//.\r^v/ 0r-le
ull

rv

*\
[9\

c6ttc rY cd pHAu OrO rMr
1998 MINH KHAI - Q.I-IAI BA TRUNG

- HA NOI

ffi9

BAO GAO TAI

GHINUN RIENG

OUY 2 NAM 2017
(Tru6c kidm to6n)

Ha NOi, thiing

07

nA17.


cONG rY c0 prrAN ord rwm
pP1??8"*plg.lv1ilg.5l,"i?.p,[qeH-M*h5h*-qsfl

4

ehinh

S

- t7


cONG Ty c0 pHAN o ro rnrr
56 t 99e ph6 Minh t
v.9

IV. T:ii srin dri.dang dii han
2. Chi phi x6y dLr.ng co bin d6. dang
V. C6c kho:in rlf,u tu tiri chfnh dii han
1. DALr tu vdo c6ng ty cor-r
, 3. DALr tLl g6p v6n vdo do-n vi kh6c
4. DLl phdng giam giri dAu tu tdi chinh ddi han (*;
VI. Tii srin dii h4n trh6c
1. Chi phi tr.d

27,4gl,116,7g5

3,620,000,000

Bf t d6ng srin tIf,u tu,

261

1,629,999,590,7g6

27,497,116,795_

- NgryAn gid

- Gid rr! hao rudn tL| ke
3. Tdi san c6 clinh v6 hinh

1,769,412,074,939



(88,939.000)

0

v.7

59,939,539,050
59,939,539,050

126,126,995,209
126,126,995,209

80,961,596,101

Y.12

80,961,095,901

v.13

1,073,530

90,961,596,101
g0,g6l
,095,801
1,073,530

Y.14



rtrr

Brio crio

S6 t ggg ph6 lv{inh fhai, p.N4inh IGai, e.Hai Bd Trung, Tp.Hd N6i

tii

chinh

Ndrn 2017

nAxc cAx oor rn roAN
Tgi ngiry 30106/2017
Ma

Chi ti6u

si5

TM

30t06/2017',

0t/01/2017

VNI)
NGUON VON



372,976,900,000

372,976,900,000

360,721,500

360,727,500

493,226,387

(8.680,e8e.647)

493,226,397
(8.680.989,647)

14,494,047,009

14,494,047,009

26,306,683,451

21,7 67 ,287

,679

23,609,944,658
2,696,739,793

22,697,533,613

.

- Lo-i nhudn sau thu6 chua ph6n ptrOi tUy k6 aOn cu5i ndrn

7,406,097,976

nirm 2017

Gi{m rl6c

\
I
\


CONG TY CO PHAN O fO filff
SO 1998 ph6 Minh Khai, P.Minh Khai, e.Hai Ba Trung, Tp.Ha

"

