Professional Documents
Culture Documents
NI DUNG
STT
Trang
12
Bo co kim ton c lp
34
56
Bo co lu chuyn tin t
9 26
Cng ty C phn Sa H Ni
Bo co ca Ban Tng Gim c
a ch:Km s 9, Bc Thng Long, Ni Bi, KCN Quang Minh, M Linh, H Ni
Ch tch
Thnh vin
Thnh vin
Thnh vin
Thnh vin
Trng ban
Thnh vin
Thnh vin
Tng Gim c
Ph Tng Gim c
Cng ty C phn Sa H Ni
Bo co ca Ban Tng Gim c
a ch:Km s 9, Bc Thng Long, Ni Bi, KCN Quang Minh, M Linh, H Ni
cho cc Kim ton vin. Cng ty TNHH Kim ton v T vn Thng Long T.D.K by t nguyn vng
c tip tc kim ton bo co ti chnh cho Cng ty trong nhng nm tip theo.
Cng b trch nhim ca Ban Tng Gim c i vi bo co ti chnh
Ban Tng Gim c Cng ty chu trch nhim v vic lp bo co ti chnh phn nh trung thc, hp l tnh
hnh ti chnh, kt qu hot ng kinh doanh v tnh hnh lu chuyn tin t ca Cng ty trong nm. Trong
qu trnh lp bo co ti chnh, Ban Tng Gim c Cng ty khng nh nhng vn sau y:
La chn cc chnh sch k ton thch hp v p dng cc chnh sch ny mt cch nht qun;
a ra cc nh gi v d on hp l v thn trng;
Lp cc bo co ti chnh da trn c s hot ng kinh doanh lin tc. Cng ty tip tc hot ng
v thc hin k hoch sn xut kinh doanh ca mnh trong nm ti chnh tip theo;
K t ngy kt thc nm ti chnh n ngy lp Bo co ti chnh, ngoi s kin pht sinh sau nm
ti chnh nu trn ,chng ti khng nh rng khng pht sinh bt k mt s kin no khc c th
nh hng ng k n cc thng tin c trnh by trong Bo co ti chnh v nh hng ti
hot ng ca Cng ty cho nm ti chnh tip theo.
Ban Tng Gim c Cng ty cam kt rng bo co ti chnh phn nh trung thc v hp l tnh hnh ti
chnh ca Cng ty ti thi im ngy 31 thng 12 nm 2013, kt qu hot ng kinh doanh v tnh hnh lu
chuyn tin t cho nm ti chnh kt thc cng ngy, ph hp vi chun mc, ch k ton Vit Nam v
tun th cc quy nh hin hnh c lin quan n vic lp v trnh by bo co ti chnh.
H Ni, ngy 17 thng 03 nm 2014
TM. Ban Tng Gim c
Ch tch Hi ng qun tr
kim Tng Gim c
H QUANG TUN
S :
/BCKT - TC
BO CO KIM TON C LP
V Bo co ti chnh kt thc ngy 31 thng 12 nm 2013
ca Cng ty C phn Sa H Ni
T QUNH HNH
Giy chng nhn ng k hnh ngh kim ton
S 0313-2013-045-1
PHAN VN THUN
Giy chng nhn ng k hnh ngh kim ton
S 2024-2013-045-1
Cng ty C phn Sa H Ni
BNG CN I K TON
Ti ngy 31 thng 12 nm 2013
n v tnh: VND
TI SN
M
S
Thuyt
minh
S cui nm
S u nm
A- TI SN NGN HN
100
117.393.866.851
128.890.771.282
110
111
2.238.560.090
2.238.560.090
5.044.444.366
5.044.444.366
120
121
115.200.000
132.600.000
31.335.000
132.600.000
129
130
(17.400.000)
84.039.040.544
(101.265.000)
67.330.953.151
131
132
60.423.264.611
9.935.416.862
26.525.610.956
8.028.891.141
18.321.915.613
(4.641.556.543)
18.269.012.801
18.269.012.801
12.732.053.416
9.354.411.102
47.136.553
56.523.669
3.273.982.092
35.642.804.380
(2.866.353.327)
49.328.804.195
49.328.804.195
7.155.234.570
2.452.508.943
0
0
4.702.725.627
V.01
