c6Nc Ff,coN - Vietstockstatic2.vietstock.vn/data/HOSE/2017/BCTC/VN/QUY 2... · c6Nc TY cO PH.iN...
Transcript of c6Nc Ff,coN - Vietstockstatic2.vietstock.vn/data/HOSE/2017/BCTC/VN/QUY 2... · c6Nc TY cO PH.iN...
c6Nc TY cO PH.iN Ff,coNBno o{o Si chfnh hqp Dh{r cho ky hosr d0Dg tir Dgiy Olhln}l7 &t llply 3OlO6DOl7
@\
BAo cAo Tfu cMtH HgP NHAT
cflo rd rd ToAN TUNcAy 0r/0u0r7 DfN NGAY 30/0f20r?
Mn d pbi6u: FCI{
Bio c{o dy g6m :
R6ng cbt ddi kl todn lpp nt dt
Bdo ctu 6 ryn bq, dfing ldrrh.to@th lW nh&
Brio cdo htu chuyCn titn tQ hgp nhdt
Rdn tlnlydt ninh bdo cdo tdi chlnh hsp rhdt
fla aQt - I tgbg u / nam aut /
tt' "
cONc TY cO PH.iN FEcoN
860 c6o tii chinh hgp nhat cho ki' hoat dong fri 0l/01/2017 d ngny 30/06/2017
Miu B 0Ia-DNAINBANG c,iN Dor Kf, ro.,iN He? NHAr
Tai ngiy 30lhiing 06 ndm 2017
TAI SAN
A - TiI s,{N NGAN HAN(100 = 110+120+130+140|150)
I- Tiin vi cic khoin a|ror|g il(ong ti6nl. Tidn2. CAc khoen tuong duong tiAn
II- Cic khoin iiAu tu liri chinh ngfn h4n
J. t,au rU nam gruoerr ngay oao n4n
III- Cdc khoin phii thu ngin h3n
L Phdithu ngin han cia kh6ch hADg
l. I ra rrugc cno nguo, D3|r :lqar] Dan
6. Phailhu ngdn han khec
7. Dy phdng phai thu ngin h4n kh6 ddi
IV- Hdng tdn khoL Hing t6u klro
V- Tli sdn ngin hgn kh6c
L Chiphi tre trirdc ngin han
2. Thu6 GTGT dugc khdu tri1 tnuc va cac xuoaD Kntc pnat mu- Nhe nr6c). tat san ngan n?n KDac
B - T,i.I sAN D.\I IIAN(200 = 21W220+23 0+ 240+250+260)
I Cic khoin phii thu dei h?n6. PhAithu dai h?n khic
u- tat san co olnnl. Teisar c6 dlnh hilu hinh
- NguyAn gid- \rta lfl hao nlon tuy Kc
l. I al san co o!nn lnuc tal cnlnir- NguyAn gid- ota If! nao mott tuy Ke
3. Tdisdn c6 dinh v6 hi'rh- Nguy€n g i- rJta lrl hao mott tuy Ke
Iv Tli sin dddang dii h?n2. Chiphi xAy dlrng coban dd dang
V Cic khoin.Iiu tu tii chinh dei h4n
2. DAu tuvio c6ng ty li€n k6t, lion doanh
VI Tii sltr dii h4n khrcl- chiphi tra audc dii h?n
2. TAi sin thu6 thu nhip hoan l?i
TdNG coNG rAI siN (270 = loo+2oo)
MS rM 30/06?lT 0v0ln0t7\AID
100
0
l|2120
t23
130
l3lt32t36t37
140
l4l150
l5l152
153
t55
200
5.1
210216 5.5
5.6
5.7
5.1
2.210.630.931 .940
180.005.262.227
t5l .847 .862.227
28.157.400.000
l3-261.405.717
t3 .26t .405 .717
1.310.459.151.160
994.610.141.967
7 4 .730.',7 02.2't8
244.081.464.758(2.963.ts1 .843)
420.265.011,540
420 .265 .017 .540
2a6.640.095.296
2.7t6.046.88126.157.1',70.434
44.965.816
25',7 .'721 .912.165
1.122.s55.886.125
5.700.011.897
5.700.011.897
159.425.672.10833 | .2't 5 .131 .599
562.268.458.079(230.993.326.180)
t83 .729 .249 .613245.323.718,035(61.594.468.422)
244.421.291.496252.877.333.556(8.456.012.060)
13.314.986.11873 .37 4.986.t7 8
244365.201.474248.365 .201 .47 4
35.690.013.868
34.t20.326.67 6
| .569.687 .\92
3.333.186.81E.065
2.246.145.401.267
252.n13a7 .lt8222.053 .987 .1t830.157.400.000
13.146.800.000
I3.146.800.000
1.357.552.091.401
L130.981.456.329
69.',732.499 .57 5
| 60.588.194.648(3.750.059. r5 r)
319.986.390.336
319.986.390.336
303.248.732-4t 2
| .003 .092.762
20.588.550.415
60.755.4't0
281 .596.333 .765
1.086.183.691.037
3.059.50r.8883.059.501.888
151.783.061.059
314.255 .614 .200
518.761.877.379(204.s06.263.t79)
192.101.430.057
251.269.603.035(s9.r68.172.978)
245 .426.022j02252.877.333.556(7.4s1.310.7s4)
56.510322.33256.570.322.332
239.608.064.442
239.608.068.442
35.162.731.316
33 .593 .044.124
1.569.68'1.192
3.332.329.092304
'alcl
c
{
5_2
5.4
5.4
5_E
5.9
220221
222223
224
225
226227228229
240242
250
252
260261
270
cdNc TY c6 PHAN Ff,coN860 cio tei chinh hgp nh& cho kj'hoat dong tir ngdy 0l/01/2017 di:n ngiry 30/0612017
Mau B 0l a-DN/HNBiNG cAN D6I Kt ToAN Hqp NH.{T Oi6p .heo)
Tai ngey 30 th6ng 06 nam 201?
