eAo cAo
6

rr cuiun c6nc rY ME

crOn uEru oo

rHANG DAu cUr nArit rAr

cullir

KEr rHtic

NGAY 31 THANG 1z ttAtu zors

cONG TY cO PHAN
PHAT TREN DO THI TU LIEM


CONGTY

PHNN PHAT TRIEN D6 THI TU LICM

MUC LUC
Trang

I

1.

MBc

tQ gita ni6n iIQ 6 thring
c ngdy 31 thdng 12 nim 2015

Bto

luu chuySn tidn

k5t

Bin

2-5

linh il4o

u

chinh

ttiu

cria

thing tliu

7-10
crla

nim tii chinh



D4i

lf

mua, b6n, Ic! gui

hing h6a;

M6i gi6i, xric tiiil thuong mai;
Dich vq td v6n dlu tu (Kh6ng bao gdm tu vin ph6p luet vd tu vjn tdi chini);

vit tu, thi6t bi ngAnh buu chinh viSn th6ng, m6y phit dien, hdng di6n tu, di6n lanh, di6n
den dung..hing hang tri nOi ngo4i thit, hdng thri c6ng my-nghO, hang d6-t lrl;y theu ;en, giiy da,
gom. suj muy unh. rno)L oo gla dung;

Bu6n bAn

San

xuit, bu6n

bdn

vit

liQu xAy dqng;

Bu6n b6n, uom gi6ng trdng cAy xanh, cAy canh;


Xey dyng tluong day trii
Dich 4r quAn

li

diC.n,

hfln bi6n

veD phdng cho thue,

6p d5n

35KV;

nie cao t^ng;


c6NG

w cd pHAN pHir

BAo cAo cUA B-AN

-

rRrCN D6 rHr rU LxCM

LA\H pAo {ri6p rheo)



d.n

vi thi6t

k6 ky thuat thi c6ng c6ng tulnh;

Kinh doanh h4 tAng khu d6 thi mdi, khu c6ng nghi€pj
Cung cap dich vu t6ng hqp khu d6 thi m6i, khu ohi cao tAng, h4 ting d6 thi, diilm dd xe;
Quen

li

khai thrc k'lu c6ng nghiCp;

Kinh doanh nhd hing vi dich vu du lich;
Kinh doaih van tei hdng h6a;
T6 chtc kinh doanh nhA;

Xey dul1g hatdng d6 thi;
Xey dung cec c6ng trinh dan dgng, c6ng nghiqp, giao th6ng, thiry lqi, c6ng trinh c6ng nghiep;

M{p k}riu rnny m6c, thi6t bi phuc vu x6y dmg;
I(hai th6c vit li€u xAy dung;
Thiiit k6 quy hoqch xay aung thiiit kii kiiSn truc c6ng trinh vi thiijt k6 n6i ngoai thAt c6ng trinh;
Thi€t ke c6ng trinh tludng ddy vi ham bidn 6p d6n 110KV;
Thi6t k6 he th6ng di€n c6ng triDh dan dunB c6ng nghiQp;
Thii5t ki5

Kl6o

6ng Vn Gia Cudng

Ph6 Chu tich

Neiv b6
B6 niidrn hi rai DIDCO ngay Ze ttrat g
3 nim 2014
86 nhiem lai tai DIDCD ngey 29 th6ng
3 n6'n2014

.;

Bri nhipm l4i taiDHDCD rrgdy 29 tldng

Ong Nguy6n Ngqc Thinh

3 nam 2014

6ng Dinh Quang Chiiln

Uy vi6n

Vln Ninh

uy vren

Ong Nguy€n

k'


86 nhiCm lai tai DHDCD ngdy 29 thing

Trudng ban

Quen

Ong Le Vdn Thuc

uy vten

Ong NguySn LAm Giang

uy vren

3 ndm 2014

Ban T6ng Gidm d6c
Ong

Vi

Gia Cudng

Nsdv b6 nhi
86 nhiem lai ng}y 31 th6ng 3 ndm 2014

Idng Gi6rn

Ong Nguy6n Vdn Ninh


phe duyet 860 c6o

tii chinh C6ng ty m9 gita oiCn d0 dinh kdm, Bro c6o tai ohinh Ctug
ty me gita ni n dQ d6 phin {nh trung thyc vd hqp ly tinh htnh tAi chinh oua C6ng ty tei thdi diSm ngdy
30 thdng 6 n
cule ntru k& O^ua ho{r d6ng'kinh doanh.vn.cric lu6ng luu-chuyin tiAn te e thLq
.2! 15,
dau cta Dtrm i cbinh ket th'ic Dgdy 3l rh6ng 12 naln 2015, phrl hqp voi cdc chuan muc k6 todn, Che
d6 ke to6!
nghiep ViCt Nam vd crc qui dinh phdp lj c6 li€n quan dfu viec l4p ve htnh bny 860
cdo tti chinh
i ty me giiia nien d6.
Ban Lanh

