BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC...

27
NAM 2017 BAO CAO TAI CHINH QUY 1/2017 SONADEZI ISO 9001: 2000 UBND TINH DONG NAI TONG CONG TY CP PHATTRIEN KHU CONG NGHIEP

Transcript of BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC...

Page 1: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

NAM 2017

BAO CAO TAI CHINHQUY 1/2017

SONADEZIISO 9001:2000

UBND TINH DONG NAITONG CONG TY CP PHATTRIEN KHU CONG NGHIEP

Page 2: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

4.585.096.866

6.866.950.000

40.720.053.403

4.296.356.308.206

33.057.791.124

-

523.467.502

33.581.258.626

18.755.715.076

18.755.715.076

10.727.008.351

241.737.361.722

58.714.734.176

311.179.104.249

300.000.000.000

-

300.000.000.000

120.814.000.000

57.153.898.503

177.967.898.503

841.483.976.454

5

So' dau ndm

4.242.351.666

5.418.550.000

9.660.901.666

4.278.122.338.605

2.701.441.010

-

323.321.057

3.024.762.067

20.003.944.597

20.003.944.597

35.165.723.303

261.757.539.760

65.332.451.697

362.255.714.760

170.000.000.000

170.000.000.000

363.200.000.000

35.622.378.782

398.822.378.782

954.106.800.206

4

So cu6'i quy

3

Thuy^tminh

212211210200155154

153

152151150149141140139137136135134

133132131130123122

121120112111110100

2

Ma so

2. Tra trtfdc cho ngttdi ban dai han

1. Phai thu dai han ciia khach hang

I. Cac khoan phai thu dai han

B-TAI SAN DAI HAN5. Tai san ngan han khac

4. Giao dich mua ban lai trai phie'u

Chinh phu

3. Thue'va ede khoan phai thu Nha nvfdc

2. Thue GTGT dtldc khS'u trtf

1. Chi phi tra trtrdc ngan han

V. Tai san ngan han khac

2. Dif phong giam gia h^ng ton kho

1. Hang ton kho

IV. Hang ton kho

8. Tai san thieu chd xuf ly

7. Du phong phai thu ngan han khd doi

6. Phai thu ngan han khac

5. Phai thu ve cho vay ngan han

4. Phai thu theo tien do ke hoach hdp

dong xay dung

3. Phai thu npi bo ngan han

2. Tra trade cho ngtfcfi ban ngan han

1. Phai thu ng^n han cua khach hang

III. Cac khoan phai thu ngfln han

3. Dau bi nam git? den ngay dao han

2. D\l phong gi^m gid chdng khoan kinh

doanh

1. Chtfng kho^n kinh doanh

II. Dau til tai chinh ng^n han

2. Cac khodn tirdng dtfdng tien

l.Tien

I. Tien va cac khoan ttfdng dilo'ng tilnA. Tai san ngdn han

1

CHI TIEU

Dem vi tinh: dong

BANG CAN DOIKE TOANTai ngay 31 thdng 03 ndm 2017

Mau so B 01 - DN

(Ban hanh theo Thong tu sd 200/2014/TT-BTCNgay 22/12/2014 cua Bo Tai chlnh)

t6ng c6ng ty cp phat trien kcn

D/c: So 1 - dtfdng 1 - KCN Bien Hba 1

(C6ng ty me Sonadezi)

Page 3: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

461.041.538

4.214.830.751

40.385.322.245

201.722.020.390

1.115.765.703.623

5.137.840.284.660

426.204.798.504

426.204.798.504

10.000.000.000

(3.601.250.000)

134.555.956.641

736.729.693.210

1.918.270.349.830

2.795.954.749.681

79.608.742.288

79.608.742.288

(319.967.369.202)

1.213.355.393.644

893J88.024.442

(2.782.476.680)

23.092.916.086

20.310.439.406

-

(34.950.605.447)

75.120.105.929

40.169.500.482

60.479.939.888

29.268.006.537

S^^daunam

5.705.042.237

7.093.517.196

35.414.415.982

243.458.638.163

1.313.705.647.152

5.232.229.138.811

423.571.491.097

423.571.491.097

10.000.000.000

(3.073.681.107)

134.555.956.641

736.729.693.210

1.918.270.349.830

2.796.482.318.574

108.015.178.620

108.015.178.620(333.462.655.348)

1.214.773.687.283

881.311.031.935

(3.028.397.809

23.733.659.086

20.705.261.277

-

(36.858.184.745

75.234.340.181

38.376.155.436

59.081.416.713

-

SocuS'i quy

3

Thuy^minh

313

312311310300270268263

262261260255254253252

251250242241

240232231230229228227226225224223222221220219216215214213

2

Ma s

3. Thue va cac khoan phai nop Nha ntfdc

2. Ngtfdi mua tra tien trtfdc ngan han

1. Phai tra ngtfdi ban ngan han

I. NO ng^n han

C - NO PHAI TRA

To'ng cong tai san (270 = 100+200)

4. Tai san dai han khac

3. Thiet bi, vat ttf, phu thng thay the dai

han

2. Tai san thue thu nhap hoan lai

1. Chi phi tra trtfdc dai han

VI. Tai san dai han khac

5. Dau ttf nam gitf de'n ngay dao han

4. Dtf phong dau ttf tai chinh dai han

3. Dau ttf gdp v6'n vho don vi khac

2. Dau ttf vao cong ty lien doanh, lien

ket

1. Dau M vao cong ty con

V. Dau ttf tai chinh dai han

2. Chi phi xay dung cd ban dd dang

1. Chi phi san xuat, kinh doanh dd dang

dai han

IV. Tai san dd dang dai han

- Gia tri hao mon Iuy k^- Nguy^n gia

HI. Hat dong san dau ti^

- Gia tri hao mon Iuy ke

- Nguy^n gia

3. Tai san co dinh vo hinh

- Gia tri hao mon Iuy ke

- NguySn gia

2. Tai san co dinh thue tai chinh

- Gia tri hao m6n Iuy k^f- NguySn gia

1. Tai san cddinh hihi hinh

H. Tai san c6'dinh

7. Dtf phbng phai thu dai han khd doi6. Phai thu dai han khdc

5. Phai thu ve cho vay dai han

4. Phai thu n6i bo dai han

3. Vc5h kinh doanh d don vi trtfc thu$c

1

CHI TEEU

Page 4: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

50.818.271.758-

680.838.668.006

3.083.219.736.832

3.083.219.736.832

4.022.074.581.037

4.022.074.581.037

-

47.525.870.558

866.517.812.675

914.043.683.233

8.675.103.384

-

56.563.499.579

26.630.391.112

62.194.582.451

2.597.249.3305

Sdddunam

51.421.478.466-

-

-

3.765.000.000.000

3.765.000.000.000

3.918.523.491.659

3.918.523.491.659

-

47.536.747.358

1.022.710.261.631

1.070.247.008.989

6.703.261.845

-

79.646.735.337

51.678.277.140

56.888.253.708

329.134.7184

Sd'cufiiqu^

3

Thuy^'

