Báo cáo tài chính công ty mẹ quý 3 năm 2015 - Công ty Cổ phần Phát triển Đô thị Từ Liêm

CONG TY c6 PHiN PHT TRIfN D6 THI TiT LIEMLIDEGO... coNc ryc0 prdN pnirrRrtN DOrHI flrLrtMB,{NG c-AN D6I KE To?iN uI.. rhue vi cic kloen phii iop Nhi nud.. Doanl rhu chu rhqc hisi dii hu

coNG HOa XA HOr CHtr NGHiA V4T NAM

Eoc bp - TB do - Henh phric

NgdyJ1 thdng 10 ndm 2015

c0a try n,qN cn0Tlc rGoAN NHA Nudc v,i scDcK Tp HCM

Kinh gui: - Uy ban Chung kho6n Nhd nu6c

- Sd giao dich chimg kho6n TP.HCM

C6ng ty: C6 phan Ph6t tri6n D6 thi Tir Li€m

Md chril:e khoan: NTL

Eia chi tru sd chinh: Tang 24, N09B I , KDTM Dich Vgng, C6u Gi6y, Hd NQi

Difr tho 4i: 0 4.222 1 4 I24

Fax:-04.22214125

Ngudi thuc hiQn cOng bti thdng tin: 6ng Nguy6n VAn Kra

Eia chi: TAng 24, N0981, KDTM Dich Vong, CAu Gi6y, Hd N6i

DiPn tho4i: 04.2221 4 124

Fax:04.22214125

Loai th6ns tin c6ng b&nz4ha72h=Ydu cdu fBdt thuonc EFin]t kt

NQi dung th6ng tin c6ng b6:

Biio c6o tai chinl Quy 3 COng ty m9.

Th6ng tin ndy dd dugc c6ng bi5 tr€n trang th6ng tin rti-6n tft qia c6ng ty vdo ngdy

30/10/2015 tai duong dan

CONG TY c6 PHiN PH(T TRIfN D6 THI TiT LIEM

LIDEGO

coNc ryc0 prdN pnirrRrtN DOrHI flrLrtM

B,{NG c-AN D6I KE To?iN

uI cdc kh0'tn phii thu trgG h@

r Phii {ru ngtu h?n c,ta knijch hinq

2 rre budc cho nstdi &n ns;n h@

3 ftui vi cic knoin kni phai $u Md iu6c

4 ci& dkh mu b,in hj bii ohi6u chlnl ebli

i: t;.- U';;,;i,r, ;;ai b;;

l Phii rhu diLi h4 c,k ktirch hlns

? Tri hdc cho igui,i brn dii h4

3 Vdn kiih doz.r ,, dm vi rsc rhuo.

5 fhii rhu !a cho vay dii h@

ii fi ;; ;i, di";

aii q tuo mdn ltrt tG c)

2 rir sin ci5 dtdh ibu iii chi.n

cii ri hao mdo lui k (')

?w -r2c,7:t,0:_3,3.1-,r- 19?:19[:5]q.#z

TAI S,iN

cli rj h& nd, ru, ki c)

qs2?6tr'04

r ctriph sdn \uj, unh doairi do ds4 dri

v Dir rrrl, c ob dli Ito

I D€! tu vdo q6nts tv rren tet {doah

r Phai hi ngudi bii ngin h@

, Ncudi mu bi den tu6c.s,n hh

3 rhue vi cic kloen phii iop Nhi nud.

r Phiiha ${i tndo t{ hotrh bqpdonc.rydrc

2 Ncui'i mua r! fi;o hdc ddi hs

4 Phdi ra noi b0 va vdn ktnh dolnn

5 FrrAi hi dii he n0i b0 dii hs

6 Doanl rhu chu rhqc hisi dii hu

3 Vay vd iq rhue dt chbi dii h&j

lr nrua d)u nhap lnb lei phli iii

lr atrt phii t;n kho hqc.6.c oshi

B v6i $i jrbh ('|00-d0 +40r

cd phidu phi rhd,s d quyin bjiu ouGi

Cd phieue dii

3 Quy€n.hF chuy{n ddi iphilu

6 Chaih E.h diitr gi ta di sin

e aut h; bq sap fp doairi nrtl$

o aut []r{ dr4 ff.hu _o;ft;

i r Lqi nnq su ftu{ chh phrn odi

2 Ngudn kiit phi da hlnn rhid TscD

-!5I"!*ph-phd r,v k"d."

