Professional Documents
Culture Documents
LI M U
S chuyn dch c cu kinh t t mt nc c nn kinh t da vo
nng nghip l ch yu sang mt nn kinh t c t trng cng nghip v
dch v cao, da trn nn tng ca kinh t tri thc to c hi v iu kin
thun li cho nhiu ngnh kinh t pht trin. Song cng lm pht sinh nhiu
vn phc tp t ra cho cc doanh nghip nhng yu cu v thch thc
mi, i hi cc doanh nghip phi t vn ng, vn ln vt qua nhng
th thch, trnh nguy c b o thi bi quy lut cnh tranh khc nghit ca
c ch th trng.
Trong bi cnh kinh t nh th, cc doanh nghip mun ng vng
trn thng trng cn phi nhanh chng i mi, trong i mi v qun
l ti chnh l mt trong cc vn c quan tm hng u v c nh hng
trc tip n s sng cn i vi nhiu doanh nghip Vit Nam. Mun vy,
doanh nghip cn nm c nhng nhn t nh hng, mc v xu hng
tc ng ca tng nhn t n tnh hnh ti chnh doanh nghip. iu ny
ch thc hin c trn c s phn tch ti chnh. Nhn thc c tm quan
trng ca phn tch tnh hnh ti chnh, trong thi gian thc tp ti Cng ty,
em quyt nh nghin cu ti: Phn tch tnh hnh ti chnh ti Cng
ty TNHH Xy dng i Dng.
Bo co thc tp v phn tch tnh hnh ti chnh ti Cng ty khng
trnh khi nhng sai st. Em rt mong c s ng gp kin ca cc thy
c v anh ch trong phng K ton ca Cng ty em hon thin hn na bo
co tt nghip ny.
Em xin gi li cm n su sc n c hng dn Th Thu Hng v
Lp: TN07-KTTH
Bo co thc tp
Fax:
M s thu:
Lnh vc kinh doanh:
- Xy dng.
- San lp mt bng giao thng thy li.
- Vn ti hng ha.
- Kinh doanh ch bin g, vt liu xy dng.
Lp: TN07-KTTH
Bo co thc tp
GIM C
Phng K ton
PH GIM C
Phng K
hoch
Cc t, i cng
trnh
Phng K
thut
Cc t, i cng
trnh
Phng T
chc
Ban Bo
v
Lp: TN07-KTTH
Bo co thc tp
- Phng T chc:
L b phn lm nhim v t chc, b tr cc dy chuyn sn xut, sp
xp nhn s v tham mu cho Gim c v cng tc t chc cn b v nhn
s, nh mc tin lng cho sn phm v cng vic. Tnh ton lng phi tr
cho cc phng ban, cng nhn vin, phn xng v cung cp s liu v tin
lng cho phng K ton, lm cng tc hnh chnh v tham mu cho lnh o
v t chc lao ng trong Cng ty.
- Phng K hoch:
L b phn trung tm iu hnh sn xut thng xuyn thay mt Gim
c n c iu sn xut theo n t hng v cc hp ng ca khch
hng. Tnh gi thnh sn phm theo k hoch v xc nh gi thanh ton vi
Lp: TN07-KTTH
Bo co thc tp
Lp: TN07-KTTH
Bo co thc tp
C CU T CHC B MY K TON
Lp: TN07-KTTH
Bo co thc tp
NHN VIN K
TON 2
( K ton NVL,
CCDC)
TH QU
S
lng
(ngi)
Nm 2009
C cu
(%)
S
lng
(ngi)
C cu
(%)
So snh
2009/2008
S
C cu
lng
(%)
(ngi)
78
100
82
100
+4
+5,12
68
10
87,18
12,82
71
11
86,58
13,42
+3
+1
+4,41
+10
10
7
11
12,82
8,97
14,1
11
7
12
13,42
8,54
14,63
+1
0
+1
+10
0
+9,09
50
64,11
52
63,41
+2
+4
Lp: TN07-KTTH
Bo co thc tp
Nm 2008
Nm 2009
v cung cp dch v
2. Gi vn hng bn
3. Doanh thu thun
4. Chi ph bn hng
5. Chi ph qun l doanh
nghip
6. Thu nhp khc
7. Li nhun trc thu
1.6. nh hng hot ng ca cng ty cho nhng nm sau
Trong nhng nm ti, Cng ty vn hot ng ch yu trong lnh vc
xy lp, thi cng cc cng trnh thy li.
Nng cao cht lng i ng cn b cng nhn vin, nhm nng cao
tay ngh ngi lao ng.
