cONc

rv cO puAN rAp ooAN FLC
MST : OtOZOfSgtS

-

HOPNHAT
O:

euf rv NAM 2or4

nA Not.

NA 2ors


cONc rY co puAN TAP DoAN FLc
TAng 5 tod nhd FLC Land Mark Tower, L6 Dric ThQ,

M! Dinh

2, NamTir Li6m, Hd NQi
Btio cdo tdi chinh

IV ndm 2014

nhdt

Qui IV, tgi ngny 3I thdng 12 ndm 2014
Don vitinh:

562,859,148,199

12,942,080,45l',

I

Ti€n

111

562,859,148,199

12,442,080,455

1

C6c khoin tuong duong ti6n
Cric khottn iIAu fir ldi ch{nh ngdn

112

han

120

A

I

n

131

4'77

.919.97 4,477

428,964,496,95'l

t32

654,324,241,366

57.537.900.404

nsin han

DAu tu

t

v.01

v.02

v.03

r38

24,828,401.102


18,750,852,811

I

Chi ohi

tri trudc

151

6

IV Hdns tin

kho

ngdn han

Thu6 GTGT dusc khAu trt
Thu6 vd c.6c khoAn phAi thu Nhd

r52

nu6'c

154

4

Tiri san nq6n han kh5c


227

NsuvAn sia

15.410.176.631

2,368.780,798

v.04

222

104.143.438.866

9.350,564,813

2,146,134,713,719

1,113,240,4I2,920

787,325.215,635

269,071,863,892

33,959,852,422

tz't .455.828J29

45,676,262,828


240

664,207,763,977

373,757,641,2.13

670.476,671,730

373,757,641,233

tri hao nin ltty

kO

|

V.05

v.06

l+1

- NsuyAn siet
i

Gid tri hao mdn lily kA
c khodn dfru tw tiri chlnh ddi
Itott
Edu tu vdo cdng ty liOn k6t, liOn

S tod nhd

D.1r

M! Dinh

FLC Land Mark Tower, LC Dric Th',

2, NamTri Li6m, He Nqi

Bdo cdo tdi chinh

phdng giim gi6 chirng kho6n
(

14.81 7,078.862)

A
T

ddu tu ddi han

259

V

Tdi sftn ddi hgn khdc

260


VI

Vndm 2014

nniit

T0ne cOns thi sin

7

,r76,',787,603-

10.944,950,361',.

417,940,000

52,199,543,794
5.780,441,517,008

270

Thuy€t
minh

M5

Ngudn viin

18,529,677,965--



tri

A

No

I

No nsdn han

310

Vav vd nq ngdn han

3H

2

PhAi tlA neudi b6n

312

a

Nsud'i mua tr6 ti€n tru6'c
Thu6 vd c6c khodn Phii

al



3-033.949.r79

2,173,325,1'13

345.382983,221

316
319

88.985.467.185

v.12

I

57.312,569,5.i8
65,681,939,980

| 323

s48.486.3 80

1.090,466,480

No ddi hqn

330

se8.483.789.921


loi

aa

A

JJ+

vi no ddi han

Vav

8

Doanh thu chua thuc hi0n

I

5,72'1,181,172

315

lao d0ng

+

n

v.1l

7

OuV ddu tu Ph6t tri6n

41',l

6"415.289,973

6,415,289,973

Qu! du phdng tq1 thlllb

418

1,510,920,146

1,510,920, /46

B

9

OuV kh6c thu6c v6n

419

709,106,912

709,106,\rl2


2.100,861,485,63tr

Lqp ngsy 12 thdng 02 ndmfiIrl5

NGIiOI LAP BIBU

NGO

THING nnNcQc

16 IOAX TRI'dNG

DINII THAI HISP

)l

381.435.356,623

585,022,170

a

Nhi

nu6'c

tri neudi

454.637,2'70,904


>J
'c!

.h

F-

L N

\

|.n

c.l c\l

00
a-l

ca
ca

sc\ v rn
€ +

\o

t--

00

CD

d

N

t
t

)c{

6

t--

a

c.)

N
N

V,

cn

a.)


ca

c!