-d r.y

*- LN!r dur phnrpho, rj

n4

12 Nsu6n vdi diu ru xD co brn

Ir, Neu6o linh phivrq4 kt{r

roNc coNc NcuoN voN kauSo roor

f|rn l,(ii{*nr

I@r!! M &! ! s@ \Lt !!i dft 4 s4 r

:i dqii 'in tuh q i4!r!c!i,L Lr.

c6NG Ty c6 PHAN pHAr rRrEh Dd rH! nir uEi,l

D *h, r;,e 1-"

^tu N-@B @r n;r;rri;l ,^,ji.;;"iii:.1y, ;1 : iiidJif "0E i' ro.

s,,k€ di, s, tu !id,ni k ,,".;s;i; ,h_s 2"b:0,5

":l:!4er:!f::gr:t !r:f_!itc::rjrgd;; r,",

BAN THUytT Mtr,rH B{o cAo ril cHflrr CONG Ty MD

QW3

e.h{ncdru.n, oim tiichioh kCr.

DAc DrtM Fo4r DONG

c6ng ty cd pbir ph,l.r$n Ed Tn Ljon G& day goirit jA.c,rng q ) Bcsrs b, c6 phjn.

Lrnh qe ki.t dorh cda c6ng ry li xay [p kinh doanh b dons s,n.

P.oddo)elfn.ooo.ct1,!:r(o rknsd6r.ro,rr!!nhdomnq

\ u ooinn oar dors sr T6.hL;( l nh d"",,h dj.L,q,h_a.;

churj \rib ru4, L'nh doznt,,honc rhu,yB

r iu 5 sn r 6r r 1 dom,noT,t umg L Co g r kno.sqr" r,ts

rNreo rn Li.n, Hi Noi xiyrjo

r0L-xiclfo \o.Bo;n,{-,,i\.,m,,pih\di

cdng t c6 ph Pbar tliai Dd rhi riig ,n

'da il,, NoeBr or

_-ri.Li€m BaDquantyDq; vos atu ctu cidr, rhtnh oh6 Hi Nii

rulin bi 1i Lnrnansr0Ltrr thin

:';:

""r" : "'.':1"' i,;,:"'i'.r;;s," l,Jf".ll "'i,-1,1"";H.,:T;l;*

,

'l .d e' ,:" -*) - 5 o ,roo,:- ., h,- h*y,".ns"o.&,.

,:'".' ;,""i'.1;l;1f-1 ;; i;.'''nh i'\' ns.r 1 hd s - nr,0'r o{'r, d Jo

MrtNjitntud h rd ri ph4 rp ht tu tu; d@" tttu;,r, ,,r M;t caE;ryc,,$t,ar

rii .s& kdr $uc kt k; b6n c6nc ty .d 7s nndn vicn dde lin v,ic Go dau nra li s6 ,naj vient.

n N.4M rit cHlNH, Dol\ vl rrtN T! srt DlNc TRoNc r(n ToiN

Nrn iii chinh c,ta c6is ry bi dd ri isiy ot rh$e 0t vr Gr hrc qo rsiy 31 dans 12 hanc

Bio .& r i htdr dqr tip tu @ s6 ka rdin ddn rch (tn c6c $6,c rin tjen qutu d6 ,ic rudng

nr cHUiN Mlc v,i cHi DO (i ToiN,$ DUNG

*i,iru;;ilig*r$ir;rl,irit#lit*i;"ritl

:,' nl ;;." *l r :, ll: H l.,m;+ ;1,.-"y,;*1,

=i

r ruyini6,ir,ic iusn,r,, churo Dr k, hen.r crido kC b,i

'rc do \i 1A rlui rfi

't!.r ,".b ro4 p n,o Bo,,.b.h,rJ

.riii jr:.,*:ij;r,j: r;;il1:r"lf : :-: ;:i.:,"":"*:fl"!{i;#

: T'itr ra sc tlorn rmigdmnr riin

li i:1'.-JtTff :Jil,l::iXii:1i11'j,""3 [it :ii Ii

:.#;":;,",",,= * d !.d \.c.ru " ":l:i!:#iJi"iii'::i

Rb k,tt,.hh tu,h.d bttlh

'@,Mrpjdrr_,t"" dB6 nt"tu;"hr;ctu 3nt,

cdc *h,tn di! k rnn R,n a/.n uiu ,,to Ln

;1"."*l', i j i I^"1 ;"; ilT,i l,l?,li11x?liJ*"3: :J,'.j rJii"i,^,i-, !,"

