Đang tải... (xem toàn văn)
Báo cáo tài chính công ty mẹ quý 4 năm 2011 - Công ty Cổ phần Thương mại Hóc Môn tài liệu, giáo án, bài giảng , luận văn...
MAT] SO B OI-DN Ban hdnh theo eD sii t 5/2006/eD-BTC ngd), 20/03/2006 cila Bo tnrdng 86 Titi Chinh crY cO PHAN THTIONG MAr H6c MoN 5-l/lD Li, Thu'd'ng Kigt, Thi triin Htic Mbn, TP.HCM nANc cAN DoI KE ToAN Tcli ngdy 3I thdng 12 ndm 20il Don vi tinh : D6ng Vi€t Nam Mi TAI SAN sd A- TAI sAn NGAN HAN L Ti6n vh cdc kho6n tu,o"ng tlu'o'ng tidn l Tien C6c khoan tuong ctuong ti€n II Cdc khojin dAu tu'tii chinh ngin h4n l Diu tu ngan lrarr Dg phong gieirn gi6 ddu tu ngan hqn lI! Cdq kho6n phii !!u 4gin h3!L l Phei thu cua kh6ch hdng Trd trudc cho nguoi b6n Phii LhLr nQi bo Phai thLr theo ti6n dQ k0 hoach hop d6ng xAy clLLng Cdc khorin phrii thu ngan h4n kh6c DU phdng c6c khoan phrii thu kh6 ddi (*) lV Hing t6n kho l Hdng tdn kho Du phdng giam gil hAng t6n kho (*) V Tii srin ngin h.1n khf c l Chi phi trA tru'6c ngin han Thu0 gi6 tri gla tang duqc kh4u t1g Thu6 vd c6c khoan kh6c ph6i thu Nhd nu6c Tdi san ng6n hpn kh6c B- TAT SiN DAI HA\ I, Cdq khorin phrii firu dii han l Phai thudd! hqn cua kh6ch hdng 2, V6n kinh cloanh cy don vi trqc thu6c Phai thu ddi han ndi bQ Phrii thu diri han kh6c Dr,r phong phiii thu ddi han kh6 ddi Il Thi srin c6 Olntt l Tdi srin c6 dinh hri.u hinh Thuy6t minh Sd cu6i kj 56 ilfiu nhm r00 123.764.262.024 il0 25.824.502.0s2 60.780.868.488 25.824.502.052 60.780.868.488 0 415.024.340 26.380.024.340 200.07 4.340 26.700.07 4.340 7$5 {)i{}.{i{illi i-i:{i.05r} i }i}0 111 v.0l 112 t20 v.02 t2t | 129 ( l s8.267 I 79.898 130 19.005.893.644 11.625.141.272 L'rl 6.198.897.082 4.196.310"664 10.669 "772.467 5.449.902.055 0 0 2.355.324.095 2.369.768.553 I r:: I r:z in+ I L,n I r40 r35 v.03 (:18 t{}0.i)00.) i.1q{).940.(x}{r} I 141 v.04 76.535.021.203 58.925.558.378 76.580.072.632 58.970.609.807 149 r4i.(i5 r 4t9; 1-t5.0) 1.429) ts0 1.983.820.785 l5l 0 94t.820.785 513.58'7 420 0 t58 42.000.000 42.000.000 200 167.s53.3s7.292 tt2 154 v.05 2t0 d 55s.587.420 q l l 107.545.444.288 I 6.034.sJ6.000 8.136.024.000 | I 211 6.034.536.000 213 v.06 ol 0l 2r8 v.07 0t 212 8.n6.024.000 | | 0l :l I I 0t 219 I 220 r r 2.93 r.08s.se.1 48.803.65s.r8; I | 221 v.08 r2.788.295.307 I lo r85 214 66e j - Ngtry'|n gia 222 - Cia tri hao mdn lti1, k€ /1) Tdi san c6 clinh thu6 tiri chinh 11A I 23.353.s99.749 | 19.36'1.183.555 I t I tr v.09 ii'i.