Brio cdo thi chinh

N6i

N6m 2017

nAo cAo KET euA HoAT D9NG KrNH DoANH
NIm 2017

MA


295,454,545

,226,427 ,921,437

1,452,142,101,403

VI.3

I

VI.4

1,115,087,344,361

1,270,992,036,117

111,334,477,A70

181,150,065,296

20
21
22

Doanlr tl-ru hoat d6ng tdi chinh

vI.5

1,190,343,960


27,244,771,179

25,582,209,129

3l

5,970,999,197

Thu nhdp khric

58,917,374,149

69,252,374

617,657,612

Lg'i nhugn gQp v6 b6n hing vd cung cdp dich vu

Lg'i nhufln thuAn tir.hoSt ilQng kinh doanh

32 Chi phi khdc
40 Lg'i nhuQn hh6c
50 T6ng lo'i nhufln ki5 to:in tru.6.c thu6

5l

1q )t'7

Chi phi thutS thu nh6p doanh nghi6p hi€n hdnh


t78,233,608

40,005,047

439,424,004

5,910,904,234

59,356,799,153

1,371,509,462

12,207,173,520

4,539,395,772

47,149,624,633

136

1,406

Ldp, ngdy
Ngu'd'i lflp bi6u

'131

l9 rhdng 07 nctm 2017
he Ciam a6c

01

lnql4

02

lCa. Xnran giam

t0

n
20

lOoantr

trir

thu thuin re ban hing

u6n

hing

cung cAp dlch vu

lDoanh thu hoat d6ng tdichinh

22

loli

|

I

682,96d,858,766

H

Lui
Nnm 2016

I

21

hivly

Quf II

Thuy6t
minh

2

20

1t.hi,,h
ct?Uni

s6

:2t).727.?73

t4?A37,sss,e48
,rs.4s4.54s

226,121,82t,li1

,.ry.r!2,ror,4or

I

ozz.oss .267,s86

|
|
l!:t9ryrrt,3!r I
l\,314,171,0r0

I81,r50,06s"286

1.790.3,13.960

2,012.816,644

24.274.629.419

55.112.21.1.581

50,984,940,720


36,050,402,386

3l

Thu nJr6p khdc

31

l&oaz;e125jl
.n Xr,,,X,Ol

32

Chi phi khdc

)Z

(2 r 7.534.000)l

!0

27J,69J.0001

50

*llg_i"lyAlllrrrycrllrlqEqeq
C!!ry

70



q7sts:D8.s;t
)5

5R) )OR 1)R

s8,9t7,374,149

211.400.0921

60 ?i? t7J

617.657.612

76.668"0001

tgi+t.tzt

178"233.608

34,732,0921

.10.005.0-17

439.424,0041

lo,ots,r:+.lzsl

5,9 t 0,904,23't



ssz.464.soe

Chi phi b6n hdng

40

k6

t7,869,678,791

VI.

28,587,971"041

479

8

853

4,539,395,772

47,149,624,633

122

thdng 07 ndm 2017

Ngud'i I6p bi6u


coNc rY co puAN 6 ro

rlrr

s5 tsse pn5 uintr Khai. p.Minh Khai

B6o c6o

.Hai Bd Truns. TP.Ha N6i

tii

chinh

Nim 2017

nAo cAo LrIu cHuynx

urx

rrc

NIm 2017
(Theo pltuo'ng pluip tryc tidp)
MA

TM

Chl ti6u


(19 ,032,27

8,221)

103,172,807,306

16,519,529,629

(35,561,260,7 6g)

(243,663,799,367)

16,276,905,606

124,939,491,530

(t ,353 ,260,224)

(123,969,920,'159)

san

DH khric

))

2. Tien thu rtL thanh l1i, nhuo-ng b6n TSCD vd c6c TSDH
khdc



(168,778,679,102)

192,120,846

III.
rI

,

I

1.

Lu'u chuyGn ti6n tt.ho4t d6ng thi chinh
Tien thu tu plrtit hdnh c6 phitiu, nhan v6n g6p cira chu

so hiLu

2. Tien chi trii v5n g6p cho c6c chu so'hiiu,
rnua lai c6 phi€u crha doanh nghi0p dd phrit hdnh

:
j j.r -'lI ren vay ng5n
han. diri han nhdn du.oc
34 4. Ti6n chi tra no- g6c vay
35 5. Ti€n chi tra no'thu6 tdi chfnh
36 6. C6 triLc, lo. i nhu6n d6 tra cho chu so'hiLu
40 Lu'u cltuydn fiin thuin tir hogt dQrtg tiii chinlt
50 Lu'u chuy6n ti€n thuin trong hj,

27

,4gl ,116,795

LQp, ngdy

Ngu'd'i ldp bi6u

Tru'ii'ng phdng TC - KT

*-*.'
Nguy6n Thanh Hu'o'ng

Ng6

VIn

HAn

w

l9 thdng

14,941,656.903
07 ndnt 2017


rur

cONc ry co pHAN 610

n1m2017 id s6n xu6t, 16p r6p xe 6 t6 c6c loai.

Ngodi ra, theo GiAy chring nh6n ilSng klf doanh nghiQp, mQt s6 ngdnh ngh6 duo-c cAp ph6p
- --r r-^-rnhung
trong kj,kt5 todn chLLa phdt sinh tai C6ng ty bao g6m:

i-

:,

c

-SinxuAtvdcung[rngv6ttuthi6tbicokhigiaoth6ngv6nt6i;

-

Gia cdng, plruc hdi, kinh doanh vAt tu, phu tirng, phuong tiQn thi6t bi

Si'a chfr'a, kinh doanh, dai

I(inh doanlr hdng di6n,

khi, giao th6ng v6n tii;

lf kf gi'i c6c roai xe gin m6y hai bdnh;

i
1

diQn tri., hdng trang


ly

bd,h

r6c

g6n m6y;

thii c6ng

nghiQp, phri liQu c6ng

Mua b6n, phan loai, d6ng g6i, van chuy6n, ti6u thu c6c s6n pham bing
kim loai, gd;
Dich vu vG sinh m6itrLrdng;

fhiOt Ii6 phLlong ti6n giao th6ng dud.ng b6.

i


cOxc ry co pnAN 6ro rnrr
Bin thuy6t minh B6o c6o tiri chinh (ti6p theo)
II. NAM rAJ CUiNrr, DON VI rMN TD STIDU. NG TRONG rN TOAN

01.