Thay

mil

l6nh deo,

theo

6 nzltn

ph

p\tAt/,,.

lu I5



15412972

-

Fal

ciB

(84.8) 3 54?2970

ciang Vo St.. Done Da Di$, Ha Noi Ciry

Bnnch in Ma

Tidg: 18 Trar Khanb Du St., Nha Trin8 City

B€nchinCan

nD

:162Cl4 Tran Ngoc Que Sr., Can Tbo City

56: 39212015DCTC-KTTV

nAo cAo

rfr
ril


Ching tdi de $rc hi6n cdn8 rdc soet xdr Bro cdo lei chinh C6ng ry me giria nidn dd t-heo Chuin muc
krem roan Viet,Nam vi_c6ng l6c soir xdl. Chuin muc niy ydu ciu c6ng l6c soat xdt phai lap kd ho?ch
\d,rhuc hien dC cd sq dem beo vira phi! ring Bdo c6o ldi chinh C6ng ry mS giira niCn t9 khdng cdn
chua drmg nhahg sar sor lrong y6u. C6ng t6c so6r xdr bao g6m chri y6u li r,i6c rao ddi voi nhin su
cia
C!"e.-V1e
c3c thi tUc phe4 tlch trCn nhftng th6ng tin tai chinh; c6ng tic nay cung cAp mQt
il.aylg
muc doddm bdo$ep hon cong tdc kidm to6n. Chnng t6i kl6ng thgc hien c6ng;i€c ki6m toen
nCn ctng
Knong oua m y Kten ktem to?rn.
TI6n co so c6ng t6! soit x6t cria ching t6i, chung t6i kl6ng thiy c6 su kiQn nio d6 chung t6i cho rlng
Bdo,cdo tAi chinh Cdng r) m.9 gina niCn dO dinl Lim theo dd) lfiong phen dnh trung th\rc vd hqp
li hi;
cT
cfl]l yalC. y:y, phu_hgp vdi cac cluan muc ki roen, Che do k6 rodn doanh nghiep Vier Narn
|Dra
vd cac quy dirfi phdp li c6 lien quan ddn viCc lap vi trinh bdy Beo c6o nni chinh
C6ng ty m9 gitra ni€n

C6ng ty TNEH Ki6m
NAi

toin yi Tu

vAtr

A&C

qh-"-/

7.
8.

T;.r sAN

NG.4.N

l{!t

HAN

100

TiAn vd c5c khoAn tlrdng tiuong fi6n

V.
1.
2.
3.
4.
5

110

CAc khoen

EAu h!

tii


t36

xi ly

150

Chi phi tra trudc ngAn hqn
Thuat Ci6tri gia tdng dugo l:l|fu

151

l4l

116.380.028.330

90.484.689.498

v.3

15.741 .940.282

D3.124.014.97 0
r6.461.5s5.?14

15.636.906.570

8.311.904.066

s9.105 .842.646


phdi duqc doc cnng

74.459.5s7.628

.943 .907 .285

137

140

"dt

1.141.386.830.491

134

tdn kho
Heng t6n kho
Du phdng giem gid hang t6n kho

&to cdo

s6 eAu nem

130.323.935.615
13

t32
133


152

T

153

154

,/-

155

Bdn thuJ

,

mtnh Bda cAo tni chkh C6nC E

ne giiia nian d,i

6
R


CONG

ry cd

pHaN pHAr rRreh D6


5. Phai thu vA cho vay ddi han
6. Phai thu ddi han kh6c
7. D\r phdng phei thu ddi han kh6 ddi

II.
l.

TAi san c5 djnh
Tdi san c6 dinh hau

2.

hao tndn

1.
2.
3.
4.

