C6c khoin phAi thu ngSn hpn 1.. Phai thu ngln hqn cria khdch hing 2.. Phai thu ng6n hqn khiic 5.. Thu6 vA cdc khoin kh5c Ph6i thu Nhir nrjdc e.. Doanh thu chUa thfc hi€n ng6n hqn 7.. Pha
Trang 1E
E
E
HI
h
E
h
E
Ft
F
c6xc rv c6 pxAx ripooilr rrr rrrx
sd B ola-DN
Ban hinh theo Th6ng tt s6 2OO/2014/IT-BTC
Thinh ph6 nb Chi Minh, M€t Nam nsiy 22 thdnq 12 n6m 2014 cOa 86 Tii chinh
sAre cAr D6r rGroir rdrc xqe cr0a nrEu oQ
rArsAr
a rArsAr reAr x4n
I fi6n vi c5c khoin tUdng duong ti6n
1 TiEn
Ir C6c khoin phAi thu ngSn hpn
1 Phai thu ngln hqn cria khdch hing
2 Tra tnJ6c cho ngtldi biin ngSn hgn
3 Phei thu vE cho vay ngdn h?n
4 Phai thu ng6n hqn khiic
5 Dr/ phdng ph6i thu ng6n hqn kh6 dbi
6 Tii sin thi6u chd xfi lf III Hing tbn kho
1 Hing tbn kho
n TAi sin ngtn hqn khSc
1 Chi phi tra tnJdc ng6n hqn
2 Thu6 gi5 tri gia teng CIJEC kheu tri/
3 Thu6 vA cdc khoin kh5c Ph6i thu
Nhir nrjdc
e rArsAN oAr xAr
L C{c ldroin phii thu dii hqn
1 Tra tnl6c cho ngddi bdn ddi han
2 Phai thu vE cho vay diri hqn
3 Phai thu ddi hEn khiic
II Tii sin c6 dlnh
1 Tii sirn c6 dinh hitu hinh
- Nguy€n gi6
- Gi6 tri hao mdn fiy kd
2 Tii sdn c6 dinh thu6 tii chinh
- Nguy€n gi6
- Gid tri hao mdn lfry kd
3 Tdi sin c6 tlinh v6 hinh
- Nguy€n gi6
- Gi6 tr! hao mdn fiy kd
m Tii sin dd dang dli hgn
1 Chi phi x6y dqlng cd b6n dd dang
w oeu trt tii chinh dii hqn
1 DEu ttJ viro c6ng ty con
2 DEu trJ viro c6ng ty li6n k6t
3 DEu trJ g6p v6n vAo tldn vi kh5c
4 Dr/ phdng dEu ttJ tiri chinh dii h4n
V Tii sin dii hpn khic
1 Chi phi tri trrl6c dii hqn
Xe fhuy6t
sd minh
100
?ol6t20a7
Ddn vi: VND
3Lltzl2lJt6
110
111
130
131
L32 135 136
t37
139
140
L4L
150
151 L52 153
200
2to
2L2 2L5 2L6
220
22L 222 223 224
22s
226 227 228 229
240
242
250
25L 252 253 254
260
26L
27l,
L4
15 16 t7 18
10
6 7 8
862.soo.517.660 41.731.297.279
41.73L.297.279
785.830.155.540
258.509.277.L6L L6.537.297.896 84.662.322.700 427.377.209.127
(33L.642.748) 75.70L.404
t2.L71.O53.967
12.L7L.053.967
21.768,OOO.474
20.171.936.393
827.97L.822
768.092.659
1.940.704.497.451 294.133.875.880
1.360.000.000 100.247.887.460 192.525.988.420
576.4.36.299.72lJ
275.043.548.483 398.393.092.852
(123.349.544.369)
196.574.660.351 226.350.241.020
(29.77s.580.669)
104.818.090.886 111.209.552.062
(6.391.461.176)
15.091.232.392
L5.091.232.392
4l4.173.A12.480
724.73L.246.478 200.000.000 6.755.292.000
(3t7.512.725.998)
640.469.676.979
640.869.676.979
857.OO7.O27.603
26.377.715.O91
26.377.7fls.OsL
797.964.466.346
257.655.183.779
t6.t42.066.442
101.862.719.998
422.91A.40t.284 (620.592.579) to.687.422
L2.93IJ.t97.762
L2.930.L97.762
L9.730.648.404
L7.875.284.990 1,088.270.755 767.092.659
