Академический Документы
Профессиональный Документы
Культура Документы
Cc bo co ti chnh
Ngy 31 thng 12 nm 2011
Cng ty C phn Sa H Ni
MC LC
Trang
Bo co ca Ban Gim c
Bo co kim ton c lp
Bng cn i k ton
Bo co kt qu hot ng kinh doanh
Bo co lu chuyn tin t
Thuyt minh bo co ti chnh
4-5
6
7-8
9 - 38
Cng ty C phn Sa H Ni
THNG TIN CHUNG
CNG TY
Cng ty C phn Sa H Ni (Cng ty) l mt cng ty c phn c thnh lp v hot ng theo
Lut Doanh Nghip ca Vit Nam theo Giy chng nhn ng k kinh doanh s 0103000592, do
S K hoch v u t H Ni cp ln u vo ngy 2 thng 11 nm 2001. Cng ty ng k
sa i Giy chng nhn ng k kinh doanh ln th 15 vo ngy 22 thng 12 nm 2009.
Hot ng chnh ca Cng ty l ch bin v kinh doanh sa b, sa u nnh, cc sn phm lm
t sa, ch bin hng nng sn, thc phm, nc ung, cc loi nc tri cy v cc hot ng
kinh doanh khc theo Giy chng nhn ng k kinh doanh.
Cng ty c tr s chnh ti Km s 9, Bc Thng Long, Ni Bi, Khu cng nghip Quang Minh, x
Quang Minh, huyn M Linh, H Ni, Vit Nam v 2 chi nhnh ti Thnh ph H Ch Minh v Thnh
ph H Ni.
HI NG QUN TR
Thnh vin Hi ng qun tr trong k v vo ngy lp bo co ny nh sau:
ng H Quang Tun
B Nguyn Th Hng
ng Phm Tng Lm
ng ng Anh Tun
ng Mai c Lm
Ch tch Hi ng qun tr
Thnh vin
Thnh vin
Thnh vin
Thnh vin
BAN GIM C
Thnh vin Ban Gim c trong k v vo ngy lp bo co ny nh sau:
ng H Quang Tun
ng ng Anh Tun
Tng Gim c
Ph Tng Gim c
Cng ty C phn Sa H Ni
BO CO CA BAN GIM C
Ban Gim c Cng ty C phn Sa H Ni (Cng ty) trnh by bo co ny v cc bo co ti
chnh ca Cng ty cho nm ti chnh kt thc ngy 31 thng 12 nm 2011.
TRCH NHIM CA BAN GIM C CNG TY I VI CC BO CO TI CHNH
Ban Gim c chu trch nhim m bo cc bo co ti chnh cho tng nm ti chnh ca Cng ty
phn nh trung thc v hp l tnh hnh ti chnh, kt qu hot ng kinh doanh v tnh hnh lu
chuyn tin t ca Cng ty. Trong qu trnh lp cc bo co ti chnh ny, Ban Gim c Cng ty
cn phi:
la chn cc chnh sch k ton thch hp v p dng cc chnh sch ny mt cch nht qun;
thc hin cc nh gi v c tnh mt cch hp l v thn trng;
nu r cc chun mc k ton p dng cho Cng ty c c tun th hay khng v tt c
nhng sai lch trng yu so vi nhng chun mc ny c trnh by v gii thch trong cc
bo co ti chnh; v
lp cc bo co ti chnh trn c s nguyn tc hot ng lin tc tr trng hp khng th cho
rng Cng ty s tip tc hot ng.
Ban Gim c Cng ty chu trch nhim m bo vic cc s sch k ton thch hp c lu gi
phn nh tnh hnh ti chnh ca Cng ty, vi mc chnh xc hp l, ti bt k thi im no
v m bo rng cc s sch k ton tun th vi h thng k ton c ng k. Ban Gim
c Cng ty cng chu trch nhim v vic qun l cc ti sn ca Cng ty v do phi thc hin
cc bin php thch hp ngn chn v pht hin cc hnh vi gian ln v nhng vi phm khc.
Ban Gim c Cng ty cam kt tun th nhng yu cu trn trong vic lp cc bo co ti chnh
cho nm ti chnh kt thc ngy 31 thng 12 nm 2011.
CNG B CA BAN GIM C
Theo kin ca Ban Gim c cc bo co ti chnh km theo phn nh trung thc v hp l tnh
hnh ti chnh ca cng ty vo ngy 31 thng 12 nm 2011, kt qu hot ng kinh doanh v tnh
hnh lu chuyn tin t cho nm ti chnh kt thc cng ngy ph hp vi Chun mc k ton v
Ch k ton Vit Nam v tun th cc quy nh php l c lin quan.
Thay mt Ban Gim c
H Quang Tun
Ch tch Hi ng Qun tr
Ngy 26 thng 3 nm 2012
BO CO KIM TON C LP
Knh gi:
Cc c ng ca Cng ty C phn Sa H Ni
Trn Ph Sn
Ph Tng Gim c
Chng ch kim ton vin s: 0637/KTV
Trnh Xun Ha
Kim ton vin
Chng ch kim ton vin s: 0754/KTV
Cng ty C phn Sa H Ni
B01-DN
BNG CN I K TON
ngy 31 thng 12 nm 2011
n v tnh: ng Vit Nam
Thuyt
minh
M s TI SN
100
A. TI SN NGN HN
110
I.
