Professional Documents
Culture Documents
NI DUNG
Trang
Bo co ca Ban Gim c
02 - 04
Bo co Kim ton
05
06 - 09
10
11 - 12
13 - 32
BO CO CA BAN GIM C
Ban Gim c Cng ty C phn Dt kim H Ni (sau y gi tt l Cng ty) trnh by Bo co ca mnh
v Bo co ti chnh ca Cng ty cho nm ti chnh kt thc ngy 31 thng 12 nm 2011.
Cng ty
Cng ty C phn Dt kim H Ni c thnh lp v hot ng theo ng k kinh doanh s 0103007210
ngy 25 thng 03 nm 2005, ng k kinh doanh thay i ln 01 ngy 31 thng 03 nm 2010 ca S K
hoch v u t thnh ph H Ni cp.
Ngnh ngh hot ng kinh doanh ca Cng ty l:
Nhp khu cc thit b, nguyn liu, vt t, phc v cho sn xut ca ngnh dt may;
Nhn y thc xut, nhp khu cc sn phm ngnh dt may, ngnh in, in my v t liu tiu
dung;
Kinh doanh bt ng sn, cho thu tr s, vn phng, nh v ca hng gii thiu sn phm.
Tr s chnh ca Cng ty ti: L 2 - CN5, cm cng nghip tp trung va v nh, huyn T Lim, thnh ph
H Ni.
Vn iu l: 24.000.000.000 VND (Bng ch: Hai mi bn t ng), c chia thnh 2.400.000 c phn.
Mi c phn c mnh gi 10.000 VND.
Gi tr vn gp ca cc c ng ti thi im 31/12/2011:
TT
Tn c ng
S c phn
T l
1.224.000
51%
C ng cn li
1.176.000
49%
Tng cng
2.400.000
100%
Ch tch
ng ng Anh Tun
y vin
ng Bi Tn Anh
y vin
B ng Th Hng L
y vin
B Phm Th Hp
y vin
Gim c
ng Hong Vn C
Ph Gim c
B Phm Th Hp
K ton trng
Trng ban
ng Phm nh T
Thnh vin
B Nguyn Ngc L
Thnh vin
Kt qu hot ng
Li nhun sau thu cho nm ti chnh kt thc ngy 31 thng 12 nm 2011 l 2.676.124.398 VND, (Li
nhun sau thu cho nm ti chnh kt thc ngy 31 thng 12 nm 2010 l 7.416.832.433 VND, trong : Li
nhun c c t vic n b di di l 5.068.834.919 VND c chuyn sang qu u t pht trin theo
ngh quyt 04/NQ-HQT ngy 15/7/2010 ca Hi ng qun tr).
Li nhun sau thu cha phn phi ti thi im 31 thng 12 nm 2011 l 2.676.124.398 VND. Li nhun
cha phn phi ti thi im 31 thng 12 nm 2010 l 2.347.997.514 VND.
Cc s kin sau ngy kha s lp bo co ti chnh
Khng c s kin trng yu no xy ra sau ngy lp Bo co ti chnh i hi c iu chnh hay cng b
trn Bo co ti chnh.
Trin vng ca cng ty
Ban Gim c Cng ty khng nh s thc hin k hoch sn xut kinh doanh ra, v Cng ty s tip tc
pht trin.
Kim ton vin
Cng ty TNHH Kim ton AVICO thc hin kim ton cc Bo co ti chnh cho nm ti chnh kt thc
ngy 31 thng 12 nm 2011 ca Cng ty.
Cng b trch nhim ca Ban Gim c i vi Bo co ti chnh
Ban Gim c Cng ty chu trch nhim v vic lp Bo co ti chnh phn nh trung thc, hp l tnh hnh
hot ng, 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 Gim c Cng ty cam kt tun th cc yu cu sau:
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;
Ch tch
Gim c
( k)
( k)
Vn Minh
Bi Tn Anh
S : 16/2012/AVICO-BCTC
BO CO KIM TON
V Bo co ti chnh nm 2011 ca Cng ty C phn Dt kim H Ni
Knh gi: Hi ng Qun tr v Ban Gim c Cng ty C phn Dt kim H Ni
Chng ti kim ton bo co ti chnh ca Cng ty C phn Dt kim H Ni gm: Bng cn i k ton
ti ngy 31 thng 12 nm 2011, Bo co kt qu hot ng kinh doanh, Bo co lu chuyn tin t v Bn
thuyt minh bo co ti chnh cho nm ti chnh kt thc ngy 31 thng 12 nm 2011 c trnh by t trang
06 n trang 32 km theo.