:."]::T"1i'J,,jff,*;':;ff; 1,1i:"* JiT

:r,:i1, ff"t.di *ir*:

Hftr; *'fh{:,ii##kjHs?#?*,f ,"riil,:: iiiT.fl,* "j*."Hrl $r

?:;i,ilt' tu* "a'c'! "','"c'r,ft" d'"",,

r.*;i# ffi trTfl:l1ij:fl"f ff if; il'".di: 1;:r:;,il "i$ lrff *T,:,tr*

c6ig r) hen dftn jdorhnghgpdt{]

;,1:ttltl;';rr;ii[*^'#[j*;-i,lrlt[it].f"*

fr g,qi";i1;i{q}rjiili#j5:#i*Hx.#r*T,{#:*i,**1t*1

; jili,rti; *l: ** n : l}il""*,r'i r,{; :i};i;l* $

,illifuiji:i,lfl r: :ilh":" i,-i,g #i r*ri:r,,i:"*ii

crc *hoh nA' tu vio .6,s 4 in cno tun i khit

9r:, rila,r?ns(! ldn or dm \jkha( b:o som s r.hoa, dlu nr

rnong.o tllin k'.h so;l ddns rilm,o4 hotu.danh hmsdqeka

bdkry,^,d,k_abi$@

cor{G rY- (o- PHiN Prn{T ftg 06 THI uc

moe @u tu,t6 co h( vJ l9r nh!;n !,ta sc

ilHlll"",.';,i; liliH:ill- "'*.' fl}iHHlTdfJffifiilq##

"! k,{".i phi rich,ip h,s,,

cto khotu.qph:j thu duoc lnjl biy $a gi, righi s6,ndi crclno,n du ph,lrgphaj d kh,, ddi.

Xlf,l,:fil:3"',"i"gl*:.11^ ''phii rhu k\ich hins phii,hu noi bd yiphai,hu kndc dllsc

' :Ilil's,Y'i:f : "if;,;.'.H?il:",I:,r.::,::;\.t,iflsr"TJ;:.,

.;]"'.J'lli.:i'.1'1,-**""o'9'h'J(da''n.$to 'o1efuJj.lPh"pnh;r

'

:ll1 ili*il :i1'' * ""dn phii rhu kn6ns oj ,rih o.uds ha, kh6ne ri€n qus d.n

.r1lb""ol:j th, oho "''0" *lho dns ro,n,q ohr lhu u

t_;i:: y1T"i.,J";."'*

Ti*;,,;:':ftT,,i.1.'::"y:,t11,1 ",- n" req_ : 3;::';"":: *:,::r :31:,:l:;:ffi:'i';H:.Tiil, *

' l-l g

1'!9':"'

ruu'oaD - do, tdr {oinoophri,h,q.d.$a rn& !r{.

' iL',J';1T":l;il;l."ilj?'hn oann -!$oidd tue, ,di cr( ,aor

Hing dn kho du,/c ghi nhrn tho eili rhijp ho Ci[a eiA g6c vA lie q huan .o lha rhw bian du10c.

cir s6c hilg 6n kho dwc xic dinr ,hu sa,:

coNG IY ( o PrIiN P}I/(T TRrg,{ 96 THI r'|} LI:M

"-' "* ^ """'""""; *;;;,;;,,1;:

osb!d;, c,.,ih s hrd,ri;;.rL;; ;_.,, * ,,

qurn ciu 6iry' 6ion ph6 Hr Noj

"" *,r " *"