111
112
120
121
129
130
131
132
135
139
140
141
149
158
V. Ti sn ngn hn khc
1. Chi ph tr trc ngn hn
2. Thu v cc khon khc phi
thu Nh nc
3. Ti sn ngn hn khc
200
B. TI SN DI HN
220
221
222
223
227
228
229
230
250
258
259
150
151
154
Ti sn c nh
1. Ti sn c nh hu hnh
Nguyn gi
Gi tr hao mn ly k
3. Ti sn c nh v hnh
Nguyn gi
Gi tr hao mn ly k
4. Chi ph xy dng c bn d dang
260
261
III. Ti sn di hn khc
1. Chi ph tr trc di hn
270
TNG CNG TI SN
S cui nm
S u nm
121.573.970.362
114.394.685.614
3.934.860.041
1.085.463.042
2.849.396.999
18.217.729.205
15.217.729.205
3.000.000.000
31.335.000
132.600.000
31.335.000
132.600.000
(101.265.000)
(101.265.000)
59.182.976.249
27.612.043.624
23.971.576.894
9.597.764.955
36.233.551.789
14.485.156.487
11.421.773.762
12.101.951.202
6, 7
(1.998.409.224)
(1.775.329.662)
52.534.132.390
54.155.224.074
56.762.332.851
58.161.151.240
(1.621.091.684)
(1.398.818.389)
5.890.666.682
3.796.682.672
3.149.736.769
1.496.462.725
97.612.237
1.996.371.773
199.226.034
1.454.048.010
92.424.444.052
104.316.012.546
86.853.755.528
62.814.905.324
151.843.086.476
(89.028.181.152)
25.261.654
336.289.821
(311.028.167)
24.013.588.550
95.890.847.928
74.086.217.839
151.871.340.045
(77.785.122.206)
43.861.813
336.289.821
(292.428.008)
21.760.768.276
750.000.000
(750.000.000)
750.000.000
(750.000.000)
5.570.688.524
5.570.688.524
8.425.164.618
8.425.164.618
213.998.414.414
218.710.698.160
10
11
12
Cng ty C phn Sa H Ni
B01-DN
M s NGUN VN
300
A. N PHI TR
310
311
312
313
314
I.
315
316
319
N ngn hn
1. Vay v n ngn hn
2. Phi tr ngi bn
3. Ngi mua tr tin trc
4. Thu v cc khon phi np Nh
nc
5. Phi tr ngi lao ng
6. Chi ph phi tr (bao gm tr cp
thi vic phi tr)
7. Cc khon phi tr, phi np
ngn hn khc
330
334
II. N di hn
1. Vay v n di hn
400
B. VN CH S HU
410
411
412
417
418
420
I.
440
Vn ch s hu
1. Vn c phn pht hnh
2. Thng d vn c phn
3. Qu u t pht trin
4. Qu d phng ti chnh
5. L ly k
S cui nm
S u nm
81.759.363.423
86.873.960.804
81.759.363.423
46.986.582.942
16.403.871.157
390.012.124
84.894.411.952
41.405.841.323
21.027.053.881
1.881.612.441
14
6.646.570.967
3.994.258.532
10.063.103.501
2.819.643.511
15
6.171.041.060
6.750.789.228
1.167.026.641
946.368.067
1.979.548.852
1.979.548.852
132.239.050.991
131.836.737.356
132.239.050.991
125.000.000.000
63.778.796.500
3.817.286.084
1.160.418.827
(61.517.450.420)
131.836.737.356
125.000.000.000
63.778.796.500
3.817.286.084
1.160.418.827
(61.919.764.055)
213.998.414.414
218.710.698.160
S cui nm
S u nm
2.207
888,58
13
16
Ch tch Hi ng qun tr
H Quang Tun
K ton trng
Phm Tng Lm
Ngy 26 thng 3 nm 2012
Cng ty C phn Sa H Ni
B02-DN
CH TIU
01
1.
03
Thuyt
minh
Nm nay
Nm trc
17.1
282.444.416.781
324.093.843.086
2.
17.1
(10.364.560.673)
(14.222.352.166)
10
3.
17.1
272.079.856.108
309.871.490.920
11
4.
Gi vn hng bn
(219.519.852.360)
(257.915.919.618)
20
5.
Li nhun gp v bn hng
52.560.003.748
51.955.571.302
21
6.
2.180.542.386
3.195.811.452
22
23
7.
Chi ph ti chnh
Trong : Chi ph li vay
(7.369.232.033)
(4.694.317.203 )
(7.223.428.898)
(4.869.915.599)
24
8.
Chi ph bn hng
(37.730.089.177)
(54.729.725.606)
25
9.
(10.539.141.763)
(12.748.692.895)
30
10.
(897.916.839)
(19.550.464.645)
31
11.
20
4.200.080.860
5.751.975.551
32
12.
Chi ph khc
20
(1.692.030.763)
(7.573.676.103)
40
13.
Li nhun/(l) khc
20
2.508.050.097
(1.821.700.552)
50
14.
1.610.133.258
(21.372.165.197)
51
15.
(33.500.000)
(440.837.234)
52
16.
60
17.
1.576.633.258
(21.813.002.431)
70
18.