38.106.361.396

38.417.004.890

214

2t5
219

220



230

diu tu

V,9

1.926.233,591

232

hen

240

Chi phl sen xu5t, kinh doar*r do dang ddi han
Chi phi xey dung co ban dd dang

241

Ddu tu vao cdng ty con
Dau tu vao cdng ft ti6n doanh, IiCn k6t

251

Diu tu g6p viin vao don vi kt6c
Du phdng dAu tn tai chinh dei h?n
EAu tu nim git diin ngay d6o hen

253

14.910.000.000

13.741.800.000

11.016.000.000

l1.016.000.000

26.004.980.980
0,980.980)

26.004.980.980
(23.279.180.980)

2s1,434.367

213.9a5.s79

257 .434.36',7

273 .985.s',79

1.337.584.489.?75

1,338.583.408,838

252

254



3

dii

.930.020

229

gi,

Bdo qio nb) phai

V.8

226
227

DAu

.

216

228

s6n d&dang

y.4b



210

225

Bdt itOng sen

n;n

197.196.578.347

Ne6/Cn gid

i tli hao ndh W

diu

226.07a.2263A3

224

Gid tri haa ndn

IIL

\ty

s6

200

pxlt

pnAr rnrEh o6 ru; rU uEru

Dia chi:tang 2 A, nha NO9B1, Khu d6 rhi m(ij Dich Vang, phudng Dich Vang,
eufn Cdu Giriy, HaNqi

BAo cAo rAr cHiNH cON6 Ty l,q ctUA NrEN DO
6 thang deu cua nam tei chinl k6t thtc ngiy 31 th6ng 12 ndrn 2015
BArg cin tliii t
Thue vd cec khoan phei nop Nha nudc

V.l1
312 V.t2a
313 V.l3

Phei tre ngudi lao dong

314

Chi plll phei

315

Ngudi mua bedan trudc ngin hen

ra

Phai tre noi b0

ngdn hqn

ngin han

s.

6,
7.
8.
9.


6.735.9t5.726_

y.17

r3.309.678.170

t2.87 | .102.397

308.462.834.811

212.912.989.822

212.809.924.269

123 .293 .096.543

316

Phai tre theo ti6n dO k6 hoach hqp ddng x6y d$ng

318
319

Doanh thu chua thuc hiCn ngin han
Phai

M

ngan han


332 y.t2b

Chi phi phei tra ddi han

333

Phaiha nQi b6 vd v6n kinh doanh

334

Phai he noi b0 dai hcn

335

Doaih thu chua thuc hipn ddi hqn
Phai tra dei hen khec

336 V.l5b
337 V.t6b

Vay ve no thue tdi

338

chinl dei han

Tn{i phi6u chuy6n d6i

-

BAo cAo rAr cHiNH CONG ry ME GrCrA NrEN DO
6 thtug d6u cia nar tAi chinh k€t finc ngAy 3 t th6ng 12 nin 2015
Bang cAn d6i kd to6n gifra ni€n dO (ti6p theo)

M{ Thuy6t

nlnh

NGUON vON

D-

L
1.
2.
3.
4.
5.
6.
7.
8.
9.

NGUON vON
VSn

chi

s&


412

QMn

413

chon chuy6n ddi tuii phi6u

V6a k16c cga chri sd hiiu

4t4

c6 phi6u quy

415

ChCnh ICch il6nh gid lei tai san

416

ChCni lech ty gie h6i do6i

417

Quy dAu td ph.it hi6n

418

LNST ckm


2.

869.202.121,093

V.l8

411b

Qu! h6 bq Eip x6p doafi nghiCp
10. Quy khec thuoc viin cht sd hnu

-

849.572.111.647

Th4ng du vgn c6 phdn

11. l4i

Sii eAu nam

E69.202.121.093

410

hfto

V6n g6p cia chl sd hfru

s6 cuiii ky


432

T6NG CONG NGUdN v6N

440

1.337.584.489.7?5

1.338.583.408.838

28 thing 8 ndm 2015

Ngui'i l{p bi6u

K6 todn

trutug

//"9
cdrr:e ri
,,?{

----At/{--Nguy6n

Ao

*l!fl

r{

eu6n CAu Gily, HA NQi

BAo cAo rdr cHiNH coNc ry ME crctA NIEN DO
6 thdng dAu crh nim tdi chinh k6t thic ngdy 31 th utg 12 t\81m2015

rfr

nAo cAo

quA Ho,l,T EONG KrNrr DOANH GrtrA NItN DO

6 thdng ilAu

cia nim tii

(Dang day dt)
chinh k6t thfc ngAy31 thrng 12 nim 2015

Lny k6

c'irrou
1.
2.
3.
4.
5,
6.
7.

