*l

':$':$':$

A.
+t

''N

\ttcc
:" .: .ts .H .H
N

tttt

goiIEI

sNsss

$sss8

:tr
.O'

!')
.E

: EH
'8
*E*
oe,q.
-trdL.,E
i
a.cs 'E.E.o.U

rr.E:3.F'Sf
;
'8 'E'?
iFEi€'HE

.t

I

=

f,

?

boE

=i'iJ

ri7-- E E.a

ol


';

F.:U

;H'

t. t.

i ,Rs;€€.,
9*€.H

P*s;

.= Evaa-Y'
'= 'F'=€
E
a.

E
N

ii$$FiEi{i$€$

Fd

.c0
A

ll\/

VY

z7
i.'i' €
'6
oo
F-

F.

AA

.R

o0

Frrr.(d
=
'aFO


5

t

f
\ 'v
fi

vv

,g
-

A



*t**$!$tFsEIsE

.,i

$E$EiF$iFF$i$t
$iu $i $E s sE.sx e * r

go .8.

\J\Jvrtr)
n
$

n
co

\o

9

\o

cf)

co

o\

f-

6l

\s

oo

\o

?a
?a

O\

Noiio
\KN

u'.P^

'Nrs

$

I

xQ)

t

5E.E$ tgEF

.(O

U)E(61

-


EggS 'l '8st
s:q

-lO
'-'F1
YN
.- O\ =qq9
cs. >
-;oO\t.n\\O
F(.)

r-

=R88
gH;s

=

Xo.+\ci

I

I

I

I

-!OONc\O\f-



f\

o0

,c!

t



F

XS
(r

b.
.
O,a

cY$
N t-r

v

z;i

90qoq
$O\O
c\l oo
OC-f\O O\

'Nln

Es)E
.=o

t-(

t .q €
-i A*\d
er ;SS
= N
rn

O\O\r
C.l c\
cl c'l
O\ O\
O\ O\
\O \O


RiH

E,il:

8eE
IT Is A
g
s-E
H
o\
q
clv?cl
r:

F
v

F
\./

3,r
q

q q 3 ESE
R
E\:
;€5 ;O T
rr-rq €S3
Nqg


:

^ d
"9 CS'e
*S .* .*'S

t.

b N..s S
GP* s
"8 N.$8

'Eal.x
t A^'(O \

s0.ga s
S i\ s'.p

;.S
s=-s\

.,3

ES

.3

Hi


$h..o sg

o
g
o

.o.

,F
tr tr e,[FS$
xt'gt.,s

E

€E

E
E

I'i
o..l
...'.

b0

8
E.

SO
'g

f. €H ;'E.Sgt'Fs
O0

,E

=,

'3

'6.

H

"N,'Rt
'58
F

t
\r
o \0
9
o\ o\
o\ o\
q o\
o\

*\p(
Y-A

RA

5aF

l5e
E'ili
tr':9

E'ilE
,i'8
3
A

^i,


-E\.

tr{

F '$:
:
'5E
F

Z9e
r \(D
,58

k-E

F

$
Oa ln
6l

s>=
l--

R=S
-O\

rr$

sf(nrf,O$

E'ili:t

\\n

!

€
r-

lo

\o \o
f-

t-- l,n

\n
.q

s
FI

q3
a9

;;i

,!'8
F.


p+{3
rr. \ 6l

_-- \.
lcQ
E
>.O
rF 'Gt tt)
ZSr
.
r
,rE

F*

c\ 6l

:cQ
E >.C)
ft)
rR
;A 'Gl
b0-F
r-

r((D

u-)

d-v

?a

t

o\ N
N
\o \o

l5e

tc
o\

isH
v?N;
$

t

r(6)

x(D

,5E

F

F

ttr


0

-.(e sgo
=.9=N
o
.F
'9qg
g
e

i"5 15'

c!.

tr't

e

E
Z
rt!
&
F

g

;?

E E.'g E.

10'

iEi€ E;H Ff
.,5'.F'.5
.Y;';

O0

5

E'€€
'iq
9pe I
dEt
E€€1*

ry

(J

E

:E€

giEEFF
F=
*=

*.>:+ 4= tr
= d6-a

Ff-9:O\
€00

.:-:iq

t
Oa

N|n
!f,>=

o
llav

.a

cr| 00 00 0\ oo o\

cocool-N

-

,5 ''
F

,}!'v

(\l

6tol\o$c\l€
o
Fl

€oos3

€

gs s

N

qqN:

TI
\O

\O

U
E

r(Q)

'5
F

?a
\c)

\o


E >. qcJalc.inR
rG '9!- tf) f-f-0O-\Oe
t--\O
ZSe
r
,5

ltr

\OFiC\CO?')

\O

r
.aa

4v

;X

o.=e u)
=F ?E

FFFFv

?o
?'t

-z

= =

Fr

Nl
\\

;,'O-+l'\\
lr\-l-

F

E