MS TM 30/061017NCUON VON
Nq PHAI TRA (300 = 310+330)
Ng ngin h4n
Phai tre rgudi b6n nSen han
Ngudi nua tre ti6n tru6c ngdn han
Thuii vi cic kho6n phiLi nQp Nhi nudc
Phii tri ngudi lao dong
Chi phi phii tra ngtn han
Doanh thu chrra thtrc hiQn ngin h4n
Cic khoen phii tre, phai nop
ngin hqn kh6c
10. Vay vd ne thu6 tdichilh ngin han
12. Qui khen th$dng, phirc lqi
U- Nq dii h{n6. Doanh thu chua thFc hien dii han
8. Vay vd Dg tiu€ tii chinh ddi h?ny, I iat pnteu cnuyen ool
I l. Thu6 thu nh6p hoan l4i pheitni
B- v6N cHir so HOU (4oo = 4l0+a3o)I- V6n chi sd hiuL V6n dAu tu cria chrl so hnu
- C6 phiiu phii thing c6 quyin hiiu quyilt
2. Thiing du v6n c6 phAn
3. Quyin chgn chuy6n d6i traiphii:u8. QuY.ld tu phdt tri6n
11. Lgi nhuan sau thu6 chua phan ph6i
- LNiT chtru phdn pht'i liiy kii din cuii ki
- LNST chw ph,in ph.ii ki ndy
c. Lqr icH cOA cO D6NG THltu sd
rdNG CoNC NGUoN voN(,1,10 = 300+400+439)
0t/01/2011VND
300
310
3ll3t23r33r4315
318
319
2.065.111 .051 .242
1.301.949.114.244
455 .252.27 7 .733
79.584.951.055
12.244.04t.106
7;t4'1.198.592
I r 1.t03.848.8542.388.636. t00
86.565.833.219
549 .2t | .484 .039
1.850.843.546
7 51 .221 .936.998
362.233.496395.895.493.52E
356.410.412.463
4.559 .'t97 .5 | |
99r -523.142.21599r-s23.142.215
494.994.220 .000
191.991.220.000
12.4t 5 .303 .821
6',7.947.587.537
176.809.59?.506
179.356.433.351
r 30.210.268.293
49. r46.165.058
276.4a6.624.608
3333.r86.818.065
2.097 .964-9t2.235
1.283.366.728.640
436.049.289.838
74.912.257.053
33 .967 .618.525
5.113.834.496
182.554.265.401
40.038-400
18.598.458.730
502.442.t02.9239 .688.863 .21 4
814.598.183.595
362.233.496
416 .703 .',7 40 .125
392.652.4t2.4634.E79.197.511
970.705.306.934
9?0.?0s306.934411.228.540.000
177.228.510.000
53.938.983.821
6',7 .94',7 .587 .s3',7
113.199.476.401
258.390 .',l 19 .1',7 5
t t3.745.639.338
144.645.079.837
263.6s8.873.135
3.332.329.092.304
320322
330
336
338
339
341
400
410
4l I
412
4t3418
421
5.t I
5.12
5. t3
5.10
5.t5
5.t4
440
Ngrdi lip bi6u
wVPhan Vuorg Cutrlg
Kd toin tru6ng
thing 07 ndn 2017
(r
]NC T
] PHA
ri
:lCONG TY
Truong Tudn Tri
{m <l6c
>rtg
'/3f.
,?Ev)
z,
[!lr-
aI
)l
N
4?
F
F
F
E
J
Z
&,
:.d
irs R
ll
sl
I
E
z
:l
I
sEs3fiR
I
I I at:l\;erq=l$nlF$
I
gi
r-l!11
i
q.t
z
.j ,.1 '1
i l
F-1-
f€1T€6i -rr
lt,
:F- P
S\ 3.:; g
zgRF
.i.i
: RIF:ali ;ri4iar-gFES
9,F 3l;r $
9;;
.: ;l; Fj
I
I
rlllI
tL_li;t
lA *li;'di193>,;-"n
?i l?i f,ilE s SE
!t€l;l tia
;iilE;s;i?l=t
Ei;lEi:lfl;le
tlttl
I L l]ttdi I lrl
i1 i!9 ,:l l:riil l=1.!
ii!S!t-i]itll I
lrlItll
I,,_li 8l:i
AL
:91!aa€? 9l r
e E"i€gr!€i6:.€ e Elf€ af :1;i =
E'E,E
oiv.;i.:
6
7a
i.I
t;
I
el
i
it
,l"l-=1"]"*i- l9: = 11*i
t< :tz s
IA :
t;l>I
I
II
II
I
I
II
I
II
t.<lz
IZ
l;I Zr.