Vic lp v trnh by Bo co ti chnh ny thuc trch nhim ca Gim c Cng ty. Trch nhim ca
chng ti l a ra kin v cc bo co ny cn c trn kt qu kim ton ca chng ti.
C s kin
Chng ti thc hin cng vic kim ton theo cc chun mc kim ton Vit Nam. Cc chun mc ny
yu cu cng vic kim ton lp k hoch v thc hin c s m bo hp l rng cc bo co ti chnh
khng cn cha ng cc sai st trng yu. Chng ti thc hin vic kim tra theo phng php chn
mu v p dng cc th nghim cn thit, cc bng chng xc minh nhng thng tin trong bo co ti chnh;
nh gi vic tun th cc chun mc v ch k ton hin hnh, cc nguyn tc v phng php k ton
c p dng, cc c tnh v xt on quan trng ca Gim c cng nh cch trnh by tng qut cc bo
co ti chnh. Chng ti cho rng cng vic kim ton ca chng ti a ra nhng c s hp l lm cn
c cho kin ca chng ti.
Gii hn ca kin
Ti thi im kim ton, mt s khon cng n phi thu, phi tr cha c bin bn i chiu, chng ti cng
cha nhn li c cc th xc nhn n m Cng ty gi i theo yu cu ca Kim ton vin. Cc s liu
ny c ghi nhn theo bo co ca Cng ty.
kin ca kim ton vin
Theo kin ca chng ti, ngoi tr nhng nh hng (nu c) n Bo co ti chnh v l do nu trn, Bo
co ti chnh phn nh trung thc v hp l trn cc kha cnh trng yu tnh hnh ti chnh ca Cng ty
C phn Dt kim H Ni ti ngy 31 thng 12 nm 2011, cng nh kt qu kinh doanh v cc lung lu
chuyn tin t trong nm ti chnh kt thc ti ngy 31 thng 12 nm 2011, ph hp vi chun mc v ch
k ton Vit Nam hin hnh v cc quy nh php l c lin quan.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
BNG CN I K TON
Ti ngy 31 thng 12 nm 2011
n v tnh: VND
TI SN
(1)
M
s
(2)
Thuyt
minh
(3)
S cui nm
(4)
S u nm
(5)
A - TI SN NGN HN
100
22.415.029.263
17.064.750.173
110
1.183.889.266
1.441.806.525
1.183.889.266
1.441.806.525
1. Tin
111
112
120
V.01
V.02
1. u t ngn hn
121
129
130
3.451.821.470
2.880.004.521
131
3.637.091.249
2.792.504.911
132
48.460.200
501.977.164
133
134
135
667.719.857
486.417.131
139
(901.449.836)
(900.894.685)
140
17.678.171.589
12.463.117.819
1. Hng tn kho
141
18.006.282.116
12.705.846.047
149
(328.110.527)
(242.728.228)
150
101.146.938
279.821.308
151
(12.344.000)
40.114.210
152
48.992.211
153.863.371
154
12.498.727
12.498.727
157
5. Ti sn ngn hn khc
158
52.000.000
73.345.000
B - TI SN DI HN
200
49.676.566.237
50.097.502.968
210
211
212
3. Phi thu di hn ni b
213
V.06
218
V.07
219
220
38.819.413.242
40.182.934.808
38.588.890.212
39.950.685.053
V. Ti sn ngn hn khc
II. Ti sn c nh
1. Ti sn c nh hu hnh
221
V.03
V.04
V.05
V.08
- Nguyn gi
222
59.468.453.910
61.062.561.866
- Gi tr hao mn lu k
223
(20.879.563.698)
(21.111.876.813)
(1)
2. Ti sn c nh thu ti chnh
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
(2)
(3)
224
V.09
(4)
(5)
-
- Nguyn gi
225
- Gi tr hao mn lu k
226
227 V.10
- Nguyn gi
228
- Gi tr hao mn lu k
229
230 V.11
230.523.030
232.249.755
240 V.12
6.702.231.119
6.859.475.711
7.724.320.977
(1.022.089.858)
7.724.320.977
(864.845.266)
250 V.13
1. u t vo cng ty con
251
252
3. u t di hn khc
258
259
260
4.154.921.876
3.055.092.449
1. Chi ph tr trc di hn
261 V.14
4.154.921.876
2.960.905.749
262 V.21
3. Ti sn di hn khc
268
94.186.700
TNG CNG TI SN
270
72.091.595.500
67.162.253.141
3. Ti sn c nh v hnh
241
- Gi tr hao mn lu k
242
V. Ti sn di hn khc
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
BNG CN I K TON
Ti ngy 31 thng 12 nm 2011 (tip theo)
n v tnh: VND
NGUN VN
(1)
M
s
(2)
Thuyt
minh
(3)
S cui nm
(4)
S u nm
(5)
A - N PHI TR
300
38.017.564.781
33.685.717.898
I. N ngn hn
1. Vay v n ngn hn
310