Ndm


chinlt ban hdrrh vd c6c vdn b6n si'a AOi, UO sung, hu6'ng d6n thuc lii€n
kdm theo.

02. Tuy6n b5 vd vi6c tufln thri chuin

'

mr;c k6 to6n vh cn6 aQ k6 to6n

86o c6o tdi chinh dLro-c lap vd trinli bdy phu
nghi6p Vi6t Narn hi6n hdnh.

03. Hinh

ho.

p v6i c6c chuAn mqc k6 toiln, ch6 d0 k6 to5n doanh

thri'c k6 to6n 6p dqrng

C6ng ty rlp dung hinh thirc ktj to6n tr6n m6y vi tinh.

rv.

cAc cnixH sAcH KE ToAN An nqxc
01. Nguyon tic ghi nh{n c6c khoin tidn vi c:ic khoin
c6c khoan tiArr bao g6rn ti6n mdt,

tid.



tii

sin cii ainn

nh|n

TSCD hii'u hinh, TSCD v6 hinh
.
i r. , , ^
'l'di san
cd dinh hiru hinh, vd hinh duo-c ghi nh6n theo gi6 g6c. Trong qu6 trinh si, dung, tdi s6n c6
dinh hilu hinh, tdi sin cd dinh v6 hinh dtro-c ghi nhAn theo nguyen gih, giittri hao rndn lu! k6 vd gi6
tri con Iai.

Phuong phtip

khiu hao

TSCD hftu hinh, TSCD v6 hinh, TSCD thuo tdi chinh

Tdi s6n c6 dinh duo-c kh6u hao theo phuong ph6p dudng thing dua tr6n thd'i gian hflu dung u6.c
tinh. Thd'i gian kh6u hao duo-c x6c dinh phu ho-p v6'i quy dinht4i Th6ng tu sd +S/2013/TT-BTC
ngdy 10 th6ng 6 nirn 2013 cin B0 Tdi chinh, cu th6 nhu sau:

- Nhd cira, vAt ki6n trirc

05 - 27

- Mdy rn6c, thi6t bi


ndn

Theo thd'i gian sir dung

tic ghi nhfln vi khfu hao nit

agng sin tlflu

tu

B6t d6ng sAn dAu.tu du'o-c ghilhAn theo gi6 g6c. Trong qu6 trinh nam gifr.cho.t6ng gi6, ho[c
c6o
thuC hoat dQng, b6t d6ng sAn d6u tu duo.'c ghi ,f,an tn.oI',guy€n gi6,gi6 tri t uo ,rO,r-iuf

[6;G;;.i

con lai.

05. Nguy6n tic ghi nhfln c6c hhoin tliu
Khoin

tutii

chinh

tu vAo c6ng ty cot.t, c6ng ty li6n kiSt dLro-c kt5 to6n theo phuong ph6p gi6 g6c. Lo-i nhu6n
thuAn dr-ro-c chia tiL c6ng ty con, c6ng ty li6n ktit ph6t sinh sau rgay aAu iu:O.ri"'gtri
nh6n vdo 86o
c6o K6t qLra hoat d6ng ltinh doanh. C6c khoAn duo-c chia khSc (ngoAi loi nhuA, tiluAn)

ldm th[r tgc vay.