V.02
135
139
140
141
150
151
152
154
158
B- TI SN DI HN
200
110.338.143.075
84.993.100.772
210
220
221
222
223
227
228
229
0
72.500.534.135
72.037.706.696
152.470.960.683
(80.433.253.987)
217.477.439
476.338.943
(258.861.504)
0
48.753.669.059
48.735.472.848
121.142.249.099
(72.406.776.251)
18.196.211
336.289.821
(318.093.610)
230
240
V.09
245.350.000
0
0
0
250
251
V.10
27.000.000.000
0
27.000.000.000
27.000.000.000
258
259
27.750.000.000
(750.000.000)
750.000.000
(750.000.000)
260
261
10.837.608.940
10.837.608.940
9.239.431.713
9.239.431.713
227.732.009.926
213.883.872.054
3. u t di hn khc
4. D phng gim gi u t ti chnh di hn
V. Ti sn di hn khc
1. Chi ph tr trc di hn
TNG CNG TI SN
270
V.03
V.04
V.05
V.06
V.07
V.08
V.11
Cng ty C phn Sa H Ni
A- N PHI TR
M
S
300
I. N ngn hn
310
NGUN VN
Thuyt
minh
S cui nm
S u nm
93.724.800.426
81.516.423.583
93.724.800.426
81.037.338.333
50.225.271.396
52.063.281.162
1. Vay v n ngn hn
311
2. Phi tr ngi bn
312
26.655.754.229
8.772.191.444
313
921.446.396
906.224.680
314
8.664.488.689
7.444.979.488
315
2.550.570.698
3.791.168.241
6. Chi ph phi tr
316
V.14
1.664.895.460
4.153.181.591
319
V.15
3.042.373.557
3.906.311.727
330
479.085.250
3. Phi tr di hn khc
333
479.085.250
B- VN CH S HU
400
134.007.209.500
132.367.448.470
I. Vn ch s hu
410
134.007.209.500
132.367.448.470
II. N di hn
V.12
V.13
V.16
1. Vn u t ca ch s hu
411
125.000.000.000
125.000.000.000
2. Thng d vn c phn
412
63.778.796.500
7. Qu u t pht trin
417
3.817.286.084
3.817.286.084
8. Qu d phng ti chnh
418
1.160.418.827
1.160.418.827
420
4.029.504.589
(61.389.052.941)
430
440
227.732.009.926
213.883.872.053
Ngi lp biu
K ton trng
L HUY PHC
PHM TNG LM
H QUANG TUN
Cng ty C phn Sa H Ni
M
s
1
2
Thuyt
minh
VI.17
10
11
VI.18
20
21
22
23
24
25
30
31
32
40
50
51
52
60
70
VI.19
VI.20
VI.21
VI.22
Nm nay
Nm trc
246.373.373.164
8.498.821.353
234.862.570.173
11.300.408.078
237.874.551.811
223.562.162.095
172.676.305.826
188.823.145.690
65.198.245.985
34.739.016.405
565.653.071
5.763.328.716
5.847.193.716
44.181.476.509
13.001.666.421
2.817.427.410
634.771.236
417.887.692
216.883.544
3.034.310.954
0
0
3.034.310.954
243
1.264.147.972
7.062.377.296
6.853.805.635
38.312.930.065
12.505.270.493
(21.877.413.477)
40.813.323.214
17.719.232.033
23.094.091.181
1.216.677.704
0
0
1.216.677.704
97
Ngi lp biu
K ton trng
L HUY PHC
PHM TNG LM
H QUANG TUN
Cng ty C phn Sa H Ni
BO CO LU CHUYN TIN T
Nm 2013
(Theo phng php gin tip )
n v tnh: VND
M Thuyt
s
minh
Ch tiu
I. Lu chuyn tin t hot ng SX-KD
1.Li nhun trc thu
2. iu chnh cho cc khon
- Khu hao TSC
- Cc khon d phng
- Li, l t hot ng u t, thanh l TSC
- Chi ph li vay
3.Li nhun t hkd trc thay i VL
- Tng, gim cc khon phi thu