F-

co
N c?a ca

$

|,n
?a

v

o\

oo

oo

*;

c'.1

tr-

o\


r=
-1

\N oo+
co
\i
co
* + Na\i sc.lc.l

t--

?a

C.l

I.- t-rn s

c..l

ra

/((s

(--

\c

f--

ca

t N
9\ \ co
={-

t-oo

\o
cn
\o tr) c.l Fr
sf,

t--

c..l

|'r

N

?a

$

N

F-

c-)

rn \o

$

ol

tf)

cs va

oo


\c)

|n (n tr \o
rn
Fcn
$ r:l s
\o
a oo

(n ra a.l
ra)

\o
tr--

o\

N

c.l

Q
rat

F-

Ln

N


r

c..l

co

ca

cn

s

F-

al

t-

aa

\o ol
'€
\o

L

crl

rf



?7)

\c

N

r+

(.I

ls

9i
.cd

\o
rl
d

@

a

ca

!

t--



t--

tr-.

co

s
s

6 coo

(n

oo

oo
00

6

c-l

v-,

$

F-

o]

\o fa
cil

ln rn

-$ \0 co

\c o\
6 lra
ol r- c.
?a

GI

soo ?a
N
rr

$

N

(n al

re

r-

ol \o


l)
,7

E

F

tttt

N

\(o

ot

a

c]

c.l

c'l

\

N N

r.l

Nla


lltl



I

a

(G

I .^l

\

ilrl
i ".c )lvc)

I

I

C

(ql

I

I

ilE
i l..o

I



-

z

rftl
\l

'a{

j



Zao
,;,r
tr
.\J .

9,714,983,536

14,848,309,024)

(953,796,288)

+I

417.255

95.449.147

5

(294,365,269,427)

(51,623,526,85 B)

2. DiAu chinh cho cdc khodn

- KhAu hao TSCD

2

- C6c kho6n du phdng
gi6 ho6i do6i chu'a thqc
- Lai 16 chdnh lech

3

10

48;174.3s3.616

(89,8'72,525,551)

11

'74.t72.960.r88

t2

(r1,684,308,422)

(9,404,917,438)

13

(47 ,556,900,074)

(2 I ,889,550,691D

t4

(20,17 6,907 ,051)

(10,672,510,51'.2)

r


ll. Luu

113.404,788,265

(29,358,502,0',7 :i)

15

4,449,r40,000

2.562.989,199

l6

(6,583,757,762)

3.8s4,061,439)

20

641.596,247.259)

245,838,134,944

21

(349,747 ,302,721

50.549.518.86i


131.7 54.065^934

chia

27

172,993.82',7.573

Lru chuv\n tiin thuin til'hogt d\u7 4qal!:
III. Luu chuv6n tidn $r hoat d0ng thi chinh

30

(1,771,563,249,213)

6. TiAn thu h6i dAu tu'g6p v6n vdo drrn Yt!!149
7. Ti6n thu ldi cho vay, c6 tirc vd lgi rihufln dugc

1.TiAn thu tir ph6t hinh c6 phit5u, nh4ri vdn gop
cira chri s& hfru

3. Ti6n vay nghn h4n, ddi h4n nh{n drrqc

li

307

.504,019,68

,1

co

PHAN T+P DoAN FLc

TAng 5 tod nhd FLC Land Mark Tower, L6

Dtc Thg, M! Einh

4, Ti6n chi il'a n0 sOc vav

J+

6. C6 tuc. loi nhudn dd trd cho chir sd hftu

36

2, NamTir Li6m, Hd NQi
Brio crio tdi chinh

(498,180,595,914)

40

2,863,076,564,216

20+30+40)

50

549,9t7,067,744

Luu chuy6n tidn thuAn trong kY (50=

NG

201
IY nam 2AI4

nhdt

I

l2 thdng 02 ndm 2015fu,
crAnnodc

xE IOAN TRUONG

PHAN

b\ 'q'
NGO THI NGUYTN NGqC

DINII THAI HIPP

o

VAN PHTIONG


cONG TY


thrfrc s0 hfru r'5n

"C6ng ty") ld c6ng ty c6 phirr ho4t d01S fleo, Lu6t doanh nghiQp'
t6rn
co,is.W: g.t+s.9:g.s20.000vND (Ba nghin mOt trdm b6n t6m $. chin trdm ba t6m tri0u,