07. Nguy6n tic ghi nhfln vi v6n h6a cfc khoin chi phi kh6c
Cric khodn chi phi tr6 tru'6'c duo-c v6n h6a d6 phAn b6 dAn vdo k6t qu6 hoat
d6ng kinh doanh bao
gol.n:

-

cd, Iai ctia c6ng cu, dung cu da xLr6t cring, chd'pha, b6;
Nhii'ng l

c6 phitiLr qLr! ld c6 p.hitSu clo C6ng ty phit hinh vd sar-r d6 mua Iai. c6 phi6u qLr! dLro-c ghi
nhan theo
giri tri thtrc t6 vd trinh bdy trcn eang can aoi re to6n ld ,"oi lrroa,
gr.,i gianl ,a,1 .rrr, s6.hiLu.
c6 tilc phii tri clto c6c c6 dong du'o-c ghi nhdn ld.kho6n phai tra trong B6ng
c6ng ty saLr khi c6 th6ng bdo chia c6 tri.c cua Hoi dong
eua, tri c6ng t)I
10. Nguy0n t:ic

vi

CAn aol

te toiin cira

phuo'ng ph6p ghi nhfln doanh thu

Doanh thu bdn hdng
Doanh thtr bin hdng dtroc ghi nh6n khi d6ng thd'i thoa mdn c6c didLr
ki6n sau:

-

PhAn I6'n

riri ro vd

lo.



{
''

chin.

11. Nguy6n t:ic vri phrro'ng phrip ghi nhfln chi phi
C6c khohn chi phi cluo-c ghi nhAn vd.o chi phi

d6;

Chi phf thu6 thu nh6p doanh nghiCp hodn lai duoc x6c dinh tren co' s6' s6 ch6nh lech tam tlid.i duoc
khAu trir, s6 ch6nh ldch tarn ttroi cnlu thu6 vd thurl su6t th;o

rNDN.


cdNc ry c6 r,uAN 6 ro

rur

qqe
--s6 t ph6 Nainh Khai, p.Minh Khai, e.Hai Bd Trung, Tp.Ha

v. rudNc rrN n6 suNc cAc xuoAN

t . ti6n vh c:ic khoiin
Ti6n

T.,


I

VNI)

18,041,798,599

18,041,798,599
1

1,504,037,000

28,929,448,430

68,537,652.00J

58,175.281.029

0u0u20t7

VND

VND

10,483,129,735

95,219,395,614

1,546,467,095



Gi6 tri

--

. Hirng

tdn kho
30/06t2017
5

i4,680,000

Chi phi SXI(D do'dang
h6a

Hdng gui di b6n

dii hln

vri c:ic khoiin phiii thu

122,363,845,038

_629,1

66.630,09

30/06t2017


t01 12017

VNT)
25,169,645
127,593,957,434

1,787.000.283

210,1e9.9s6,23s

C0ng cr;, dung cu

7

0t

VND

Hdng mua dang di tr6n ituo.ng
Nguy6n liCu, vat li6u

Hing

/7 t2017

VND

48,015,727,951

Ti6n luong CNV


t/U2017

brng rai sudt cho vav ngin han hi6n hanh cra Ng6n
hdng N6ng nghiQp

hln ciia l

26'764'891'332

th6ng

2 . Phni thu vd cho vay ng:in h4n

J,

$ll0ll20l7

._-YNP

cae r
Ti6n thu€ d6t
cOng

l) 111
l.\JLJ\l

111
l l

_____aelfl1
10

I

6.68J.6s8

L


cONc ry co pHAN 6 16 rnrr
lO tqqg qhd Nainn I(hai, p.l\4inh Khai.
e.Hai Bd.l,run
B:inthuy6trrint geo@

B{o crio

tii

chinh



0

0

50,420,000,000
50,420,000.000

- Phrin lqqi lai
- Giam kh6c

50,420,000,000

Hao mdn TSCE

Sd

tliu

I
50,420.000.000

0

0

0

0

0

0

0

0

0

0

0

0

88,939,000

0


0

0

0

0

0

0

0

0

0

88,939,000

0
0

88,939,000

(

:

\


tu' diri hgn vho c6ng ty con

30/06/2017
56 lu.g.ng

C6ng ty CP Dich vu v6n tiii O tO
s6

7,457,962,282

______lf52t?!!zl _____15&{qq4q

t

Cp

l/U2017

2,952,082

Cdng ty CP c.o khi xdy dtrng c6ng
trinh vd
tu vdn thiit ke J0-4

30/06/2017

01t01t2017

VND


V6n di6u

16

T.4i 3l/12t2016

C6ng ty Cp Dich vu
v6n tAi 6 t6,s6 8 (*)
C6ng ty Cp co.khi x6y
dung vd tu v6n thi€t k6

30-4

l3

5

1,739,790,000

28,637,443,500

DAu tu,grip viin vho alon v!