Li trn mi c phiu
- Li c bn/suy gim
126
(1.745)
18
17.2
19
22.1
24
Ch tch Hi ng qun tr
H Quang Tun
K ton trng
Phm Tng Lm
Ngy 26 thng 3 nm 2012
Cng ty C phn Sa H Ni
B03-DN
BO CO LU CHUYN TIN T
cho nm ti chnh kt thc ngy 31 thng 12 nm 2011
n v tnh: ng Vit Nam
M
s
Nm nay
Nm trc
1.610.133.258
(21.372.165.197)
17.2,19
12.072.044.531
445.352.857
(137.859.679)
12.788.413.273
412.688.955
(2.505.113.509)
19
17.2
(2.228.346.857)
4.694.317.203
(1.252.511.851)
(283.140.520)
4.869.915.599
(352.853.163)
15.203.129.462
(23.613.213.988)
4.005.927.166
(9.785.750.092)
554.256.147
(4.694.317.203)
-
(6.442.254.562)
(12.514.249.690)
(1.676.092.287)
(3.528.075.305)
(1.153.844.540)
(4.869.915.599)
(1.000.000.000)
(1.845.373.616)
(18.329.968.508)
(33.029.805.599)
(4.051.391.638)
3.244.786.364
1.252.511.851
(2.625.913.310)
1.909.090.910
352.853.163
445.906.577
(363.969.237)
104.567.981.133
(100.966.788.366)
-
108.701.970.306
(70.121.523.217)
(2.820.831.189)
(600.000)
I.
01
02
03
04
05
06
07
08
09
10
11
12
13
14
16
20
21
22
27
30
Thuyt
minh
CH TIU
LU CHUYN TIN T HOT
NG KINH DOANH
9, 10
Cng ty C phn Sa H Ni
B03-DN
50
60
61
nh hng ca thay i t gi hi
oi quy i ngoi t
70
Thuyt
minh
CH TIU
S u nm
S cui nm
3.601.192.767
35.759.015.900
(14.282.869.164)
2.365.241.064
18.217.729.205
15.852.488.141
3.934.860.041
18.217.729.205
Ch tch Hi ng qun tr
H Quang Tun
K ton trng
Phm Tng Lm
Ngy 26 thng 3 nm 2012
Cng ty C phn Sa H Ni
B09-DN
2.
C S TRNH BY
2.1
2.2
2.3
Nin k ton
Nin k ton ca Cng ty bt u t ngy 1 thng 1 v kt thc ngy 31 thng 12.
2.4
ng tin k ton
Cng ty thc hin vic ghi chp s sch k ton bng VN.
Cng ty C phn Sa H Ni
B09-DN
3.1
3.2
3.3
Hng tn kho
Hng tn kho c ghi nhn theo gi thp hn gia gi thnh a mi sn phm n v
tr v iu kin hin ti v gi tr thun c th thc hin c.
Gi tr thun c th thc hin c l gi bn c tnh ca hng tn kho trong iu kin
kinh doanh bnh thng tr chi ph c tnh hon thnh v chi ph bn hng c tnh.
Cng ty p dng phng php k khai thng xuyn hch ton hng tn kho vi gi tr
c xc nh nh sau:
Nguyn vt liu, hng ha
Thnh phm
10
Cng ty C phn Sa H Ni
B09-DN
3.4
3.5
Ti sn c nh hu hnh
Ti sn c nh hu hnh c th hin theo nguyn gi tr i gi tr hao mn ly k.
Nguyn gi ti sn c nh bao gm gi mua v nhng chi ph c lin quan trc tip n
vic a ti sn vo hot ng nh d kin.
Cc chi ph mua sm, nng cp v i mi ti sn c nh c ghi tng nguyn gi ca ti
sn v chi ph bo tr, sa cha c hch ton vo kt qu hot ng kinh doanh khi pht
sinh.
Khi ti sn c bn hay thanh l, nguyn gi v gi tr hao mn ly k c xa s v cc
khon li l pht sinh do thanh l ti sn c hch ton vo kt qu hot ng kinh doanh.
3.6
Thu ti sn
Vic xc nh mt tha thun c phi l tha thun thu ti sn hay khng da trn bn
cht ca tha thun ti thi im khi u: liu vic thc hin tha thun ny c ph
thuc vo vic s dng mt ti sn nht nh v tha thun c bao gm iu khon v
quyn s dng ti sn hay khng.
Tha thun thu ti sn c phn loi l thu ti chnh nu theo hp ng thu ti sn
bn cho thu chuyn giao phn ln ri ro v li ch gn lin vi quyn s hu ti sn cho
bn i thu. Tt c cc tha thun thu ti sn khc c phn loi l thu hot ng.
Cc khon tin thu theo hp ng thu hot ng c hch ton vo kt qu hot ng
kinh doanh theo phng php ng thng trong thi hn ca hp ng thu. Thu nhp
t tin cho thu c hch ton vo bo co kt qu hot ng kinh doanh theo phng
php ng thng trong thi gian cho thu.
3.7
Ti sn c nh v hnh
Ti sn c nh v hnh c ghi nhn theo nguyn gi tr i gi tr khu hao ly k.
Nguyn gi ti sn c nh v hnh bao gm gi mua v nhng chi ph c lin quan trc tip
n vic a ti sn vo s dng nh d kin.
Cc chi ph nng cp v i mi ti sn c nh v hnh c ghi tng nguyn gi ca ti
sn v cc chi ph khc c hch ton vo kt qu hot ng kinh doanh khi pht sinh.
Khi ti sn c nh v hnh c bn hay thanh l, nguyn gi v gi tr khu hao ly k
c xa s v cc khon li l pht sinh do thanh l ti sn c hch ton vo kt qu
hot ng kinh doanh.
11
Cng ty C phn Sa H Ni
B09-DN
3.8
3.9
8 - 20 nm
5 - 12 nm
4 - 7 nm
3 - 7 nm
4 - 5 nm
10 nm
5 nm
4 - 5 nm
Chi ph i vay
Chi ph i vay bao gm li tin vay v cc chi ph khc pht sinh lin quan trc tip n cc
khon vay ca doanh nghip.
Chi ph i vay c hch ton nh chi ph pht sinh trong k ngoi tr cc khon c vn
ha nh theo ni dung ca on tip theo.