Cong ty C6 phAn Tpp clodn FLC (vi€t

n6;"dtille'.i

tit

ldL

"
tl6ng chdn)'
trlm hai muoi ngirn

T6ng s6 cdng ty con t4i thd'i di€m l3p b6o c6o : 07 cdng ty

2. Linh vrlc kinh cloanh: Sin
3.

Nginh, ngtrd

xu6t, thuong m4i

vi

dlch vp'


vi ti1h, thi5t bi ngoqi vi,

phAn mAm vir

tlii6t UiviSn th6ng trong c6c cira hdng chuy€n

doanh;

B6n
_ 86r
clOng

hi6tbi vd PhP

-

V't6,
kh

trrietti

vd thi6t bi

- Sin xuAt m6y vi tinh vd

UritSt

kh5c;



trong dQng

co:

+ ian xuAt ddy c6p kim loai, ddi xtip n5p vh c6c chi ti6t tuorrg ty;
+ S6n xu6t dd-v c6p kim loai c6ch diqn ho[c kh6ng c6ch cliQtt;
quyAn cho
- Ho4t dQng vi6' thdng kh6ng ddy (Chi ho4t dQng sau khi duo.c co quan nhd nudc c6 thAm

ph6p);
- Hopt tldng dich vu li6n quan d6n c6c cuQc ggi;

-

S6Ln

xuft m6y m6c vd thi6t bir,bn phong (tru m6y vi tinh vd thi6t bi ngoai vi cria mriy vi tinh);

- Khai th6c kho6ng h6a chAt vd kho6ng phAn b6n:
-

Sd'n xuAt vat lieu xAy dqng

- B6n phu

til tl6t

s6t;


16

d0 ngfr kim, son, kinh vd thii5t bi

lip d[t kh6c trong xAy du'ng cac cila

h]rng chuy€n doanh:

dung c6ng trilrh
- XuAt nhip khAu.c6c mit hdlg cdng ry kinh doanh (Doanh nghiQp chi ho4t tlQng xdy
khi d6p ring AU diOu kien n[ng lpc theo quy dinh cira phfp luit)'
4.

Nhin vi6n

T6ng s6 c6n

bQ, nhAn

vi6n cria C6ng ty tai thoi di6m

3 111212014

li

153 ngudi

Ky k6 ro6n

toin

- chua c6 co s6.ee oann gi6 vd x6c dinh qri'c dQ rui ro cp th6 d9i v6i thi
ghi nh{n tr€n b6o c6o tiri chinh'
s.rat va rui [o thanh to5n cing nhu hu6ng d6n phuong thirc
cua-Ch6 dQ krl to6n, c6c ChuAn *q: kl to'in Vi-6t
Ban T6ng Gi6m t16c Cdng !v d6m bao d6 tuAn thri y6u cAu
Tdi chinh ba'hi'h trong viQc lOp b5o c6o
Nam vi c6c v[n be, ;;;is;a;;ira;;, ;nuAn.u. t6 to6n do B0

COng

tAi chinh.

Hinh thftc sd tti totin 6P dgng
C6ng tv 6p dpng hinh thri'c

sO

k6 toen: TrOn m6y vi tinh'

IV. Cic

chinh sfch t6 tofn 6P dgng

1. Co'sO

lip

bno

cio


tin kho: Gi6 trl hdng ton kho cuOi t
thu c6 khl

a c6c kho6n no phdi
Pth€ nhu sau:

r00%

TrOn 03 ndm

l{p cho tirng khoin ng phii thu kh6 tldi
Ciam eOc-vA c6c khod"n ng kh6ng c6 khi n[ng thu h6i'

Du pho's phii thu kh6 ddi
6. Nguy6n

dii

trich lip dV phdng

Tr€n 06 th6ng d€n dudi 01 ndrr

Tt

phdn loai ld Tdi sdn ngin h4n.


phuo'g phSp gi6 g6c' Lqi nhupn thuAn drrgc
gni nr'rpn uao-tao c6o ki5t qua hoat dQng kinh
tu'

Khodn dAu tu viro c6ng ty con, c6
clria tu c6ng ty con, c6ng ty li€n
doanh. C6c klioin drrgc chia khdc

o

Cdc khodn eliu tw chftng kltodn tgi thdi rti6m btio ctto,

,

Co thoi han thu hoi hoflc
"tuottg ducmg ti6n";