-lr lJ l-il r I {', l8l {)()ii liN{iil | I - Nguy|n giir - Gid tri hao ndn tity 3, III IV ! L 0 226 0 4.434.601 331 47 4.7 t3 556 v.10 227 - Ngtryen gid 228 4.97 s.978.7 A4 - Gig tr! hao mdn lfiy k€ 229 (.t,1 1.171 173 {3::.e8il.-144 Chi phi xdy dr;ng co biln dang 230 v.ll 95.708 r 88.955 35.t43.727.064 n6t C6ng s:in tIAu tu' 240 v.t2 38"348.460.846 40.026,s7 t r 83 - lrguy1n gia 24t 4s.70t 795.553 46.413.323.927 - Gyt tr! hao mdn liiy k€ 242 7il? 16.3li{i )52.74,.1 9.719.979.545 9.709.92s.000 1.400.000.000 1.400.000.000 C6c khoeq{4! tu t4f ghinh clii h4n 2s0 ( v.l3 251 cQ1g1r 1,i "_:1 i "1.1 97 694.000 DAu tu vdo cOng ty li€n k€t, liOn doanh 252 ! DAu tLr ciai harr khhc 258 8.319 "979.s45 8,309.925.000 Du phong gieim gi6 dAu tu ddi h4n (*) 259 0 9.295.308 869.268.816 TAi sdn dii 260 han khdc 5t 261 v.l4 519.295.308 869.268.816 Tdi san thu€ thu nhdp hodn l4i zoz v.2l 0 Tdi srin ddi han kh6c 268 0 ,619.3t6 26s.812.624.186 Chi phi tr6 tru-6c ddi harn TONG CONG TAI SAN NGUON VON 270 Ma s6 A- Tdi siin c6 dlnh vd hinh -Qaulu]ag l V kO 225 291 ,317 Thuy6t minh 56 cu6i ki, 56 rliu Ng-PHAI TRA 300 I Ng ngin han 310 l Vay vd no ngAn h4n 3ll Ph6i tra ngudi b6n 312 16.227.698.398 J Nguoi mua tra tien truoc 313 40.094.030 ThuC vd cdc khoan phrii nQp Nhd nudc 314 Phrii trri ngudi lao clQng 315 Chi phi phzii trii 3r6 Phai tra nQi bo r nem 71.001.074.051 1s6.097.791.329 69.7s6.003.294 52.8s6.008.362 v.l5 v.t6 r I 958.028 4.920.359.478 fr ,:/ 30.888.695 400.382.640 "','l! t$ 854.429.562 3.97 4.506.867 0 t{ 317 0 "< Phai tra theo tiOn d6 k0 ho4ch hqp ddng xdy dgng 3r8 0 CAc khorin phai tre, phai n6p 319 41.2t1.789.t43 3s.279.327.936 8.250.542.746 ngin han kh6c ''r{tl v.t7 v.l8 DU phdng phai trri ngAn hpn 320 Quj JZJ 10.810.034.133 No'dAi han 330 101.245.070.757 t03.241.782.967 Phdi tra ddi han nguoi bdn 331 0 Phai trA ddi han n6i JJZ 0 287.970.7 t3 287.970.713 khen thuong phuc Icri bQ v.r9 Phai tra ddi h4n kh6c JJJ Vay vd no ddi han 334 v.20 0 Thu€ thu nhdp hodn lai phai tra JJ) v.2l 0 Du phong trir cAp m6t vi€c ldm 336 424.06t.866 09.3 63.868 I e B: L l 4t -/ 9, Dyphdng phai tra ddi h4n )J / Doanh thu chua thgc hiQn 338 Qlry phat l 0 00.533.038.1 78 102.644.448.386 120.316.545.26s r0e:7r4:83?.8s7 I 339 lqc yd cqng lghQ 400 V6n chri so'hfr'u 4t0 v.22 90.949.729.326 80.430.095.343 4ll 52.500.000.000 35.000.000.000 