Chi ph i vay lin quan trc tip n vic mua sm, xy dng hoc hnh thnh mt ti sn
c th cn c mt thi gian di c th a vo s dng theo mc ch nh trc
hoc bn c vn ha vo nguyn gi ca ti sn .
3.10
Chi ph tr trc
Chi ph tr trc bao gm cc chi ph tr trc ngn hn hoc chi ph tr trc di hn trn
bng cn i k ton v c phn b trong khong thi gian tr trc hoc thi gian cc
li ch kinh t tng ng c to ra t cc chi ph ny.
Cc loi chi ph sau y c hch ton vo chi ph tr trc di hn phn b dn t 3
n 5 nm vo kt qu hot ng kinh doanh.
3.11
3.12
Cng ty C phn Sa H Ni
B09-DN
3.13
X l k ton theo
CMKTVN s 10
Thng t 201
nh gi li s d
cui nm ca cc
khon mc ti sn
v cng n tin t
ngn hn c gc
ngoi t.
Tt c chnh lch t
gi do nh gi li s
d c gc ngoi t
cui nm c hch
ton vo kt qu hot
ng kinh doanh.
Tt c chnh lch t gi do nh gi li s d
c gc ngoi t cui nm c phn nh
ti khon Chnh lch t gi trong khon
mc vn trn bng cn i k ton v s
c hon nhp trong nm tip theo.
nh gi li s d
cui nm ca cc
khon mc cng
n tin t di hn
c gc ngoi t.
Tt c chnh lch t gi do nh gi li s
d c gc ngoi t
cui nm c hch
ton vo kt qu hot
ng kinh doanh.
Tt c li chnh lch t gi do nh gi li
s d c gc ngoi t cui nm c
hch ton vo kt qu hot ng kinh
doanh.
Tt c l chnh lch t gi do nh gi li
s d c gc ngoi t cui nm c
hch ton vo kt qu hot ng kinh
doanh. Tuy nhin, trng hp ghi nhn l
chnh lch t gi dn n kt qu hot
ng kinh doanh trc thu ca Cng ty
b l, mt phn l chnh lch t gi c th
c phn b vo kt qu hot ng kinh
doanh cc nm sau. Trong mi trng
hp, tng s l chnh lch t gi ghi nhn
vo chi ph trong k t nht phi bng l
chnh lch t gi pht sinh t vic nh
gi li s d cng n di hn n hn
phi tr. Phn l chnh lch t gi cn li
c th c phn nh trn bng cn i
k ton v phn b vo bo co kt qu
kinh doanh trong vng 5 nm tip theo.
13
Cng ty C phn Sa H Ni
B09-DN
3.14
3.15
Thu
Thu thu nhp hin hnh
Ti sn thu thu nhp v thu thu nhp phi np cho nm hin hnh v cc nm trc
c xc nh bng s tin d kin phi np cho (hoc c thu hi t) c quan thu, da
trn cc mc thu sut v cc lut thu c hiu lc n ngy kt thc k k ton.
Thu thu nhp hin hnh c ghi nhn vo kt qu hot ng kinh doanh ngoi tr
trng hp thu thu nhp pht sinh lin quan n mt khon mc c ghi thng vo vn
ch s hu, trong trng hp ny, thu thu nhp hin hnh cng c ghi nhn trc tip
vo vn ch s hu.
Doanh nghip ch c b tr cc ti sn thu thu nhp hin hnh v thu thu nhp hin
hnh phi tr khi doanh nghip c quyn hp php c b tr gia ti sn thu thu nhp
hin hnh vi thu thu nhp hin hnh phi np v doanh nghip d nh thanh ton thu
thu nhp hin hnh phi tr v ti sn thu thu nhp hin hnh trn c s thun.
Thu thu nhp hon li
Thu thu nhp hon li c xc nh cho cc khon chnh lch tm thi ti ngy kt thc
k k ton nm gia c s tnh thu thu nhp ca cc ti sn v n phi tr v gi tr ghi s
ca chng cho mc ch lp bo co ti chnh.
Thu thu nhp hon li phi tr c ghi nhn cho tt c cc khon chnh lch tm thi
chu thu, ngoi tr:
Thu thu nhp hon li phi tr pht sinh t ghi nhn ban u ca mt ti sn hay n
phi tr t mt giao dch m giao dch ny khng c nh hng n li nhun k ton
hoc li nhun tnh thu thu nhp (hoc l tnh thu) ti thi im pht sinh giao dch;
Ti sn thu thu nhp hon li cn c ghi nhn cho tt c cc chnh lch tm thi c
khu tr, gi tr c khu tr chuyn sang cc nm sau ca cc khon l tnh thu v cc
khon u i thu cha s dng, khi chc chn trong tng lai s c li nhun tnh thu
s dng nhng chnh lch tm thi c khu tr, cc khon l tnh thu v cc u i
thu cha s dng ny, ngoi tr:
14
Cng ty C phn Sa H Ni
B09-DN
3.15
Cng c ti chnh
Cng c ti chnh Ghi nhn ban u v trnh by
Ti sn ti chnh
Theo Thng t 210, ti sn ti chnh c phn loi mt cch ph hp, cho mc ch
thuyt minh trong cc bo co ti chnh, thnh ti sn ti chnh c ghi nhn theo gi tr
hp l thng qua Bo co kt qu hot ng kinh doanh, cc khon cho vay v phi thu,
cc khon u t gi n ngy o hn v ti sn ti chnh sn sng bn. Cng ty quyt
nh vic phn loi cc ti sn ti chnh ny ti thi im ghi nhn ln u.