minh

419418417416415414413412411c411b411a

411410400343

342341340339338337336335334333332331330324

323322321320319318317

316315314

2

Ma si

9. Quy ho hd sap xep doanh nghiep

8. Quy dau th phat trien

7. Chenh l^ch ty gia hoi doai

6. Chenh lech danh gia lai tai sin5. Co phieu quy

4. Von khac cua chii sd hffu

3. Quyen chpn chuyen ddi hai phieu

2. Thang dh von cd phan

- Von dau tu cua chii sd hffu

- Co phieu hu dai

- Co phieu phd thong co quyen bieu

quye't

1. Von gdp cua chd sd hffu

I. Von chu sd hffu

D - VON CHU Sd HtTU

13. Quy phat hien khoa hoc va cong

ngh6

12. Dh phong phai tra dai han

11. Thue thu nhap hoan lai phai ha

10. Co phieu hu dai

9. Trai phieu chuyen ddi8. Vay va no thue tai chinh dai han

7. Phai hi dai han khac

6. Doanh thu chha thhc hien dai han

5. Phai h^ noi bo dai han

4. Phai hi noi bo ve von kinh doanh

3. Chi phi phai tra dai han

2. Ngtfdi mua tra tien tnfdc dai han

1. Phai tri nghcfi ban dai han

II. N^ dai han

14. Giao dich mua ban lai trai phieu

Chinh phii

13. Quy binhdn gia12. Quy khen thtidng, phuc Idi

11. Dh phong phai tra ngan han

10. Vay va nd thue tai chinh ngan han

9. Phai tra ngan han khac

8. Doanh thu chufa thhc hidn ngan han

7. Phai tra theo ti6i do kehoach hop

ddng xay dhng

6. Phai tra n0i b ngan han

5. Chi phi phai tra ngan han

4. Phii tra nghcfi lao (long1

CHITIEU

Page 5: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

Pham Thi Hong

K6' to6n tr^^^ng14 P bieu

5.137.840.284.660

-

95.793.260.079

111.404.644.362

207.197.904.441

5

So'd^unSm

5.232.229.138.811

-

6.308.753.114

95.793.260.079

102.102.013.193

4

S6'cu6iqu^

3

Thuye't

minh

432431430422421b421a

421420

2

Masfi"

Tong cQng nguon von (440=300+400)

2. Nguon kinh phi da hlnh thanh TSCD

1. Nguon kinh phi

II. Ngu6n kinh phi va quy khac

12. Nguon von dau M XDCB

- LNST chha phan phoi ky nay

- LNST chtfa phan phoi luy ke den cu6i

ky^ trufdc

11. Ldi nhuan sau thue chtfa phan phoi

10. Quy khac thuoc vo'n chu sd hiJu1

CHiTIEU

Page 6: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

KO'toantrh^ngNgufti 15p bieu

10.627.227.758-

-

101.653.09410.627.227.758

-

101.653.09410.525.574.664

2.997.423.216

4.119.851.208

30.559.779.72719.686.925.323

10.872.854.4046.770.820.480

4.120.677.004

-

-

30.559.779.727Nam 2016

6.308.753.114-

3.972.210

1.001.505.499

6.312.725.324

14.535.018

1.016.040.517

5.311.219.825

9.094.414.535

10.575.806

27.176.592.53923.899.936.803

3.276.655.73610.791.346.535

(348.207.895)87.337.445

-

-

27.176.592.539Ndm 2017

Luy kd til ddu nflm ddh cudi quy ndy

10.627.227.758-

-

101.653.09410.627.227.758

-

101.653.09410.525.574.664

2.997.423.216-

30.559.779.72719.686.925.323

10.872.854.4046.770.820.480

4.120.677.004

4.119.851.208

-

-

30.559.779.727

QUY1/2016

6.308.753.114-

3.972.210

1.001.505.499

6.312.725.324

14.535.018

1.016.040.517

5.311.219.825

9.094.414.535

10.575.806

87.337.445(348.207.895)

23.899.936.803

3.276.655.73610.791.346.535

27.176.592.539-

-

-

27.176.592.539

QUY1/2017Thuydit

minh

7071

605251

4050

323130

2524232221

1120

10

0201

Ma

stf

18. Lai cd ban Irdn co phieu ( *)

19. Lai suy giam Irdn co phieu (*)

17.Lpi nhudn sau thud' TN doanh nghi^p16.Chi phi Ihuc TNDN hoan lai15.Chi phi Ihuc TNDN hipn hanh

13. L^i nhudn khdcl 40=31-32)14.King Ipi nhudn kd' loan tntdc thud'

12.Chiphikhacll.Thunhdpkhdc

lO.Ltfi nlmdn thudn Id HBKD 30 = 20+(21-22)-(24+25)

9.Chi phi qudn ly doanh nghi^p8Chi phi bdn hdng- Trong do: Lai vay phdi trd

7.Chi phi tdi chinh

4.Gid von hang banS.Lpi nhu|n gpp vd ban hang, cung cfi'p djch vp

6.Doanh thu boat ddng tdi chinh

3. Doanh thu thudn v6 ban hang va cung

-Thuc lieu ihudScbipt-Hdng bdn bi trd lai

2.Cat khoan giam tnT doanh thu :

1.Doanh thu ban hang va cung cd'p djch vp

Chi tieu

MJu B 02-DN

Ban Mnh then IT 2OO/2U14/IT-BTC

ngly 22/12/2014 clla BO In/ing BO Si chinh

BAO CAO KET QUA HOAT BQNG KINH DOANHQUY I NAM 2017

TO^G CONG TY CP PHAT TR1EN KCND/c : So 1 -Bitting 1- KCN Bien H6a 1

Page 7: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

k TOAN TRlfdNG

3.003.601.227-

-

27.439.193

27.439.193-

-

-

(32.743)--

-

(2.085.005)-

(2.085.005)

468.286.667-

3.544.657.190

130.812.800

3.675.469.990

(1.942.265.382)

(109.235.956)(647.821.924)

(2.699.323.262)

1.533.846.387

2.976.162.034

2.976.162.034

CU01 KYs6 phAi n0p

26JO29420.156

1.000.000-

35.113.702

36.113.702-

-

•-

3.393.185

13.031.280

13.267.682

29.692.147

755.052.817

4.000.000.