Thdng clu v6n c6 phAn 412 0 V6n khac cua chu 413 0 Co phleu quy (+) 4t4 0 Ch€nh l€ch dnnh gi6 lai tdi san 415 Ch€nh igch ty gi6 hOi do6i 416 VOn cldu tr-r cua chii scr hO'u srv huu l 0 -l ^ ^ cau tu pnst tncn vuy 417 Qy! du phdlg tai chinh 418 3.486.000.000 3.062.072.029 419 0 nhufln sau thu6 chua phAn ph6i 420 20.163.819.392 Ngu6n v6n dAu tu xdy dungcob6n 421 0 29.366.81s.939 29.284.737.514 29.366.815.939 ...[...]... 3.012.591.122 4. 166. 246 .2 24 6 .49 1.536.5t5 75.4i7 900 16.3 84. 140 38.00:1.000 15.0 | I 244 40 682.7 04 6t.5:9.602 9r. 347 .t35 129 It6.:125 96.94t.511 50r.918.683 196.0 i05 a0 129 100 119.766.t50 125.712.525 :r0.8 r8.900 ll4.697.998 98.618.877 -5 8. 042 002 98.618.877 323.321378 di t.t22.179.899 L 348 .35i. 943 40 1.060.5 94 : : LtOi Qui rv - 2010 r 2 94. 546 .1 64 90.aaa.aaa 33 .44 0 000 6AA 000 ) .47 8.7 94 336.1 74. 425 7 94. 419.105... 8s0 6l1.958.028 40 0.382. 640 Clic khodn phi l€ phi va cec khoan phai n6p khdc nc Lhui'n s6 ], 248 . 241 nguyen 1 7- Chi phi phiii tri phaitra ph:iinit ng;n han khic: - Kinh phi cdng dodn - Nhan ki qui ki cuqc nsiin han - Cec khoan phai tra, phai nop kh6c I trong d6 s6 cu6inem r.815.686 11.t65.68',7 240 000.000 240 .000.000 40 . 949 943 45 1 34. 9681622 .49 39 544 .129.768 34. 031019 568 2 : * C4' Khllnh HAi s6p... 3.:169.s07 -4 ? 9 852.937.132 2.06,1.258 t83 6:386.7 52.7 14 525.282.060 2 84 t29. 044 i65.013.758 Lt 74 621.862 0 208 042 .899 208. 042 .899 t37.316.176 2.22t 229. 042 7.353.31t.707 6.255.238.959 24. t 08.788.090 40 .026.571.183 5.970.909.915 23. 240 .288.8s7 38. 348 .46 0.8,t6 ',1 Gii tri hao0nn lt]'k6 l.Ciam irong nim 4. s6ducuiiinim 3.9 94. 789 .48 9 Gii tricdn hi cna ItDS diu l 56 dudiu niln 9.662. 54, 1.r 34 2.s6 au cu6i... 7 94. 419.105 1.5 14. 777.15A 1 .41 7.9i0.,122 3 64 Aa] 000 t5 | lJz 000.aaa 244 .321378 2351!6 t6J 1.022 777.t5A 2 .43 5.911.382 4. 037 .44 1.60r 7.555 .49 6.230 ITl AAA.AAA 62. 144 000 9.618_?5t.8r4 VIII-NHII],{G TH6NG TIN KHAC l- \lr:rng 'loin ro rii"r,e.rg LLorn can ker \d lhing.h.lr,g Lr rii cl-ill I l.ic 2- NhiLng su kiCn phil sinh sau ngdy k6t thric kj, k6 toan nam : 3- Th6ng tin vd cric b€n 1i6n quan 4- Trinh bdy... 016.121 3.063. 049 .650 3.06i. 049 .650 - 1hanh Li nhuong bin t17.9 34. 400 177 9 34 000 - Gianl khac 536.7t5.577 - Tdng khec - Chuyan sans BDS diu tlr 56 du cu6i nnm 11 115.891.988 9.803.313.837 1.975.1 0 4- 358 159.289.566 21.353.599. 