Professional Documents
Culture Documents
TI:
NI
DUNG
CC NGNH NGH
KINH DOANH CH YU
- In trn bao b;
- Sn xut, mua bn vt t phc v cng
nghip;
- Mi gii thng mi;
- Dch v u thc xut nhp khu;
- Mua bn ho cht (tr ho cht c hi mnh),
giy, mng BO-PP, hng kim kh in my, my
mc thit b c kh, nguyn liu sn xut u lc
thuc l;
- Cho thu nh, xng, kho bi, vn phng
A. TI SN
TI SN
TI SN
NGN
HN
Nm Nm Nm
2011 2012 2013
540
bin
ng
T l bin
ng
Kt cu(%)
Bin ng
kt
cu(%)
TI SN
85.98 86.99 69.13 1.01
1.2 -20.5 13.7 15.0 12.0 1.3 -3.0
DI HN
17.86
TNG TI
626.16 580 577.26 -46.16 -2.74 -7.4 -0.5 100 100 100
SN
0.0
0.0
VT: T NG
TI SN
A-TI SN NGN
HN
bin ng
T l
bin ng %
Bin ng
kt cu %
Kt cu%
-8.7
3.1
86.2
I-Tin v cc khon
-67.38 4.42
tng ng tin
-78.7
24.3
13.7 3.1
II-Cc khon u t
ti chnh ngn hn
50.4
-100
0.2
0.1
-0.3
33.6
9.3
IV-Hng tn kho
-7.4
V-Ti sn ngn hn
khc
-47
0.6
-27.4
-1.79
3.95
-94.6 251.6
4.6
85
0.3
0.3
88
-1.2
3.0
3.9 -10.5
0.8
-4.4
0.7
VT: T NG
bin ng
T l
bin ng %
Bin ng
kt cu %
Kt cu%
TI SN
2012/ 2013/
2012/
2011 2012 2013
2011 2012
2011
2012
/
2013
20122011
2013
-2012
B-TI SN DI HN
1.01
-17.86
1.2
-20.5 13.7
15
12
1.3
I-Ti sn c nh
0.49
-17.95
0.7
-26.8 10.6
11.5
8.5
0.9 -3.1
II-Cc khon u t
ti chnh di hn
0.51
0.09
2.7
0.5
3.0
3.3
3.3
0.3
0.0
III-Ti sn di hn
khc
0.0
0.0
0.1
0.2
0.2
0.0
0.0
-3
B. NGUN VN
bin
ng
NGUN Nm Nm Nm
VN
2011 2012 2013
T l bin
ng(%)
VT: T NG
Kt cu(%)
Bin ng
kt
cu(%)
2012
2012- 2013- 2012/ 2013/
2012/
2011 2012 2013
/201
2011 2012 2011 2012
2011
3
N PHI
399.57 341.75 299.11 -57.82 -42.64 -14.47 -12.5 63.8 58.9 51.8 -4.9 -7.1
TR
VN
CH S 226.59 238.31 278.15 11.72 39.84 5.17 16.7 36.2 41.1 48.2 4.9
HU
7.1
TNG
NGUN 626.16 580 577.26 -46.16 -2.74 -7.37 -0.5 100 100 100
VN
0.0
0.0
VT: T NG
bin ng
NGUN VN
T l bin
ng(%)
Kt cu(%)
Bin ng kt
cu(%)
-4.9
-7.1
N ngn hn
-4.8
-7.1
0.0
-0.1
0.0
N di hn
-0.386
VN CH S HU 11.72 39.84
Vn ch s hu
11.72 39.84
- #DIV/0
0.1
100.00
!
0.0
5.17
16.7
4.9
7.1
5.17
16.7
4.9
7.1
KT LUN
Cng ty s dng ti sn ngn hn l
ch yu.
V kt cu vn,n ngn hn chim t
trng ln, ch yu l n ngn hn.
VT: T
NG
Ch tiu
2011
2012
2013
Ngun
vn
CSH
226.598
238.312
278.157
Ti sn
thit yu
396.702
399.460
341.560
Chnh
lch
(170.104)
(161.148)
(63.403)
VT: T
NG
Ch tiu
2011
2012
2013
NV thng
xuyn,
tng i n
nh
226.985
238.312
278.157
Ti sn ang c
397.892
401.250
341.560
Chnh lch
(170.907)
(162.938)
(63.403)
VT: T
NG
Ch tiu
2011
2012
2013
1. Ti sn NH
(TS lu ng v u t
NH)
540.187
493.068
508.129
2. N ngn hn
399.570
341.753
299.111
140.617
151.315
209.018
4. Ti sn di hn
(TSC v u t DH)
85.981
86.998
69.138
5. N di hn
387
85.594
86.998
69.138
314
220
94
314 295
260 262
54
34
3
15
16
10
18
21
18
3
5
VT: T NG
2012
2013
Bin ng
t
t
T l
s
s
Tng/
trng
trng
Tng/
lng
lng
Gim
%
%
Gim
Doanh thu
314 100
100
(19) -6,1
thun
295
Gi vn hng
82,8
88,6
0,6
bn
260
262
2
Li gp
17,2
11,5
-37,0
54
34
(20)
Doanh thu
0,3
1
0,4
0
hot ng ti
1
0
chnh
Chi ph hot
6,7
5,9
-16,5
ng
21
18
(3)
Thu TNDN
6
1,9
1,5
-24,0
5
(1)
Kt
cu
0,0
5,8
-5,7
0,1
-0,8
-0,4
VT: T NG
2011
Bin ng
Tng T l
s
t
s
t
Kt
/
Tng/
lng trng lng trng
cu
Gim
Gim
220
2012
94
29,9
40
18,2 12,7
1,9
0,3
18
5,7
21
6,7
Thu TNDN
15
4,8
1,9
Li nhun sau
thu
67
21,3
(5) -83,3
3
-1,6
16,7
1,0
(9) -60,0
-2,9
VT: T NG
VT: T NG
Kt lun
Nm 2012,tnh hnh sn xut kinh doanh ca cng ty
khng tt, cn gp nhiu kh khn.Tuy nhin qua nm
2013, tnh hnh sn xut kinh doanh ca cng ty ci
thin v c bc chuyn ng k.