Ti thi im ghi nhn ln u, ti sn ti chnh c xc nh theo nguyn gi cng vi chi
ph giao dch trc tip lin quan n vic pht hnh.
Cc ti sn ti chnh ca Cng ty bao gm tin v cc khon tin gi ngn hn, cc khon
phi thu khch hng v phi thu khc, cc cng c ti chnh c nim yt.
15
Cng ty C phn Sa H Ni
B09-DN
3.16
16
Cng ty C phn Sa H Ni
B09-DN
Tin mt
Tin gi ngn hng
Cc khon tng ng tin
S cui nm
S u nm
102.039.950
983.423.092
2.849.396.999
167.265.473
15.050.463.732
3.000.000.000
3.934.860.041
18.217.729.205
5.
6.
900
Gi tr
132.600.000
n v tnh: VN
S u nm
S
Gi tr
lng
900
132.600.000
(101.265.000)
(101.265.000)
31.335.000
31.335.000
S u nm
24.779.064.728
14.485.156.487
2.832.978.896
27.612.043.624
14.485.156.487
(1.498.409.224)
(1.275.329.662)
(*): S d khon phi thu ngn hn t khch hng ti ngy 31 thng 12 nm 2011 bao gm
khon tin 9.801.598.911 VN phi thu t cng ty TNHH Vit Pht (Vit Pht) lin quan
n vic Cng ty bn 500.000 kg ng tinh luyn nhp khu t Thi Lan cho Vit Pht
vo thng 12 nm 2011.
17
Cng ty C phn Sa H Ni
B09-DN
S cui nm
S u nm
1.000.000.000
1.000.000.000
3.281.425.931
4.681.693.680
393.999.478
240.645.866
2.667.774.240
8.068.762.551
300.746.502
64.667.909
9.597.764.955
12.101.951.202
(500.000.000)
(500.000.000)
8.
HNG TN KHO
n v tnh: VN
18
S cui nm
S u nm
35.141.064.863
4.507.181.380
5.259.703.602
1.214.518.582
8.032.755.647
44.910.231.550
4.073.395.516
8.196.823.120
978.260.254
2.440.800
54.155.224.074
58.161.151.240
Cng ty C phn Sa H Ni
B09-DN
S u nm
1.398.818.389
311.837.482
(89.564.187)
1.885.479.380
1.388.518.291
(1.875.179.282)
1.621.091.684
1.398.818.389
D phng trch lp trong nm phn nh khon d phng cho cc nguyn vt liu ng,
chm lun chuyn v Cng ty khng c k hoch s dng trong tng lai. Cc nguyn vt
liu ny c gi tr gc ghi trn s k ton cao hn gi tr thun c th thc hin c ti thi
im lp bo co ti chnh.
19
Cng ty C phn Sa H Ni
B09-DN
THUYT MINH BO CO TI CHNH (tip theo)
vo ngy v cho nm ti chnh kt thc ngy 31 thng 12 nm 2011
9.
TI SN C NH HU HNH
n v tnh: VN
Nh ca,
vt kin trc
My mc
thit b
Phng tin
vn ti
Trang thit b
vn phng
Ti sn c
nh khc
S u nm
- Mua trong nm
- Bn, thanh l
28.353.597.435 115.268.275.771
1.798.571.364
1.517.139.570
-
5.589.689.489
-
2.616.013.714
309.685.363
43.763.636 151.871.340.045
1.798.571.364
1.826.824.933
S cui nm
Trong :
khu hao ht
26.836.457.865 117.066.847.135
5.589.689.489
2.306.328.351
43.763.636 151.843.086.476
654.204.749
333.490.754
43.763.636
1.031.459.139
S u nm
- Khu hao trong nm
- Bn, thanh l
13.731.162.237
2.136.318.794
(506.356.194)
58.729.393.076
8.955.561.354
-
3.185.468.111
709.592.101
-
2.096.683.593
250.623.676
(304.029.232)
42.415.189
1.348.447
-
77.785.122.206
12.053.444.372
(810.385.426)
S cui nm
15.361.124.837
67.684.954.430
3.895.060.212
2.043.278.037
43.763.636
89.028.181.152
S u nm
14.622.435.198
56.538.882.695
2.404.221.378
519.330.121
1.348.447
74.086.217.839
S cui nm
11.475.333.028
49.381.892.705
1.694.629.277
263.050.314
62.814.905.324
Tng cng
Nguyn gi:
Gi tr hao mn:
Gi tr cn li:
Mt phn ti sn ca Cng ty c cm c theo cc hp ng th chp vi cc ngn hng nh trnh by ti Thuyt minh s 13.
20
10.
TI SN C NH V HNH
n v tnh: VN
Phn mm Ti sn c nh
my tnh
v hnh khc
Bn quyn,
bng sng ch
Tng cng
Nguyn gi:
S u nm
- Mua trong nm
33.412.943
-
288.376.878
-
14.500.000
-
336.289.821
-
S cui nm
33.412.943
288.376.878
14.500.000
336.289.821
S u nm
- Tng trong nm
10.684.899
3.246.864
269.173.071
13.423.333
12.570.038
1.929.962
292.428.008
18.600.159
S cui nm
13.931.763
282.596.404
14.500.000
311.028.167
Gi tr cn li:
S u nm
22.728.044
19.203.807
1.929.962
43.861.813
S cui nm
19.481.180
5.780.474
25.261.654
Gi tr hao mn:
11.
