cONc nda T6NG CONG TY PISICO BINH DINH cd puAN rv -ccS*p - cONc x.6, nOr cnt Ncnia vr0r Nau DOc LOp - Tqf Do - Hanh Phric - * e - Noi nhf ,,, Nr trt{ L U*.$rug }.: rID Binh Dinh, 15 th6ng nim zOLs ! cONc ryprsrco nirvn DINH ry cO puAN Son, BAo cAo rAr cnir.rr Hqp mrAr Cho lcj thi chinh tcrit ttuic ngty 30fi6t2015 Thinh ph6 Quy Nhon, Tinh Binh Dinh MUC tUC Trang Mpc lpc 1 Bang c6n d6i kri todn hqrp nh6t 2-5 2.85o c6o ktit qui kinh doanh hqrp nh6t 86o c6o luu chuy,Sn tidn tQ hgi,p nh6t 7-8 Thuyi5t min\A6o c6o tAi chfnh hqrp nh6t 9-33 Trang I gAo cAo TAI CIIINH HOP NHAT Cho k! tdi chinh k6t thirc ngiry 3010612015 c6Nc rY Prsrco BiNH DINH coNc rY co rnAN TONG 99 T6,y Son, Thdnh ph6 Quy Nhcrn, Tinh Binh Dinh nANc cAN Dor KE roAN HgP NHAr T4i ngiry 30 thing 06 nlm 2015 56 ME Thuy5t rAr sAN a so TATSANNcANH4N minh 100 s5 cutii xv 30t06t2015 diu nim 0u0u2015 (Dfl il/c theo KTDL) 186.883.467.435 141.089.548.405 I ti6n vi cric khoin tuong tlucrng ti6n l Ti6n C6c kho6n tuong duong tidn II Eiu tu tiri chinh ngfn hqn l Chrlngkho6n kinh doanh Dy phdng gi6m gi6 chring khodn kinh doanh DAu tu n6m git diSn ngdy d6o h4n 110 v I 55.828.40s.174 lil 23.884.405.t74 112 31.944.000.000 42.376.079.675 8.206,079.675 34.170.000.000 t20 13.200.000.000 10.700.000.000 123 v.2 13.200.000.00; 10.700.000.00; III Cic khoin phii thu ngin h4n 130 131 V 132 v.4 36.033.541.966 16.808.577.580 14.788.929.191_ 40.408.588.771 l Phdi thu ng6n h4n criakh6ch hang Tri tru6c cho ngudi brin ngan h4n Phdi thu nQi bQ ng6n h4n Phdi thu theo ti6n [...]... 39.779.839.490 20 .534.800 135.946.s00 30.163.848 14.673.100 36 .25 0 .20 9 Oil01 /20 15 13.319.850. 024 703.950.500 23 7.585.4 62 206.755.500 23 5.758 920 t90 .23 4.800 20 9.361.161 29 2.957.940 r 72. 221 .500 42. 053.418 127 . 927 .030 12. 708.840 145.765.800 62. 889.370 194.334.660 454.444.7 82 82. 099.600 83. 829 .000 449.680 40.486.000 8.404.000 47.993.000 t6.9 62. 000 22 . 529 .640 10.919.000 347. 822 .883 t.057.637.350 22 .440.000 83.545.000... C5p 125 . 623 .24 t.665 4 .20 7.954.488 6.s97 073.5t0 129 .29 3.354.914 3.718.891.171 5. 022 . 828 . 820 c0ng 136. 428 .26 9.663 138.035.074.905 Doanh thu ho4t ilQng tiri chinh Tir 01/01 /20 15 -> Til 27 t0tn0t4 -> 30t06t20L5 30t06t20t4 tric vd lgi nhufn du-o c chia Ldi tiAn gii, cho vay 731 .22 0.000 7 62. 706.688 729 .387.786 CO Ldi ch6nh lQch fj'gi5 c0rg 4 2. 223 .314.474 Chi phi ldivay 01/01 /20 1s -> 30t06t2015 341 .27 7.689... 01/01 /20 15 -> 30t06 /20 15 Thu thanh l;f tdi sin Xir llf c6ng ng dlrh, CCDC "ti 1.149.900 Thu nhflp kh6c 191.5 72. 588 c0ng 1 92. 722 .488 30/06 120 14 06.843.048 129 .371.634 23 6 .21 4.6 82 r 'til27t01 /20 14 -> 30t06t2014 24 .090.909 11.8 02. 097 35.893.006 Chi phikhic tricdn l4i cria TSCE vd Chi phi thanh ly Xu llf c6ng ng T* 01/01 /20 1s -> 'Iir 27 l0ll20l4 -> 30t06t2015 30/06 120 14 ts.s16 .28 7 Gi5 7 Til27t0U2014 -> Thu... s6 c6ng ty con T4i ngiy 3016 /20 15 6.6t7. 820 .480 13.607 .26 4.000 20 .22 5.084.480 Hao mdn lfly k6 Tai ngdy 01101 120 15 544. 