.

Viin tli6u t6
Tai 3l/03/2017

khic

89.28%

89.28% ket

San xuAt Sp co.khi,
cdLr

th6p... phuc

vu giao thdng

1/t/2017

24

.

Q.bi6u quyi{t

s7.06%

56 lu'o,rrs Cp

(POr)

+ C6 phi6u Ng6n hdng TMCp
Sdi Cdn
Thuo'ng tin (STB)

Tji IQ toi fch

CONC TY CO pffAN O f6 filff
SO 1998 ph6 Minh Khai, P.Minh Khai, Q.Hai BaTrung,
Brin thuy6t minh 86o c6o thi chinh (ti6p theo)
14 . Du'phdng gi:im

gii aA, tu thi chinh dhi

TGn chri'ng hhorin

han
56 tuq'ng
CP

+ C6 phi6u C6ng ty CP Thiet bi Buu diQn
+ C6 phiOu Ngin hing TMCP Sii Cdn
Thuong tin (STB)
cOng

HQ

th6ng

Gi6 tri theo
gi6 thi trud'ng
24

(POr)

l5 . Chi phi tr:i



Ci6 tri con lai cua CCDC clang sil dpng chd phdn

VND

6f ftp00

b6

489,858,028

Chiphisan t5p. d€n bn, giaiph6ng mdt bdng
Chi phi trd tru6c ddi hqn

giem ei:l

453,600

tru'6'c diri h3n

p.iOn hiQu

Dg'phdng

6,657,751,681
22,360,961,787

kh6c

6,896,099,008


10.2

77,18t,310,37t t01,801,819,606 251.311.920.863
+NgdnhdngTPB1nk,c.nl{adnKi6m 136,076.761.528 99.989,811,026 20t,377,289,667
+ Ngdn hdngTechcombank
128,72,1,689,551 143,686,980,201 t20,930,590.851

d6i
Pltcombank

+ Ngdn hdng Qudn

-

10,2

I

6,

164,20,/

138,950,70A,21

t

26,073,060,J8 t

223,721,1n.628

ffi
VND
VND
ThuO GTGT dAu ra, thu6 GTGT hdng nhdp kh6u ph6i n6p
6148397893
tnue trOA
54,545,455
ThLrd xu6t nh6p khAu
1,807,005,560
0
thue tNnN
r,806,927,i84 12,039,707,457
TliLrd thu nhdp c6 nhdn
193,361,701
377,317,410
+ Ngdn hdng

150,33(t,323,279

Thu6 CTGT
Ti6n thu€ kh6c

-114.055,388

qns

t

18. Ph:ii


30rc612017
VND
t 1,%4J50p00

0lt$U2017
VND
11,%4J50p00

218,,535,5 I7.897

5"368,850.880
5,588^807,500

11,200,534,227

84.260,503.I78

59,798.590,399

^
12

5,368,850,880

42,363,070,931

111,848,070,101

150,5 67,601,223


20 . phei trii, phiii n6p ngin
h4n khric

30/06/20t7

01/01/2017

VND

VNI)

ttrdt nghidp
C6c kho?n ph6i rrri kh6c

5,567,905,808

s,081,s67,s28

cOng

1,354,768,541

I(inh phf c6ng

dodn

86o hi6m xE h6i, y

2l .


38,781,490,000

24,834,350,000

24,834.350.000

40,000,000.000

C0ng

CO

/2017

72,107,s30,000

Ong Biii eutlc C6ng
Ong Bii Vdn Ki6n

-

t01

VND

Tdrrg cong.ry cdrrg nghidp
o t6 Viet Nanr
Ong Ld Ti€n phan

c. Ctic gioo dich

- 56 luo'ng c6 phiiiu d6ng
ky phrit hdnh
- Sti lug'ng Cti phi6u d6 phrit

30/06/2017

0t/01/2017

37,287,680

+

37,287,680

37,287,680

37,287,680

37,287,680

37,287,680

hdnh

Cd phidu phd th6ng

+ C6 phi6u tnr ddi
- S5 luo. ng c6 phit5u dang
luu hdnh
+ Co phiirr phCt thong

e. Phiin

phdi lgti tthuQn
Lg'i nhu{n chu,a ph6n ptriii
aAu
Lg'i nhu{n sau thu6 TNDN

ty

30/06/2017

ting, giim trong kj,

Lg'i nhu{n cdn

t.3i chu.a

21,767,2g7,679

phhn ptriii cuiii t

484,107,275

1,226,742,549,704
Tt'01/01/2017 .I€n
30/6/2017 VND

tri'