- Tng, gim hng tn kho
- Tng, gim cc khon phi tr (khng k li vay
phi tr, thu thu nhp phi np)
- Tng gim chi ph tr trc
- Tin li vay tr
- Thu thu nhp doanh nghip np
-Tin chi khc t hot ng sn xut kinh doanh
Lu chuyn tin thun t hot ng SXKD
II. Lu chuyn tin t hot ng u t
1. Tin chi mua sm, xy dng TSC v cc ti
sn di hn khc
7. Tin thu li cho vay, c tc v ln c chia
Lu chuyn tin thun t hot ng u t
III. Lu chuyn tin t hot ng ti chnh
3. Tin vay ngn hn, di hn nhn c
4. Tin chi tr n gc vay
Lu chuyn tin thun t hot ng ti chnh
Lu chuyn tin thun trong k (50= 20+30+40)
Tin v tng ng tin u k
Tin v tng ng tin cui k
Nm nay
Nm trc
3.034.310.954
1.216.677.704
2
3
5
6
8
9
10
9.589.870.599
1.691.338.216
0
5.847.193.716
20.162.713.485
(17.619.526.693)
31.059.791.405
12.123.243.943
867.944.103
(24.097.973.761)
6.853.805.635
(3.036.302.322)
13.936.359.657
3.205.328.195
11
(16.535.597.832)
(4.315.246.683)
12
13
14
16
20
(8.500.079.386)
(5.847.193.716)
(407.691.016)
(3.845.270.376)
(1.532.854.129)
(2.324.569.460)
(6.786.589.507)
(200.000.000)
(1.088.280.279)
(609.300.399)
21
(3.422.145.742)
27
30
564.979.619
564.979.619
64.332.246
(3.357.813.496)
33
34
40
50
60
70
158.989.602.889
108.808.833.442
(160.827.612.655) (103.732.135.222)
(1.838.009.766)
5.076.698.220
(2.805.884.276)
1.109.584.325
5.044.444.366
3.934.860.041
2.238.560.090
5.044.444.366
Ngi lp biu
K ton trng
L HUY PHC
PHM TNG LM
H QUANG TUN
Cng ty C phn Sa H Ni
S c phn
nm gi
1.250.000
Tn C ng
Cng ty C phn Hong Mai Xanh
Cng ty TNHH Pht trin sn phm
mi cng ngh mi
INTEREFFEKT INVESTMENT
FUNDS N.V.
ng H Quang Tun
ng L Th Ngha
ng L Th Hng
B Nguyn Mai Phng
Cc c ng khc
Cng
T l (%)
10,00%
1.250.000
10,00%
766.000
6,13%
625.000
624.900
563.500
507.600
6.913.000
12.500.000
5,00%
5,00%
4,51%
4,06%
55,30%
100%
2. Lnh vc kinh doanh: ch bin v kinh doanh sa b, sa u nnh, cc sn phm lm t sa, ch bin
nng sn, thc phm, nc ung, cc loi nc tri cy v cc hot ng kinh doanh khc
3. Ngnh, ngh kinh doanh :
STT
1
2
3
4
5
6
7
8
9
10
Tn ngnh ngh
Sn xut v bun bn sa b, sa u nnh, cc sn phm t sa;
Ch bin cc sn phm nng sn, thc phm, cc loi nc ung, nc tri cy;
Bun bn nguyn liu, thit b vt t v sn phm ngnh sa, ngnh ch bin thc phm;
T vn, u t nng cng nghip
Xy dng cng trnh dn dng, cng nghip;
Kinh doanh bt ng sn, khch sn, nh hng, siu th;
Kinh doanh h tng khu cng nghip;
Kinh doanh, nui trng, ch bin thy hi sn;
o to cng nhn k thut h trung hc v cao ng;
Mua bn, xut nhp khu dng c nhn v gia nh, vt phm qung co, chi (tr loi
chi c hi cho gio dc nhn cch, sc khe ca tr em hoc nh hng ti an ninh, trt t
an ton x hi), my mc, thit b vn phng, vn phng phm
Cng ty C phn Sa H Ni
i vi nhng ngnh ngh kinh doanh c iu kin, Doanh nghip ch kinh doanh khi c iu kin
theo quy nh ca php lut.