"" * *";; ;iJ" ;,; i,,i."i"li".ii,i"

tritiH"f j*$[I?f tr#fl l'f, tif i,t;Yf,*rffff j

[.*];t:,il#* fT:;#:",",.#q :l",'H,H jffi ;ir#: :s"-r"""#stT,"xl,.r

:l':j#r,iy"",i1snr; $,fjl["""f f""]:";lllJy"",tift #tlulffi i*r,* :f,ff :,.* j;tr;Lxit,:x";*nc d@c phsn hj vdo cri phj ft s phbg ph,p iluing dj;g

f:j""Y*,iT"d,"e$r-c eiad*c d,i,,g dl r&,

sirdO'!,aodlu tuv dunc de cho lhua

ro g,tu htudhguftniri s6dn Lhitr

c:rcrnD r na pIAiira ra.hiphr phrirrt

;J,T;:,i","::.;;;1il.:';

"l'.llij:,T1,];,1,,t r;,;"J""I ru,; ill

: :[{:iii il:iT f ::,I:lj,r

"y :T"'"',%;i:; ifl ,tJ ," " - *"

"**{,=;ri#=*r }*i+,"I{il ;*iffii+*

# fr'Jil,:il *i:iiiii1i:fiil*T.1"fi phen ph'ii cho "h''j sd hd! eu khi da nch hp c,i.

! € ptr:i

'h6, oi.hD'ctro.lr,r rc hh duq lrnnta d€i.l

i*;nl;rx Ii;ffi ,r#;lJl:[# :r';i:,i: i.;

frfilti'ii$ii,$:'*{#"H,[##,Htr{*r":ffi H$k}*,lii

u"'r,y'

""r,o,;,,a, u *a o rt m"t ataq aoaei, ni a aiiwi ry *r :,

CONC TY.CO PHiN PrriT TRICiI 06 THI TJ II€M

3.';l^l*'.ii:uj')::t r*r; ;;"r; J ;;:Tu

""o c." i", cHn H coia ;;idiii vr& q!n, c6u cjiy, 6id l|i si Noi

""',""4., -,,* ", a,,* r i,.r* ti;i,;,",,,

"_,,,,

o r,r, ^* o"

"o o or; <;i ,i;;i i,;.,:ilj:i,.

cd lnc nrsc Shj ,han D nq phii rri khi duac Dai hoi

ddDs cd dois phe duyEr.

l?, GLi lhLindolbh ibu vi lhu hhib

D*,h ,h |kh d*.1 b- a/,,;d,

fillii"ii ii:Xii,i 1r." ;.i ir*., :;.,J:t;,;,rJ,S",ir."1fl.i

lTJ,,-fl Si"r##,l}xft {,rH*ilJ,"#rrji:ffi*}"#ffi $"j"#F;,*iril

Doah dLu bin hing h6a dwc ehi rhan

niu q!' jn qld ty h4e hda dd d4c

cay ihi doann du vi chi pH lien

dr hodn dtrdnh dtrt'c ktu.h hina

gg glqigr;41p;-rur*x*r,r

;t.:,i1f:;""1, L"J #;i.t t ,i1l tri iiiil# i;!.*' ", a

'.no'hu dBc .

duF chj .n3n r€n .o sd rhdj si& va lai $ii dr@ 6 irbe k .

cdis iy duqc quyen nhtn oi ruc hor( to nhum

s;nc gh nlrr v@ rtru nh@ mj clx dodd;d

d;i"hi:chtu I.h kinh sa phdr sinh .6 du@ rons shi nhtn iwd! hihi ihdi dien kn6ng phAn siao bii! di.h phir da chi sj.nriin

ghi nhin ddie lha,i rhe iguycn ria

nc4An Ec rhd bonc,!h ph, duqc

ke io'in da dim bjo phr sntr sho

BAo :91/j cao r.A ly !g s,NH.tN;;'ft dii;l lH4|.1-!4r

ia rhxi rrn ohipd@ob nch,ip

: I ff ' ;;t,l "fl g.il",*JXr",hr€ du 1,sp, e,,,m.,e (n@ nr dro h, h du!,rn

lil'l',.:;iitrff:li:i,'lf " "* c{ b6n ,iei,iua bin.&ii.ia n6i qh h! dl,vc ch6 bens