921 .20 0 544. 921 .20 0 Trich khdu hao t54 320 .144 Tqi ngiy 3016 120 15 699 .24 1.344 154. 320 .t44 699 .24 r.344 Gi6 tri cdn lgi T4i ngdy 01101 120 15 Tgi ngiy 3016D015 11 Ting, giflm bit tlQng 6.6t7. 820 .480 13.0 62. 3 42. 800 6.617. 820 .480 12. 908. 022 .656 19.680.163 .28 0 19. 525 .843.136 sin tlffu tu C6ng... 9.464.741.884 600.7t| .27 0 COng Thuti vi cic khoin t 62. 406.867 46.ss2.855.778 64s.609. 522 75.989.508.395 Hdng h6a b5t clQng sin 7 16.4 72. 443.108 949.534.7 82 20.478.1 62. 793 2. 567 721 .495 17.750. 424 .29 9 975.165.6 42 645.609. 522 41 .27 5.878.567 kh6c phii thu nhi nudc 0u0, /20 15 30t06t201s 9 02. 127 .27 9 9 02. 127 .27 9 Thu6 thu nhflp doanh nghiQp n6p thria c0ng 8 Tii sin d&dang dii h4n 01t0u2015 30t06t2015 L Chi phi sin... 37 .22 3.3 32. 655 - DAu tu moi 853. 127 .751 11.116.905.641 893.446.341 - 1 .28 1.149.816 2. 8 12. 200.000 91. 025 .24 2.154 4.093.349.816 Thanh l1i, nhuqng ban Tqi3016 120 15 46.938. 429 .766 32. 504.4 82. 471 13. 929 .105.641 853. 127 .751 893.446.341 95.118.591.970 Hao mdn tiiy k6 Tai 01101 /20 15 Trich khAu hao 20 .637 47 0.7 3 t 22 .6 t 6.57 t.47 1.rr7.3rfi90 | 8.003 .24 2.07 6 389. 024 .1 02 346 .23 4.914 1.190.367.758 5 62. 404.481... khSc Ti6n nu6c sin xu5t tai (Cty PBC) Phi ki6m to6n BCTC ndm20l4 Ldivay phii c0ng trong 2. 183 .29 1.1 32 403.906.845 3 62. 81s. 920 17 Chi phi phii nQp ^t ^ so oa 30t06 120 15 455.643.0 72 668.514.537 40.983.750 677.7 62. 018 54.878.040 tri 1.897.781.417 0y0U2015 128 .067.50; 5 62. 022 . 627 13.4 62. 714 1 62. 2 72. 727 18.384 .26 5 884 .20 9.833 Trang2T - sAo cAo rAt cnixn HqP NHAr TONG CONG TY PISICO BiNH EINH cONc rv c0... dich vu cria Tfp dodn c0ng 2. 539.564 2. 539.s64 1 02. 590.000 89 .28 0.000 39.974 .24 9.054 tri 327 .8 42. 680 41 1.087.600 29 2.975.877 23 3.404 .28 9 164.364 .20 0 24 6.197.600 21 0.500. 925 10.080.000 Kh6ch hang khSc c0ng 2. 163.766.505 1s6.5 52. 000 344. 026 .100 Kh5ch hdng kh5c COng 0u0u2015 555 .20 8.s00 2. 951.367.t29 2. 951.367. 129 0u0u2015 3.494.637.968 3.494.637.968 Trang26 * T6Nc cONG TY Prsrco niNn DINH c6Nc rv c6 pnAN... 5 62. 404.481 49.660.s61 51.9 92. 543 .29 4 58.186.554 2. 977.935.744 Thanh li/ T4i30l6 120 15 21 .754.787.t21 23 .806j39 .22 9 8.565.646.557 438.684.663 404. 421 .468 54.970.479.038 Gi6 tricdn I4i Tai 0ll0t /20 15 T4i30l6 120 15 547.2r1. 427 39.0 32. 698.860 2s.183.6 42. 64s 8.697.543 .24 2 s.363.4s9.084 414.443.088 489. 024 .873 40.148.t 12. 9 32 26.300.959.035 8.606.761.184 3.113.663.565 464.103.649 Trang23 - nAo cAo rAI cHiNH HgP... khic Tt 6 315. 924 .403 2. 2 42. 293.933 Chi phi tiri chinh Tt 5 t. 926 .369.530 65.5t7 .21 2 C6c kho6n chi phi kh6c 143. 428 .650 44.941.934 c0ng 20 8.94s.8 62 60.458 .22 1 PhAn Hifl6 trong c6ng ty liQn k6t,li6n doanh Tir 01/01 /20 15 -> 30t06t20t5 TQp dodn - tqi cdc c6ng ty 30t06 120 t4 1i6n k6t: C6ng ty C6 phAn ctr6 Ui6n gd nQi th6t Pisico Cty TNHH Nguy6n liQu gi6y Quy Nhon 1 .22 9.865.084 3.806.730 .27 4 Cdng ty C6 phAn