I ZS3l a \al !.R
-l v..6 | !:rl xel
Et .i>l t!
-.ol
dl:lz?lo 9lY ol
z El
t :la, zl- :;lo <lz 1lo .Hl
'E \!'. qp -r"
F_ €EF^€:zd-E
CONG Ty cO PHAN FEcoNBeo cro tii chinh hqp nhiit cho ki hoer dong tu ngay 01/01/2017 ddn ngdy 30/06/2017
BAo cio LTru cHUYiN TItN TE HgP N'ITAT(theo phuong phdp gian tiip)
Cho ki hoat dons ri ngey 0l0t/2017 d€n nsny 30t06D017 M6u B03-DN
cHi TIiU
L Luu chuy6n tian tir hoft ilong kinh dornhl. Lgi ,thu\n trut c thul2. DiAa chinh cho cdc khodn
- Khiiu hao tei sAn cd dinh- Cdc khoAn du phdng
- Lni, 16 chenh tCch ti gie h5i do6i chua thFc hion- Lai, 16 rir hoat dong diu tu- Chi pbi h' vay
\ Lli nhu4 tir hottr.4lng kinh dod h tnn c- thar dni v;n Im il0t4!- Ting, giim cdc khoan phai thu- Tdng, giam haDg t6n kho- Tang. gidn ciic khoan phei tri (khdng k€ lii vayphai tra, thu6 thu nhap doanh nghiep phei nop)- TAng, giim chi phi tri trtrdc- r ren rat vay oa lra- Thu6 thu nhap doanh nghiep di nop- Tian thu khec lir hoat dong kinh doanh- Ti6n chi khac tri hoat dong kinh doanh
Lttu chqin litn thain ,i hogt alQng kinh donrth
lI. Luu chuy6n titn tit hott ilQng diu tr, Ti6n chi d6 mua sim, xay dFng TSCD va cec rai san' ddi han khrc
, TiCn thu li thanh li, nhuong bin TSCD vA c.ic lai sian- dni han khtc
, Titn chicho vay, mud cec c6ng cU ng" cia don vi khec
4 Ti6n thu h6i cho vay, b6n lai cdc c6ng cu ngcna don vi khnc
5. Ti6n chi diu tr g6p viin vao don vi khac6. Tidn thu hdi dau tu g6p v6n vdo don vi knac
7. Tian thu lai cho vay, c6 tuc vi loi nhuan duoc chia
Lnu chuyin tiin tluln ti. hogt alqng ardu trIII, Luu chuy6tr tian tir ho?t dong tni chitrh
, Tidn ll'u ti phdt hdnh c6 phi6u. nh{n vrin gop
,) lrCn chr lra vdn gop chocic chi s6hfu. mua hi cd- phieu cia doanh nghiep da phat hanh
3- Iiin vay ngin h4n, dai han nhan duoc4. r ren cnr rra ng goc vrly). I ten cnt tra ng Inue lir cnr l6. C6 rfc, lqi nhu4n da tra cho chi sd hiiu
Luu chuydn tiin rhuin ti ho( d|hg iti chhth
Ky hoAt dong tirMS or/Orl2or1 din
30/06t2011
Ki ho?t dong tnou0r/20r6 d5n
30/06/2016
0l 62.607 -116.700
28.576.365.398(786.90t.308)195.055.704
(1s.852.510.t0t)45.229.589.893
l19.969.316,286
39.686.50 t.175(100.278.62',7 .204\
(7.591.509.075)
(2.24O.236 .67 l )(4s.229.589.893)( 12.065 .404 .'7 5'7 )
3.654.005.690
(1.09s-544.419)
(8 | .429 .329 .9 | 4)
55-619.346.19 t
2',7.294.673.0t2
13.068.000
(444.s55.4ss)(13 .t90 .327 .924)34.931.287.055
to4-223.490.a79
I.933.110.290(21 s .726.',792.798)
(6.968.0rs.s37)
(2.839.6r 0.982)(34.t31.287 .0ss)(23.519.579.88 r)
(t7 .7 t4.404.992)
(195.513-090.076)
(t24.6 72.9 t2.259\
71t.10't.909
(33.000.000.000)
16.694.158.98r
(4s .873 .23 | .2s0)31.900.000.000
|.896.913.966
(132.283-962.653)
\c
/.