Doanh thu bdn h;rng


vu

tii chinh

Doanh thu hoat ilong

tt dlu nim
Nim nay

103.261.840.1r3

79.123.354.112

vr.2

68.490.071.581

61.932.375.108

2tt

34.711,768.532

17.190.919,004
2.215.543,02n

737.031.366

tii


545.720.154

242.375.66a

32

VL7

1.472.191 .470

tn7.fio.022

40

T6ng lqi nhuAn k6 todn tru6c

thu5

(926.417 .316)

s0

hiDh 5l
16. Chi phi thu6 thu nbAp doanh nghiep bo6n tti
52
17. Lqinhuan sau thu6 thu nh6p doanh nghiep
60
18. L5i cd ban tr6n c5 phi6u
jt)

Nguy6n

VIn Quen

Bdo cdo nat phdi duoc dac cnng

135.215.646

28.062.216.610

28

Ngudi

81?.118.000

Zs

khdc
12. Chiphild6c
13. Lqi nhuan kh6c
11. Thu

Nim trudc
19.123,354.112

vL3

10. Lqi nhuin thuAn tirho?t dong kinh


8 ntun 2015

tbeo ph{p IuAl

E6 Huy Kh6i

vti Bik kuyZt ninh

Bdo

lto

tAi

.hinh C6ag

D,

ne eind niAh d6

u

rii

r

.r

J


nim 2015
Don,virinh: YNID

,
minh

Lfiy k6 ta dAu

nln

d6n cu6i

ME Thuyet

cHi TSU

Nim

nay

ki niy
Nim trultc

Llru chuy6n tiAn tir ho4t itong kinh doanh
1.

2.

Lqi fthu1n trudc lhud
DiAu chiah cho aic khoLh:


Cric khodn diAu chlnh khdc

07

Lqi hhaon ir hogt alqt g kinh doanh
tnthcthqt ddiv6 hru al1hg
TAng, giam cdc kloar phaithu

08

26,965.458,993

09

32.62t .820.713

(11 ,39(t.426.42r')

s.9s0

(111.05j;.595.462)

:

Tang, giem haog tAn kho
Tdng, gian c6c khoin phaihe

l0



(14Ct.120.342)

l.

Tidn cbi dri mua sim, xay dung tAi sen c6 dinh vi
cac tai san ddi h?n kh6c
Tien rbu ru rhani li. nhvong biin Aj san c6 dinh vA

hoet itong

(9.641.019.319)

v.l1

(1

(r0

.32:.615.6'rJ;

28.652.330.000

.361.424.227;

52.980.744.492

20

(1.216.899.750)

vay dA tra

TiCn thu khdc

4.

2.488.005.312
(1,168.200.000)

gi6 hr5i do6i do d6nh gia lsi

Th!6 thu nhap doanh nghi€p da nop

3.

y.2

13.194.377,363

cec khoan muc tian tC c6 C6c Dgo4i tC
Lai, 16 tit hoAt dong dAu tu

Tii)n

2.

02

03


6. TiiD 6u h6idiu tu g6p r6n vAo don rlkhric
?. Ti6n thu ldi cho vay, c6 tirc vd loi nhu6n duoc chia
Luu chuydn tiln thadn tl hogt dQng dAu tu
Bdo dto

,n, phdi tuqe dac

cnng

fti

Ban

thryit niah 860

cdo

26

3.24rt.000.000

27

61s.906.222

1.902.910.354

30

2.883.633.195


Ma Thuy6t
s6 minh

cHi Trtu
ttl. Luu cbuy6n

tiAa

tt

ho4t itong

rii

Tiin thu tir ph6t hdnh
cht sd hlu

2.