l{,ilH1jif":11l}fi J#jii,}#il"{ld ii,,*il";i'iHr,1" ri,1$1* ;Tl*

.',ji lr, T",'i'?j

"",lil 1;,'";l tl tj :.:: fl_,xl, ",., "h i, 1 e b h, r \r

**,"",,_ .ffiit,ilt,,il-, i;"1 fl ,iil.:: :tiifT,,il.:iil

I,tii, :,T,.**niil,"$"#il1;%T;llt6:w" di "hi ,h- sii e6 cidc cnc chi pbj

vil'J,li J;:i :fi f Hir ;iss ttl;Ttr ; j: i,l

B0 phzr ns Din \ K tini dorh tii

;:ilii'.:unc'.ae ss PHn dcht:i:'# ff 'f ff :$*;,f lhi,E6,ftr"fl ";T#i,*ttr

0t.,,,",

", b b

"t, b"tht ^@, M;ptur,q;,ed^

cOx.G Ty cd pHiN pHiT rRtElN D6 ,HJ Tlr uir.r

li";1;'.1,;::ul"ls:^"i.lprT;*' ;;il;; ,

".".,ero cao;r cHtua.oNa ii Mi a"L;il q"tu ci! c'tr.sspid Hi Nei

Tieh gh kcan hine.d tj h."

1, cic lnoin itiu r,iitchinh

Cr kho,r dlu ru,r.hmhc,t: Cdips chid

di! ru sdp vor vao dh v |rrm t b,jis I n v!.m

cii eijc pulhd@ ctr rrir@ r!

{

i

Theoc ir .h'(g ihr d&e q rinrr doain

hotuh va Dr tu $lnr, ph6 Hr Nu, .id c6ng s6 oroaco4lj nsal ta me0q nh 2010do sd Ka

'y dr, ru do cois ,y cd phatr Ld.@ 2 td dieu l€ cdns iy di s6p dr v6D vno cdns ry cd phin

' I eo Cil .,DB nhen d, g ! i, h 0oo qds e {),n ; $ l) 04,!o)Jr

3 D;, ru rhd,h ptd H3 \o: np (d j,\ d6r tu

"dmsr "".d d,., r-L;"g , d,

a-r,* " -*rb^,qpt*ta,tu^iirt ,tqdka_ s*

Ph* tu vd hod itOnc xay dp

PhJi ihu hoa! dqng kntc

Phij rbu c,jr knich binqdli hrn

Phai ihu vi hoar dons KD BDS

Tm ka thaj nap ,h!€ TNDN

s.o r) ri lo" ori doeh iru rhd

Thu Iha\ 1)t kho diu tu nio

PMi thD li g6p vdn ki.n dodn

llillqt srr t44qu$ir1

,*g##@*

s6 cu& tr

".,*lHj;'r}.@

chipbiqinr ! kinh d@nn dd,das

chi phi bi I ln rda nha N0982

cr,i phi dhs q, cbd phh bd

Batr quy phan mam wiip.o

cii q6 p! phi)na

'dhql,d*d'i,l'@

chi phisin xnitkinh dornh

Khu nhi cBcw D6ng Nge

Du in 40a 0 n2 ai i6 23 Dich

cirsdc pu,bdns ci, q6 pqphdns

Nha dns cip HD Bir do.s jm

cor{c

"Ty

cO pHiN p}niT rnIEN b6 iHt rJ uCM

:.";i;:1s_r :l*-:\"tio,,3l rD;;; il, ;;j ;;il *

Ba.c."; N^,r"dJ;;i;;A;l va4, su6o cau 6;y, rld ph6 d Ndi

'floc chj phi cic cdic tinrj \ay dD

t3 Do,nh fir.hm thwnien

rra Doonh thr .hn ,rB h,ir netr hp

hdomh hucho$uenianhdn,nrdcod,l hddroi I iAm.

13b Daa i, chn thr hifn ddi ha,

Li doanr rhu cho rlDc nniL nhin tudc cd ihii hr rtn I nrr.

