BAO CAO QUYET TOAN TAI CHINH Q4 2011(1)

BAO CAO QUYET TOAN TAI CHINH Q4 2011(1) tài liệu, giáo án, bài giảng , luận văn, luận án, đồ án, bài tập lớn về tất cả c...

-

*

-

2 s

@I

W q

NOW

Y l B

!4d 143 'LC

L 88 ' ZW

€ SS

i L'

8

(2 01 '~

t L-XB'

1 )

L88'EV€SL'8

19 WBY

ue!4 N~

NI

~

y

l ! cld

!~

1

PZVb

:Qs

"YW

b COZ YUlW IW

rurru v

brio

4 uJ

Y 3

!W

-

O W

t90'9UDUZ'Z

Z84'99LmSSZ'Z

-

-

-

-

OOE'60E'L

(PEW

c~

~"

s~

z"

~L z)

996'806'WLm

1

-

(m'ooo*ooo-o~

t

-

~000~000*000*0~

1 )

-

3 8Y

Y

u bV

! W

!PI

F A

G3 Sl 6u h~

'WTs enw

T P

!W

u$!l'

t

n FJ

2

fi u$

~ 3b

4

9 1 uv!l u@y3

n n

l

' I1

W

~

~U QQ 3e o~

4 3 Up

W

U ?!

J qn y3

MI

WEoP Yu!y

WP

leoY

OW 3FW

!W

u Q

L l

'L

llueoP

W!y 0

~ 4

~ 4 1 4 t e0 3Y4Y

n41

v!

-9

d?!46u WeoP dw

u ny1

p tt

l

d Q

u

!yo up!l

'S

!&I

fJ1 !Y3 Uv

!I

' P

Buw eel w

B

~

W

F1

!W u?!L

'8

nA P!

P

FA EPY

6 uW

I d p

W

~ U

0 43

8.18

!W U?

U

-2

WI

Y

UuW

V h A q?P d p Bun3 ' &

l (

uM

4 )

f ly up!L

L

YUWP yu

~y BU

~P a@oy

q a up!*

u@nw

I

nQll143

-

0 6

LZ

92

92

P Z

€Z

22

tt

1

~V

3-q

9 1 ulgnyl uq!l

ugLnll3

nd

l

e!ya

9bng u$nyu

! hi

PA q]

go 'hen

04

!g[

nql UQ

!~

'L

3BYY

!A

u W OV

A

UqA

~ Q

B 6 11

n FP

! 94

Wl UQIl'B

T4

Y

! A

ulog

ow up d@

n 1 n!p

!W

uq!L'G

ogyy

!A unp

ep3

i bu

fm Bugtr

393 !el

uyq 'LEA o y

nyl u

v

~

p

o~

qy

!A

uiog e~

ho

6 ug

o a g enw

he^ oyo !yo up!^^

W4Y

~8

4 ! FP

uFs

!W

W Q3Sl

U W

~ Y

U yu'2ll1 '41 4l

nyl

-E PL '

C P bmZ8

C 'Z

1

( 0

~

~ ' 9

0 'LLL'SL) C

S GZ ' LP

E '8

CL'P

'~LSS'€Z~'PPZ'£

t)

-

(L P~ 'E

~z 'G

~ t'8) -

- -

(

~2 0~

68 t'

~0 8'

EZ8'LG t'8SPm6

1

C

(WJ WN)&U

Wb !?no UfrP

n gp

m

p An1

O LL ' tr

8 9'

L P9 ' 89

Z

29tt'&6C'OLE'66

L ZO

m LS

G '&

8 6'

6 €

(

LOL'PZ

1' 1~

1'

~)

(0 0~

(~

~~

'6

~0 '0 2t r'

~ 1)

(ZC

~'PZ~'SLP'G

1)

LEE'SW'L6£'89

1

IAeu WN)&U

4nb Ipna

w u n

~

7~

1 10

1

Y 'J

! W

wh y1

OZ

LO

9 0

S O

PO

€0

20

LO

n 31

1 t43

PW

C ~ N G T Y C P O I A ~ C 11

Dla chi : 205 k c Long Q u n - phWng 03 - Qu$n 11

Tel : 38687107 Fax :