1.936.639.65,4.219 294.207.737.296t
98.797.887.460 195.409.849.839
56L.542.A97.543
250.978.850.483 362.394.597.392 (111.415.746.909) 204.353.9L7.260 218.848.318.290
(14.494.401.030)
106.209.429.800 111.209.552.062
(s.000.122.262) 18.675.OO5.122
18.675.005.122
414.173.812,44lJ
724.73L.246.478 200.000.000 6.755.292.000 (3t7.5L2._725.998)
648.O40.901.775
648.O40.90t.775
6
7
11
6
Digitally signed by Cty C ổ Ph ầ n T ậ p
Đ oàn Mai Linh DN: C=VN, S=MST:0300938037, L=64-68 Hai Bà Tr ư ng P.BN, O=Cty C ổ
Ph ầ n T ậ p Đ oàn Mai Linh, OU=Cty C ổ
Ph ầ n T ậ p Đ oàn Mai Linh, CN=Cty C ổ
Ph ầ n T ậ p Đ oàn Mai Linh, E=minhtth@mailinh.vn Reason: I am the author of this document
Date: 2017-09-22 16:41:59
Cty C ổ Ph ầ n
T ậ p Đ oàn
Mai Linh
Trang 2thenn ph6 ttb Chi Fiinfr, Vt€t ttam - - ngiy 22 th5ng 12 n6m 2014 cia B0 Tii chinh
sANe cAx o6r rGroAn r6re HgP GrUA nrEn o0 (ri6p theo)
' Tai ngAtY 3O thdng 6 ndm 2077
c6na w cd PHAN rip ooil rAr LrtH
B ota-DN
Ban hdnh theo Th6ng ti sd 2O0l2014frT-BTC
3lJt612017
3Lltzl20t6 reu6uv6n
c.NqpxArrnA
I N{ ngSn hqn
1 Phai tra ngddi biin ng8n hqn
2 Ngudi m.ra trir tiCn tnJ6c ngdn hqn
3 Thu6 vir cdc khoin phii nQp Nhi nu6c
4 Phei tra ngrrdi lao dQng
5 Chi phi phii tra ngin hqn
6 Doanh thu chUa thfc hi€n ng6n hqn
7 Phai tra ngSn h?n khiic
8 Vay vd nE thu6 tii chinh ng6n hgn
II N0 dli hen
1 Phai tra ngUdi bdn dii hPn
2 Phai tri dii hqn kh5c
3 Vay vir nQ thu6 tii chinh dii hEn
D v6N cxu so xuu
I Vdn chi sd hiitu
1 V6n g6p ctia cd tt6ng
- Cd phi6u phd thdng c6 guYEn
bidu quydt
2 Cd phi6u quV
3 QuV iIEu ttl PhSt tridn
4 Lqi nhuan sau thud chrJa ph6n ph6i
- LCi nhuAn d€n cudi ndm trUdc
- Ldi nhuAn sau thud chua Phdn
ph6i ki ndy
rdne cQne NGUONv6N
(440=3OO+40O)
2.514.a29.299.O11 1.969.524.924.651
55t.L42.O52.L57 2.L46.376.772 38.999.456.573
48.662.496.70t 70.278.7t0.L49
53.686.647 266.024.747.880 992.217.397.772
545,304.374.360
72.399.t67.9L6 237.449.Lr9.406
235.4s6.096.038
288.375.116.100 288.376.116.100
1.016.716.630.000 1.016.716.630.000
(922.400.000) 2.405.173.839
(729.823.287.739) (732.213.077.629) 2.3e9.789.890
2.507.660.355.612 1.887.586.917.46s
536.911.568.692 9.553.046.846 29.LL6.L96.032 63.686.017.412 84.390.83s.231 55.517.070 247.954.OL7.200 915.919.718.982
620.O73.438.147
77.449.429.29L
2t2.538.94L.45L
330.085.067.405
285.986.326.210 285.986.326.2rO
1.016.716.630.000
1.016.716.630.W
(922.400.000) 2.405.173.839
(732.2L3.077.629) (7ss.908.209.57s) 23.695.131.946
l.le Thuy6t
s6 minh
300 310
311 19
3L2
313 20 3L4
315 2L
318
319 22
320 23
330
331 19
337 22
338 24
400
4LO 25
4Lt 41la
4L5 418
42t 42la
421b
44lJ
t@:
!AIIH
TY
IHTU
ITE
Tdng GiSm d6c
F!