02
03
04
05
06
08
09
10
25
26
27
30
1l
t2I3l4I5I6
20
21
22
3l
32
33
34
35
36
10
(r2.643.900.000)
I1.556.100.000
(23.874.42t _600)
30.450.000.000
16. I r r.836.553
(s7.E29.711.96r)
s23 .625 .109.783(514.123.671.053)
(19.782.304.2t t)
(10.280.86s.481)
641.817.351.228(403.592.055.617)(22.383.2 .86r )
215.842.083.7s0
CONG ry cd pnAN FEcoNB[o c6o i chinh hqp nhir cho ky host dong ti ng]iy 0t/0 | /2011 din ngiry 30t}6n}t7
CHi TI6U
Luu chrydn ti6n thuin trong kJTi6n vi t|'org d|mxg tian itiu k)Anh huong cta rtray Jdi rj gii h6i do6i quy ddi'fian vd auorg ilu'ong tidn cu6i try
Ky hofa ilong tir01/012017 d6n
30t06t2017
Ki hogt ilong tir0l/0!/2016ddn
3U06n0r6
506061
70
(722M.124.89r)252.21!.387.118
lffi.005.262-227
o r r.984.968.9?9)299.722.576376
187 .731 .601 391
Ngudt l$p bi6u
WtW'rPhrD Vut'ng Culng
CONG TY
FE CON
coNG TY c0 PH,IN FEcoN
86o crio tii chinh nhil cho ki hoat dong hJ ngiy 0l/01201 7 din ngd y \0t06t2017
THIATT MIIIII BAO CAO TAI CHIMI MAU BOSA - DNAIN
l. rHONGTIN nireuATl.l Hinh thfc sd hiiu v6n
C6ng ty C6 phin FECON (ggi t6t b'c6ng ty") duqc thenh t6p vi hoat dong rheo Cdy chrng nldndnng ky kinh doanh sii 0103004661 do Sd K6 hoach vd Diu tu Thinh ph6 Hd NOi c5p lin diu ngiy I8th6ng 6 nem 2004, d6ng kt thay d6i c6c l^n ve lAn gAn nhlit tinh di:n thdi diiim 30/06/2017 ld lAn tht 22ngdy I 0 th6ng 03 nIm 20 I 7.
Cic Cdng ty con ilrgc hgp ntrdt gdm:
C6ng ty TNHH xt Iy nAn dft y5u FECON - Shanghai Ilarbour hoat dQng theo Giiy chring nhin diutu s6 011022000246 ngAy 25 th6ng 09 nnm 2009 cia Uy Ban Nh6n din Thdnh ph6 Hd NOi cap. Chuydnd6i thtnh C6ng ty Cd phAn xn lj ndn FECON Shanghai Harbour theo giAy ching nhdn dAu tu s5
011032002204 ngdy 17 thing 0l nim 2014. Trong d6, C6ng ty C6 phin FECON g6p 2.537.250 USD(Hai trieu nem trem ba mudi bay nghin hai trem nim muoi d6 la M!), chi6rn 50,5% v6n diiu t€. gnp
bdng tiAn mit, mdy m6o thi6t bi, ven phdng; C6ng ty INHH tip doAn xiy duDg ha ting vinh cingThuong Hei g6p 2.450.000 USD (Hai trieu b6n hem nem rnuoi nghin do ta Mt), chi6m 49% v6n di6u te,
g6p bing tidn mNt vd m6y m6c thi6t bi; dng NguyEn Chi Cong gdp 25.000 USD (tlai muoi hm nghin d6la Mi) chi6rn 0,5% viin didu lQ, g6p v6n bing tidn mlt.
- C6ng ty C6 phAn FECON MILTEC hoar dong lheo ci;y chrmg_nhin ttiu ru s6 5020r2000t90 ngiy2 Ul l/20 | I cia Ban QuAn lj khu kinh ti Tinh Long Ar. C6ng ly Co phin FFCON nim giir 50.2ao; v6ndi6u Ie vA co quyCn ki6n soet, chi ph6i doanh nghiep.
- ViQn N6n m6ng vi C6ng trinh ngim ilugc thnnh lip theo Quy6t dinh s6 090905/eD^IDe'|-FECONngiy 01 theng l0 ndm 2009 vd duqc Sd Khoa hqc vd Cong n8hg Thi'rh ph6 Hd NOi cip giAy Chnngnh4n Deng lci hoet dong khoa hec vi c6ng nghe sd 26ZDK-K ll&CN lan dau n8iy 19101/2010; thay d6idang kj l6n thri ba{03) ngiy 18/05201l, thay d6i ddng ki hn thi ndm (05) ngey 0t/10/2012. C6ng tyC6 phan FECON nem giil 100% v6n iliCu lC.
- Trudng PTTH Y Y6n chuy6n d6i t'l Tnrsng ph6 th6ng den tep Oanh tAp rheo euy6t dinh s6995/1998/QD-UB ngay 28 lh{ng 07 nrJn 1998 cia Uy ban nh6n dAn linh Nam Dinh) thenh Trudng 'l rung hqcphd rhdng nr thuc.theo QuyCt dinh s6 266/QD-UBND ngay 24 rhdng 02 n?im 2012 cta Uy ban nhan den lir)hNam Dini. Chi deu hr ldC6ngty C6 phan FECON.