II. K K TON, N V TIN T S DNG TRONG K TON
K k ton nm ca Cng ty bt u t ngy 01/01 v kt thc vo ngy 31/12 hng nm.
n v tin t s dng trong ghi chp k ton l ng Vit Nam (VND)
III. CHUN MC V CH K TON P DNG
Ch k ton p dng
Cng ty p dng Ch k ton doanh nghip ban hnh theo Quyt nh s 15/2006/Q-BTC ngy
20/03/2006 ca B Ti chnh, cc thng t v vic hng dn, sa i, b sung Ch k ton doanh nghip
v cc quyt nh ban hnh chun mc k ton Vit Nam, cc thng t hng dn, sa i, b sung chun
mc k ton Vit Nam do B Ti chnh ban hnh c hiu lc n thi im kt thc nin k ton lp bo
co ti chnh nm.
Tuyn b v vic tun th chun mc k ton v ch k ton
Cng ty p dng cc chun mc k ton Vit Nam v cc vn bn hng dn chun mc do Nh nc
ban hnh. Cc bo co ti chnh c lp v trnh by theo ng mi quy nh ca tng chun mc, thng t
hng dn thc hin chun mc v ch k ton hin hnh ang p dng.
Hnh thc s k ton p dng
Cng ty p dng hnh thc s k ton: Trn my vi tnh.
IV. CC CHNH SCH K TON P DNG
1. Nguyn tc ghi nhn cc khon tin v cc khon tng ng tin:
1.1. Nguyn tc ghi nhn cc khon tin
Cc nghip v kinh t pht sinh bng ngoi t c quy i ra ng Vit Nam theo t gi giao dch thc t
ca ngn hng giao dch ti thi im pht sinh nghip v. Ton b chnh lch t gi hi oi pht sinh trong
k ca hot ng sn xut kinh doanh, k c hot ng u t xy dng c bn c hch ton ngay vo chi
ph ti chnh hoc doanh thu hot ng ti chnh trong k
Ti thi im cui nm ti chnh cc khon mc tin c gc ngoi t c quy i theo t gi mua vo ca
Ngn hng thng mi ni doanh nghip m ti khon ti thi im kt thc nn k ton. Chnh lch t
gi thc t pht sinh k v chnh lch t gi do nh gi li s d cc khon mc tin t ti thi im cui
nm c kt chuyn vo doanh thu hoc chi ph ti chnh trong k.
1.2. Nguyn tc ghi nhn cc khon tng ng tin: Cc khon tng ng tin l cc khon u t
ngn hn khng qu 3 thng c kh nng chuyn i d dng thnh tin v khng c nhiu ri ro trong
chuyn i thnh tin k t ngy mua khon u t ti thi im bo co.
2. Nguyn tc ghi nhn hng tn kho:
2.1. Nguyn tc nh gi hng tn kho: Hng tn kho c tnh theo gi gc. Trng hp gi tr thun c
th thc hin c thp hn gi gc th phi tnh theo gi tr thun c th thc hin c. Gi gc hng tn
kho bao gm chi ph mua, chi ph ch bin v cc chi ph lin quan trc tip khc pht sinh c c hng
tn kho a im v trng thi hin ti.
Gi gc ca hng tn kho mua ngoi bao gm gi mua, cc loi thu khng c hon li, chi ph vn
10
Cng ty C phn Sa H Ni
06 - 20 nm
My mc, thit b
05 12 nm
Phng tin vn ti
04 - 07 nm
Thit b vn phng
03 07 nm
11
Cng ty C phn Sa H Ni
Cc ti sn khc
03 - 05 nm
Vn gp thc t
ca cc bn ti t
chc kinh t
Vn u t ca doanh nghip
Vn ch
-
s hu thc
c
Tng vn gp thc t ca cc
bn ti t chc kinh t
D phng gim gi u t chng khon: D phng gim gi u t chng khon c tnh cho mi loi
chng khon v tnh theo cng thc sau:
Mc d phng
gim gi u t
chng khon
S lng chng
khon b gim gi
ti thi im lp bo
co ti chnh
Gi chng
khon hch ton
trn s k ton
Gi chng
khon thc t
trn th trng
12
Cng ty C phn Sa H Ni
13
Cng ty C phn Sa H Ni
Cng ty C phn Sa H Ni
S cui nm
5.802.179
2.219.379.269
1.727.767.577
0
4.582.049
482.836.759
3.192.884
1.000.000
13.378.642
4.659.996
173.740
8.525.509
19.397
2.238.560.090
S cui nm
n v tnh: VND
S u nm
247.906.126
4.780.498.131
3.720.866.796
50.748.884
2.941.774
226.163.010
778.777.667
1.000.000
16.040.109
6.907.815
139.891
8.698.312
294.091
5.044.444.366
S u nm
115.200.000
31.335.000
132.600.000
(17.400.000)
115.200.000
132.600.000
(101.265.000)
31.335.000
S cui nm
1.000.000.000
4.665.927.987
1.248.657.231
2.294.098.493