II
Trlnh 85 CUdng
7
rl{al
Ngrrdi l6p biiu
Trang 3{
=
E
=
=
=
e
1
=
c6tc w cd pxAn rAp ooAx MAI LINH t{Au s6 B o2a-DN
Thinh ph6 Hb Cni Mtnn, Vi6t Nam ngAy 22 thdng 12 n5m 2014 c0a B0 Tii chinh
W
MA s6
o1
11
Thuydt TiI OUOL|2OIT
minh d€n3Ol6l20l7
1.13,-.O74.4a8 732
Ddn vi: VND
fit otloll2ot6
ddn30l612016
cxi rrEu
1 Doanh thu b5n hing vl cung cdP
dlch vg
2 Ciic kho6n gi6m tnf doanh thu
3 Doanh thu thuEn vE b6n hing vi
cung c6P dlch vg (1O=O1-O2)
4, Giii v6n hing b6n vd dich vu cung c5p
5 L{i nhuQn gQP vE b6n hlng vi cung
ci'p dlch vtt (20=10-11)
6 Doanh thu hoEt tlQng tdi chlnh
7 Chi phitii chinh
- Trong d6: Chi phi ldi vaY
L Chi phi bdn hing
9 Chi phi quin lf doanh nghiQP
10 L6 thuEn tU hoet ltong kinh doanh
( 3o = 20 + ( 2 1' 22)' (2s + 26))
11 Thu nhip khiic
12 Chi phi khiic
13 !-s nhuQn ldt6c (4O=31-32)
1+ ldi nhuQn k6to5n trrldc thu6
(50=3O+4O)
15 Chi phi thud thu nhQp doanh nghiQp
hi€n hinh l-fr nhuf n sau thug thu nhaP
doanh nghl€p (6O=5G51)
Gi cd birn tr€n cd phi6u
Ngrrdi !6p biiu
02
10 28
8.951.541.046
1.L22.,22.947.646
953.561.203.708
16a.561.743.978
2.338.203.801 36.562.624.550 36.361.636.647 49.906.746.926 91.790.069.303
(7.3s9.493.OO0) t6.255.9t2.077
5.106.2L6.476
11.149.695.601 ,
3.790.202.601
L.400.4L2.771
1.O85.944.168.426
7.861.820.853
1.O78.O82.347.573
907.033.559.688
171.O48.787.885 4.406.844.976
44.609.755.790 39.075.078.302
48.t94.479.348
83.914.150.255
(1.262.7s2.s32)
21.697.749.289 3.675.554.355
[a.o22.194.934 16.7s9.442.N2
3.573.LL6.740
a
E
I
=
t4
L
4
tJ
E
l
-rJ
l-|=
t-4
rd
t_-E
|-:'
E
L
L:
l-!
L
L:
.U
l:
II
.d
L-.t
rl
t_
lf
id
l:
II
rJ
l:
II
rJ
l_
Lrl
i-l-_
i'
20
2l 22 23 25 26
30
31
32
40 50
51
60
70
31
32
33 33
34 34
34
16
L7
Jtpd
.rl ,;l i,il
l
I
35
Trlnh 86 Crrdng
Kd to6n trrldng
Tdng GiSm d6c
tr.JT-W
!t/ coric rY \
-sl cd rHAN
* t rAp ooA
Q h1p thAnh cia bdo c6o titi chinh tdng hdp gita ni6n dQ ndy
8
Trang 4c6NG TY cd PHAN 64-68 Hai Bi TrUng,
rfle ooAr MAr LrNH
Ban hAnh theo Th6ng ti sd 200/2014/IT-BTC
k
h
h
b
b
b
b
b
h
b
h
h
E
h
b
b
t
E
E
E
tr
E
E
E
r
ThAnh oh6 Hb Chi M
CHITIEU
r Lr/u cxuvgn rrEn rU no+r ooNG KrNH DoANH
7 Lqi nhuan tt6cthu6
2 DI9u dtinh dro dckholn:
Khdu hao tiri s5n c6 tlinh
Ciic kho6n drJ phdng (LAi)/15 ch6nh l€ch t), giii h6i dodi do diinh giii lei
ceic kho6n muc tiEn t€ c6 g6c ngoqi tQ
Lei til hoat d0ng tlEu tU
Chi phi l6i vay
3 Lqi nhuan fil ho?t lrang kinh doanh tnl6c
thay ddi vdn ltu dQng
Thay cldi ciic khoErn ph6i thu Thay tl6i hing tbn kho
Thay tldi cdc khoin ph6i tra Thay ildi chi phi tre tR/6c
I ren lar vay oa Eft!