253.364.930.423

339.331.067

253.704.261.490

-

-

-

6.600.000.000

261.093.006.454

261.093.006.454

Sdda nOp

296.729.470.969

1.000.000-

15.572.117

16.572.117-

-•

3.393.185

10.946.275

13.267.682

27.607.142

809.278.724

4.000.0001

280.826.571.101

130.832.800

280.957.403.902

28.779.976

28.779.976

14.885.829.108

296.712.898.852

296.712.898.852

SdphSi nOp

LU9 Kfi Til DAU NAM

261.129.120.156

1.000.000

35.113.702

36.113.702

-

3.393.185

13.031.280

13.267.682

29.692.147

755.052.817

4.000.000

253.364.930.423

339.331.067

253.704.261.490

-

6.600.000.000

261.093.006.454

261.093.006.454

Sdda nOp

296.729.470.969

1.000.000

15.572.117

16.572.117

3.393.185

10.946.275

13.267.682

27.607.142

809.278.724

4.000.000

1

280.826.571.101

130.832.800

280.957.403.902

28.779.976

28.779.976

14.885.829.108

296.712.898.852

296.712.898.852

So phai nop

S0 PHAT S1NH TRONG KY

(32.596.749.586

-

46.980.778

46.980.778

-

(32.743)

-

414.060.760

(1)(23.916.983.488)

339.311.067

(23.577.672.422)

(1.971.045.358)

(109.235.956)

(647.821.924)(2.728.103.238)

(6.751.982.721)

(32.643.730.364)

(32.543.730.364)

KY

S6 PHAl N0P DAU

t6^g cOngThud mdn b^i

Thud lieu ihu die bidlThudGTGT

321

b. Bifn thC dnai (R/phUOng khAo

Tidn suT dung dS't

ThudtnfdcbaCue khoun phai n^p kh^c

Thudt&i nguydnTime SDD phi Nnghi^p KCNGDTlmeSDD phi Nnghilp KCNBHI

Thue'SDD phi Nnghi^p mo da

Tlml'SDD phi Nnghifp KS Trang Bom

TlmiSDD phi Nnghi^p KDC

Thud SDD phi Nnghi^pThud Thu nhap ca nhan

Thud' m6n b4i

Time Hi KCN Giang JimTime Ml KCN BUIT'lme dal tin phong 16 E

Tien Ihuc dat

Tlme'TNBN KD nhd t<>m n$p

Thai TNDN Id KD BBSiln

ThuS'TNDNlitHDKDThuc'TNDN

Thuc'GTGT

Thu6'

21

117c

b

a

654c

ba

3c

ha

21I

A. TRV S^ CHfNH

CHi Tl6uSTT

TiNH HINH TH^C HlN NGHIA Vy V<^l NHA NU^C Ql^^ 1/2017

ubndt!nhd6nonait6no cOng ty cp phat triIn kcn

Page 8: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

BAN THUYET MINH BAO CAO TAI CHINHQuy 1 nam 2017

I. Dae diem hoat dong cua doanh nghiep

1.Hinh thuc so huu v6n.Cong ty co phin2.Linh vuc kinh doanh.

Kinh doanh cO sd ha tang Khu cong nghiep, Quy hoach vk kinh doanh nha.tvf van dau hf...

3.Nganh nghe kinh doanh.

Dau tit, phat trien do thi c6ng nghiep, khu cOng nghiep, khu dSn cif; dich vu du lich; kinh doanh

nha h^ng ,khach san cao oc, v5n phong cho thue. Dao tao day nghe. Dich vu quan ly moi

tnfdng. Dau tit ti chinh vao doanh nghi$p kh^e.

4.Chu ky san xuat, kinh doanh thong thudng.5.DSc diem hoat dpng cua doanh nghiep trong nam tai chinh co anh hudng den Bao cao tai

chinh.

6.Cau tnic doanh nghiep-Danh sach cac cong ty con;-Danh sach cac cong ty lien doanh, li&i ket;-Danh sach cac don vi true thuoc khong co tu each phap nhan hach toan phu thuoc.

+ Xi nghiep Dich vu Khu cong nghiep Giang Dien+ Biet thu D6ng Nai

7.Tuyen bo ve kha nang so sanh thong tin tren Bao cao tai chinh (co so sanh duoc hay khong,

neu khong so sanh dupe phai neu ro ly do nhu vi chuyen doi hinh thuc so hilu, chia tach, sap

nhap, neu dp dai ve ky so sanh...)

II.Ky kg toan, don vi tien te su dung trong kg toan

1 - Ky ke to^n nam (bit dau tCr ngay 01/01 ket thuc vio ngay 31/12).

2. Don vi tign te su dung trong kg toan. D6ng Viet Nam

III.Chuan mire va Chi do kg toan ap dung

1.Che do kS'loan ap dung: Chg'do k^^ toan Viet Nam.

2.Tuyen bd ve viec tuan thu Chuan mtfc ke toin va Che do kd toan

D/c: So 1 - du^^ng 1 - KCN Bien H6a 1(Ban hanh theo Thong hi s6 200/2014/TT-BTCT6NG CONG TY CP PHAT TRl^ N KCNMau so B 09 - DN

inh theo Thong tu so '.

Ngay 22/12/2014 ciia Bo Tai chinh)

Page 9: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

144.555.956.641 144.555.956.641

10.000.000.000 10.000.000.000

134.555.956.641 134.555.956.641

144.555.956.641 144.555.956.641

10.000.000.000 10.000.000.000

134.555.956.641 134.555.956.641

Cuoi namDau n&m

Gia gocGia trj ghi so Dur phongGia gocGia trj ghi so Du phAng

Cuoi namBau nam

GiagocGia trj hyp ly DuphongGiagocGia trj hyp ly Dirphong

bl)Nganhan-Tien giri co ky h^n-Trai phi^u-Cac khoan dau tu khac

b2) Dai han-Tien gui co ky han

-Trai phieu

-Cac khoan diu tu khac

a)Chiing khoan kinh doanh-T6ng gia trj c6 phi^u;(chi ti^t timg loai co phi^u chi^^m tu 10% trentong gia trj co phieu tra len)-Tong gia trj trai phieu;(chi ti^t tirng loai trai phi^u chi&n tir 10% tr^nt6ng gia trj trai phi6u trd len)-Cac khoan dau tu khac;-Ly do thay doi vdi tirng khoan dau tu/loai cophifiu, trai phi^u:

+ Ve so lugrng

+ V6 gia trj

b)Dau tu nam gift den ng^y ddo han

2. Cdc khoan ddu tu Idi chinh

VI. Thong tin bo sung cho cac khoan muc trinh bay trong Bang can doi ke toan., ,„'

1. TiinCuoi namBau nam

-TiSn mat224.808.734276.748.692-TiSn giii ngan hang khong ky han35.397.570.048160.574.589.800-Tien dang chuyen

COng35.622.378.782160.851.338.492

Page 10: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

3.659.9642.000.000

"~7.500.060"

637.200

500.0001.000.000

48.840.000~ 1.558.950

1.181.250

614.880

840.000455.544

2.668.132

23.700.000

10.238.000

6.174.000

1.836.000

4.619.340

1.581.000

6.297.480

19.212.846

63.989.100

So liryng

13.297.828.985698.420.001

1.905.865.200

7.220.790.249

^72.6OO.OOO~OOO

22.061.640.000" 6.594 358.500

16.051.237.819

2.885.631.840

7.937.600.0006.246.014.400

(5.526.650.663)

66.597.000.000

144.955.000.000

138.915.000.000

27.143.424.000

7.645.007.700

3.478.200.000

179.478.180.000

(94.242.646.587)

18.108.915.300

Dbnh pib CPU

(8.347.073.69141.261.480

~(i 1.859.501.225

(3.563.689,014

3.128.248

(1.305.661.140

(709.112.736(345 287.977(469.092.814

(7.541.784

(307.604.542)

(3.141.172.745)

(2.021.250.000)

(8.152.800.000)

8.675.730

(255.956.400)(10.421.330.670)I)y piling, khbc

Din iiim

41.550.395.29420.739.681.481

112.000.000.000144.555.956.641"71.446.310.966

8.045.519.909

33.436.576.595

12.600.000.000

488.352.527.264~ 21 838.570.523~29~841.520.005

7.489.690.056

12.829.995.45810.295.294.400

736.729.693.210

13.007.143.500

295.444.200.000

201.688.600.000

200.655.000.000

53.838.407.700

45.503.424.000

10.908.900 000

242.452.980.000

197.027.735.730

657.743.958.9001.918.270.349.830

Cibtrjphisi

36.599.640.00020.000.000.000

112.000 000.000142.419.208.880

75.000.000.000

6.372.000.000

26.400.000.000

5.000.000.00010.000.000.000

468 400 000.000" 15589.500000

14.259 375.000

4.611.600.000

5200.000.0004.049.280.000

671.861.755.000

26.681.320.000

237.000.000.000

56.733.600.000

61.740.000.000

46.193.400.000

18.360.000.000

15.810.000.000

62.974.800.000

192.128.460.000

639.891.000.0001.357.512.580.000

Gib pic

3.659.9642.000.0007600.000

637.200

500.000" 1000.000

46.840.0001 558.9501.181,250

614.880

840.000456.544

53.627.824

2.668.132

23.700.000

10.238.000

6.174.000

4.619.340

1.836.000

1.581.000

6.297.480

19.212.846

63.989.100

Si lyyng

----"—

350.036.000

-

350.036.000

177.532.893

177.532.893I)y piibiip, khbc

41.550.395.29420.739.681 481

112000 000 000"~144.555.956.641

71 446 310 986

8.045.519 909

33.436.575.595

12.600.000.000

488.352 527.26421 838 570 52329.841.520 005

7.489.690.056

12 829 995 45810.295.294.400

736.729.693.210

13.007,143.500

295.444.200.000

201.688.600.000

200.655.000.000

53.838.407.700

45.503.424.000

10.908 900 000

242.452.980.000

197.027.735.730

657.743.958,9001.918.270.349.830

Gib trjpiiisb

36.599.640.00020.000.000.000

112 000 000 000142.419.208.880

75.000.000.000

6.372.000 000

26.400.000.000

5.000 000.00010.000.000.000

468 400 000 00015 589 500 000T4~.259.375.000

4.611,600.000

5.200 000.0004.049280.000

671.881.755.000

26.681.320.000

237.000.000.000

56.733.600.000

61.740.000.000

46.193.400.000

18.360.000.000

15.810.000.000

62.974.800.000

192.128.460.000

639.891 000.0001.357.512.580.000

Gib sScfuSi mm

Cing ty Ci phin Amata VnamNgin hbng Dai A

Cing ty CP Quic li 91OiytydblhankhicCing ty Ci phin Cbng Phyic An

Cing ty Ci phin Bin xe vb Djch vyvbn tbi Ding Nai

Trying cao ding CN & QT Sonadezi

Cing ty Ci phin BOng dbCing ty Ci phin Dich vy Sonadezi

Cing ty Ci phin Sonadezi Chiu Doc

Cing ty Ci phin Vbn tii SonadeziCing ly Ci phin Sonadezi An Blnh

Cing ty Ci phin Amata Vnam

Cing ty Ci phin Xiy dyng Din dyngCing nghiip Si 1

Cing ty ci phin xay dyng Ding Nai

Cing ty Ci phin Son Ding Nai

Cing ty Ci phin Di$n cy Ding Nai

Diu ty vbo Cing ty lien doanh, lienkit

ing ty Ci phin Khu cOng nghiip Ojnhubn

ing ty Ci phin Sonadezi Long Blnh

ing ty Ci phin Sbch vb Thiit birying hyc

ing ty Ci phin Sonadezi Long Thinh

ing ty Ci phin Phbt triin Di thj Cingghiip si 2

ing ty Ci phbn Diu ty xiy dyng vit liiu Ding Naiing ty ci phbn Kinh doanh Nhb Dingai

ing ty Ci phbn Cing trlnh Giao thinging Nai

ing ty C6 phbn Cbng Ding Nai

ing ty C6 phin Bin xe vb Dich vyn tbi Ding Nai

6ng ty CP M6i trying Sonadezi

nq ty CP Cip nyic Ding Naiu ty vbo C6ng ty con

3X

12c1

11

67

8910

54

23

1b

12

10

11

9

8

6

7

5

43

2

1a

STT

c) Dau tir gup von vao don vj khac (clii liet tfmg khoan dau tir ttieo ty I^ von n3m giir v^ ty If quyen bieu quyet)

Page 11: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

ting dp phOng tal 31.03.2017

M(nh iMSO lirpngSO dlu nam

Minh^iiSOlmyngSO cuOl n^m |quy)