S cui nm
S u nm
14.275.664.796
14.275.664.796
9.737.923.754
7.485.103.480
24.013.588.550
21.760.768.276
(*) y l khon tin thu t Cng ty thanh ton theo hp ng thu t ngy 6 thng 6
nm 2007 c k gia Cng ty Thin Nam v Cng ty C phn Sa H Ni (vi tng din
tch t thu l 16.161,9 m2 v thi gian thu trong 50 nm). Ti thi im hin ti, cha c
hot ng no c thc hin trin khai i vi d n thu t nu trn. Quyn s dng
t ti Bnh Dng c s dng lm ti sn th chp cho cc khon vay t Ngn hng
Thng mi C phn Qun i nh trnh by Thuyt minh s 13.
(**) y l chi ph pht sinh mua my sa chua n PAN SA v h thng b lu in UPS,
card kt ni ang c hon thin v cht lng v b sung cc ph kin nn cha c
a vo s dng.
12.
CHI PH TR TRC DI HN
n v tnh: VN
Chi
Chi
Chi
Chi
ph qung co h tr sn phm mi
ph h tr kho lnh cho nh phn phi
ph thu my mc phc v sn xut
ph khc
21
S cui nm
S u nm
3.060.117.622
176.767.673
305.321.833
2.028.481.396
2.498.628.022
367.753.333
517.700.121
5.041.083.142
5.570.688.524
8.425.164.618
12.
13.
VAY V N NGN HN
n v tnh: VN
Vay ngn hng ngn hn
N di hn n hn phi tr
13.1
S u nm
44.813.472.734
2.173.110.208
39.497.022.423
1.908.818.900
46.986.582.942
41.405.841.323
Ngy 31 thng 12
nm 2011
Cc khon vay t
Ngn hng
Thng mi C
phn Qun i
Cc khon vay t
c nhn
Li sut
nm
ng tin gc
USD
Cc khon vay t
Ngn hng u t
v Pht trin Vit
Nam (BIDV) Chi
nhnh Phc Yn
13.2
S cui nm
K hn tr gc v li
VN
28.144.646.887
28.144.646.887
17% - 18%
1.333.425.847
64.021
8%
13.090.000.000
13.090.000.000
19,5%
1.900.000.000
1.900.000.000
19%
345.400.000
345.400.000
0%
44.813.472.734
64.021
43.480.046.887
N gc s c tr
sau 4-5 thng k t
ngy nhn n. Li
sut c tr vo
ngy 25 hng thng
N gc v li s
c tr vo ngy
28 thng 4 v 31
thng 5 nm 2012.
Cc khon vay t Ngn hng u t v Pht trin Vit Nam Chi nhnh Phc Yn
c m bo bng cc hp ng th chp ti sn ca Cng ty bao gm ton b thit
b sn xut v cc thit b ph tr khc vi gi tr c tnh l 32.740.000.000 VN.
22
14.
15.
S cui nm
S u nm
4.836.495.770
384.511.958
641.191.016
784.372.223
8.189.704.763
112.215.098
607.691.016
1.153.492.624
6.646.570.967
10.063.103.501
CHI PH PHI TR
n v tnh: VN
Phi tr i l phn phi
Tr cp thi vic phi tr
Phi tr khc
23
S cui nm
S u nm
2.654.876.683
830.939.173
2.685.225.204
2.592.367.276
982.616.913
3.175.805.039
6.171.041.060
6.750.789.228
Cng ty C phn Sa H Ni
B09-DN
16.
VN CH S HU
16.1
Thng d vn c
phn
Qu u t
pht trin
Qy d phng
ti chnh
L ly k
Tng cng
S d u nm
- L trong nm
- Gim khc (*)
125.000.000.000
-
63.778.796.500
-
3.817.886.084
(600.000)
1.160.418.827
-
(38.261.388.008)
(21.813.002.431)
(1.845.373.616)
155.495.713.403
(21.813.002.431)
(1.845.973.616)
S d cui nm
125.000.000.000
63.778.796.500
3.817.286.084
1.160.418.827
(61.919.764.055)
131.836.737.356
S d u nm
- Li nhun trong nm
- Gim khc (*)
125.000.000.000
-
63.778.796.500
-
3.817.286.084
-
1.160.418.827
-
(61.919.764.055)
1.576.633.258
(1.174.319.623)
131.836.737.356
1.576.633.258
(1.174.319.623)
S d cui nm
125.000.000.000
63.778.796.500
3.817.286.084
1.160.418.827
(61.517.450.420)
132.239.050.991
Nm trc
Nm nay
24
16.
16.2
VN CH S HU (tip theo)
Chi tit vn u t ca ch s hu
n v tnh: VN
S cui nm
C phiu ph
thng
Tng cng
C phiu ph
thng
125.000.000.000 125.000.000.000
125.000.000.000
125.000.000.000
125.000.000.000 125.000.000.000
125.000.000.000
125.000.000.000
Tng cng
Vn gp ca
c ng
16.3
S u nm
16.4
Nm nay
Nm trc
Vn u t gp ca c ng
Vn gp u nm
Vn gp tng trong nm
Vn gp gim trong nm
125.000.000.000
-
125.000.000.000
-
Vn gp cui nm
125.000.000.000
125.000.000.000
S cui nm
S u nm
12.500.000
12.500.000
12.500.000
12.500.000
12.500.000
12.500.000
12.500.000
12.500.000
12.500.000
12.500.000
12.500.000
12.500.000
C phiu
Qu khc thuc vn ch s hu
n v tnh: VN
Qu u t v pht trin
Qu d phng ti chnh
25
S cui nm
S u nm
3.817.286.084
1.160.418.827
3.817.286.084
1.160.418.827
4.977.704.911
4.977.704.911
17.