1.7. c im, ni dung phn tch tnh hnh ti chnh ca Cng ty
1.7.1. c im hot ng kinh doanh ca Cng ty c nh hng n ni
dung phn tch
Lp: TN07-KTTH
Bo co thc tp
* c im v sn phm
Nh ni trn, do Cng ty hot ng ch yu trong lnh vc xy
dng, nn sn phm ca Cng ty mang tnh cht n chic, c gi tr ln, gi
bn sn phm thng c xc nh trc thng qua hp ng cng trnh
hoc gi d ton, thi gian hon thnh sn phm thng ko di Thng
thng khon tin phi thu ca khch hng chim gi tr cao. Chnh v c
im ny, trong bo co ti chnh ca cng ty,
c im v c ch qun l ti chnh
1.7.2. c im v ni dung phn tch ti chnh trong cc doanh nghip
thuc lnh vc kinh doanh ca Cng ty TNHH Xy dng i Dng
- Khi phn tch vn
- Khi phn tch Bo co kt qu kt qu hot ng kinh doanh.
Lp: TN07-KTTH
Bo co thc tp
M Thuyt
s minh
100
6.252.424.119
6.854.467.134
110
1.916.764.449
1.198.042.114
1.916.764.449
1.198.042.114
112
120
121
129
130
978.251.460
1.525.945.620
131
132
133
978.251.460
1.525.945.620
134
139
140
141
149
3.357.408.210
3.357.408.210
-
4.130.479.400
4.130.479.400
-
111
S u nm
S cui nm
135
Lp: TN07-KTTH
Bo co thc tp
tn kho (*)
V. Ti sn ngn hn khc
1. Chi ph tr trc ngn hn
2. Thu GTGT c khu tr
3. Thu v cc khon phi thu
ca Nh nc
4. Ti sn ngn hn khc
B. TI SN DI HN
I. Cc khon phi thu di
hn
1. Phi thu di hn ca khch
hng
2. Vn kinh doanh n v
trc thuc
3. Phi thu di hn ni b
4. Phi thu di hn khc
5. D phng phi thu di hn
kh i (*)
II. Ti sn c nh
1. Ti sn c nh hu hnh
- Nguyn gi
- Gi tr hao mn lu k (*)
2. Ti sn c nh thu ti
chnh
- Nguyn gi
- Gi tr hao mn lu k (*)
3. Ti sn c nh v hnh
- Nguyn ga
- Gi tr hao mn lu k (*)
4. Ch ph xy dng v bn d
dang
III. Bt ng sn u t
- Nguyn ga
- Gi tr hao mn lu k (*)
IV. Cc khon u t ti
chnh di hn
1. u t vo cng ty con
2. u t vo cng ty lin kt,
lin doanh
3. u t di hn khc
150
151
152
154
158
200
473.610.008
342.397.031
210
211
212
213
218
219
220
221
222
223
3.991.182.905
3.991.182.905
4.037.142.905
(45.960.000)
3.914.949.905
3.914.949.905
4.037.142.905
(122.193.000)
225
226
227
228
229
230
240
241
242
10
250
11
251
252
258
224
Lp: TN07-KTTH
Bo co thc tp
4. D phng gim gi u t
ti chnh di hn (*)
V. Ti sn di hn khc
1. Ch ph tr trc di hn
2. Ti sn thu thu nhp hon
li
3. Ti sn di hn khc
Tng cng ti sn
NGUN VN
A. N PHI TR
I. N ngn hn
1. Vay v n ngn hn
2. Phi tr ngi bn
3. Ngi mua tr tin trc
4. Thu v cc khon phi np
nh nc
5. Phi tr ngi lao ng
6. Chi ph phi tr
7. Phi tr ni b
8. Phi tr theo tin hp
ng xy dng
9. Cc khon phi tr, phi np
khc
10. D phng phi tr ngn hn
II. N di hn
1. Phi tr di hn ngi bn
2. Phi tr di hn ni b
3. Phi tr di hn khc
4. Vay v n di hn
5. Thu thu nhp hon li phi
tr
6. D phng tr cp tht
nghip
7. D phng phi tr di hn
B. VN CH S HU
I. Vn ch s hu
1. Vn u t ca ch s hu
2. Thng d vn c phn
3. Vn khc ca ch s hu
259
260
261
12
262
13
268
270
10.243.607.024
M Thuyt
u nm
s minh
300
177.736.981
310
177.736.981
311
312
125.780.300
313
10.769.417.039
314
Cui nm
243.572.374
243.572.374
90.247.500
51.956.681
153.324.874
315
316
317