116o

ttiu:

han khong qu6 03 thdng kd tir ngdy mua khodn ddu

tu tI6 dugc coi

li
ll


c6Nc rY co PuAN r4.r ooe'n rlc

tdi chinh

t6,
t6 -

ht'

s0

x

thUc

c6

giim gi6

36 luqng chitng

gi6

kho6n bi giim
tai thdi di€m lfP b6o
c5o tdi chinh

chring kho6n

flt cria doanh nghiQP

x


tr6n

\

k6 to6n

,

chi phi khic:
8. NguyGn tic ghi nhin vi vi5n ho6 cfc khoin
chi li6n quan d6n n[m tdi chinh
chi phi tra truoc ngi' h.n: Ld c6c ro4i chi phi tr6.tru6c
nLran uao

chinh bang s6 v6n

V6n chir

cta cric b€n.t4i
ch0c kinh t€

Dq' phdng

Mric dU ph.ong
giim gi6 dAu tu

dAu

tii

.
.

ftft6ng cd1nim giir q.ryAn quAn li'hdng h6a nhu ngud'i s6'hfi'u hdng h6a hoic quy0n ki6m
hdng h6al
Doanh thu du'oc x6c dinh ttrong rtdi chlc chlu
C6ng t-v d6 thu dugc hoic sE thu duo.'c lgi ich kinh t6 tir giao dich b6n hdng;
X6c dinh duqc chi phi li6n quan il6n giao dich b6n hdng

Doanh thu cung cfrp dich v4 dugc ghi nh4n khi k6t quA cria giao
tin cAy. Trudng trqp ;iqc .ung .6p dich vu li6n quan d6n nhiAu k!,thi d


so61

kj'thecr
iao dicn

x6c dinh
duo.'c

hAn

lo.

i

c6ng

X6c dinh tlugc ctri phi phat sinh cho giao dicb

i k6 to6n;
giao dich cung c6p dich vU d6

vd

phAn c6ng viQc cung cAp dlch vp dd hohn tlidnh dugc x6c cllnh theo phuong phSp d6nh gi6 c6ng viQc hodrn
thdnh.

tlugc
tlQng tdi chlnh: Doanh thu ph6t sinh tu ti6n ldi. ti€n bAn quyCl, cd titc, lgi nhuan
kiQn

kinh doanh vi
kh6c v6.i lgi nhufln thudn

- C6ng 0'CP FLC Golf & Re'sort
- C(tng It' CP LiOn rJoonh tlitt tu qucic rc XLf

476,056,587,900

- C6trg ty TNHH Newland HoldingltiQt Nam

t

FLC Trw-el
- Cong tv cd phin diu nt dia 6c Al.tska
- Cdngty L'NHH n'ayin th6ng qu6c ft Diginews
- Ct6ng ty CP C6ng nghQ OTP Vi|t Nant
- C6ng ty TNHH Ddu Tu'vd PT Dqi Dtrcng
C6ng tY c6 Phdn

Hdi Chau
t tu tdi chinh & QL titi san
v?t QL tdu nhit

12.942,080,455

86,490,000

DAu tu chilng khodn ngin h4n

- Cdng tv TNHH DT

^; tlam

1,443,587,900

26,503,000,000
300,500,000,000
1,170,000,00(l
'1,

1,778,000,00(t
800,000,000

\

17,681,600,000

21,300,000,000

4,10s,000,000

Ion

Complex

- C6ng ty CP tW dodn Thitnh Nam
- C6ng D' TNHH Of vit TM Vdn Lottg
Tidn gui c6 kY h4n
- Ngdn hdng BIDV - Thanh Xudn

10,2/,5,000,000
20,000,000,000
277,000,000,000

t4P doin Thdnh Nam
C6ng ty c6
PhAn

408.042.000

215,406,000
1,415,133,000
61.000,000
735,239,200

350,408,i100

611,613,800

186.966,:i00

543,673,000
276,986,000

l4


coNG TY co PHAN TAP DOAN FLc
T6ng 5 toa nha FLC Land Mark Tower, L6 Drlc ThQ,

M! Dinh

2, NamTir Li6m, Hd NQi


101,263,009

ChAu

41,000,000

Cdng ty CP Decohouse

cgng

IV ndm

256,288,000

Complex
C6ng ty TNHH

nhdt

2,080.187.661

24,828,401,102

2t.433
27,525,805,863

I
i

i

cr)