HAng b6n bi tra lai

c0ng

Tn'01/01i2016 tlon
30/6/20r6 VND
295,4s4,54s

320,727,273

295,151,545

dOn

30/6/2017 VND

Doanh thu brin hdng h6a

1,452,437,555,949

320,727,273

Gi6 v5n cria thdnh phAm
Ci6 v5n dich vu

999,960"987,132
1,115,097,344,361

Tir'01/01/2017

5 . Doanh thu hoat rlQng tiri chinh

30/6/2017

-, Iretl gut. tlen cho vay
Lal
!i

172,801,923,374

1,098,190,112,743

3,q25, t5c).30I

c0ng

Ldi ch6nh lech

484,107,27s

1,452,142.10l.403


Ndrn 2017

-

1

gi6

,157

tl6n
VND

c0ng

6 . Chi phf tAi chinh

Tr)r'

Chi phi ldi vay

Tir 0l/01/2016 tt6n
30/6/2016 VND

,59t,721

624,830,95

I(h6c


30/6/2016 vND
47,749,624,633

36,877,980

30,429,4r7

lcj,

3,096,289

trong lcj,

CO phitiu phO thOng dang luu hdnh
binh qu6n trong

kj,
33,525,706

Ldi co bein tr€n c6 phit5u
136

, qli phi sfrn xu6t kinh doanh theo y6u td

30/6/2017 vND

- Chi phf nh6n c6ng

971.762.301.673



2

Th6ng tin so sdnh:

3

'1,406

Tn'01/01/20t7 rl6n

- Chi phi nguydn li6u, vdt li€u

VII

chinh

Ndrn 2017

Tn'01/01/2017 tl6n

Cii phit5u ph6 th6ng tdng binh qudn trong

-C6 phiiiu ph6 th6ng giAm binh qu6n

B6o crio

N6i

. C{c th6ng tin

t,270,992,036,117

111,334,477,070

Doanh thu hoat d6ng tdi chinh

1,790,343,960

Chi phi tdi chfnh
Chi phf b6n hdng
Chi phi quan ly doanh nghiCp

Ngu'd'i

lip

bi6u

(I

I 8 I,1 s0,065,286

(69.81s.s88"21{r)

2,012,816,644
50,984,940,720

4,127,273,864

47,678,3s8,933

-90.040/"

thdng 07 ndnt 2017

*lq

VIn

-1 1.05yo

(399.4 I 8,957)
(s3.44s.893.9

Truri'ng phdng TC - KT

Ng6

r5.54?i)

-38.s4%

(222.172.684)

55,112,214,584
r

-

55,904.69 1,756)


- Thanh ly, nhuong biin
- Gi6m khric
t.
^x
DO CUOI nam
Giri tri cdn Iai

d6u nIm
56 cu6i nxm
SO

TSCE ding
trong qu6n ly

CQng TSCD

TSCE khrfc

1,199,279,240

hiru hinh

4,049,190,729

0

0

246,333,090,540


0

0

0

0

182,369,065,965

146,233,766,906

22,596,024,175

I,199,279,240

4,049,190,729

356,443,716,914

48,187,717,169

34,799,433,925

11,615,345,116

1,198,279,240

3,974,795,443
3,97 4,195.443

109,543,799,545

p

12,303,127,594
10,990,679,059

10,292,996,591

1,199,279,240

0_
0_
0_
0_

.t,048,190,729

6,552,512,257
6,552,512,257

106.40I.468-435

0

146,494,134,362

0

250,042,249,479


Ch6nh l6ch
tj,gid hdi do6i

360,727,500

(8,690,999,647)

0

0

Qu! tliu tu
ph6t tri6n

Quf khdc
thuQc VCSH

14,494,047,009
0

0

0

0

0

0


0

0

0

3. Gifrm trong kj,

0

PhAn ph6i LN trong kj,

Phrit hdnh c6 phii5u thucrn

ki

4,539,395,772

0
0

ducu6i

483,226,397 21,767,28:7,679

0

0