311
21.961.691.923
5.240.906.159
21.907.080.307
11.115.681.589
2. Phi tr ngi bn
312
7.361.767.642
2.433.227.887
313
4.441.383.198
445.433.853
314
470.546.171
4.339.444.497
315
1.856.127.600
1.150.487.000
6. Chi ph phi tr
316
10.440.860
26.043.014
7. Phi tr ni b
317
318
319
2.527.662.703
2.358.052.577
320
323
52.857.590
38.709.890
327
II. N di hn
330
16.055.872.858
11.778.637.591
1. Phi tr di hn ngi bn
331
2. Phi tr di hn ni b
332
3. Phi tr di hn khc
333
4. Vay v n di hn
334
V.20
15.328.272.600
10.764.639.789
335
V.21
6. D phng tr cp mt vic lm
336
203.575.875
7. D phng phi tr di hn
337
338
727.600.258
810.421.927
339
V.15
V.16
V.17
V.18
V.19
(1)
(2)
B - VN CH S HU
I. Vn ch s hu
400
410
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
(3)
V.22
(4)
(5)
34.074.030.719
34.074.030.719
33.476.535.243
33.476.535.243
1. Vn u t ca ch s hu
411
24.000.000.000
24.000.000.000
2. Thng d vn c phn
412
3. Vn khc ca ch s hu
413
6.091.420.749
684.537.637
4. C phiu qu
414
5. Chnh lch nh gi li ti sn
415
6. Chnh lch t gi hi oi
416
33.470.906
(3.897.686)
7. Qu u t pht trin
417
834.923.832
6.125.806.944
8. Qu d phng ti chnh
418
438.090.834
322.090.834
9. Qu khc thuc vn ch s hu
419
420
2.676.124.398
2.347.997.514
421
422
430
1. Ngun kinh ph
432
433
440
72.091.595.500
67.162.253.141
V.23
S cui nm
S u nm
207.944.703
207.944.703
4.008,61
14.542,52
CH TIU
1. Ti sn thu ngoi
4. N kh i x l
5. Ngoi t cc loi USD
6. D ton chi s nghip, d n
K ton trng
Gim c
( k)
( k)
( k)
Bi Bch Phong
Phm Th Hp
Bi Tn Anh
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Thuyt
minh
Nm nay
Nm trc
(2)
(3)
(4)
(5)
01
02
VI.25
VI.26
56.424.781.352
-
39.580.991.260
-
10
VI.27
56.424.781.352
39.580.991.260
4. Gi vn hng bn
11
VI.28
45.514.212.239
31.190.761.132
20
10.910.569.113
8.390.230.128
21
VI.29
854.149.743
406.696.742
7. Chi ph ti chnh
22
VI.30
1.966.590.272
899.559.964
23
1.966.590.272
899.559.964
8. Chi ph bn hng
24
2.596.006.947
2.048.172.386
25
4.368.030.830
2.915.009.762
30
2.834.090.807
2.934.184.758
31
953.404.415
20.695.255.943
32
203.324.653
11.541.617.209
40
750.079.762
9.153.638.734
50
3.584.170.569
12.087.823.492
51
VI.31
908.046.171
4.670.991.059
52
VI.32
60
2.676.124.398
7.416.832.433
70
CH TIU
(1)
K ton trng
Gim c
( k)
( k)
( k)
Bi Bch Phong
Phm Th Hp
Bi Tn Anh
10
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
BO CO LU CHUYN TIN T
(Theo phng phptrc tip)
Nm 2011
n v tnh: VND
Thuyt
minh
(3)
(1)
M
s
(2)
01
02
61.111.261.516
(33.410.699.283)
40.750.173.169
(9.478.966.220)
03
(11.094.591.675)
(11.277.765.929)
04
(2.153.309.646)
(1.721.058.612)
05
(4.804.489.602)
(547.706.874)
06
2.160.942.477
22.118.246.090
07
(8.089.726.595)
(24.491.119.595)
20
3.719.387.192
15.351.802.029
21
(1.129.898.187)
(309.383.697)
22
75.000.000
140.040.840
23
(5.850.000.000)
(700.000.000)
CH TIU
Nm nay
Nm trc
(4)
(5)
24
25
26
5.850.000.000
2.821.950.000
27
780.230.593
382.204.359
30
(274.667.594)
2.334.811.502
31
32
33
34.474.435.410
11.097.466.400
34
(38.177.106.747)
(26.823.781.034)
35
36
(1.306.615.926)
40
11
(3.702.671.337)
(17.032.930.560)
(1)
(2)
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
(3)
(4)
(5)
50
(257.951.739)
653.682.971
60
1.441.806.525
788.175.339
61
34.480
(51.785)
70
1.183.889.266
1.441.806.525
V.01
K ton trng
Gim c
( k)
( k)
( k)
Bi Bch Phong
Phm Th Hp
12
Bi Tn Anh
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
1.