~ q l u $6: ~ - o i d

96 UAU nam

1 i 0.758.971.642

Chi tihu TAI SAN

11, C&c kh&n &u tw tAi chlnh n g h hqn

2.825.866.699 3,261.821 I52

2.826.696.654

Ma chi

Wu

I00

Thu~bt mlnh ~6 cu&

29.322.060.31 8

Chi Mu

- GiB trj hao mbn lGy kh

2 T&i s&n ob Ujnh thul tB1 chinh

- 435.124.498

2.71 9.898.1 07

- GI& tri hao mbn lay ke 242 (6.538.223.637) (3.8 1 8.325.530)

2 tw vAo obng ty lien kkt, li&n doanh 252 140.000.000.000 -

57.420.983.91 2

-

5.349.656.000 7.043.085.430

(4.557.220.054)

~b dAu n4m (3.41 7.582.207)

-

tieu

223

224

Thuybt

minh

/ Z

*

6 Dv phdng trq d p m4t V ~ C IAm 336 89.861.290 76.331 -31 4

8, Doanh thu chwa t h ~ c hidn

9 Qw phht tridn khoa hgc vA d n g ngM

1 v&n cha sdr h h

338

339

400

411

412

413

3.343.075.554 3.343.075.5M

8 Quy khdc t h u k van chZl sb hIPu

+

24.228.982.599

-

-

I

-

-

119.364.746.441

-

10 LQ~ n h a n sau thub chm ph4n ph6i 420 49.707.41 9.608

-

I

r

96.480.59&076 16.480.593.075 38.399.950.000

-

-

.433

441.~19.000

-

26.000.000.000

-

-

-

-

-I

174.647.927.017

2 LrnhwIdnhdoanli : Xhy d m dich vy vh kinh doanh bht bong &I

(khbtlg sb d t try &); hi& k& k i h tthc c8ng tdnh &

dung; Dich vp cho thu4 nhh 4 x t h g kbo Mi; Dich w giit

1 NGm thichidh

N h tiii chinh c6a C&ng ty bh dhu tb q i y OI thhg 01 vB kkt th6c vAo @y 3 1 thing 12 hhng

ngm

2 ~onvjti&tt@s&d~n~trongk6bosn

Don vi tihn @ sil dpng trong ki$ toh Y &g Vi# N m (VND)

TC ng4y 20 thing 3 n h 2006 c b W W g Bij Thi chinh vA ciic TMng tu h u h sung Ch6 d4 k& t o h d d Vie Nam

~ r n ~ d n g G* d6c t b n bio tuhthayeu ch cia & Ch& rnw lck toin vh chi do

doanh nghidp Vi& Nam dugc ban haah heo ~ u y k i d s6 15lzM6/Q%BTC n@y 20 thang 3

n b 2006 ciitl B@ t r u h g W Thi chhh cibg nha & ThBng tu h h g d h thyc hien ~ h & m w vil

Ch6 a k6 t& c6a W TAi chinh trmg vi& I@ Bgo c8o tAi chinh

3 Hlna t h k I& tdn f p dpng

C&lg ty sh dyng Mnh tR&c k6 toh chhg tb ghi 98

1, Cor&l#pBgod@t3U~hinh

N o c b thi chhh d q l$p t r b w s& kd h i n d h tich (W sic t h h g tin Ii4n quan d&1 cb lubng

a ti&)

2, Ti8nvhtumgdmvng&

~ i & n VA mic khoih tuwng s~rcrng ti& tihn ~ tti&n , @ n g h bilng, ti& 8aag chub vh c6c

hqn ob thbi hqn db ban khanO p u i 03 thang kd ttr ngiy mu% d8

m& lugng ti& xhc d i d c h g nhu kh6ng c6 nhiiu rili ro trong viec ch&

b

Bia chk 205 Lgc Long Qu$n, phuhg 3, qu@ 1 I, TP, H Chi Minh

BAO CAO TAI cIIfEWI quy 4 n8m 201 I

Chngfit&i~hinhIdttfi6cng&~31 tbang 12m112011

BHa 58uv& mink Bdo CBP fii cbhb (tih bl

c h 4 b i d a ~ ~ ~ h i ~ ~ 1 i ~ n ~ t l y c + ~ ~ ~ h e t r i o b d c 6 & ~ ~ d l n k ~ ~ ~ f i h n ~

- Mi v6.3 nguyh v$t lib rnua v#ia x& thhg cho c8ng trlnh @ dung thee gi8 thgc d UIch h h

- ~ i v & ~ & k b o ~ @ d m ~ g i 8 ~ t n r b c x & ~

5, r a r a 0 8 ~ 1 h h m h l n b

~ilis~nddjnhhw hinhbwtldhi&theonguyhgiitr5hr#1mh 1 0 ~ l c 6 ~ g u f i n gi8t&i s h c h