COng ty c6 ph^n Xdy dpng Ddn dgngCOnq nqhIOp Si 1

COng ty c6 phjn CSng BOng NalC8nq ty c6 phln XSy dttng B6ng NalCOng ty c6 phln Son Ding NalCOng ty C6 phln Sonadezl Long Thanh

t6n cOno ty

5

432l

sn

13*. C6 tl>c nh$n duvc tCr c6 ti>c tra bang c6 phidu, c6 phi^u third'ng

1

10.000.000.000819.568.880

10.000.000.000819.568.880

10.000.000.000819.568.880

10.000.000.000819.568.880

Tiin gm ky h?n trOn 12 thing

HB hpp 14c KD vfti CTCP COng trlnhGiao thOng BNai •Hpp tic v4i C6ng ty Misa ISm b4ngquinq c4o

4

5

Page 12: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

Cuoi namDsiu nam

SolirongGiatri So luongGia tq

5. Tdi san thiiu charxu ly (Chi tiit

timg loai tdi sdn thiiu)

a)Tien;b)Hang ton kho;c)TSCD;d)Tai san khac.

10.727.008.35135.165.723.303

b) Dai han

-Phai thu vb c6 phiin hoa;

-Phai thu ve co hie va lcri nhuan

dugc chia;-Phai thu ngucri lao dpng;-Ky cugc, ky quy;

-Cho mugn;

-Cac khoan chi ho;

-Phai thu khac.

Cong

231.716.00010.495.292.351

547.300.000

34.618.423.303

Cuoi namDau nSm

Giatrihgplj' Dgphong Giitrihgply Dyphdng35.165.723.303-10.727.008.351

6.866.950.000

58.714.734.176

5.418.550.000

65.332.451.697a)Phai thu cua khach hang ngan han

b)Phai thu cua khach htag dai han

c)Phai thu cua khach hang la cacben lien quan

4. Phai thu khac

a) Ngin han-Phai thu vb c6 phin hoa;-Phai thu ve co hie va lcri nhuan

ducrc chia;

-Phai thu nguoi lao dpng;-Ky cugc, ky quy;-Cho mugn;

-Tamung-Phai thu khac.

DaunamCuoi nam3. Phai thu cua khdch hang

Page 13: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

79.608.742.288

79.608.742.288

Dau nam

-

„.. i Gia tri coGl3g0C th6thuh6i

Daunam

108.015.178.620

108.015.178.620

Cuoi nam

-

^,.. ^ Gia tri coGiagoc ,i , • j.

the thu hoi

Cuoi nam

Cong- Sua chtta.-XDCB;- Mua sam;

b) Xay dvmg ca ban da dang

C6ngthong thuong)

trong mot chu ky san xuat, kinh doanh

neu li do vi sao khong hoan thanh

dang dai han (Chi tiet cho tirng loai,a) Chi phi san xuat, kinh doanh da

8. Tai san d& dang ddi han

212.124.367

80.896.978.581

17.754.620

2.201.520

192.197.372

793.628.640

15.464.748

2.653.837

7. Hang tdn kho:Cu6i namBhi nam

GiagdcDuphongGiagocDuphong

-Hang dang di tren duong;

-Nguyen lieu, vat lieu;

-Cong cu, dung cu;

-Chi phi san xuat kinh doanh da dang;

-Thanh pham;

-Hang hoa;

-Hang gui ban;

-Hang hoa kho bao thug.

-Gia tri hang ton kho ur dong, kem, mat pham chat khong co kha nang tieu thu tai thai diem cuoiky; Nguyen nhan va hudng xur ly doi vdi hang t6n kho u dong, kem, mat pham chat;-Gia tri hang ton kho diing de the chap, cam c6 bao dam cac khoan no phai tra tai thai diem cuoi

ky;-Ly do dan den viec trich lap them hoac hoan nhap du phong giam gia hang ton kho.

Page 14: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

-Nguyen gia TSCD cuoi nam da khdu hao hit nhung vdn con sic dung;

-Nguyen gia TSCD cuoi nam chd thanh ly;

-Cdc cam kit ve vi^c mua, ban TSCD hicu hinh co gia trj Ian trong tuamg lai;

-Cdc thay ddi khdc vi TSCD him hinh.

38.376.155.436

40.169.500.482

36.858.184.745

1.907.579.298

34.950.605.447

75.234.340.181

-

-

-

-

114.234.252

75.120.105.929

T^ng cQng

-

-

-

-

-

TSCD khac

1.995.944.827

2.165.595.748

3.239.055.001

169.650.921

3.069.404.080

5.234.999.828

5.234.999.828

Thiet bj dung cyquan ly

3.703.314.070

3.925.667.563

3.805.819.281

222.353.493

3.583.465.788

7.509.133.351

7.509.133.351

Phrftfng tiC-n vfintai truyen din

-

-

-

-

-

-

May mdc

thiet b|

32.676.896.539

34.078.237.171

29.813.310.463

1.515.574.884

28.297.735.579

62.490.207.002

62.375.972.750

114.234.252

Nha cufa, vat kien

true

- Tai ngay cuoi nam

- T^ii ngay dau ndm

So du cu6i n^m

Gia trj con lai

- Giam khac

- Thanh ly, nhugng ban

- Tang khac

- Chuyen sang bat dpng san dau tu

- Khau hao trong nam

So du cu6i n^m

Gia tri hao mon luy ke

So du dau nSm

Giam khac

T^ng khdcChuyen sang bat dpng san dau tu

Thanh ly, nhu^ng ban

Dau tu XDCB hoan thanh

Mua trong n&m

Nguyen gia

6 dir dau nSm

Khoan muc

1

2

3

4

5

6

7

1

2

3

4

5

6

1

2

9. Tang, giant tai sail cS dinh Itfru hinli:

Page 15: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

-Nguyen gia TSCD vo hinh da khau hao hit nhung van sic dung;

-Thuyet mirth so li^u vd gidi trinh khac;

20.705.261.277

20.310.439.406

3.028.397.809

-

-

-

245.921.129

2.782.476.680

23.733.659.086

-

-

640.743.000

-

-

-

23.092.916.086

TO'ng cpng

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

TSCD v6 hinhkhac

608.705.850

423.494.350

-

-

32.037.150

391.457.200

1.032.200.200

-

-

640.743.000

-

-

-

391.457.200

1'lifiii mCm may

vi tfnh

-

-

-

-

-

-

-

-

-

-

-

-

Ban quyCn

>^ng sang ch6'

-

-

-

-

-

-

-

-

-

-

-

-

-

Quyen phat

hiinll

20.096.555.427

20.310.439.406

2.604.903.459

213.883.979

2.391.019.480

22.701.458.886

-

-

-

-

-

22.701.458.886

Quydn s^ dpngdfl't

- Tai ngay cuoi nam

- Tai ngay dau nam

Gia tri con lai

So du cuoi nam

-Giam khac

- Thanh ly, nhirpng ban

- Tang khac

- Khau hao trong nam

So dir dau nSm

Gia tr; hau mon luy ke

So dir cuoi nam

Giam khac

Thanh !y, nhupng ban

Tang khac

Tang do hpp nhat kinh doanh

Tpo ra tir npi bp DN

Mua trong nam

o du dau nSm

Nguyen gia

Khoaii muc

Tang, giant tin sun co dinh vo limit:

2

1

5

4

3

2

1

7

6

5

4

3

2

1

• 10.