318
319
320
330
331
332
333
334
335
336
337
400
410
411
412
413
10.065.870.043
10.065.870.043
9.910.000.000
-
10.525.844.665
10.525.844.665
10.065.870.043
-
Lp: TN07-KTTH
Bo co thc tp
4. C phiu qu
5. Chnh lch nh gi li ti
sn
6. Chnh lch t gi hi oi
7. Qu u t pht trin
8. Qu d phng ti chnh
9. Qu khc thuc vn ch s
hu
10. Li nhun sau thu cha
phn phi
11. Ngun vn u t XDCB
II. Ngun kinh ph v qu
khc
1. Qu khen thng phc li
2. Ngun knh ph
3. Ngun kinh ph hnh
thnh TSC
Tng cng ngun vn
414
415
416
417
418
419
420
155.870.043
459.974.622
421
430
431
432
433
440
10.243.607.024
(Ngun: Phng K ton)
10.769.417.039
K ny
K trc
Lp: TN07-KTTH
Bo co thc tp
s
1. Doanh thu BH v cung cp dch v
01
2. Cc khon gim tr doanh thu
02
3. DT thun v BH v cung cp dch v
10
4. Gi vn hng bn
11
5.Li nhun gp v BH v cung cp dch v 20
6. Doanh thu hot ng ti chnh
21
7. Chi ph ti chnh
22
4.446.427.200 1.943.485.753
4.446.427.200 1.943.485.753
3.546.780.100 1.580.452.086
899.647.100 363.033.667
3.326.716
1.046.258
-
23
8. Chi ph bn hng
24
9. Chi ph qun l doanh nghip
24
10. Li nhun thun v hot ng KD
30
11. Thu nhp khc
31
12. Chi ph khc
32
13. Li nhun khc
40
14. Tng li nhun k ton trc thu
50
15. Chi ph thu TNDN hin hnh
51
16. Chi ph thu TNDN hon li
52
17. Li nhun sau thu TNDN
60
18. Li c bn trn c phiu
70
(Ngun: Phng K ton)
613.299.496
153.324.874
156.253.201
207.826.724
207.826.724
51.956.681
459.974.622
-
155.870.043
-
289.674.320
613.299.496
Lp: TN07-KTTH
Bo co thc tp
u nm
Cui nm
1. Tng ti sn
(Tng ngun 10.243.607.024 10.769.417.039
vn)
2. Ngun vn
s hu
9.910.000.000 10.065.870.043
(5)
(2)
Lp: TN07-KTTH
Bo co thc tp
B. Ngun
A. TS [ I + II + IV(2,3) + V ] + B.
Chnh lch
vn
TS [ I+ II + III ]
(b)
( a-b )
(a)
622.462.966 317.731.215 + 0 + 6.866.393.823 + (6.584.028.497)
nm
Cui
22.366.425 = 7.206.491.463
423.816.421 111.401.513 + 0 + 3.502.996.103 + (3.206.031.478)
Nm
2008
nm
15.450.283 = 3.629.847.899
(Ngun: Phng K ton)
Ch tiu
u
A. Ngun vn
[I(1,2)+II] +
B. Ngun vn
[I+II]
(a)
1.809.469.586
A. TS [ I + II + IV + V(2,3) ] +
B. TS [I + II + III ]
(b)
Chnh lch
(a-b)
Lp: TN07-KTTH
Bo co thc tp
nm
Cui
nm
2.056.657.459
+ 22.366.425 = 7.206.491.463
111.401.513 + 0 + 3.502.996.103
+ 15.450.283 = 3.629.847.899
(Ngun: Phng K ton)
(1.573.190.440)
Cui nm 2008
4.362.510.810
4.281.091.420
81.419.390
342.397.031
342.397.031
Trong :
Vn c nh b
nh qu
n=
Vn c nh
u k +Vn c nh cui k
2
Lp: TN07-KTTH
Bo co thc tp
K lu
n chuyn vn c
nh K( =)
360
Hiu qus dng vn c
nh
S ngy trongk
S ln chu chuynvnlu
ng
* Mc vn lu ng tit kim c:
Mi lin h gia tc lun chuyn vn vi tit kim vn c th
hin qua cng thc sau:
Mc vn lu ng tit kim c: Mvl
Mc vn l u
ng s dng tit kim =
Lp: TN07-KTTH
Bo co thc tp
Trong :
Hs
m nhim vn l u
ng =
1
Vng quay vn l u
ng
Cui nm 2007
T
Gi tr
trng
(ng)
(%)
Cui nm 2008
So snh
T
Gi tr
trng Gi tr (ng) (%)
(ng)
(%)
A. Ti sn
8.002.444.304 94,41 4.362.510.810 92,72 (3.639.933.494) (45,49)
ngn hn
I. Tin & khon