~ n ~ h h b ~ b g h m ~ ~ & c h i ~ ~ m ~ ~ 6 n ~ t y ~ f i a i b b m d b d d u p c t t l i s 8 n d d ~ n h tinh

b h ~ & ~ l ~ r a ~ s ~ n 6 6 v ~ o ~ g ~ s ~ & g & ~ g ~ ~ c h i p h i p h a t s i n h s a u ~ i ~

b a n & c ~ h r q c @ ~ ~ n ~ ~ g i & t t l i ~ g n d ~ & & & i p h i d ~ i c h b ~ ~ l ~ ~ ~ l ~ i &

kinh d trong tmmg lai do sik &g t&i s8n a Cgc chi phi kMng thb m i b Uih kifm dlrqc ghi

n b b ngay v b chi phi

~ h i t l i r i n ~ d j n h h l b t o h ~ M u ~ r y t b a n h ~ , i , n y & g i & v i l k h h h o l i t y k k 6 v ( ~ r d ~ d d ~

& ~ ~ l ~ 1 i l 8 & p h a t s i n b d o v i & t h a n h l f d u ~ t i n h v b t b u n h & h a y c h i p b i t t o n g

r

d ~ g ~ t i o h d n h ~ ~ h a o c h & l ~ ~ s h a 6 d ~ h 0 u h l o h & u ~ u :

.- Dia chi: 205 h c Long Q d n , phuhg 3, qu& 1 1, TP ~b Chi Minh

4 BAO CAO TAI C quq 4 nm 201 I

Cho n h tAi chinh k& thhc aghy 3 1 Ulsng 12 r&n 201 1

, - Bgn thuy6t minh Bho c8o thi chfnh (ti&p thea)

6 TAi sHn thu8 ho+t dGng

CGng 9 Id b2p1 cho I h d

Doanh thu cho thug hog dQng duqc i nhh theo phumg phhp d u h g thing bong su6t thbi gian cho thu8 Chi phi tqrc tikp ban dhu d f tqo fa ddoanh.thu tir nghigp vy cho thu$ hogt d6ng dugc ghi nh$n ngay vrlo chi phi kbi phat shb ho& phiin b8 d h vAo chi phi tmng su6t thbi hw cho thu& phC

hqp v6i vi& ghi n h h doanh thu cho thue hwt bong

7 ~ h t dijng shn dku tu

kt dong s i n &u tu 119 q y & n srt &ng dh., nhi, mot p h b ciia nhh ho@c ca s 3 hq hg thu@ sb h€m cla C8ng ty hay thu4 tii c h i d duuc sir dung n h h mvc dich thu I q i th vi& cho thus hoac chir tiin

C

gih kt dong sh dhu tu duqc th6 hien theo n w 8 n gii trir hao mbn lily kh Nguyen gik cha b t d$ng sin diu tu IB toin b6 & hi phi d C8 ty phfii bd ra hoac gih trj hqp 19 cha tic khoh dua

ra bi trao d6i n h h ch duqc bbt @ng s8n rt tu tinh d6n thdi di8m mua h@c S y dyng hoin

Cb chi phi l i h quan din b% dang s h d h tu phht sinh sau ghi n h h ban dhu duqc ghi nh& vio chi phi, tdr khi chi hi nAy cb kh6 n h g chic c h h Ihm cho bht dong sPln dhu hr t o ra lqi ich kinh d trong bung lai nhi 6" u han milt ho* dong dupc asnh gii ban d u thi d u ~ c ghi tZmg nguyen gig Khi b& dong sin bku tu bugc bhn, nguyh gi6 vA khhu hao lay k6 dugc x6a sd vh bht khoin Igi

16 nrlo phht ssinh diu duqc hqch toin vb thu nhap hay chi phi

kt dGng sin &u w dugc k h h hao thea ph~ong ph$ huhg t h h g dya trkn thbi gian h h dgng

u&c ti& kkhu hao c b bit dGng sh d$u tu dupe cSng b6 Qi t h y k t minh s6 IV.l

8 Chi phi di vay

Chi phi di vay duqc ghi nh$n vao chi phi khi phit sinh Tmhg hqp chi phi di vay lien quan tqrc

tikp din viec d u tu xiy dmg hoac sin x&t tii s b dir dang c h c6 mGt thbi gian bh dhi (@n 12