I

(J

co

(\I

O\cg

-E

tr-

cnt-

t

Fis

a

t
too

c-)

€


co

N

tr

t.. ra

N

o.l

oo

I

I

cn

(a

r|,n

\0
\o rA

tl
ln

N
(\

O\l

s {

ca

N

CT

lr)

ra

Fr

$ a\
\o ta
v

ln

lr)

$
o\
oo


c.
c.

o\

a

aa

$

t--

oo

ca

c\

o

r{1

€
:f

(r

tr


$

t

\o

t-.

cil

c.]
oc

N
o\

la

(\ cl

6l

$

€

*

F-

a.l
ca

co

ol in
$

c.)

s

v

ral

F- ra

?o

Far

t-.
c"

t

€

=f,

v
s\o

c.l

\c
.-.

I

ra

rn

t--

d
N
\o

rn

t--

.tE

ta)

s t


t.l
r-.
ca \o
o,
in

co
,\D

c.l

t

a

$

(--'

a.r

cn

(.|

i

(r)

6

\0

F

-]
F

I

?a

6

,7

$

sra

\o s
\o c.l
rn
\o

\o \o

+

t



6
in
6
$ rr

ra)

c\|

N $ a
N c.l c.l

?n

ol rn
o\

F-

AI
vl

lf')

a{

s

c\l

cO

F-.

U

?.)

'
F

>.=

o

3a



c.l

V)

a

$
oo

oa

v=
)- ,c
tiO
Q'n

Zao

,AF
'x.Jd

o\

&

ta

N



t-

t--

r\
r5

I
I

I
I

.l

7d

i
$

c.l

rr)

*

GI



t.-

,d':9

tlh

,

€

)r{
\

ll

\((

xi'\

/6

.(d

.c!

ai

r\
I

It


r-.

\
S
N
r!

\
{i


ta)

00

ol

et

-

+i

I

^l \al
a '-l
ra)
\o ral
\nl
o\ r t
c.) $ Vi ..i
\o
N
co

I

,^I



co

c!

v

@

(n

F-

\o

c.l

\n
c-.

oa

lr)
oc

a

\(6)

00

Fl
_ll
ca tnl

YI
j

?l

|f

r

r

tai
r)



-

o

O

G

,ct

U F
'&

a

v?

>.8

ha
9n
Zoo
,AF

UF

u!



r)

I
I

I

.' I

tti

,1,
I

)Gl !

t

*l X
.

I

a -l
-

Ib{
)61

I

Q

I

Ixs

c

)d

I

I

\(0i

,

l-'
I

()

.cc

/.

)G

\(o

I

.6
r--,
I

\(o

a

\(o
/

Tlng, giim bit

tlQng

Kholn muc

nnfu gu1 IV ndm 2014

sin dflu tu

Sd dffu

nim

T[ns tronq nlm

Giim trong nlm

Sd cudi

ki

Nguy6n gi6 BDS

tliu tu

373"751,641,233

338,967,680,582


6,268,910,753

8.492.325.769

2.223.415.016

6.268.910;ts3

313,757,641,233

330.475354.813

40,025,232,069

763,977

373.757,641,233

225,05'1 ,006,925

- Vdn phdng cho

thud

Gi6 tri.cdn hi
BDS tliu tu
- Nhd
- V[n phdng cho


64,327,454.324

'79,823,035,012

Cdng ty CP FLC Golf & Resort
Cong ty CP Diu tu Dia 6c Alaska

295,486,304,669

Cdng ty TNHH DT vd QL tda nhd lon Complex

124,653.940,458

Diu tu diii h4n khic

I50,985,854,066

5,500,000,000

2,200,000,000

2,200,000,ct00

61,265,934.066

3,300,000,000

C6 phiiiu CAVICO
C6ng ty CP Li6n Doanh DAu tu'Qu6c T0 KLF
Cdng tv CP cho thu€ m6Y baY ViQt Nam