Page 16: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

116.358.753.043

253.558.146.674

511.394.132.218

195.474.138.726-

84.089.965.092

53.898.551.530

311.832.891.769-

337.648.111.766

565.292.683.748

Sd'cud'iky

Sd giamtrong ky

(thanh ly;nhuqtng

bdnl

Sd giam do ket

chuyen

6.257.318.780

4.174.216.047

3.063.751.319

1.418.293.639

So tang trong kyS6 tang do kit

chuyen

121.197.778.184-

257.732.362.721

514.457.883.537

189.216.819.946

50.834.800.211

79.915.749.045

337.648.111.766

310.414.598.130

565.292.683.748

Sd'dauky

Ton that do suy giant gia tri- Ca sd ha tang- Nha va quyen sir dung dat

- Quyen sir dyng dat

-Nha

Nguyen gia

- Ca sd ha tang

b) Bat dyng san dau tu nain giuchd tang gia

- Nha va quyen sit dyng dat

-Nha

- Quyen sit dyng dat

Gia tri con lai

- Co sd ha tang

- Nha va quy^n su dyng ddt

- Quyen sii dyng dat

-Nha

Gia tri hao mon luy ke

- Ca sd ha tang

- Quyen sir dyng dat

-Nha

- Nha va quyen sir dung dat

Nguyen gia

a) Bat dyng san dau tir cho thue

Khodn muc

12. Tang, giant bfit rfpng san ilCm tie:

Page 17: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

- Gia tri on I^i cuoi ky cua BDSDT dung de the chap, cam co dam bdo khodn vay;

-Nguyen gia BDSDT da khdu hao hit nhtmg van cho thue hodc nam giit chd tdng gia;

-Thuyit minh sd li?u va gidi trinh khdc.

- Nha va quyen sir dyng dat- Ca sa ha tang

-Nha

- Quyen sur dyng datGia tri con lai- Co set ha tang

- Nha va quyen su dyng ddt-Nha

-Quyen'sudurtgdat

Page 18: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

40.385.322.24535.414.415.982 35.414.415.982 40.385.322.245

Cuoi namDau n&m

Gia trjSo co tra nng tra npGia triSo co tra nang tra np

35.414.415.982 35.414.415.982 40.385.322.24540.385.322.245

Dau nam

523.467.502

55.477.369

467.990.133

426.204.798.504

2.032.604.511

268.947.067.403

141.768.203.785

13.456.922.805

426.728.266.006

Dau namCuoi nam

423.894.812.154

323.321.057

67.285.559

256.035.498

423.571.491.097

1.850.630.644

267.336.605.921

141.768.203.785

12.616.050.747

a)Cac khoan phai tra ngudi ban ngan han

b)Cac khoan phai tra nguai ban dai hanCpng

c)So np qua han chua thanh todn

d)Phiki tra ngucri bdn la cac b&t lien quan

14. Tai san khaca)Ngin han (chi tiet theo tung khoan mpc)

b)Dai hpn (chi tiet theo tirng khoan mpc)

CQng

16. Phai Ira ngir&i ban

Cuoi nam13. Cltipltitratrir&ca)Ngan han (chi tiet theo tung khoan mpc)-Chi phi tra truoc v thue hopt d0ng TSCD;-Cong eg, dung eg xuit diing;

-Chi phi di vay;

-C&c khoan khac (neu chi tiet neu co gia tri Ion).

b)Dai hgn

-Cong cp, dung cp

-Tien thue mat bang Cong nghifp co ha tang k^thuat

-Ti6n thue dat tra mpt lln (KCN Giang Dien)

-Chi phi tra trudrc dai han khac

Page 19: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

So co kha nSng tri

nyGia trjGiantTang

So c6 khanang tra ny

Gia tri

Dau namTrong namCuoi nam

1)Vay ngSn han

a)Vay ng5n hyn

b)N(r dai han den han Ira+ Qu^ Bdo V^ Moi Trudng DdngNai+ Ngdn hang TMCP Congthuong Vi^l Nam - CNKCNBien

Hoa

2)Vay di han (Chi tiet theoky han)a)Ngan hang TMCP Congthutang Vi?t Nam - CN KCNBien Hoab)Ngan hang TMCP Congthiromg Vi?t Nam - CN 7TP.HCMCpng

IS. Vay va ny time tai chinh

Page 20: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

21.2. Trai phieu chuyen doi:

a. Trai phieu chuyen doi tai then diem dau ky:-Thai diim phat hanh, ky han g6c va ky han con lai tung loai trai phiiu chuyen doi;

-So luqng timg loai trai phieu chuyen doi;-Menh gia, lai suit timg loai trai phieu chuyen doi;-Ty If chuyen doi thanh co phieu timg loai trai phieu chuyen doi;-Lai suit chift khiu dung df xac djnh gii tri phan no g6c ciia timg loai trai phieu chuyen doi;-Gia trj phin no goc va phin quyen chon co phieu ciia timg loai trai phieu chuyen doi.

Daun3m

Gia triLai suit

Cuoi nam

Gia tri Lai suat Ky han

1.022.710.261.631 866.517.812.675

26.630.391.112

866.517.812.675

51.678.277.140

1.022.710.261.631

51.678.277.140 26.630.391.112

Daun3mCuoi nam20. Doanh thu chua thuc Men

^ a)Nginhan

-Doanh thu nhin truoc;

-Doanh thu tCr chuong trinh khachhang truyen thong;-Cac khoan doanh thu chua thuc hien

khac.

Congb)Dai han-Doanh thu nhan tnrdc;-Doanh thu tit chuong trinh khachhang truyen thong;-Cac khoan doanh thu chua thuc hien

khac.

Congc)KM ning khong thuc hien duoc hopdong vdi khach hang (chi tift tirngkhoan muc, ly do khong cd kha nangthuc hien).