11o HGi bd ,)in hsn t hli

cdNGTY c6 PHiN PHiTTR!E] 06 rH! rT/uEM

BrocAirrArcHiM cdn;i; G;Jr":

ero crp *r crr,r corc ri r.riitu

v 03i€ dli c!, dn ir, chLd r.,s( osr

sr" ,t"#, ,ur t." " o, om o;Jq .i;i,,;-".ii".".1, *r

l16t !!q!4

cONG'ry D*ii.rLaj.A cd pHiN bad pr|,ir TRrEN 06 rH, rJ uEx

Nolu, @r;;,;;;;;;;;;;rh

""o * rii;; J_;i"T;iji;: ! qre, euin ci! a !J shhPi" H! Nej

"d,"!d.".,, 3i,'i"yl''id "hd.i,"hr.,d,.;;i Br""r"iir.h"b.d;;; ;,,," ,,,,

;,;i;;;;,;;.

s6 tudI ci phi u ddns It phir hinh

so- uor, .d phr6u di phlr hdnrr !54s che!

s6 Luqiu oj phiiu itvm mua td

-

c6 r,ht€u ph6 th6nc

S,r luTnrj c6 phi u dq! In &nh

- c6 ,hiau ph6 ,h6h,

Mitrh cii cd phidu dss ln hinn: l0.000\rNrD

l;ll-.]I1ffi",1":l"j#,'lfiJ#hud 'heoNB,! quvdr Daj hoi oi d6ns lhuoeni€n ni' 20,5

rrictr qut diu ru ph6 ridn

t Thi lao hoj ddi8 qtin bi

VI TH6NC TJN Bd SUNC CHOC^C KIO,iN

AU^ fi('ATOQNC ruNH DOANH OL]i J

r Dolob rhu brn hingri cuiscip dFhvu

Ki niY Ki nlv nih lrurc

\ND

: :r.600.000.000 r,300.000 000

36t.713.357

Nrvc rRiNH BIY TRONG Lio cio KiT

Douh !h! hosr d6rB xiy tip

DMh thu hoar dons kinlr dGnn br! d6ns san

Dohhrhr.unscip djch vu

Dodh rhr vdi 5c b€i lien quh

ci, v6n cia hoar d6ns xi 1ip

ci6 v6n cia hoai dOng kinh domh Bitt dOnc sin

Cilv6n.iadich vu da cuig cip

r{} niy Ki nll oin r.urc

3 D@nh rhu hor.dongdr chitrrr

crr ii., tqi nhtran duqc chia

Ki niy xt niy n.n tmt

6.0]].92t.540

cO

G

.IY

c-d PHiN PHAT TRIEN D6 IHr IrJ uEu

:j;i;LiY ::"^**::l : f P1i;; i ;; ;;il,* "",

"r"-o-r c"^".""Cii "idiiij qu$ cau ci{, fud lbd Hr Noi

Chiphi jhtung, cho CBCIW

Chi phi rdtr! d@s.r qudn ti

Kt n4 Kj nry nrm hrdc

ai:i ti .ni rai ci: idi san lh4b ry

fiue br tuy thu, phal htnh chtulr

chi phi d J in kl6ns ibrc hici

chi phr dr # rhu nhipdouh nshie! hiql hinh

Ki niv orn turc

3, Ld nt,trln :,u rhnithu obirdornr oehiip

rsi nh!;ne! trr€ ll.tDr qu) j t0tr 50 \di qly r ne 20t4 ba.

ibghr \6i ii ii br! r0j.73 oo

N,uvt' nlt!4

1,T' -t i'.^t $t3'#1f""#,,t"1 n r3.ho'D!h hee

ciro dF[ vdl .ic ban tien qurn

t.t caoarh wdttt,dhhvi?r rrdr L ehu &,, a.dccd

:5iH, ti'i, Htl: iii,:ll #.:i,.i.f ill til';ils6n, .r.,hnL\ qen Nd, d6ns qun

rh'er honssir d nh d! .; Lhd n:y.

Bh^,i,.hdr,t,t,@

)l

Dotr'b thD chd ihue vto phdns

crc ban lied qur khjc nnu $u:

,

Tai BaJ i A d'rc k! k6 ror, c6is .q ydi

Phei $u iiin lnuc vrn Dhi,n"

Ph.i ru ri:i vat tu

Phn $u urs mdc drv! tr ii cone rLnh

Phs dru dincd tu

Tien nns rTrc lhvc h4i ong dnn