S u nm
1.000.000.000
3.869.583.541
4.372.407.231
410.146.973
16.099.600.000
0
483.051.525
8.630.180.377
18.321.915.613
9.600.406.688
290.659.947
0
35.642.804.380
S cui nm
7.972.448.750
5.199.395.277
474.217.620
3.139.329.827
6.610.200
S u nm
38.853.790.393
5.893.062.146
0
2.493.678.655
120.598.200
15
Cng ty C phn Sa H Ni
1.477.011.127
18.269.012.801
1.967.674.801
49.328.804.195
S cui nm
5.183.799.815
351.187.478
S u nm
646.550.064
1.458.977.157
3.610.409.396
139.913.827
209.014.413
9.354.411.102
207.067.895
2.452.508.943
S cui nm
3.209.844.175
8.518.167
55.619.750
3.273.982.092
S u nm
4.694.207.359
8.518.268
0
4.702.725.627
Cng
16
Cng ty C phn Sa H Ni
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2013
My mc, thit b
Phng tin
vn ti truyn
dn
28.956.866.956
0
0
28.956.866.956
85.564.807.849
28.169.711.515
(584.171.275)
113.150.348.089
4.788.775.489
0
(15.800.000)
4.772.975.489
1.752.160.169
82.800.000
(955.065.020)
879.895.149
17.336.187.781
1.887.025.346
0
19.223.213.127
49.588.542.671
7.149.779.425
(552.445.576)
56.185.876.520
3.794.565.232
477.563.772
(15.800.000)
4.256.329.004
11.620.679.175
35.976.265.178
9.733.653.829
56.964.471.569
Nh ca, vt
kin trc
Thit b dng
c qun l
TSC hu
hnh khc
Cy lu nm,
sc vt lm vic
v cho sn
phm
(43.763.636)
35.875.000
5.275.000.000
(600.000.000)
4.675.000.000
121.142.249.099
33.527.511.515
(2.198.799.931)
152.470.960.683
1.643.716.931
63.118.284
(946.174.879)
760.660.336
43.763.636
7.175.000
(43.763.636)
7.175.000
0
0
0
0
72.406.776.251
9.584.661.827
(1.558.184.091)
80.433.253.987
994.210.257
108.443.238
35.875.000
48.735.472.848
516.646.485
119.234.813
28.700.000
4.675.000.000
72.037.706.696
17
79.638.636
Tng cng
Cng ty C phn Sa H Ni
Bn quyn,
bng sng ch
Phn mm my
tnh
Tng cng
33.412.943
0
0
33.412.943
288.376.878
204.490.000
(64.440.878)
428.426.000
14.500.000
0
0
14.500.000
336.289.821
204.490.000
(64.440.878)
476.338.943
17.178.627
3.246.877
0
20.425.504
286.414.983
1.961.895
(64.440.878)
223.936.000
14.500.000
0
0
14.500.000
318.093.610
5.208.772
(64.440.878)
258.861.504
16.234.316
12.987.439
1.961.895
204.490.000
0
0
18.196.211
217.477.439
TSC v
hnh khc
S cui nm
S u nm
245.350.000
245.350.000
S cui nm
S lng
0
0
S u nm
0
0
S lng
2.700.000
2.700.000
Gi tr
27.000.000.000
27.000.000.000
2.775.000
2.700.000
27.750.000.000
27.000.000.000
2.775.000
2.700.000
750.000.000
0
75.000
750.000.000
75.000
750.000.000
Gi tr
S cui nm
7.163.191.326
7.497.004
S u nm
4.707.155.078
36.962.438
2.806.272.637
2.987.970.449
600.000.000
40.615.840
0
0
220.032.133
173.820.174
1.135.450.807
198.072.767
Cng ty C phn Sa H Ni
10.837.608.940
9.239.431.713
S cui nm
S u nm
32.762.395.947
33.726.436.471
13.528.363.900
14.768.813.749
2.694.061.700
50.225.271.396
4.808.480.791
0
52.063.281.162
Ton b cc khon vay ca Ngn hng u c ti sn m bo v c chi tit theo bng k di y. Khon
vay ca c nhn l vay tn chp
Ngn hng
Ti sn m bo
Ngn hng u t v Pht - Gi tr quyn s dng t thu 49 nm v ti sn gn lin trn t theo
trin Vit Nam - CN Ty HN Hp ng th chp ti sn gn lin vi t s cng chng 160 quyn s:
01TP-CC-SCC/HGDDS ngy 22/08/2007 v cc bin bn, ph lc sa
i b sung k kt gia Bn vay v Ngn hng
- My mc dy chuyn thit b sn xut v cc thit b ph tr khc theo
Hp ng th chp ti sn s 02/2007/HTC ngy 22/08/2007 v cc bin
bn, ph lc sa i b sung k kt gia Bn vay v Ngn hng.