DOANH THU
17.1
Nm trc
282.444.416.781
324.093.843.086
282.444.416.781
(10.364.560.673)
(10.279.483.859)
(85.076.814)
324.093.843.086
(14.222.352.166)
(14.073.552.310)
(148.799.856)
272.079.856.108
309.871.490.920
272.079.856.108
309.871.490.920
(*): Doanh thu bn hng ca Cng ty trong nm 2011 bao gm mt s khon sau:
17.2
18.
Nm nay
Nm trc
1.252.511.851
601.612.637
326.417.898
-
352.853.163
84.480.153
2.579.954.895
178.523.241
2.180.542.386
3.195.811.452
GI VN HNG BN
n v tnh: VN
19.
Nm nay
Nm trc
219.297.579.065
(89.564.187)
311.837.482
258.402.580.609
(1.875.179.282)
1.388.518.291
219.519.852.360
257.915.919.618
CHI PH TI CHNH
n v tnh: VN
Li tin vay
L chnh lch t gi thc hin
L chnh lch t gi cha thc hin
Chi ph ti chnh khc
26
Nm nay
Nm trc
4.694.317.203
2.486.356.611
188.558.219
-
4.869.915.599
2.146.324.703
74.841.386
132.347.210
7.369.232.033
7.223.428.898
20.
21.
Nm nay
Nm trc
4.200.080.860
3.244.786.364
450.618.180
504.676.316
5.751.975.551
1.909.090.910
134.400.000
3.708.484.641
(1.692.030.763)
(7.573.676.103)
(1.016.439.507)
(181.818.180)
(493.773.076)
(2.192.231.430)
(60.606.060)
(5.320.838.613)
2.508.050.097
(1.821.700.552)
Chi
Chi
Chi
Chi
Chi
22.
Nm nay
Nm trc
190.959.115.233
30.746.582.467
12.072.044.531
21.901.913.717
12.109.427.353
236.108.327.069
35.640.387.567
13.839.581.064
25.836.898.125
26.345.449.112
267.789.083.301
337.770.642.937
27
22.
22.1
22.2
Nm nay
Nm trc
33.500.000
189.563.586
251.273.648
33.500.000
440.837.234
28
Nm nay
Nm trc
1.610.133.258
(21.372.165.197)
(137.859.679)
5.117.612.998
74.841.386
-
253.232.092
58.603.715
(89.564.187)
(1.600.214.853)
1.635.941.484
(1.635.941.484)
(17.721.321.951)
-
- (17.721.321.951)
- (18.479.576.294)
758.254.343
189.563.586
607.691.016
1.166.853.782
33.500.000
251.273.648
-
(1.000.000.000)
641.191.016
607.691.016
22.
22.3
C th
chuyn l
n nm
L tnh thu
chuyn l n
ngy 31/12/2011
2015
(1) 18.479.576.294
1.635.941.483
16.843.634.811
18.479.576.294
1.635.941.483
16.843.634.811
2010
TNG CNG
Khng
c Cha chuyn l ti
chuyn l
ngy 31/12/2011
(1) L tnh thu c tnh theo t khai thu ca Cng ty cho nm ti chnh kt thc ngy 31
thng 12 nm 2010 cha c c quan thu a phng quyt ton vo ngy kt thc
k k ton nm.
Cng ty cha ghi nhn ti sn thu thu nhp hon li cho phn l tnh thu ly k v cc
chnh lch tm thi khc do khng th d tnh c li nhun trong tng lai ti thi im
ny.
23.
Mi quan h
Ni dung nghip v
C ng
Bn hng ha
n v tnh: VN
Gi tr
2.832.978.896
Bn lin quan
Mi quan h
Ni dung nghip v
n v tnh:VN
Phi thu
C ng
Bn hng ha
2.832.978.896
2.832.978.896
29
23.
Lng v thng
24.
Nm nay
Nm trc
2.784.579.121
1.845.373.616
2.784.579.121
1.845.373.616
LI TRN C PHIU
Li c bn trn c phiu c tnh bng cch chia li nhun hoc l sau thu phn b cho
c ng s hu c phiu ph thng ca Cng ty cho s lng bnh qun gia quyn ca s
c phiu ph thng ang lu hnh trong nm.
Li suy gim trn c phiu c tnh bng cch chia li nhun hoc l sau thu phn b
cho c ng s hu c phiu ph thng ca Cng ty (sau khi iu chnh cho c tc ca
c phiu u i c quyn chuyn i) cho s lng bnh qun gia quyn ca s c phiu
ph thng ang lu hnh trong nm v s lng bnh qun gia quyn ca c phiu ph
thng s c pht hnh trong trng hp tt c cc c phiu ph thng tim nng c tc
ng suy gim u c chuyn thnh c phiu ph thng.
Cng ty s dng cc thng tin sau tnh li c bn v li suy gim trn c phiu.
n v tnh: VN
Nm nay
Nm trc
1.576.633.258
-
(21.813.002.431)
-
1.576.633.258
(21.813.002.431)
12.500.000
12.500.000
12.500.000
12.500.000
Khng c cc giao dch c phiu ph thng hoc giao dch c phiu ph thng tim nng
no xy ra t ngy kt thc k k ton nm n ngy hon thnh cc bo co ti chnh.
30
25.
VAS 10
Thng t 201
Chnh lch
(61.517.450.420)
164.506.974
(61.352.943.446)
(164.506.974)
(164.506.974)
326.417.898
(188.558.219)
2.505.113.559
(26.647.295)
(2.178.695.661)
(161.910.924)
137.859.679
2.478.466.264
(2.340.606.585)
11,03
11,03
198,28
198,28
(187,25)
(187,25)
Bo co kt qu kinh
doanh
Li chnh lch t gi
L chnh lch t gi
Li/(l) chnh lch t gi
thun ghi nhn vo bo
co kt qu kinh doanh
Li trn c phiu
- Li c bn
- Li suy gim
26.