- C6ng ty C6 phin C6ng trinh ngim FECON duqc thenh lap theo GiSy chirng nhnn diu tr si5
011032002731cAp l6n dAu ngdy 24 th6ng 12 nim 2014 cia Uy ban nhan dAn thdnh ph6 Hd N6i, me sdthu6 0106711254. Linh vgc hoqt ilQng kinh doanh cria C6ng ry li: Thi c6rg xiy du1rg, xdy I6p.
- C6ng ty C6 phin H+ ling FECON duqc thAnh ldp thco Ci6y chung nhdrr doanh nglriip >o 0106JqJ689ngdy l8/1212013 do Sd KO hoech vi D6u tu thinh phd tld NQi cip. Ilo+t dong chinh cta c6Dg ty ld liohv[c phlt tri€n dg in vA thi c6ng x6y dung. Hop nh6t hai Cdng tycon cria C6ng ty C6 phin H4 tingFECON la C6nsty C6 phan FECON PHU QUOC vi C6ns ty Cd phsn FTCON - BMT.
- C6ng ty_C6 phin N6ng nghiCn th6ng minh FECON duqc ll)anlr lip thco.Giiy chung nhan doanhnghiep s6 0107254215 ngay l8/lU20l5 do Sd K6 ho4ch vi Diu tu lhanh phd l{i Noi c6p. Hoat d$rgchinh ciac6ng ry lA linh vuc n6rgnghiCp.
- C6ng fy C5 phin FDCON South ilugc tlrinh ldp vi hoat dong.theo gi{y chring nhan dnng ki.kiDhdoanh s6 0313876483 do Sd K6 Hoech vi DAu Tu TP HcM cAp tan diu ngdy 231062016. V6n tli6u lQ:
52.800.000.000 \ND (Bing Ch0: Ndm muoi hai ti trm trem trieu ddng). Try sd chinh: Ting 6, Tda nhiHAi Au,39 B Truong Son, Phrdng 4, Qu{n Tin Binh, TP HCM.I-Ioat dQng xay dlrng chuyen dgng: Xaydvng nen m6ng cia tda nhl g6m thi c6ng c{c lo4i cqc, xi lti nen.
- C6og ty TNEH Diu tu h? ddg FECON duqc So K6 hoech ve DAu tu tlnnh ph6 Hn NOi cip Ciiych'hg nhAn deng ky kinh doanh c6ng ty TNHH mot thenh vi6n lan dau s6 0107641750 ngay 22 thdng 11
ndm 201 6 rna s6 doanh nghiep h 0107641 ?50.
- C6ng ty TNHH xay dFng nad m6ng trECON RAINBOW duqc thanh lap tai Myanmar nem 2016trong d6 COng ty CO phAr FECON c6 ti 19 sd htu 75%.
\
v
cONc rY cO PE iN rEcoNBao c6o tdi chinh hgp nh6t cho ki ho4t y 0l/01/2017 de,n ngiy 30106D01't
1,2 Nglnh ngh6 kinh doanh vi ho?t ilong chinh
Thi c6ng xey dUng nAn m6ng vd c6ng trinh ngAm phpc vg x6y dprg nhi cao ring, c6ng trinh c6ngnghiep, c6ng trinh giao th6ng, c6ng trinh thiy lqii Thi cdng he ting ky rhuet klu cdng nghiep vi d6 thi;Thi nghi€rn kha n6ng chiu t|ii nan m6ng c6ng trinh bing phuong ph6p ndn tiitfo.ngtinh vA rhi ghiem LAi
treng dong bi6n dang lon (PDA); Thi nghi€m ki€m ha nguy€n dang vA tinh ddng nh6t cta cac m6ng vicic ciu ki€n b6 t6ng c6t th6p blng phuong ph6p sieu am (SONIC) vi phuong phep va dAp bi6n dang nh6(PlT); Khdo sdt ilia chAt c6ng trinh, kheo sdt dia hinh, kleo sit dia ch6t thiy vdn c6ng trinh; Thuc hiencAc thl nghiCn dia ky thuat phuc q khao s6t thi6t k6, quan I! ch6t lugng vd quan tric hong thi c6rrg nAn
rn6ng vd c6ng trilh ngAm Gh6ng bao g6rn dich vu thi6t kai c6ng trlnh); Sdn xuit vA bu6n bin ciic toaicAu kien bC t6ng c6t th€p, th6p, phuc vu xey d1nrg ndn m6ng vd c6ng trinh ngin; Sen xudt vi bu6n b6nvAt lieu xay dung; Thi c6ng xay du-ng c6ng lrinh d6n dUng, c6ng nghiep, giao rh6ng, thiy tqi; Dich vU
kho vAni ThiCl ke k€l cau c6ng trinh ddn dUng, c6ng nghifp.