Ti6n tr6 lai von g6p cho c6c cht sd h0.u, mua lai
c6 phi6u cua doanh nghiCp da ph6t hanh

Nid trudc

c6 phiiiu, nh{n v6n gop cua
31

32



k]

(2.t42'..208.400)

_

40

k)

Luu chuy6n tidn thuin trong

Ti6n

nly

chtnh

L

Lttu

Nim nay

t

---aaL--- t{i
D6 Euy

QuAn

.i\

Khii

i)

Bdo ato nnt phdl duoc dac

cl gvti

Ban

thqii

niah Bio.ao

tdi chthtt

C6,g

t,,,a

eitjd nie, d6



C^u tr c C6ry fy
Ctic C6ng q con

T€n
COne

cht

ty

sd

chinl

doarih

chinll

v6n

10. phdng 1002 nne

CTI
C6ng ty Co pben Lideco

8

Cl xA Xuan Dlnh,
Tt Lidm, Ha Noi

tu cdch phrip nh6n hgch
Dia chi

106r,

sto/" 51%

Sto/t

st% sya

s1%

ph\ thtt\c

r@

c6,phdn ph6t rri6n D6 thi
Dicl
Vang. quan Cau cidy, rhanlr ph6 Ha NOj
- X i nghiep xdy lim s6
I
C6ng
C6 phh Phet triiin D6 thi
leng zA.tda.nlla NO9BI, KDT m6i Dich Vong, pnudng Dioh
^ty
Ti Lidm - Ban quan lj Du dLn Dich Vqng, qudD Ciu GiAy. Uanh phii He NOi
c6ng

Ii

lcj, k6 toen

IL

NAM TAJ CI{INH, DON

1.

NIm

c6ng ty c6 78 nhar vi6n dang u,n vicc (sii dau ndm rd 86 nhan vicn)

!'I

TMN TE SI}DUNG TRONG KE TOI{N

tii chirh

Nem tdi chtnh

cia

C6ng

nam.

ty bit ttiu tc ngdy 01 thdng 0t vd k6t th,ic vdo ngdy I I th6ng 12 hdng

Eor vi dan te sri dgngtrong k6 tofn
Eon vi tGn te su dung trong k6 to6n rd Ddng Vict Nam (vND)

:.1-.-":::
l"-:9*
t.*gq
tso trir "ghiep
chinh vd Th6ng tu s6 244/209[T_BTC ngey 3l Ltr.ing t2 n5m 2009 cia
:11 q9
B,)
2911,

co hieu lsc

ap duns cho nam tai chinh bir d;u \eo hoEc sau nsey 0 r rh6nB
,ll_"_Ti; IIX(,ong
l liy
ty ap dfng cdc chuin muc t d rodn. t hong tu ney vd cec rhdng ru t t
U" l"On1j
lj-"T-"rYli_
oan
uruc hrgn chuatn muc kd lo6n cia B0 Tai chinh

rrong vidc lap va trinh

C6ng ty m9 gita niCn d0.

biy B;o

cao lar chir

r


th6ng tin li6n quan d6n c6c ludng ti€n).

dln vj ty_c thu^Oc linh thdni b9 mey kii roin ri6ng, hach to6n phu thuoc. B60 c6o tdi
chinh
:6.c
Long
ry m9 grua nren d0 cua todn Cong ty alugo bp trCn co sd t6ng hap 860 c6o tdi chinl cta
c6c,
don vi nrc thu6c. Doani dt,r v,i s6 du;i;a c6;
,i trgc rrruOc airqiioai t o-ir,i*iap uao
tat
chlnh C6ng ty m9 gi&a niCn dO.
"ao

d;

Ti6n vi cdc k-hoen tudng tluong tiAn
Tidn bao g6m tien mar,.tien gti n_qan hAng kn6ng h-i han. C6c l$odn
tuong duong tiin ta cec khoA!
dau tu nsan han c6 rhoi hsn $u hdi lh6ne qu6 J r}ring ld rir
ngdy diu rui.d kl,; ;6";;;;;a;-d;i
di.ding rhanh mar luqng ri6n xic dinh vi kh6ng .t *1 ,o
.h"ya" iiiir,i"'r,' u., ,"i ,rr"i
ili€m b6o c6o',onii'i€."

ftinhni

td

nd


3.

c6o

,,

Ai chfnh C6ng ry

Cdc l(hoAn itlu ru tii chinh
Cti. khodn ddu tu niim gift irdn

m9

ngdJ)

gi;2 ni6n ito (riiip

ci6x

rhanh pbii Ha

Noi

rheo)