Di 1 nm
T 1 n 5 nm
Trn 5 nm
S cui nm
S u nm
408.012.875
1.840.612.320
7.177.868.933
408.012.875
1.840.064.375
7.386.999.652
9.426.494.128
9.635.076.902
y l ngha v theo:
hp ng thu t c k ngy 26 thng 6 nm 2002 vi n gi 5.250 VN/m2/nm
cho tng din tch t l 39.621,5 m2 cho l t ti x Quang Minh, huyn M Linh.
Hp ng thu t c hiu lc trong thi gian 49 nm, k t ngy 6 thng 2 nm 2002;
v
hp ng thu mt bng, nh xng cng ty C phn K ngh Thc phm Vian vi gi
200.000.000VN/nm.
31
26.
S cui nm
S u nm
495.680.000
1.983.267.945
403.200.000
495.680.000
1.982.720.000
672.547.945
2.882.147.945
3.150.947.945
27.
Tng/ gim im
c bn
nh hng n li
nhun trc thu
100
250
(34.835.361)
(1.058.927.447)
(100)
(250)
34.835.361
1.058.927.447
100
300
(100)
(300)
(191.280.892)
(414.701.501)
191.280.892
414.701.501
27.
9%
-9%
(413.971.380)
413.971.380
5%
-5%
(662.729.691)
662.729.691
Ri ro v gi c phiu
Cc c phiu nim yt do Cng ty nm gi b nh hng bi cc ri ro th trng pht
sinh t tnh khng chc chn v gi tr tng lai ca c phiu u t. Hi ng Qun tr ca
Cng ty cng xem xt v ph duyt cc quyt nh u t vo c phiu.
Ri ro ca Cng ty v gi c phiu l khng trng yu.
34
27.
35
27.
Khng qu hn v
khng b suy
gim
91180 ngy
91180
ngy
> 210
ngy
S cui nm
37.209.808.580
33.428.382.649
3.781.425.931
S u nm
26.587.107.689
23.419.333.449
3.167.774.240
Ri ro thanh khon
Ri ro thanh khon l ri ro Cng ty gp kh khn khi thc hin cc ngha v ti chnh do
thiu vn. Ri ro thanh khon ca Cng ty ch yu pht sinh t vic cc ti sn ti chnh v
n phi tr ti chnh c cc thi im o hn lch nhau.
Cng ty gim st ri ro thanh khon thng qua vic duy tr mt lng tin mt v cc khon
tng ng tin v cc khon vay ngn hng mc m Ban Gim c cho l p
ng cho cc hot ng ca Cng ty v gim thiu nh hng ca nhng bin ng v
lung tin.
Bng di y tng hp thi hn thanh ton ca cc khon n phi tr ti chnh ca Cng
ty da trn cc khon thanh ton d kin theo hp ng trn c s c chit khu:
n v tnh:VN
Bt k thi im
no
Di 1 nm
T 1-5 nm
Tng cng
16.403.871.157
46.986.582.942
-
46.986.582.942
16.403.871.157
6.507.128.528
6.507.128.528
22.910.999.685
46.986.582.942
69.897.582.627
21.027.053.881
41.405.841.323
-
1.979.548.852
-
43.385.390.175
21.027.053.881
6.714.540.382
6.714.540.382
27.741.594.263
41.405.841.323
1.979.548.852
71.126.984.438
31 thng 12 nm 2011
Cc khon vay v n
Phi tr nh cung cp
Chi ph phi tr v chi ph trch trc
khc
31 thng 12 nm 2010
Cc khon vay v n
Phi tr nh cung cp
Chi ph phi tr v chi ph trch trc
khc
36
Cng ty C phn Sa H Ni
B09-DN
28.
Gi trhp l
Ti sn ti chnh
Cc khon u t nm gi kinh
doanh
- C phiu nim yt
Phi thu khch hng
Phi thu khc
Tin v cc khon tng ng
tin
132.600.000
132.600.000
27.612.043.624
9.597.764.955
(101.265.000)
(101.265.000)
(1.998.409.224)
-
3.934.860.041
18.217.729.205
Tng cng
41.277.268.620
(2.099.674.224)
44.937.436.894
132.600.000
(101.265.000)
132.600.000
(101.265.000)
14.485.156.487 (1.775.329.662)
12.101.951.202
-
31.335.000
31.335.000
25.613.634.400
9.597.764.955
31.335.000
31.335.000
12.709.826.825
12.101.951.202
3.934.860.041
18.217.729.205
(1.876.594.662)
39.177.594.396
43.060.842.232
Gi tr ghi s
N phi tr ti chnh
Vay v n
Phi tr ngi bn
Chi ph trch trc v phi tr
khc
Tng cng
Gi tr hp l
31 thng 12
nm 2011
31 thng 12 nm 2010
31 thng 12
nm 2011
31 thng 12 nm 2010
46.986.582.942
16.403.871.157
43.385.390.175
21.027.053.881
46.986.582.942
16.403.871.157
43.385.390.175
21.027.053.881
6.507.128.528
6.714.540.382
6.507.128.528
6.714.540.382
69.897.582.627
71.126.984.438
69.897.582.627
71.126.984.438
37
Cng ty C phn Sa H Ni
B09-DN
29.
30.
5.768.172.315
982.616.913
982.616.913
(982.616.913)
6.750.789.228
-
Ch tch Hi ng qun tr
H Quang Tun
K ton trng
Phm Tng Lm
Ngy 26 thng 3 nm 2012
38