407,940,000

Ndmnay

Ndm tru'6c

4,326,753,639

4,8411521,564

CuAi

Ky qu! ddi han thu6 vdn phong - Chi nh6nh Mi6n

296,981,269,'.] 58

Nam
cOng

Lqi th5 thuong m4i
T4i ngny 01/01
Tdng trong nim
Giim trong ndrn
PhAn bd trong nbm

Tai

ngdry 31/12

65,035,646.423


Thut5 gi6

cic khoAn phii

nQp Nhir

tri gia tlng

Thu6 thu nh4p doanh nghiQP
Thu6 thu nliap cA nhAn
Thu€ nhd d6t

thutf khdc
c0ng

tri

phni nQp ngin h4n khic

Kinh phi c6ng dodn
BAo hi0m xd h$i, y t6, th6t nghiQP
PhiLi tri phAi nqp ngin hqn kh6c
Cdngty TNHH FLC Golf & Resort
C6ng ty TNHH DAu tu vd PT Dsi Dao'ng
C6ng t.v CP DT TC vd QLTS RTS
C6ngry TNHH R.O.R Vi€t Nant
Tiin bao tri cac cdn hQ Q%o)
Phtii n^a cdc ccinhdn nQp tiin nrua cdn h0 da tq; lG'
uydn Vdn Mqnh


Nufc

Thu6 ti€u thu chc biQt

12

Ddu ndnt
s0,000,000,000

- Dodn Vcin Phaong

11

Ddu ndnt

Cudi Oui

Cdng tv CP dia 6c Star He NQi
C6ng ty CP Cdng nghQ OTP Vi0tNam
C6ng fv TNFIH MTV FLC Land

10

IV ndm 2014

t6,46r,144

684,639,567



1,579,32i"40l
65,681,939,980

19


cdnc rY co pnAN r4r ooAil rlc
it"g t toa orta rlc Land Mark Tower, L€ Drlc Thg, M! Dinh 2, NamTt

13

y

vi

ng diri h4n

Li6rn, Hd N6i
\do ctto tdi ch

Ctni gu1

Vay kh6ch hdng nQP tiAn c[n h9 FLC
NgAn hdng TMCP Qudc tC - Chi

nh

3,806,850,000
1,125,000,000

n


ol

R
b!

SI

:l)sl

ca

ia
at

(O.

U

oo

\n

A

t--

c'c.)


N

N

\o

t-r

tr-

rr)

oc

co

oo

ia
N
t)

N

o\
at
rc

ca


$

N

Fr

OI

t

$

€
€
ln in

c.l
$

1
H

ln
F-

c-

cn



\o

oo

t--

\o

ra

\c

ca

a-)

t-tt
?al

r-

cn

N

+
\i

ta)

c6
\o

cn

$
s

(rl

I

:l

nal

tt
.a

oo

(\I

el

?al

c.l

o\


€
\o

a

scr)

ra

CI

o\

Fr

rr

Fr

\o

vF-

\0

\o

tr-



I

:.8

I
I

v.l

I

Vr

t=

\n
N

ffi

oo

'? ir

I

t

o\

'eE

N

5s

ea

|

n
t--

$

(a

i
l
rc
N


&

t-.

n

s

ca
cn

$
\o

!f

\o

€

?a)

+

F=

F-

F-

.;
trO

(Jrr
Z6D

'9':F

6

ca

|,n

$

o\

t.l

t

OOrn$t--

rn OOcllC'l
lf1

v^
^

if)

arl

v^
^,^

$

A
vl

v^

Oooi.a
ciOaolr/)
oc.q-.n

ra OO\r)=f$sf
-+ .n

s*

>^E

I

&

N
€
6
f.)
€\

tr-

00

oo

€

€ €

r-

F-

F-


.i\

9c)

??)

J

-

^C,

co

Lfr

ih

I

'Xn

I
I

'a

I
I
I

.

zE
frrrc
.-

l: - g''
tffi
)st



=

.,-

r

b0

Q
u0
A

L

'iE

^a\/v

'9u
r(O
-= ,=

l1C

AA)
rl

:1
liJ


771.800.000.000

771.800.000.000

771.800.000.000

77.138.820.000

0

0

0

r48.938.820.000

771 .800.000.000

+ V6n g6p gi6m trong n
3.