Ho4t.long chinh cia C6ng ty: Thi c6ng xiy dyng nin m6ng vi cing trinh ngim phqc vg xiyrfi,ng nhir cao ting, c6rg tdnh c6ng nghiep, c6ng trinh h+ ting, giao th6ng, c6ng trinh thiy lqi.
cO sd LAp Bio cAo T,ir cHiNH Hqp NrrAr vA NAM TAr cEiNH
CosdBp 860 cio tii cbinh hqp nh6t
960 c6o Ai chinh hqp nhat kim theo duqc hinh beytiflg D6ng Viet Nam (VND), thco nguy€n ric gi6 g6c viphir hqp voi c6c Chuln mgc K6 to6n ViCt Narn, Ch6 dO K6 to,tu ViCt Narn hiQn hinh vd oic quy dinh phip l!c6 li6n quan .i6n viec lap vA trlnh bdy Beo c.io tAi chinh.
Ntrm tii cbitrh
Nem tai chinhciaCdngty bit ddu tn ngey I thang I vi k'tt lhric vao ngay 3 | thAng l2 nan duong lich.
cr{uAN Muc vi cHf, og x6 rorht ,{r nqxc
ch6 dO vn chuin mllc K5 todn ip dgng
C6ng ty 6p dung Ch6 dO k6 torin doa h nghiCp ban hanh th€o Th6ng tu 200/2014/m-BTC ngdy2211212014 cia B0 Tai chinh vC viec hu6ng dan ChC d0 kC torn doanh nghiCp; Th6ng tu 53/2016i1-r-BTC ngiy 2l/0312016 cia B0 Tdi chinh ve viec Sia d6i, b6 sung m6J s6 di6u cta lhdng tu200/2014[I-BTC ngiy 22ll2D0l4 ; Th'trg tu 202n014ftI-BTC ngdy 22ll2ll2014 cria 89 Tii chinh vjviic huong din phuong ph6p Ep vndnh biy 860 cao tai chinh hqp nhAt ve c6c th6nglu hudng dan thrchien chuin muc, che ilo ke to6n do B0 TAi chinh ban hdnh c6 hiQu lgc ti6n thdi di6m lip b6o c6o uichinh.
Tuy€n b6vtviQc tuin thi Chuin muc k6 todn vn ch6 dO k5 totn
Ban T6ng gi6m d5c C6ng ty dam bao de tuan thri diy tfii c6c ChuAn muc kii toan Vi6t Nam ve Ch6 dO kiito6n Doanh nghiep Vi€t Nam da duqc ban henh ve c6 hieu luc, li€n quan d€n viec soan l4p vd trinh bdy860 c6o teichinh hgp nhat cho k' hoet dong ti ngiy 01 th6ng 01 ntrm 2017 d6n ngey 31 th6ng 03 ndm2017.
Hinh thfc k6 to6n ip d+ng
C6!g ty sn dung hinh thfc k6 toin K6 toen tr€n ney vi tinh.
cAc cIliNII sAcH Kf ro,iN ri" DVNG
Cdst hgp nhttBAo c{o tii chinh hqp nhdt ki k6 toir
860 c6o dri chinh hqp nhdt hi kd to6n cec 860 c6o tdi chinh k, k6 toSn cria C6ng ty vi 860 c6o tai chinhkj, k6 otur cria cic C6ng ty do C6ng ty ki6m so6t (cic C6ng ty con). Viec ki6m so6t nAy det duqc kli
2.
4.
coNG TY cd PE^N FEcoN
Biio c6o tAi chlnh hsp nh6t cho ki ho4t dong tt ngAy 01/01/2017 d6n ngey 30/062017
C6ng ty c.6 khi nlng ki'am soit cdc chinh sich tdi chinh vi hoat dong cia cric C6ng ty nhln diu tu uhirnthu dugc lgi ich tti hoql dQng cria cic C6ng ty niy.
K6t qud hoqt dQng kinh doanh ctLa cec C6ng ty con dugc mua lai hoic b6n di troDg k'*6 todn dugc trinibiry trong B5o crio KiSt quri hoat tlQng kinh doanh hqp nhit tu ngey mua hoic cho d6n ngdy bin khoandau tn d C6ng ry con d6.
Trong lruorg hqp can thi6t, Bdo cdo tii chinh hgD nhft cria c.ic C6ng ty con duqc iliiu chinh dd c6c
chinh sich k6 to6n dugc 6p dlng tei C6ne ty vi c6c C6ng ty con kh6c ld gi6ng nhau.
Tiit c.i cec nghiQp vu vi s6 du gira qic C6ng ty trong cing tAp dodn dugc lo4i bd kli hqp nh;t 860 c6otii chinh hgp nhat.