t h g ) b& c6 th6 bua vAo sir dpngtheo mvc dtich B@ tnr6.c ho#c b h thi chi phi di vay nhy 8up.c v6n h6a

di vdi c 5 ~ khoh v6n vay c h u g mng b6 c6 sir dyng cho mvc dich &u tu x&y dmg hoac sh xu&

tAi dm d& dmg thl chi phi Bi vay vhn hha daqc x h Kph theo Qlg vhn hba d6i vbi chi phi Iiiy k$

binh q u h gia y y & n phit sinh cho vi& &u tu xiy dmg cu b8n hogc & xuh tii sAn b6 T ' 16 vhn

h6a dugc tinh theo @ le IHi suh binh qu8n gia quydn cih ch khoh vay ohua trA &ong d, ngoai trtr .ire khohi vay rihg biet phhc vy cho mpc dich hlnh thanh mGt tii sin cy thk

9 Chi phi-trii tr&c d8i h ~ n

.Cdtxg eft;‘ d p g ep

Chc c6ng cy, dwg c & dua vdo sir dung duqc phin b6 vio ~cbi phi theo phumg phip dudng th4ng

J

vbi thbi gian p h h k h h g quh 03 n h

dich w sir dyng

11 Trich I@p qt@ dg p h h g trq mlft vi@ l b vP M o hi8m thbt nghitp

Theo L@t b b hi$m XZ h+i, k& tir nghy 01 thamg 01 &n 2009 n w d dyng lao &ng @ &ng qu- Bio hiim thht nghiep do ca quan B h hiim xii hQi Vi& Nam quh If v6i l$I4 01% ch mOc th& ban giita l m g co b h cAa n g u ~ lao d h g hw 20 L Q ~ m h lmg tgi duns C ~ W phi$ qui 8'@ trong t h g thbi @ Vdi vi& &I dwg chd d$ Mo b i b tbbt ngbiQP &6 s& d ~ g la0 dang khSng phii trich l$p dy phbng trq dP I& vi& h cho thbi gian h vi& c h n@ b d@

N.ngBy 01 t h h g 01 n b 2009 T U ~ nhih trq&th&i vi@ tdchoqgubi lao @gdfi d i h ki&n cho thfri gian 18m viec W6.c nghy 01 thing 01 n&n 2009 l& m h l m g Mnh q u h trrmg vang s8u thhg

~ibn k& twbc ihbi dikm th6i vi&

Thaog du vdn cd phh: oh&rh l k h do phet henh c6 ~ a o hun m&h gih

14 Thd thu nb#p d w h nghi#p

Chi phi thd thu nh& doanh n g h i e bao g h thub thu nh@p hien h h h vsl thu& thu nh$p h d n lqi

r n d ~ u n k & h @ a hdnh

Tb tbu &#I b i b hanh I& kh& thd Uugc tiuh dm Mn thu nh4p tinh hub Thu nh& thh thd chbh l&h so vbi Iqi n w t d n 18 do dih chinh c8c k h o h ch&nh lech tam thbi giDa tbd v& Irk

bh, c8c chiphi kh6ng Uuqc W c h g nhu dibu chinh & khohn tku nh$p bbng phhai chju thug vit

c8c lch& 18 Uuqc chuyh

~kddhrr.~ k o h @i

~ & & ~ @ p ~ ~ ~ k h & & u d t h u ~ p d o d n g h i & dphAin@pha$cddvqchohlqido chhh IWQm thbi gih gi& tri ghi s& caa t31i s8n vB ng phai trh cho myc Uich Bb c8o tili cbCnh-vB

& ~ ~ ~ 8 & o m ~ c d f c h t h d ~ h d t h u ~ ~ h o h l g i p h A i ~ b u q c g h i ~ c h o d t ~ & khoh chenh I* th&i'd&u hu& Tgi sin th d thu nMp hob ~ chi ctuqc ghi nh$n khi c&

& trogg tuong lai siS od Iqi nhub tInh thud dd sllr dyng n h h g c h M l&h Qun tbbi a t&

*

G i hi s6 cfia tAi &I thud thu nh$p doanh nghi4p h a Iqi duqc xem xdt 44 vv8o ng8 kkt M c

J

n h tAi chinh vA d duqc $hi gihn &6n m h d b bAo GI& &I ch I~ nhu$n ttinh thu cho pb6p