ThuA thu nhQp doanh nghiQP d5 nQP
Lalu dtuydn tftn thuEn til hoat dAng kinh doanh
IL LI,IJ CHUYEN TIET TU XOET OQNG DAU NJ
1 TiEn chi tld m.ra sim, x6y dqng tai sin c6 tlinh
vi cdc tai san dii han khdc
2 TiEn thu tU thanh lf, nhuEng bdn tii sirn c6 tllnh
3 TiEn chi cho vay, nua c6ng cg n{ cia ddn vi khiic
4 TiEn thu h6i cho vay, biin lai c5c c6ng cU nd
crla ddn v! khSc
5 TiEn thu l5i cho vay vi lqi nhuan duqc chia Lrlu druydn tE,n thuEn til hoqt tlQng llEu ttl
ru LUu cHuYEN TrEt rU noAr oONG TAr cHiNH
1 TiEn thu tif di vay
2 TiEn tra nQ g6c vay
3 TiEn trA nE gdc thu6 tii chinh
Lttu dtuydn tf,n thuEn til hoqt tlQng tCi dtfnh
Lriu chuyCn tiEn thuEn trong ld (5O=2O+30+4O)
TrEn d6u kV
Ti6n cudi k| (7o=50+60)
eAo cAo LUu cHUyEx rrEu rE rdnc HgP Gr0fA NrEN D0
Cho ki hoet'd)ng 6 thdng k€t thtic ngdy j0 thdng 6 ndm 2017
Tit or.loll2otT
ddn3lJl612Ot7
Edn vi: VND
Tit otlotl2oL6
d€n3Ol612OL6
M5
so
02 03 o4
3.790.202.607
33.362.764.382
(288.94e.831)
(t7.790.78O) (4.346.477.831)
36.361.636.647
68.867.385.788
t7.284.792.967
759.L43.795 165.920.018.554 8.458.346.123
(39.7s6.848.s32)
(933.756.060)
220.s93.O82.03s
(38.466.227.94L)
14.880.600.000
(7.360.000.000)
488.599.685
(30.4s7.O28,2s6)
3t7.514.539.242 (4s4.934.996.4L3) (37.362.0L4.420)
(774.782.477.s97) 15.353.582.188 26.377.715.OgL
76.759.442.402
13.473.454.5t8
4.756.297.724 L.256.729.064
( 13.s03.150.2s0) 39.075.078.302
67.877.857.760
( 1 1.880 181.426)
(82s.1s0.822)
37.73L.444.308
(1 s48.821.990)
Qe.575.70s.747)
(s.710.000.000) 37.OO9.436.O83
( 166.630.326.7s7) 11.450.664.778 (6.883.000.000) 500.000.000
L86.2t4.764
(767.376.447.277)
237.904.951.422
(32.048.02s.000)
,27.298,526.637 (3.068.484.497) 36.L42.765,27L
05 06
oa
09
10 11 L2 L4 15 20
2L
22
23
24
27
30
33 34 35
40
50 60
Ngrrdi lip biiu
Trlnh 86 Cudng
Kd to6n tnldng
Cdc thuyfit mlnh dinh kim ld b0 phfln_ hdp thdnh c(ta b1o c6o tdi chinh tdng hdp gitta ni6n dq ndy
9