Hnh thc s hu vn
Cng ty C phn Dt kim H Ni c thnh lp v hot ng theo ng k kinh doanh s
0103007210 ngy 25 thng 03 nm 2005, ng k kinh doanh thay i ln 1 ngy 31 thng 03
nm 2010 ca S K hoch v u t thnh ph H Ni.
Tr s chnh ca Cng ty ti: L 2 CN 5, cm cng nghip tp trung va v nh, huyn T Lim,
thnh ph H Ni.
2.
3.
Nhp khu cc thit b, nguyn liu, vt t, phc v cho sn xut ca ngnh dt may;
4.
Nhn y thc xut, nhp khu cc sn phm ngnh dt may, ngnh in, in my v t liu tiu
dung;
Kinh doanh bt ng sn, cho thu tr s, vn phng, nh v ca hng gii thiu sn phm.
c im hot ng ca doanh nghip trong nm ti chnh c nh hng n Bo co ti chnh
Trong nm , khng c s kin trng yu no xy ra i hi phi trnh by hay cng b trn Bo co
ti chnh.
II.
1.
K k ton
K k ton nm ca Cng ty theo nm dng lch bt u t ngy 01/01 v kt thc vo ngy 31/12
hng nm.
2.
13
III.
1.
Ch k ton p dng
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Cng ty p dng Ch K ton doanh nghip ban hnh theo Quyt nh s 15/2006/Q-BTC ngy
20/03/2006, Thng t s 206/2009/TT-BTC ngy 27/10/2009 hng dn k ton giao dch mua bn
li tri phiu Chnh ph v Thng t s 244/2009/TT-BTC ngy 31/12/2009 hng dn sa i, b
sung ch k ton doanh nghip ca B Ti chnh.
2.
3.
IV.
1.
2.
a)
14
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
b)
Cc khon chit khu thng mi v gim gi hng mua do hng mua khng ng quy cch,
phm cht;
Chi ph nguyn vt liu, chi ph nhn cng v cc chi ph sn xut kinh doanh khc pht sinh
trn mc bnh thng;
Chi ph bo qun hng tn kho tr cc chi ph bo qun hng tn kho cn thit cho qu trnh sn
xut tip theo v chi ph bo qun hng tn kho pht sinh trong qu trnh mua hng;
Chi ph bn hng;
c)
d)
e)
3.
4.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
10 - 50 nm
My mc, thit b
10 - 15 nm
Phng tin vn ti
06 - 12 nm
Thit b vn phng
05 - 08 nm
Cc ti sn khc
03 - 12 nm
5.
Cng ty theo di ring cc khon thu nhp, chi ph lin quan n hot ng lin doanh v thc
hin phn b cho cc bn trong lin doanh theo hp ng lin doanh;
16
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Chi ph i vay c ghi nhn vo chi ph sn xut, kinh doanh trong k khi pht sinh, tr khi chi ph
i vay lin quan trc tip n vic u t xy dng hoc sn xut d dang c tnh vo gi tr ca
ti sn . Cc chi ph i vay c vn ha khi doanh nghip chc chn thu c li ch kinh t
trong tng lai do s dng ti sn v chi ph i vay c th xc nh c mt cch ng tin cy.
Theo Chun mc K ton Vit Nam s 16 Chi ph i vay, vic vn ha chi ph i vay vo gi tr ti
sn d dang c bt u khi tha mn ng thi cc iu kin sau:
Vic tnh v phn b chi ph tr trc di hn vo chi ph sn xut kinh doanh tng k hch ton
c cn c vo tnh cht, mc tng loi chi ph chn phng php v tiu thc phn b hp
l. Chi ph tr trc c phn b dn vo chi ph sn xut kinh doanh theo phng php ng
thng.
17
8.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
9.
10.
11.
a)
Doanh thu bn hng c ghi nhn khi ng thi tho mn cc iu kin sau:
b)
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Doanh thu cung cp dch v c ghi nhn khi ng thi tho mn cc iu kin sau:
Xc nh c chi ph pht sinh cho giao dch v chi ph hon thnh giao dch cung cp dch
v .