_

dtio hgn



iiffi

cho c{ic kdodn ddu tu vrio c6ng ty con tlugo trich
tAp bang cheni r(ch si;a'"q1 lof ,rl1,"i2

tiiilT3::

T+

hp khi c6ng ty con, cong ty li6n
iin",ai.ong ,y.on. .on1;

"riu" .;gJlr
l,Tdi!,"i{r?,J1"1 f,:",'Jitin"T"fr ff
;:;::s;;
uiifi
chinh hqp nhAt tht cen
cri dti x6c dinh drr phdng t6n *5t
f,a-Sio
tX
h;;;at.
qi_i?""",H,:ifi

",to

Ctic khodn ddu tt rdo
.c6ng c( rdn cra itdr, vi khd.
Dau tu vdo c6ng cu v6n cia don vi khric bao g6m cric kAoan ddu nr
cdng c9 v5n nhung C6ng b,

,lil.9]1". yo:q"p lis"

gop von cua (
Tdng,

ket

4.

cdc ben rai.ton vi Lhric vA vdn chrr so hrlu rhuc c6 ;hdn
ong "u"
ty so \ oi ldng so \ on g6p thuc ld clia cec b6n lai doo vi Lnac.

€ian s6 du phdng t6n th6t

tltc

rrich lip bing iirenjr

"an
(ecua.

dau tu vdo c6ng cu v6n cria don v! kh6c

lcj'kC to6n duoc ghi nbAn

vio chi

Dhi tei chinh..



Htng t6n kho
Iling t6n kho duo3 ghi nhan theo gi6 thdp hon giaa gi6 gilc vd gi6 tri thudn

di5n

c'vio

du

c6 th6 thuc hiQn duqc.

Gi6 g6c hang tdn kho dugc x6c dinh nhu sau:
Neuyen v€t I i9u, hdng tr6a: bao gdm. chi phi mua vd c6c chi phi lien quan
truc tiaip krh6c ph6t
sinh di c6 duo3 heng ldn k}o o dia didm rd rrpng Lhdi hi€n rsi.
Chi phi san xuat kinh doanh dd dang: bao gdm t6t ca chi phi ph6t
sinh li€n quan d6n ho4t dgng
sdn xuAt kinh doanh cria don vi.

.
.

ci6 g6c hang t6n kho drgc tlnh theo phuong
phuong ph{p ke kiai thudng xuyCn.

ph6p binh qu6n gia quy6n vd duo3 hach tor6n theo

Ciri trj rhuin c6 thE rhuc hie-n duqc te gi6 b6n uoc ttnh cria
hang ton

i*u

,r,o

do;;hiiVG;;;;e*-;;A

kini

doanh

.rl*n.

t1


c6nc rv cd pxhr'r pnAr rnr€h s6 nrg rU u€u

Eia chi: TAng.?A tda nhe NOsBl. KD-t mdi Dich Vqng.-phudng
Dich Vong. qudn Cau c iiy. rhAnl phd He NOi
BAo cAo rAi cHiNH coNG t y MF GrrlAN$N Do
6 rhdng da! clia nern tai chinl k6l lhtc ngdy J I Li6ng 12 ;Am 2Ol5
Btn thuy€t minh Bro c6o tni chinh C6ng ty m€ gitu nien dO (ri6p theo)

Du.phdng qiem gid hing rdn kio dugc I{p cho nmg ftAt hang rdn k}ro
c6 gid g6c ldn hon eid rri
uu.qc..ranc: qia.l s6 ru dp prrong gtarn-gia hang
cin prra; rriih r4p
lll1g,.td.I'tt1le
Iar
ngay ket lhuc Ki' k€ toen duoc ghi nhAn vAo gi6 v6n hing bdn.


theo nguldn gid rru hao mdnjiy kd. Nguy€n giri rii san c

co"o r"

o,uiilrli"fijnudng

Dich vang' quan cdu Gi6x thanh ph6 He Noi

6 rhiing dtu cda narn {Ai chlr r k6t tnc
"engay 3I rhring t2 nAm 2OI5
Bip thu)6t ml0b Bdo cro tii chinh C6trg ty mf gitts rien dq (ridp theo)

itr'
!!tr;tr iilff3,9Ji:,t".?1i
Loai taisan
c6

qifi
tnic

*:: flXn#11g#tr"'iitrnp*ptudn'

Nhd cria, vet kien

9.