' 21. Trdiphieu phdt hanh

21.1. Trai phiiu thudmg (chi tilt theo

tirng loai)a)Trai phieu phat hanh

-Loai phat hanh theo menh gia;

-Loai phat hanh co chiet khau;

-Loai phat hanh co phu troi.

Cong

b)Thuyet minh chi tiet ve trai phieucac ben lien quan nim giu (theo tirng

loai trai phieu)

Cong

Page 21: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

3.918.523.491.659

(18.586.261.895)

(997.592.240.591)

-

-

905.715.453.286-

6.911.959.822

4.022.074.581.037

(11.143.626.805)

(217.251.325.532)-

(24.913.110.674)-

110.798.486.544

4.060.091.077.324

104.493.080.180

8

Cng

51.421.478.466

603.206.708

50.818.271.758

(88.953.018.177)

638.068.465

132.933.401.369

6.199.820.101

7

Quy ho tr^ sip xcp

doanh nghi^p

102.102.013.193

(18.586.261.895

(280.522.643.957

187.704.261.490

6.308.753.114

(11.143.626.805)

207.197.904.441

(127.469.936.841)

(24.913.110.674)

37.296.250.952

98.293.260.079

235.135.067.730

6

L^i nhun sau

thu^i chlta phdn

phft'i

-

-

5

Quy dophdng

tai chinh

-

(18.586.261.895)

18.586.261.895

-

4

QuJ d^u til phattrie'n

-

_

3

Ch^nh^ch ty gi6hfii doii

-

(680.838.668.006

680.838.668.006

680.838.668.006

2

ChOnh 10ch d^nhgin lai tai san

3.765.000.000.000

(17.644.666.733

699.424.929.901

--

SOdOcufii namnay

- Trich ISp cac quy

- Gidm von trong nam nay

- Lo Irong nam nay

- Giam khac

- Uti nhuan tang khac trong n5m

- Tang khac

-Trich tang von thco ty 1^ v^^n nha mrdc (xir ly l^i chinh CPH)

3.083.219.736.832

(828.370.514)

72.864.167.127

- Trich ISp cac quySO' d^ cuOl nSm truth:, Dau nim nay

-T3ng trong nam nay

- Giam khac

- L5 trong nam nay

- Tang khac

- L()i nhu^n tang khdc trong nam

- Giam vfl'n trong nam nay

-Trich (ang von thco ly 1? von nha ntrdc (in ly tai chinh CPH)

3.011.183.940.219

1

VO'n d^u to cua

chu sd hutu

StfdtfdSunamtrutfc

-Ting Irong nam nay (djnh gi tai sail CPH)

A

a) Bang doi chieu bien d^ng cua von chii %is htru

25. Vonchusdhuu

Page 22: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

Nam trudc

680.838.668.006

Nam nay

51.421.478.46650.818.271.758

d) Cd tuc-Cd Pic da cdng bd sau ngay ket thuc ky kd

toan nam:

+ Cd tuc da cdng bd tren cd phieu phdthong:+ Cd tuc da cdng bd tren cd phieu uu

dai:-Cd Pic ciia cd phieu uu dai luy ke chua dupe

ghi nhan:

e) Cac quy cua doanh nghiep:-Quy dau tu phat trien;

-Quy hd trp sap xep doanh nghiep;-Quy khac thudc vdn chii sd huu.

g) Thu nhap va chi phi, lai ho^c Id dupe ghinhan true tiep vao vdn chu sd hQu theo quidinh cua cac chuan muc ke toan cu the.

26. Chenh lech ddnh gid lai tdi sdn

Li do thay ddi giua sd dau nam va cudi n^m(danh gia lai trong trudng hpp nao, tai san nao

dupe danh gia lai, theo quyet dinh nao?...).

10.000

...

376.500.000376.500.000376.500.000

Daunam

10.000

376.500.000376.500.000376.500.000

Cudi nam

* Menh gid co phieu dang luuhanh:

chu sd huu)+ Cd phidu uu dai (loai dupe phan loai la vdn+ Cd phieu phd thong- Sd lupng co phieu dang luu hanhchu sd huu)

+ Co phieu uu dai (loai dupe phan loai la v6n+ Cd phidu pho thongquy)- So lupng co phieu dupe mua lai (co phiduchu sd huu)

+ Cd phidu uu dai (loai dupe ph^n loai la v6n+ Cd phidu phd thong- So lupng co phieu da ban ra cdng chiing- So lupng co phieu ding ky phat hanhd) Co phieu

Page 23: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

27.Chinh lech ty gidNam nayNam trucrc

-Chenh lech ty gia do chuy&i d6i BCTC lapbang ngoai te sang VND-Chenh lech ty gia phat sinh vi cdc nguyennhan khdc (noi ro nguyen nhan)

28.NguSn kinh phiNam nayN3m trudc

-Nguon kinh phi dugc cap trong ndm-Chi su nghiep(...)(...)

-Nguon kinh phi con lai cuoi nam29.Cdc khodn muc ngoai Bang Can doi ki_ x.j.'Cuoi n3mDau nam

loana)Tai san thue ngoai: T6ng s6 tien thue t6ithieu trong tucmg lai ciia hop dong thue hoatdong tai san khong huy ngang theo cdc thai

han-Tir 1 nam trd xuong;

-Tren 1 nam den 5 nam;

-Tren 5 nam;b)Tai san nhan giir ho: Doanh nghi^p phai thuy^t minh chi tiet vb s6 lugng, chung loai, quy

each, pham chat cua tirng loai tai san tai thai diem cuoi ky.

-Vat tu hang hoa nhan gift ho, gia cong, nhan uy thac: Doanh nghiep phai thuygt minh chi ti^t

ve so lugng, chiing loai, quy each, pham chat tai thai diem cuoi ky.-Hang hoa nhan ban ho, nhan ky gfti, nhan cdm c6, th^ chip: Doanh nghiep phai thuyit minh

chi tiet ve so lugng, chiing loai, quy each, pham chat tftng loai hang hoa;

c)Ngoai te cac loai:Cuoi ndmDiu ndm

USD 2.628,493.068,49

EURO 1.835,001.835,00

d)Kim khi quy, da quy: Doanh nghiep phai thuyet minh chi tiet gia goc, so lugng (theo dan vj

tinh quoc te) va chiing loai cac loai kim khi quy, da quy.

d)Ng kho doi da xu ly:Cuoi ndmDau ndm

Cty Coast Total Phong Phii222.974.846222.974.846

Cty TNHH An Hung67.398.00067.398.000

Cty TNHH Viko Glowin1.114.959.4201.114.959.420

Cty Rugu Sam-panh Matxcava5.644.735.2685.644.735.268

Cty TNHH TN. Intertrade Viet Nam730.273.659730.273.659

Cty TNHH San xuit Dong Nam1.136.758.0001.136.758.000

LiSn Doanh Lenex, San Xuit Vat Lieu &158 668 303158.668 303

Thiet Bi Xay DungC6ngtyVantaithuyboD6ngNai861.683.261861.683.261

Tong cpng9.937.450.757 9.937.450.757

e)Cac thong tin khac \b cac khoan mpc ngoai Bang can doi ke toan30. Cdc thong tin khac do doanh nghiep tu thuyit minh, gidi trinh.