Phn cng vic cung cp dch v hon thnh c xc nh theo phng php nh gi cng vic
hon thnh.
c)
C tc, li nhun c chia c ghi nhn khi Cng ty c quyn nhn c tc hoc c quyn
nhn li nhun t vic gp vn.
d)
12.
Cc khon trn c ghi nhn theo tng s pht sinh trong k, khng b tr vi doanh thu hot ng
ti chnh.
13.
Nguyn tc v phng php ghi nhn chi ph thu thu nhp doanh nghip hin hnh, chi ph
thu thu nhp doanh nghip hon li
Chi ph thu thu nhp doanh nghip hin hnh c xc nh trn c s thu nhp tnh thu v thu
sut thu TNDN trong nm hin hnh.
Chi ph thu thu nhp doanh nghip hon li c xc nh trn c s s chnh lch tm thi c
khu tr, s chnh lch tm thi chu thu v thu sut thu TNDN.
Khng b tr chi ph thu thu nhp doanh nghip hin hnh v chi ph thu thu nhp doanh nghip
hon li.
19
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Vic p dng thu TNDN ca Cng ty cn c vo cc quy nh hin hnh v thu. Tuy nhin, nhng
quy nh ny thay i theo tng thi k, v vic xc nh sau cng v thu TNDN ty thuc vo kt
qu kim tra ca c quan thu c thm quyn.
14.
Cc nghip v d phng ri ro hi oi
Nghip v d phng ri ro hi oi c Cng ty p dng cho mt s khon vay, cng n phi tr
theo hnh thc k hp ng "hon i li sut" vi ngn hng, hoc hp ng "mua bn ngoi t c
k hn".
15.
Qu d phng tr cp mt vic lm
Qu d phng tr cp mt vic lm c trch theo Thng t 82/2003/TT-BTC ngy 14/8/2003 ca
B Ti chnh. C th, Cng ty trch theo t l 3% trn qu tin lng lm c s ng bo him x
hi v c hch ton vo chi ph qun l doanh nghip trong k.
16.
Nguyn tc ghi nhn cc khon phi thu thng mi v phi thu khc
a)
b)
C thi hn thu hi hoc thanh ton n 1 nm (hoc trong mt chu k sn xut kinh doanh)
c phn loi l ti sn ngn hn.
C thi hn thu hi hoc thanh ton trn 1 nm (hoc trn mt chu k sn xut kinh doanh) c
phn loi l ti sn di hn.
17.
V.
L khon n di hn nu c thi hn phi thanh ton trn 1 nm (hoc trn mt chu k sn xut
kinh doanh).
20
1.
Tin
VND 31/12/2011
VND 01/01/2011
Tin mt
678.589.077
872.650.079
505.300.189
421.808.860
569.156.446
293.841.730
8.787.396
91.407.392
413.021.464
201.432.338
1.002.000
83.491.329
275.314.716
83.491.329
1.183.889.266
275.314.716
1.441.806.525
VND 31/12/2011
VND 01/01/2011
329.483.645
464.926.000
5.849.659
5.039.659
332.386.553
16.451.472
327.800.000
4.586.553
16.451.472
667.719.857
486.417.131
VND 31/12/2011
VND 01/01/2011
8.673.020.573
5.110.779.501
37.389.461
29.031.345
1.923.561.061
1.671.581.808
7.372.311.021
5.894.453.393
18.006.282.116
12.705.846.047
VND 31/12/2011
VND 01/01/2011
12.498.727
12.498.727
12.498.727
12.498.727
3.
Hng tn kho
Hng gi bn
Cng gi gc hng tn kho
5.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Phi thu di hn ni b
7.
21
8.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
My mc, thit b
Phng tin vn
ti, truyn dn
Thit b, dng c
qun l
TSCHH khc
Cng
23.550.945.264
-
34.732.415.067
1.676.871.623
1.260.941.612
415.930.011
3.294.424.125
3.294.424.125
-
829.537.637
-
38.095.238
23.444.546
23.444.546
-
1.911.568.660
-
61.062.561.866
1.700.316.169
1.284.386.158
415.930.011
3.294.424.125
3.294.424.125
-
23.550.945.264
33.114.862.565
829.537.637
61.539.784
1.911.568.660
59.468.453.910
992.790.909
762.705.456
762.705.456
-
18.954.502.594
1.724.835.449
1.724.835.449
3.179.280.932
3.179.280.932
-
167.817.920
68.453.760
68.453.760
-
4.700.456
3.809.520
3.809.520
-
992.064.934
387.163.632
387.163.632
-
21.111.876.813
2.946.967.817
2.946.967.817
3.179.280.932
3.179.280.932
-
1.755.496.365
17.500.057.111
236.271.680
8.509.976
1.379.228.566
20.879.563.698
22.558.154.355
21.795.448.899
15.777.912.473
15.614.805.454
661.719.717
593.265.957
33.394.782
53.029.808
919.503.726
532.340.094
39.950.685.053
38.588.890.212
22
9.