Sd

nim

6

lfr ill:q__"'A!H",'#*,ff ffi il:[i]"x,":ft #.1"i.r,x".*,i"tr?"..xiit

'
10.

thine dua tr6n

c6 tin]': thuong mai, kh6ng 1i6n quan d6n giao

:[1 K]$":illftHil#i::ll3i*.rrr6ng

V6n chri !& hftu
Vdh gdp cho chi s& hitu
V6n g6p crla cht sd hftu duoc ghi nh{n theo sii

viSn

thlrc t6 da g6p cria c6c c6 d6rrg.

Ih{ng du

v6n cd

#rnni

rilHi:ir{d'#fi {:r:;l}:f ili*? :+:iil'l?l #t#i"i'$ "i"rtiTi

i,r'at

l,i#

t


c6NG

w cd PHAN pHir

rRrEN D6 rHI rat LrEM

3i"i?ff,i11',:k*"A-i'IffiH?"J,Ji"S'JtuongDichvons'
6 thdlg ddu cda nam

Bip thutit mitrh

tii chini k6r thric ngdy 3l rhang l2 n6m 2015
tii chinh C6ng ty ne. giiia ni6n itO ftiip

Bdo eio

qutu cau ci6v'thanhph(iHaN6i

!heo)

Ghi nh4n doanh thu vi thu nhap
Doanh th kinh doqnh bdt dpng sdn
Doarh thu bin t6 ddr da xdy dgng co s6 h4 tang ddoc ghi Dhan l$i
da holn therh co bdn c6ng t6c
xay dgng co so ha fting vd Id ddt de duoc ban gi;o hoic th6ng
b6o bdn giuo
"rro


lfrt:;';1.,,"nr

chuy€n giao cho nguoi mua.'vd kh6ng con-ron
lien quan ddn vie; $a;r,' toj" ritiii""i"a"'*,a

.r,ifr,iii.

qi yiu

"a"e

to
r,a"e

Doanh thu cung cdp dlch v4
Doanh rhu.cung.c6p dich vu duoc ghi n}{n khi l}ong con
nhring ydu rci k}r6ng chdc chin d6ng fti
lien quan d6n \,iec lhanh todn riin hoac chi phi kem rlreo. Truonpfhqp
dlch uu juo" rlru" n,gn nong
o"anh thu dusc ghi nhin can crr veo
lg dich iu r'.1" ii.'""f tai ,eay

$'i:

f#

.t

f

pH)iN

!gr!g_Iy 96

6 rhdng dri! cria nam

14.

di cbjnh

kdl

tinc ngly J I lhrog

12

nrm 2015

Thu6 thu oh4p doaDh nghiep
Chi phi thud rhu nhdD doanh nshi€r, ld thu6 thu nl4p
trlpn ninh, tA kloAn thuii ituoc tiDh dEa ft6n
thu nlip tinh thu6. itru nt'ip t':nr ilue crcnh l€ch
so v6i loi nhuen kii to6n Ii do di6u chinh cec
aiau lhinh

S:ili,TfJ:iliffi Jf',nnffin
15,

5i


ve c6

rii

ro vd roi

C6ng c- tii chinh
Tdi sln tdi chihh
vicc phen loai c6c tdi s6n tii chinh niy phu thoc vdo ben
chdt vd mpo dich cia tdi sen tdi chinh vi
duqc quy6r dini tai rhdi di6m shi nhan ian dar. ca" tu
ix
khoin tr_rong
Aa,

niauvitrinh

:oo,tJi**:"r

';r'1r,,nit

nty n

rat

s,en

:i*
\

bdy

gi6tri *ruinh€n

d

Cd quyin hqp phAp a6 Ut
gia rila au* ghi nhen; vd
,o6n ren co sd thuan ho4c grri nrr6n tai

,c

va thanh to6n ns phai tre cing

g6p v6n vlo don vi khdc

ki
Dgdrdns
s6 cu6i

EA tu vdo c6tlg
ty

con

11.016,000.000

Cdng ty_C6 phan
Lideco

2t'r

C6ng ry
phAn
-C6

Lideco

81"J

Dlu te gdp vdn

Gi6



3,t91.000,000 26.001.980.9g0

23.279.180.980 2.725.800.000

Deu tu Xay dvllg

BeihDengTMC 26.004.980,980 22.110.e8o980 3.894.000.000 26.0M.980.980

cong

'

fz{zq9qqLa 22.110.980.es014.910.000.000

*9*
i$:r"Jft "lTHt*r.Xie.YJS
'j:,-1

(ii)

u''ffi ;,0

vi,jft#;*i,'li',ilt;

Theo Gi6y ch(rng nhAn dang

zoro ao 3a ri!-rroacrr vr

ki kinh


€

cia aic c6ng ty con

c6c c6ng ty con dang hoat dong kinh doanh binh thuong, krr6ng c6
thay di5i ldn so voi ndm tru6c.