Lqi ich cria c6 d6ng thi6u s6 trong tdi srin thuAn cria C6ng ty con hqp nh6t duo-c xic dlnh ld rnot chl ti6uflcng or9l lach knor pnan von cnu sd nuu cua co oong cua ( ong ry m9, Lgr rcn cua co oong lnleu so Dao
gdm gid rri cdc lgi ich cria c6 d6ng thi6u s6 t4i ngdy hqp nhAt kinh doarh ban ddu vd plrin lgi ich crh c6ddng thi6u sd trong su.bi€n dongcta tdng v6n chn sd hiiu k€ trl,ngiy hqp nh6t kinh doanh. C6c khoin ldtuong tng v6i phen v6n cia c6 il6ng thi€u s6 vugt qua phan v6n cia he trong t6ng v6n chi sd hfu ciaC6ng ty con dr.rgc tlnh giim vio phin lgi ich cria C6ng ty trt khi c6 d6ng thiAu s6 c6 nghia v9 rdng buQc
vi c6 klla nlng bn d6p ktoen l5 d6
Cic thay it6i trong chitrh s{ch k6 todn
C6ng ty ap dqng nhet qudn crc chinh siich kA to{n so vdi lc} trudc.
C6ng cg tii chitrh
* O- Oiu. di sAn lrii chinh dugc ghi nhan theo gie g6c cQng c6c chi phi giao dich c6
li€n quan tryc li6p d6n viec mua sam tei sdn tdi chinh d6.
Tei sdn tii chinh cia C6ng ty bao g6m tiAn mit, tiAn grli ngir h4n, c6c kioin phAi thu ngin h4n vi c.ic khoinphdi thu khic, cic khoem cho vay, c6ng qr tai chinh dd duqc niem y6t vd chua niem yet.
Tqi ngiy ghi nhin ban dAu, c6ng ng tii chirrh tluqc ghi nhAn theo gi6 g6c hn di c6c chi phi giao dich c6
lion quanlryc ti6p il€n vi9c ph5t hanh c6ng nq $i chinh d6.
C6ng ngtdi chinh cia C6ng ty bao g6m c6c khoan phAitra ngudib6n, phai tre kh6c, c6c khoin ng vd c6c
khoin vay.
Drlnh qiA bi sau tain phi xh,in ban dAu
Hign qi, chua c6 quy dinh vd tlinh gi, lqi c6ng cu tdi chinh sau ghi nhin ban dAu.
IJtc tinh k6 totn
Viec lAp B60 c6o tAi chinh n5m tuan thi theo c6c ChuAn mgc K6 todn Vi€t Nam, Ch6 dO K6 toan Doanh
ngtiigp vipt t t". hign trenh ve cdc quy itinh phep,l)t khdc vA k6 toin tsi vier Nam y6u cAu Ban ciem d6c
phei ;6 nhftng u6c tinh vA gid djnh enh hudng d6n s6 lieu Beo c6o ve c6ng nq. tai sen,vA viec trinh bey
c6c khodn c6ng ng \A tAi sen liem leng t+i ngay.lip Bio c6o tAi chlnh cing nhu c{c so lieu 860 cao vc
doanh thu vd chi phi aong su6t ky ho4t itong. KAt qui hoat dong kinh doanh thuc tC co thC kh6c vdi cec
u6c tinh, gii dinh dit ra.
Tian vl vi cic khoin trolg iluong tidn
TiAn mit vA c6c khoen tuong duong ti&r m{t bao gdm tian mIt fai qut, c.ec Hrcen kv cuqc, ky quy, c6c ktoen
dAu tu ng6n han hoic cic khoan dlu tu c6 kh,i nSng thanh khodn cao d6 d.ing clNydn d6i thanh tiAn vn it c6
rrli ro li€n quan d6n viQc bi6n t$ng gi6 tri chuyAn d6i cta c.ic khoan ndy
CONG TY Cd I'IJ,i.N FECON
llio c6o tiichinh h nh6t cho k' hoat dolg tu ngAy 01/01/2017 diin n gny 3OtO6D0l7
Nhe xuorg, vAt ki6n tnic
M6y m6c, thi6t bi
Phuong ti€n v4n lrii
l nrer Dl. aung cu qu.n ry
Iat san co otnn nuu nrnn |\lrac
Ngoii 4
Cic nglriip vu pllat sinh bing cric togi ngoqi re duqc chuydn d6i rheo ri gie tai nqdy phal srnh nshiiD vucir Ngin hdLrrg giao dlch rha"h lodn. T?i nSay t6t $ic ni€n da kC ro;n, ,6 au .a1 t t oen .u" riin ra .Og:","t".ui ,:
,q"9" jtLh gid hi theo ri giri mua vio cira ngin hring c6 s6 du g6c ngoai t6. T6r cri c6cKroani€nenh lech ty gr3 thlrc_te phit sinh hong ndm vd ch€nh lQch do d6nh gi6 lai duqc ghi nhan veo 860cao K{tqua noat dQng k )h ctoanh,
Cdc khoitr phdi thu vi dy phdng nq kh6 ddi
Duphdng phei thu kh6 ddi duoc trlch l6p cho nhiing khoan phii thu de qu6 han thanh to6n !i s6u thdngtro l6n, ho6c crc khoAn thu mi nguoi no kh6 c6 khe nlng thanl lo6n do bi thanh lf, ph6 sin hay cric kh6khnn tuong tF.