10.
11.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
VND 31/12/2011
VND 01/01/2011
1.726.725
230.523.030
230.523.030
230.523.030
232.249.755
Mua sm TSC
Xy dng c bn
Sa cha ln TSC
Cng
12.
Tng gim bt ng sn u t
Nh v quyn s
dng t
Nguyn gi bt ng sn u t
S d u nm
S tng trong nm
C s h tng
Cng
7.680.770.977
-
43.550.000
-
7.724.320.977
-
7.680.770.977
43.550.000
7.724.320.977
Gi tr hao mn ly k
S d u nm
846.094.558
18.750.708
864.845.266
S tng trong nm
153.615.420
3.629.172
157.244.592
S gim trong nm
999.709.978
22.379.880
1.022.089.858
Gi tr cn li ca BS u t
S d u nm
6.834.676.419
24.799.292
6.859.475.711
S d cui nm
6.681.060.999
21.170.120
6.702.231.119
S gim trong nm
S d cui nm
S d cui nm
13.
Cc khon u t ti chnh di hn
14.
Chi ph tr trc di hn
VND 31/12/2011
VND 01/01/2011
Gi tr li th kinh doanh
Gi tr li th v tr a l
Sut u t t l 2- CN5
2.808.135.000
2.868.525.000
1.346.786.876
4.154.921.876
92.380.749
Cng
23
2.960.905.749
15.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Vay v n ngn hn
VND 31/12/2011
VND 01/01/2011
524.259.763
524.259.763
6.942.394.457
6.942.394.457
4.716.646.396
4.173.287.132
4.716.646.396
4.173.287.132
5.240.906.159
11.115.681.589
N di hn n hn tr
Cng
Trong : Chi tit cc khon vay ngn hn
S hp
ng vay
Thi
Li sut
hn vay
Tng gi tr
khon vay
S d n gc
S n gc
phi tr k ti
824.259.763
524.259.763
524.259.763
Phng
thc
m
bo vay
497000061461
6 thng
Ty tng
thi k
188.627.839
188.627.839
188.627.839
Ti sn
ca Cty
497000060319
6 thng
Ty tng
thi k
235.631.924
235.631.924
235.631.924
Ti sn
ca Cty
497000059843
6 thng
Ty tng
thi k
400.000.000
100.000.000
100.000.000
Ti sn
ca Cty
226.457,00
226.457,00
226.457,00
497370013749 6 thng
Ty tng
thi k
26.345,95
26.345,95
26.345,95
Ti sn
ca Cty
497370014112 6 thng
Ty tng
thi k
18.373,18
18.373,18
18.373,18
Ti sn
ca Cty
497370013932 6 thng
Ty tng
thi k
37.134,05
37.134,05
37.134,05
Ti sn
ca Cty
497370013693 6 thng
Ty tng
thi k
6.721,58
6.721,58
6.721,58
Ti sn
ca Cty
497370013428 6 thng
Ty tng
thi k
10.975,02
10.975,02
10.975,02
Ti sn
ca Cty
24
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
497370013280 6 thng
Ty tng
thi k
13.703,49
13.703,49
13.703,49
Ti sn
ca Cty
497370013244 6 thng
Ty tng
thi k
21.826,82
21.826,82
21.826,82
Ti sn
ca Cty
497370013198 6 thng
Ty tng
thi k
5.885,79
5.885,79
5.885,79
Ti sn
ca Cty
497370013152 6 thng
Ty tng
thi k
14.664,05
14.644,05
14.644,05
Ti sn
ca Cty
497370013097 6 thng
Ty tng
thi k
12.803,65
12.803,65
12.803,65
Ti sn
ca Cty
497370013060 6 thng
Ty tng
thi k
7.638,44
7.638,44
7.638,44
Ti sn
ca Cty
497370013042 6 thng
Ty tng
thi k
31.906,77
31.906,77
31.906,77
Ti sn
ca Cty
497370013079 6 thng
Ty tng
thi k
18.478,21
18.478,21
18.478,21
Ti sn
ca Cty
4.716.646.396
4.716.646.396
4.716.646.396
T gi BQLNH ti ngy
31/12/2011: 20.828
VND/USD
16.