tng ng
317.731.215 3,75
111.401.513 2,37 (206.329.702) (64,94)
tin
II. Phi thu ngn
795.952.841 9,39
732.662.911 15,57 (63.298.930) (7,95)
hn
III. Hng tn
6.866.393.823 81,01 3.502.996.103 74,45 (3.363.397.720) (48,98)
kho
IV. Ti sn NH
22.366.425 0,26
15.450.283 0,33
(6.916.142) (30,92)
khc
Lp: TN07-KTTH
Bo co thc tp
B. Ti sn di
473.610.008 5,59
342.397.031 7,28 (131.212.977) (27,7)
hn
I. TSC
473.610.008 5,59
342.397.031 7,28 (131.212.977) (27,7)
II.u t ti
chnh di hn
Tng ti sn
8.476.054.312 100 4.704.907.841 100 (3.771.146.471) (44,49)
Gi tr
(ng)
A. N phi
7.853.591.346
tr
I.N
ngn
7.853.591.346
hn
II. N di
hn
B. Ngun
622.462.966
vn CSH
594.243.246
I.Vn CSH
II.Ngun
kinh ph v 28.219.720
qu khc
T
trng
(%)
Cui nm 2010
T
trng
(%)
Gi tr
(ng)
So snh cui
nm/u nm
Gi tr
(ng)
(%)
7,34
423.816.421 9,01
(198.646.545) (31,91)
7,01
379.562.701 8,07
(214.680.545) (36,13)
0,33
44.253.720 0,94
16.030.000
56,82
Lp: TN07-KTTH
Bo co thc tp
Tng ngun
8.476.054.312 100 4.704.907.841 100 (3.771.146.471) (44,48)
vn
(Ngun: Phng K ton)
2.1.4.4. Phn tch tnh hnh thanh ton v kh nng thanh ton
a. Phn tch tnh hnh thanh ton
Khi tin hnh phn tch tnh hnh thanh ton, ta phi xc nh c cc
khon chim dng vn v cc khon b chim dng vn hp l, l nhng
khon n ang trong thi gian tr n v cha ht hn thanh ton. Sau y ta
s i lp bng phn tch tnh hnh thanh ton ca Cng ty.
Nm 2007
795.952.841
510.348.948
So snh
Gi tr
%
732.662.911 -63.289.930 15,57
401.050.151 -109.298.797 -21,42
194.420.227
174.983.571
-19.436.656
-10
59.141.576
73.769.424
14.627.848
24,73
bn
3. Phi thu ni b ngn
hn
4. Cc khon phi thu
Nm 2008
32.042.090
82.859.765
50.817.675
khc
I. Cc khon phi tr
7.853.591.346 4.281.091.420 -3.572.499.926
1. Phi tr ngi bn
1.187.006.620 1.632.841.038 445.834.418
2. Ngi mua tr tin 1.895.074.135 368.044.480 -1.527.029.655
158,6
-45,59
37,56
-80,58
Lp: TN07-KTTH
Bo co thc tp
trc
3. Thu v cc khon
phi np nh nc
4. Phi tr ngi L
6. Phi tr ni b
7. Phi tr theo H
193.886.194
395.497.428
201.611.234 103,98
VT: VN
Nm 2009
Nm 2010
1.187.006.620
1.895.074.135
193.886.194
727.236.516
3.704.655.123
145.732.758
7.853.591.346
1.632.841.038
368.044.480
395.497.428
367.731.482
1.331.290.835
185.686.157
4.281.091.420
317.731.215
317.731.215
7.662.346.664
111.401.513
111.401.513
4.235.659.014
Lp: TN07-KTTH
Bo co thc tp
732.662.911
3.502.996.103
4.347.060.527
T
ngti sn
T
ngn
* H s kh nng thanh ton hin thi (H s kh nng thanh ton hin ti):
Hht
Hs thanhtonhinthi =
T
ngti snng
nhn
T
ngn ng
nhn
T
ng ti sn ng
n hn - Hng tn kho
T
ng n ng
n hn
Nm 2007
Gi tr
So snh
Gi tr
(%)
10.334.002.843 13.235.022.246 2.901.019.403 28,07
9.020.958.386 12.230.136.090 3.209.177.704 35,57
1.313.044.457 1.004.886.156 -308.158.301 -23,47
Nm 2008
Gi tr
Lp: TN07-KTTH
Bo co thc tp
Doanh thu HTC
Chi ph HTC
Chi ph bn hng
Chi ph QLDN
Li nhun t HKD
Thu nhp khc
Chi ph khc
Li nhun khc
Li nhun trc thu
Thu TNDN
Li nhun sau thu
PHN KT LUN
Lp: TN07-KTTH