- My rt sa hiu TBA/19TWA 125 hng sn xut TetraPak theo Hp
ng th chp ti sn s 01/2008 ngy 15/10/2008 v cc bin bn, ph lc
sa i b sung k kt gia Bn vay v Ngn hng.
- Nguyn vt liu, bn thnh phm, tn kho lun chuyn theo Hp ng th
chp ti sn s 910/2012/HTC ngy 09/10/2012
- Ton b s d ti khon tin gi sn xut kinh doanh bng VND v ngoi
t Bn vay ti Ngn hng v ti cc T chc tn dng khc.
- Cc khon thu theo cc Hp ng kinh t c k kt gia Bn vay v
i tc khc m Bn vay l ngi th hng.
Ngn hng Lin doanh Vit - My rt sa PAN 450, xut x Italia, sn xut 2010
Nga S giao dch
- H thng tit trng UHT-TTA Flex 10, xut x Thy In, sn xut 2005
- Bn tit trng Alsafe LA20, xut x Indonexia v Thy in, nm sn
xut 2005
- H thng v sinh ti ch Alclip 10, xut x n , nm sn xut 2005
- 02 bn men + 01 bn cha Yoghurt 8.000lit
- 03 h thng bu kin UPS + 03 card kt ni
- H thng x l nc thi
- My rt TBA/19 TWA 125ml (T2-23IRW01-00001)
- My rt TBA/19 TWA 125ml (T2-23IRW02-00001)
- My rt TBA/19 TWA 125ml (T2-23IRW03-00001)
19
Cng ty C phn Sa H Ni
S cui nm
6.071.240.424
0
33.500.000
2.190.457.336
369.290.929
8.664.488.689
S u nm
4.318.486.543
452.720.931
441.191.016
1.859.290.068
373.290.930
7.444.979.488
S cui nm
862.759.050
0
292.296.207
250.000.000
259.840.203
1.664.895.460
S u nm
2.061.918.534
618.705.274
524.446.356
163.800.000
784.311.427
4.153.181.591
S cui nm
S u nm
20
2.386.500.739
860.688.002
2.583.299.714
655.872.818
3.042.373.557
462.324.011
3.906.311.727
Cng ty C phn Sa H Ni
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2013
16. Vn ch s hu
a- Bng i chiu vn ch s hu
n v tnh: VND
S d u nm trc
- Li trong nm trc
- Gim khc
125.000.000.000
0
0
63.778.796.500
0
0
3.817.286.084
0
1.160.418.827
0
0
Li nhun sau
thu cha phn
phi
(61.517.450.420)
1.216.677.758
(1.088.280.279)
S d u nm nay
125.000.000.000
63.778.796.500
3.817.286.084
1.160.418.827
(61.389.052.941)
132.367.448.470
- Li trong nm nay
- Tng khc
- Gim khc (*)
S d cui nm nay
0
0
0
125.000.000.000
0
0
(63.778.796.500)
0
0
0
0
3.817.286.084
0
0
0
1.160.418.827
3.034.310.954
63.778.796.500
(1.394.549.924)
4.029.504.589
3.034.310.954
63.778.796.500
(65.173.346.424)
134.007.209.500
Ni dung
Vn u t ch
s hu
Thng d vn c
phn
Qu u t pht
trin
Qu d phng
ti chnh
1.394.549.924
VND
63.778.796.500
VND
21
Tng cng
132.239.050.991
1.216.677.758
(1.088.280.279)
Cng ty C phn Sa H Ni
Nm trc
125.000.000.000
0
0
125.000.000.000
c- C phiu
- S lng c phiu ng k pht hnh
- S lng c phiu pht hnh
+ C phiu ph thng
+ C phiu u i