VND 31/12/2011
VND 01/01/2011
470.546.171
4.339.172.662
271.835
470.546.171
4.339.444.497
Quyt ton thu ca Cng ty s chu s kim tra ca c quan thu, nn s thu c trnh by trn
Bo co ti chnh c th b thay i theo quyt nh ca c quan thu.
17.
Chi ph phi tr
VND 31/12/2011
VND 01/01/2011
10.440.860
10.440.860
26.043.014
26.043.014
Cng
10.440.860
26.043.014
25
18.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
VND 01/01/2011
278.697.728
180.585.948
57.847.885
68.859.885
Phi tr v c phn ho
1.060.000.000
1.060.000.000
1.131.117.090
1.048.606.744
Cng
2.527.662.703
2.358.052.577
VND 31/12/2011
VND 01/01/2011
185.073.336
570.017.139
2.401.322.604
5.103.991.472
12.741.876.660
5.090.631.178
Cng
15.328.272.600
10.764.639.789
Kinh ph cng on
Bo him x hi
19.
Phi tr di hn ni b
20.
Vay di hn v n di hn
Li
sut vay
Thi
hn vay
Tng gi tr
khon vay
S d n gc ti
31/12/2011
S n gc
phi tr k ti
Phng
thc
m
bo vay
a. Vay di hn VND NH
Ngoi thng
555.220.000
185.073.336
185.073.336
H 337/2010/TDH
555.220.000
185.073.336
185.073.336
b. Vay di hn USD NH
Ngoi thng
522.889
115.293
99.606
H 02/07
55 thng
173.544
12.396
12.396
Ti
sn Cty
H 200/08
53 thng
198.320
44.370
44.370
Ti
sn Cty
H 414/08
56 thng
94.500
27.700
24.000
Ti
sn Cty
H 548/10
36 thng
56.525
30.827
18.840
Ti
sn Cty
2.401.322.604
2.074.593.768
36 thng
T gi BQLNH ti ngy
31/1 2/2011: 20.828VND/USD
c. Vay Cng ty Thi cng C gii
12.741.876.660
Tng (a + b + c)
15.328.272.600
21.
2.259.667.104
Ti
sn Cty
22.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Vn ch s hu
a) Bng i chiu bin ng ca vn ch s hu
n v tnh: VND
Vn u t ca
ch s hu
S d u nm
trc
Tng vn trong nm
trc
Li trong nm trc
Qu khc
thuc vn ch
s hu
Chnh lch t
gi hi oi
Qu u t
pht trin
Qu d phng
ti chnh
LN sau thu
cha phn phi
Cng
24.000.000.000
(63.736.777)
1.258.465.322
210.619.063
2.601.007.980
28.006.355.588
7.416.832.433
7.416.832.433
Tng khc
Gim vn trong nm
trc
L trong nm trc
59.839.091
684.537.637
5.551.879.259
111.471.771
6.407.727.758
Gim khc
684.537.637
7.669.842.899
8.354.380.536
24.000.000.000
(3.897.686)
684.537.637
6.125.806.944
322.090.834
2.347.997.514
33.476.535.243
S d u nm nay
Tng vn trong nm
nay
Li trong nm nay
24.000.000.000
(3.897.686)
684.537.637
6.125.806.944
322.090.834
2.347.997.514
33.476.535.243
2.676.124.398
2.676.124.398
Tng khc
Gim vn trong nm
nay
L trong nm nay
45.946.594
5.406.883.112
116.000.000
116.000.000
5.684.829.706
Gim khc
8.578.002
5.406.883.112
2.347.997.514
7.763.458.628
24.000.000.000
33.470.906
6.091.420.749
834.923.832
438.090.834
2.676.124.398
34.074.030.719
S d cui nm
trc
S d cui nm nay
27
a)
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Chi tit vn u t ca ch s hu
- Vn gp ca Nh nc
12.240.000.000
T l
(%)
51%
12.240.000.000
T l
(%)
51%
- Vn gp ca cc i tng khc
11.760.000.000
49%
11.760.000.000
49%
Cng
24.000.000.000
100%
24.000.000.000
100%
VND 31/12/2011
b)
VND 01/01/2011
VND 2010
Vn u t ca ch s hu
+ Vn gp u nm
24.000.000.000
24.000.000.000
+ Vn gp tng trong nm
+ Vn gp gim trong nm
24.000.000.000
24.000.000.000
1.972.180.574
1.895.020.098
+ Vn gp cui nm
C tc, li nhun chia
c)
C tc
d)
C phiu
VND 31/12/2011
VND 01/01/2011
2.400.000
2.400.000
2.400.000
2.400.000
2.400.000
2.400.000
C phiu ph thng
C phiu u i
C phiu ph thng
C phiu u i
2.400.000
2.400.000
2.40 0.000
2.400.000
C phiu ph thng
C phiu u i
e)
Cc qu ca cng ty
23.