749 4. 796.050 .46 1 3.010.956., 14, 1 1.290.588.879 8,1.373.102 9.r81.968.886 769 .49 2.36l t.081.608.736 211.808.762 32.197.888 2 .49 5 101 Cin tri hao mdn lnv k€ Sii au aiu nam - Khau hao... 1.669 .42 4.808 t. 542 .32i.2s4 J.s53.8:15 1.656. 642 13.627.968 t8 .48 3.53s 3.551. 845 2 7- Doanh thu thuan !a bin hnngvn cung \! l\4i.6 cip 1.656.612 l].627 96t 18 .48 t.515 163,582.839.901 t,{1.,156.606.778 821.137 .45 0 ,]7 s26.g02.9 04. 137 l0), uo soo: + Doanh thu thuAn rrao d6 + Doanh thu thuan trao di,idich vu hiinh phanr 156.3 84. 181.5 t6 130. 848 .022.788 800.828. 640 .929 503.89i.2r8. 747 4. 558.662. 045 L126.67L392... 1.93r.228.14r Qui ry - 20t0 1.2 74. 799.05,1 5.519.330.158 5.575 .42 7.302 Nan Nnm 20I0 2011 :1.571.87.1.068 5 116.515.21 I t7.922 .44 9 I 1.6 84. 281 53.095. 840 r 04. 248 .200 272.311.683 331.660.907 553.911.r25 45 1.029.37.1 1.809.575.999 r.8 34. 510.516 61l 64. 619.9 t5 50.372.572 32.7 Chiphidich !u mua nsoni: 741 .19 / ri97.115.282 2.,163 .45 2 r85 2.938.22)s26 32.8 Chiphikhac bing lian t8:.198.1,18 14r r98.080... L126.67L392 r0.098.271.585 t.l.318 951.739 2.639 793 34A 2 .48 r.905.598 r0.2t0.537.80i 9.688.73r.65t ts4.095.662.313 127.660.118.355 786. 242 .726.6J5 49 0.t66.337.172 153.509.5 t7.58i 127.2r8.812.506 781.292j29.921 48 8 .40 2.868.010 521 .41 2 t61 197.555.572 t.772.831.73',7 i.719 .41 8.865 44 .A5A.2',/7 177.56t.911 44 .45 0.277 2 8- Ci|i v6n hing biD (ivli s6 11) + + + - n cna hing htu tui bdn Xnng diu, nhol cic loai... t.:j08.200.800 1. 249 .1 04. 000 s.12t.e 24. 000 q.772.8r6.000 : 143 . 240 .000 345 000.000 l.:167. 040 .000 1.j89.600.000 75.ooo.ooo o 92. 045 .43 0 82. 845 .40 0 + Doarh thu cung crip dich vu khec : + Daanh tha cho hua RDS di tr 15U.799.91.1 3 14. 56j.539 820.807.110 8 04. 756.t98 3.262.773.8ga 3.2r 1.752.062 * ChoRau * Chqthii 121.588.929 41 j.356.202 t.686.35j.7t6 199.218.18t 387.199.996 1.576.4t8.t 74 2 6- Cnc khoiin ginm... 8A0.t42.268.891 503.913.7A2.2t2 155 .46 3.190.857 l:t0 169.850.199 797.82J.009.u 04 500.972.306.092 Doanh thu btin 85j.56j.6,15 633.3T.627 2.82t.9,10.919 2.887. 940 .886 71.t81.859 48 .45 5.3 04 19531E.t 74 218 .45 5.301 1,558.662. 045 8.126.67t.392 lt).09t.27t.565 1j.lt8.9j:'.7t9 4. 558.662. 045 8.126.6i8.392 10.09E.271.585 13.318.951.7t9 t.9t8.986.230 t.677.j49.nA 6.9,t7.763.y1J 6 .47 6.979.589 t.:j08.200.800 1. 249 .1 04. 000