B,nr

thtriit ninh nd/ h hat

bO

i

22


c6NG TY cd PHAN PHAT TRIEN D6 THI TU LIEM

ifiT^:1ii1l?#"#^i3if'#:ib?#is'dhuonsDjchvqns'
6 th6ng ddr ctu nern tai chtui

qu6ncaucidx hdnhphii HaNoi

kiir thrlc ngdy 3 1 ft ang t2 nem 20 15
Bdn rhu) 6t minh B:io c6o tdi cbinh Cdng ty
19 giua ni6n dQ r riep rheo.l


(s1.520.356.832)

Giao dich ydi cdc cOng q) cnn
C6c giao dich trong yiiu giiia C6ng ty v6i c6c cong ty con nhu
sau:

Luy kii rn ddu nnm d6n c,,6i ky ndy
C6ng ty C6 phin Lideco 8
ICr6i luong thi c6ng cho C6ng fy m9
Doanh thu cho Lideco 8 thue vdn phdng
Phei thu ngin h?n
PhAi

fiucdc

nay

N5 m

trrdc

2t .683 .7 60.909

829.150.000

36.272.727

36.272.',727

s5 cuili tj,


1s.447.340.282

16.301.6s5.714

1.858.500.000
3.894.320.000

3.894.320.000

3.465.200.000

3.465.200.000

6.229 .320.282

8.942.t35 .714

15.7 41.940.282

16.461.555.714

Tri trudc
4o-

cho ngudi b6n
Trd tnarc cho ngrdi bdn hgdn hgn
si6

ttuic

182.408.160

121.',7t5.t24

1.310.601.824

15.332.783.286

6.818.894.082

rnang Long

qi.C6 phin EAu tu ph6t tri6n Thuolg m4r
vd Xay dung Minh Efc HA N6i
C6ng ty C6 phan Eiu tu vd XAy dpg M! Dirh
C6c nhe cung cap kh6c

c0ng

thq,lt nlihh

hdy IA

h6t

l

2.000.000.000

T6p doan rhang mriy thi6r bi


Trd tnr'c cho cdc ban IiAh quan
Cdng ty C6 phan Lideco 8
TrA bvtc cho ngudi bdh khdc
C6ng ty c6 phin Lideco 1
C6ng ty C6 phin Ph6t tri6n T6n Vi6t
C6ng ty TNIIH Tan Thdnh Dat
C6c nhi cung cdp kh6c

c0og
PhAi thu ngfu hen

Gii

eiu um

1.811.113.300
1.811.113.300

36.295.248.096

36.605.891.590

15.637.168.558

r3.682.508.355

8.000.000.000

8.000.000.000

5.562.500.000
C6ng ty Truong Son tian nhan
vat tu thi c6ng
1 .828.492.240
Tam lrng
40 .805 .934.425
C6 tuc loi niuan duoc chia
Phdi thu v6 g6p v6n kinh doanh
Lei du thu cdc hgp d6ng tidn grti
c6 hj' hen

Ctc kloan phii thu ng6n

t4

ntm
Du phdng

98.354.555.190
4.653 .222.925

9.562.500.000

59.917.855.978
153.000.000

3.046.120.000

23.046.120.000


Chi phi

!6u

kinh doann dd dang

tri trufc dii

p{

890.691.638.279

9

cone

ph.ih hcp thanh

fi

&

!1,l

43.799.257 .893

.l

so cuol ki/
4.085.279


home

bA

nlm

goc

14.2t8 .07 8.468
929 .581 .179 .425

Bdn quldn phin rndm Winpro 8.1

hry ta hot

si6 cAu

|Jra

880.467.539.051

Chi phi bao hi tda nid N09B2
Chi phi dung cu chd ph6n bij

Dan r4ryer fttnh

Ky

Gi6