Ngun kinh ph
24.
Ti sn thu ngoi
28
VI.
25.
VND 2010
49.262.674.427
33.354.508.603
7.162.106.925
6.226.482.657
56.424.781.352
39.580.991.260
VND 2011
VND 2010
49.262.674.427
33.354.508.603
7.162.106.925
6.226.482.657
56.424.781.352
39.580.991.260
VND 2011
41.783.052.371
VND 2010
27.331.643.627
3.731.159.868
3.859.117.505
45.514.212.239
31.190.761.132
VND 2011
VND 2010
58.869.332
382.204.359
721.459.352
1.570.037
73.821.059
22.922.346
854.149.743
406.696.742
VND 2011
VND 2010
Chi ph li vay
665.260.432
147.238.452
689.727.394
380.369.309
611.602.446
371.952.203
1.966.590.272
899.559.964
VND 2011
VND 2010
Cng
26.
27.
Gi vn hng bn
Gi vn hng ha, thnh phm, dch v bn
Gi vn cung cp dch v, hot ng khc
Cng
29.
30.
31.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Chi ph ti chnh
3.712.679.629
908.046.171
958.311.430
Cng
908.046.171
4.670.991.059
29
32.
33.
34.
35.
36.
37.
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
VND 2011
VND 2010
20.173.523.661
953.404.415
521.732.282
Cng
953.404.415
20.695.255.943
VND 2011
VND 2010
Chi ph hot ng di di
Chi ph khc
203.324.653
11.392.009.113
149.608.096
Cng
203.324.653
11.541.617.209
VND 2011
VND 2010
Chi ph khc
Li nhun khc
Li nhun t hot ng di di
Li nhun khc
8.781.514.548
750.079.762
372.124.186
Cng
750.079.762
9.153.638.734
VND 2011
VND 2010
Li nhun t hot ng di di
Li nhun t hot ng SXKD v thu nhp khc
2.676.124.398
5.068.834.919
2.347.997.514
Cng
2.676.124.398
7.416.832.433
VND 2011
VND 2010
23.751.614.594
17.343.847.937
9.658.822.974
6.704.682.423
2.207.939.548
2.288.565.654
853.288.341
761.391.478
922.000
457.355.843
36.472.587.457
27.555.843.335
38.
Cc giao dch khng bng tin nh hng n bo co lu chuyn tin t v cc khon tin do
doanh nghip nm gi nhng khng c s dng
30
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Nhng khon n tim tng, khon cam kt v nhng thng tin ti chnh khc
a)
b)
VND 31/12/2011
VND 01/01/2011
3.637.091.249
48.460.200
2.792.504.911
501.977.164
Tng cng
3.685.551.449
3.294.482.075
VND 31/12/2011
VND 01/01/2011
Phi tr ngi bn
7.361.767.642
2.433.227.887
4.441.383.198
445.433.853
11.803.150.840
2.878.661.740
Tng cng
c)
trch
lp
100%
2.671.765
trch
lp
100%
Cng ty ASEN
465.796.000
100%
465.796.000
100%
396.341.420
100%
396.341.420
100%
Ms Trading Co.,Ltd
3.115.862
100%
2.832.220
100%
32.332.554
100%
27.850.891
100%
3.864.000
100%
5.402.389
100%
VND 31/12/2011
Tng Cng ty Dt may H Ni
901.449.836
VND 01/01/2011
900.894.685
3.
ST
Tn gi
a im
Quan h
SHINMYOUNG INTL,LTD
TOYO Socks
Nht Bn
Vit Nam
Vit Nam
Nht
Trung Quc
31
9
10
Bo co ti chnh
cho nm ti chnh kt thc ngy 31/12/2011
Trung Quc
H Ni
Bc Ninh
Nh cung cp c nh hng
H Ni
Nh cung cp c nh hng
4.
5.
S liu so snh
S liu so snh l s liu trn Bo co ti chnh cho nm ti chnh kt thc ngy 31 thng 12 nm
2010 c Cng ty TNHH Kim ton ASCO kim ton. S liu ny c phn loi cho ph
hp so snh vi s liu nm nay.
6.
7.
Bi Bch Phong
K ton trng
( k)
Gim c
( k)
Phm Th Hp
32
Bi Tn Anh