- S lng c phiu ang lu hnh
+ C phiu ph thng
+ C phiu u i
S cui nm
12.500.000
12.500.000
12.500.000
0
12.500.000
12.500.000
0
S u nm
12.500.000
12.500.000
12.500.000
0
12.500.000
12.500.000
0
S u nm
- Qu u t pht trin
- Qu d phng ti chnh
3.817.286.084
1.160.418.827
3.817.286.084
1.160.418.827
Cng
4.977.704.911
4.977.704.911
Nm nay
246.373.373.164
246.373.373.164
Nm trc
234.862.570.173
234.862.570.173
18. Gi vn hng bn
- Gi vn ca thnh phm bn
Cng
Nm nay
172.676.305.826
172.676.305.826
Nm trc
188.823.145.690
188.823.145.690
Nm nay
37.708.625
Nm trc
1.152.028.090
527.944.446
0
0
565.653.071
37.488.685
74.631.197
1.264.147.972
22
Cng ty C phn Sa H Ni
Nm nay
5.847.193.716
0
Nm trc
6.853.805.635
59.241.859
(83.865.000)
0
5.763.328.716
149.329.802
7.062.377.296
Nm nay
Nm nay
0
450.218.182
0
139.323.636
43.700.374
1.529.044
634.771.236
Nm trc
27.000.006.080
428.218.181
12.724.335.204
0
0
660.763.749
40.813.323.214
Nm trc
16.778.395.613
181.818.182
181.818.181
187.801.416
420.961.720
48.268.094
417.887.692
338.056.519
17.719.232.033
Nm nay
3.034.310.954
3.034.310.954
3.034.310.954
0
0
23
Cng ty C phn Sa H Ni
- Vay v n ngn hn di hn
- Phi tr ngi bn
- Ngi mua tr tin trc
- Phi tr khc
24
Cng ty C phn Sa H Ni
Di 1 nm
26.655.754.229
921.446.396
3.042.373.557
50.225.271.396
-
Trn 1 nm
-
Tng cng
26.655.754.229
921.446.396
3.042.373.557
50.225.271.396
-
Mi quan h
Tng Gim c
Ph. TG
10.044.061.700
1.730.000.000
Cng ch u t
4.095.714.285
12.290.394.125
Cng ch u t
1.900.000.000
5.000.000.000
C ng
4.455.000.000
C ng
4.455.000.000
C ng
1.000.000.000
Tr tin hng
Cng ty C phn Hong Mai Xanh
Tr trc cho ngi bn
Cng ty C phn Hong Mai Xanh
3. S d vi cc bn lin quan
Cc bn lin quan
Vay ngn hn
ng H Quang Tun cho vay
ng ng Anh Tun cho vay
Cc khon phi tr thu
Cng ty C phn Hong Mai Xanh
Cng ty TNHH Vit Pht
Cng ty C phn Sa t nhin
Cc khon tr trc cho ngi bn
Cng ty C phn Hong Mai Xanh
Mi quan h
Tng Gim c
Ph. TG
1.914.061.700
780.000.000
C ng
Cng ch u t
Cng ty lin kt
261.671.221
3.486.001.003
500.000.000
261.671.221
9.600.406.688
-
909.999.302
C ng
25
Cng ty C phn Sa H Ni
Mi quan h
Th lao Hi ng Qun Tr
ng H Quang Tun
B Nguyn Th Hng
ng Phm Tng Lm
ng ng Anh Tun
B Nguyn Mai Phng
Th lao Ban kim sot
B Th Minh
B ng Th Thanh Nga
B Trn Th Tho
Nm nay
Ch tch
Thnh vin
Thnh vin
Thnh vin
Thnh vin
550.000.000
79.200.000
77.603.000
68.712.000
80.800.000
Trng ban
Thnh vin
Thnh vin
45.045.000
45.045.000
44.151.000
K ton trng
L HUY PHC
PHM TNG LM
H QUANG TUN
26