+ Vdn g6p cu6i n[m
C6 phi6u

55 cuiii

tl[ng kf phdt h]rnh
- Sii lugng c6 phi6u dfl bin cho cdng chring



77.180.000

phi th6ng

314.893.882

77.180.000

0

a

314.893.882

77.180.000

Llo phi6u

..-: ,,:

rcu

ddi

c0ng

14.4. C{c qui cfia doanh
-



Doanh thu thuAn vC b6n hdng b6t dQng

cl6n cuiSi qult

Ndm nuy

Ndnt trwdc

7,620,440,752,129

1,692,332,955,728

s8.706.710.486

51,779,924,300

Ndm

cOng

nuy

100.91 1.082.873

1,744,112,880,028

tit diiu

ndm

sin
CQttg

kd

LAS, kA

khoin giim trit doanh thu

GiALm

1.s10.920.7 46
'709.106.91"t

2,175,259,763,033

c0ng
C6c

1.510.920.746

496,112,300,418

sAn

i

6.415.289.97

mv

77.180.000

0

+

15

314.893.882

2,174,908,305,760

l,'744,042,284,028

22


cONG TY CO PHAN TAP DOAN FLC
tAng

S

tod nhd FLC Land Mark Tower, LC Dric Thg,

M! Dinh

2, NamTir Li6m, Hd NQi

IV ndm 2014


19

44,773,501,666

24.785,97r,569

Gi6 v6n hdng b6t dQng sin

lr

1,574,354,514,730

,592,1 64,023,583

Gi6 v6n cta dfch vg dI cung c6P

cuili qui'
nt

m nay
Gi6 v5n cira hdng h6a

n

trong c6ng ty ti6n x6t, ti6n
Lny
Ndm nay

C,6ng tu C6 phAn DAu tu li6n doanh qudc



(2,656,507,0ll)

tC

Chi phi thu6 thu nhip tloanh nghiQP
hiQn hhnh
Chi ti6u
Lo. i nhu{n kti to5n tru'6c thu6

ki

(2,671,422,174)

:

Luy ki tir iliiu ndm ildn cuili t1ui
Ndm trtfc
Ndm nay
420,'167,615,746

137 ,049,668,3',72

84,011,068,293

38,003,169.992

l

'1


53,016,139

VI

loi

Cdng t-v m9
Cd phi6u dang luu hdnh binh qudn trong

Lfli

99,170,03 6.03 5

c6 phi5u

Loi nhu{n kr5 to6n
C6ng ty mg

Lgi

336,7 56,54',7 ,453

bin tr6n c6 phi6u

336,463,259,489

99,117,019,896

182,186,920

Bfn hilng vi cung cdP dlch vg
COne t'' CP DAu tu Dia 6c Alaska
C6ng tv CP
tdi s6n RTS



3s0.000.000

C6ng ty con

bin hing

CP LiOn doanh ddu tu Qu6c td

C6ng ty lidn k€t

TNHH MTV FLC Lard

Cdng ty con

1s.5s5.987.000

KI,F
Cdng

t-r;

C6ng ty CP rlAu trr tdi chinh vd QuAn l;i
tAi sin RTS

4.345,000,000

C6ng ty con cita
C6ng ty con



4.932,875.89

1s.883,89s,03

5,8'79,3r2,?l:t

8

t

ss,o+0,3!91]1

khoin ditrhcho nhh cung cAP

C6ng ty Cd phAn FLC Gol
Li0n Doa:th DAu tu
1g tY.Cd PhAn
Ou0c T€ Kl,F
C6ng ty CP dAu tu tdi chinh vd QuAn l;i
tdi sAn RTS
COng tv TNHH

MTV FLC Land

Gng ty CP D}iu tu Dia 6c Alaska
Nhfn fr-v thtic kinh cloanh c6 tinh lgi

C6ng ty li6n k6t


2,o6o.ooo,ooo

trfrc

C6ng ty CP dAu tu tdi chinh vd Quin
tdi sAn RTS
C6ng ry TNFIH MTV FLC Land
C6ng ty Cd phAn FLC Golf&Resort

Hoin

tri

g6c

nhfn

riY

:

lj

C6ng ty con ctta
COng tv con
C6ng ty con

156,000,000.000

42,092,000,000