C ~ N G N ~6 P H ~ N Ow 6~ 11

B$ chi: 205 L+c Long Quh, phuhg 3, qu& 1 I, TP ~8 Chi Minh

B A o c A o T ~ c ~ H ~ u ~ ~ ~ H ~ ~ ~ ~ ~

Cho n h tAi chinh k&t th6c nghy 3 1 tMng 12 n&n 201 1

BHn thaydt mlnh Bho cho CBi chlnh (tib thso)

lqi ich d a mot p b h h o b t o h t8i sin tbd thu nh& h a l$ dugc sir dyng C& ~ s&u thuk tbu nh$p doanh nghigp h o h lqi chua duqc ghi nh$n tmk iI6y dugc xem xkt lgi v i o n@y k6t th4c n8m

tai chinh vB duqc ghi nh$n khhi c h b c h h cb dfi I q i nhu@ tinh thuk 86 cb th6 s& dgng chc t8i An thu& thu nh#p hhdn lai chua ghi nh$n ndy

Thi sh thu& thu nhdp h o h lgi v i thu& thu nh$p h o h Iai phii ti+ duqc x8c djnh tReo thuk suit dv tinh si! hp dvng cho n8m tli sAn dugc thu h8i hay nq ph6i trh drrqc thanh tofin dm t d n & mlrc thuk s d t cb hieu lvc tgi n@y k6t thCc n&n tii chinh Thuk thu nh@p h o b Igi duqc ghi nhftn tmng BAo d o kkt qui hogt dong kinh doanh trh khi li2n quan dkn chc k h o h mpc duqc ghi thing vAo vhn chh s4 h h khi d6 thu& thu nhbp doanh nnghigp d duqc ghi thing vAo vdn chl sb hm

15 NguySn t ghi nh@u duanh thu

DounL thu cung chp djkh v p

Doanh thu cung chp djch w duqc ghi n&n khi kh6ng cbn n h b g y6u t6 khbng chic c h h dbng k&

l i h quan d6n viec fhanh toin tih ho$c chi phi k&m theo Tmhg hqp djch vy duqc thyc hien bong

n h i h Ij k6 t& hi doanh thu dugc ghi d@ c b cir vio tJi 1@ dich vy hoin thhh tqi nghy kkt thbc nhn t&i chinh

L b m h ~ k u b h cs ~ ~ ~ c i y ~ ~ c r r s & h ~ f d n ~

Doanh thu b 16 & & x@ dyng cu sd hp thg duqc ghi nh$n khi dB hoAn thhh co b h cdng thc xiy dmg cu ~ hq &ng v i 16 dh & dugc b giao cho khhch h h g

T&kE

~ i & n lgi duqc ghi nh$n ir&n w sd thai gian vA ISi suk thw d tirng ky

16 Hqp dhng x i y d p g

hi k6t qu8thw hien hqp dhng duqc u6c tinh mQt &h d h g tin cay thi:

d i viri c k hbq dbng f i y dgng qui djnh nh8 tldu duqc thanh t o h theo tikn do k6 h o ~ h ,

doanh thu va chi phi lien q m d h hqp d8ng duqc ghi nm tuung h g vbi p b h c6ng viec &

h o h t h M do CGng ty ig xAc

~ 6 i vbi chc hqp dBng xay d w qui djnh nb8 thh d w thanh tosn theo gi8 trj khbi Iuqng thqc hien, doanh thu vh chi phi li&n quan b&n hqp dbng duqc ghi nh& twng h g vbi p h h inng vi& dZL hohn tMnh duqc khhh h h g xic da@ vB dupc phiin h h Mn h6a don d3 I*

Chc khoh t@g, giAm khbi lvqng x@ lip, chc khoh thu bbi thuhg vA ciic kh& thu U c chi duqc ghi nh#n doanh thu khi dB duqc th8ng nhht vdi kfihch hiing

Khi kkt qua thw hien hqp dBng xAy dwg kh8ng thd ubc tinh duqc mat cich ding tin @y, thi:

Doanh thu chi dugc ghi nh& hrong d ~ m g vdi chi phi c6a h q dbng di phit sinh m i vi@ h d n

t la tuung &6i chic chin

Ch&nh I&h g i h t h g doanh thu Icy k6 c i a hgp &hng xAy dwg dg ghi nh& vA khoh tiin liiy k6 ghi Er&n h h dan thanh tohn theo ti& do k& hoph c h hqp d6ng duqc ghi nhk I i khoh phii thu ho& phhi trS, theo ti& do kd h q h c h c b hqp d6ng x%y d m