Page 24: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

Nam trudc

19.686.925.323

Nam nay

23.899.936.803

3. Gia von hang ban

-Gia von ciia hang hoa da ban;

-Gia von ciia thanh pham da ban;

Trong do: Gia v6n trich trudc ciia hang hoa, thanh phdmbat dong san da ban bao gom:

+ Hang muc chi phi trich trudc;+ Gia tri trich trudc vao chi phi ciia tung hang muc;+ Thdi gian chi phi du kien phat sinh.-Gia von cua djch vu da cung cap;-Gia tri con lai, chi phi nhugng ban, thanh ly ciia BDS

dau tu;-Chi phi kinh doanh Bat dong san diu tu;

-Gia tri hang ton kho mat mat trong ky;

c) Trucmg hgp ghi nhan doanh thu cho thue tii san latong so tien nhan trudc, doanh nghiep phai thuyet minhthem de so sanh sir khac biet giua viec ghi nhan doanhthu theo phucrng phap phan bo dan theo thdi gian chothue; Kha nang suy giam lgi nhuan va luong ti^n trongtuorag lai do da ghi nhan doanh thu doi vdi toan bg sotien nhan trudc.

2. Cac khoan giam trie doanh thuTrong do:-Chiet khau thucmg mai;

-Giam gia hang ban;

-Hang ban bi tra lai.

27.176.592.539 30.559.779.727

27.176.592.539 30.559.779.727

N3m trudcNam nay

1. Tong doanh thu ban hang vd cung cap dich v^a)Doanh thu-Doanh thu ban hang;-Doanh thu cung cap dich vu;-Doanh thu hgp dong xay dung;+ Doanh thu ciia hop dong xay dung dugc ghi nhantrong ky;+ T6ng doanh thu luy ke cua hop dong xay dgng dugcghi nhan den thdi diem lap Bao cao tai chinh.Congb)Doanh thu doi vdi cac ben lien quan (chi tiet tung doitugng).

VII. Thong tin t>6 sung cho cac khoan muc trinh bay trong Bao cao ket qua hoat dong kinh

doanh

Page 25: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

-Gia tri tirng lo^i h^ng ton kho hao hpt ngoai dinh miictrong ky;

-Cac kho^n chi phi vuQt miic binh thucrng khac dirgetinh true ti^p vao gia von;

-Du phong giam gii hang t6n kho;

-Cac kho^n ghi gi^m gi^ v6n hang ban.

Cong23.899.936.803 19.686.925.323

Page 26: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

9.545.454

92.107.640101.653.094

Nam truoc

825.7964.120.677.004

Nam trtroc

-Chiet kha'u thanh toftn , lai bftn hftng tra cham

-Lo do thanh iy cftc khoan dau ttf ngftn han, dai han

-Lo bftn ngoai t^-Lo chenh lech ty gift da thtfc hien

-Lo ch^^nh lech ty gift chtfa thtfc hien-Dtfphbng giam gift cftc khoan dau ttf ngan han, dai han(527.568.893)

-Chi phi tai chinh khftc, dftnh gift lai khoan dau ttf92.023.553

Cong(348.207.895)

6.Thu nhap khdcNSm nay

-Thanh ly, nhtiong ban TSCD;-Lai do danh gia lai tai san;-Tien phat thu dtrac;-Thu tien bftn ho so dtf thau15.454.547-Cac khoan khftc.1.000.585.970

Cong1.016.040.5177.Chi phi khdcNam nay

-Gift trj con lai TSCD va chi phi thanh

ly, nhurong bftn TSCD;-Lo do dftnh gift lai tai san;-Cftc khoftn bj phat;-Cftc khoan khftc.14.535.018

Cong14.535.018

4.119.851.208

N&mtnid'c

6.770.820.480

364.435.200

6.406.385.280Nftmtniac

87.337.445Nam nay

10.791.346.535

1.877.844.316

6.661.915.200

2.251.587.019Nam nay

- Lai tien vay

5. Chi phi tai chinh

Congchinh)

nhnpng co phieu, dftnh gift lai khoan dlu ttf tfti

- Doanh thu hoat dpng tai chinh khftc (chuyln- Lai bin hang tra cham

- Lai chenh ISch t^ gift chtfa thtfc hien

- Lai chenh lech t^ gift da thtfc hien

- Lai bin ngoai t^

- C^ ttfc, lcfi nhuan dtfcfc chia

- Lai dftu ttf trfti phieu, ky phieu, tin phiSii- Lai tiin gift, tien cho vay4. Doanh thu boat dpng tai chink

Page 27: BAO CAO TAI CHINH QUY 1/2017 - news.sonadezi.com.vnnews.sonadezi.com.vn/images/uploads/files/BCTC rieng Quy 01_2017.pdf · nam 2017 bao cao tai chinh quy 1/2017 sonadezi iso 9001:2000

Lap ngay 19 thdng 04 nam 2017*ng Giam d6'cK^^'toantrU^ngLap hieu

1.Nhting khoan np ti&n tang, khoan cam k6t va nhung thong tin tai chinh khac:

2.Nhung sir kien phat sinh sau ngay kk thuc ky k^ toan nam:3.Thong tin ve cac ben lien quan (ngoai cac thong tin da dirqc thuyet minh d cac phan tren).4.Trinh bay tai san, doanh thu, kk qua kinh doanh theo bo phan (theo Hnh vuc kinh doanh hoac khuvirc dia ly) theo quy dinh ciia Chuan mire ke toan so 28 "Bao cao bo phan"(l):5.Thong tin so sanh (nhung thay d6i v^ thong tin trong Bao cao tai chinh cua cac nien dp ke toan

trudc):6.Thong tin ve hoat dpng lien tuc:7.Nhflng thong tin khac: Khong

IX. Nhu-ng thong tin khac