HiDg t6n kho
Hing t6n kho ilugc x6c dinh tr6n co sd gie g6c, trong trudng hgp gi6 gilc hang fdn kho cao hon gi6 trithudr c6 dre thUc hiqn duqc thi phei tinh theo gi6 tri thuAn c6 thA thuc hiQn <trrgc. Gi6 g6c hing t6n klobao g6m chi phi nguy€n v5t li6u truc tidp, chi phi lao dQng trqc ti6p vd chi phi sinxu6t chung, ndu cq ddc6 duoc hing tdn klo d dia di6m ve trang rh6i hi6n tai. Cie fii thuan c6 rh6 thrrc hi6n dugc dugc x6c dinhbing giri bdn u6c tinh tril c6c chi phi d6 hoAn thinh cing chi phi ti6p thi, b6n hing vd phen ph5i ph6rsiIh.
Hing t6n kho dugc kC to6n theo phuong phdp ke khai thuong xuyen, tinh gid hAng tdn kho rheo phuongpb6p dich daDh. C6c c6ng hinh xay drmg dugc tinh gid rheo phvorg ph6p thuc ti: dich danh.
Dlr phdng gidm gi6 hdng t6n kio cia C6ng ty dugc trich l4p theo c6c quy dinh kii todn hi6n hAnh. Theodo. C6Dg ry duqc phdp trich lap Dv.phdng gidnr gii hAng r6n kho t6i thu. hdng. k6,n ph;m chit tronglruJDg hap gi6 tri &uc li cia hlng t6n klo cao hon gid tri ihuin c6 the th\rc hien duqc tai rhoi di6m k6tthfc ni€n d0 ke to6n.
Tdi cin c6 dinh hru hinh vi kh{u hao
Tei sin c6 dinh h0u hioh duoc phan enh theo gi6 g6c, trinh bay theo nguy€n gie tri gie tri hao ndo tiiy
Tdi sin c6 dinh htu hinh duqc-khAu hao thco phuqng phtp duong thing dra tr6n thdi gian hiiu dung u6ctinlt. lhdi gian kh6u hao cA th6 nhu sau:
Thdi gian khAu bao
(Nim)
I,
!
\
t0-50
05-20
06-10
03-08
03-10
Thue $i sin
MOt di san thuC d'Jqc xem la thu€ tei chinh khi phin l6n c6c qufn lqi vd nii ro vd quyCn so hilu tdi s.indugc chuy6n sang cho ngudi di thu6. Tdt ca cdc khoAn thu€ khic dugc xem la thue hoat dOng.
Cdng ty ghi nhan tii $An thue tai chinh li tii san ctu C6ng ty theo gi6 tri hqp li cia tii sin thu€ tai thoidi6m khoi diu thu€ tdi sen holc theo gi6 tri hien tai cia kioen thanh toen tiAn thu6 t5i thiAu, nCu gi6 tri
CONG TY co PH/IN FEcoN86() c6o tri chinh hap nh6t cho kJ, hoat dong ti ngdy 0l/01/2017 d6n ngiy 30/06/2017
ndy thdp hon. Nq phdi he b€n cho thu6 tuong tng dugc ghi nhan rrCn bang can d6i k6 to6n nhu motkhodn ng phdi tri vd thu6 tai chinh. Cric kloin thanh to6n fidn rhu6 dugc chi; thinh chi phi t,i chinh vikhoen phei tr.i ng g6c nhirn dim beo ti IC tai suir dinh ki c6 dinh tr€|l sii du nocdn lai. Chi phi rhu€ rdichinh duqc ghi nhan vio k6t qua hoat dong kinh doanh, hir phi cec chi pt i nay try" ti6p t infr *,enl nlntai sAn di thuC, trong trudng hgp d6 so duor viin h6a rheo chinh s6ch ki to6n cna C6nj ty vi! chi phi divay. C6c khoin thanh to6n tidn thu6 hoat dODg dugo ghi nhln vdo k6t quA ho4t dQng kinh doanh theophuong ph6p duong rhing trong su6t thoi gian rhue tai san. C5c khoan tian nlan du.oc hodc phii lhunhim tao dieu kiCn ki k6t hqp d6ng thuC hoqr dQng cing dugc ghi nhdn theo phuong phap dnong thlngtrong su6t thli gian thue.
Cdc tAi san di thue tdi chinh dugc khdu hao tren thdi gian hfi.u dung udc tlDh hrong tu nhu 6p dung vditai s.in thu6c sd hiiu cria C6ng ty ho{c tr6n thdi gian di thu€, trong trudng hqp thdi giaa nriy ngin hor.Cu th6, m6y m6c, thi6t bi thdi gian su dpng ni 5 d6n 15 nim
Tii sin c6.Iinh vA hinh vd kh{u hao
Quyin sft dgg tlit
Tdi sAn c6 dinh v6 hiDh euydn sri dpng dlt thu€ bao gdm: Cie rri quy6n su duDg vdn phdng tai Th6pC.E.O, 16 HH2-1, D6 rhi m6i ME Td tla, iludng pham Hing, Ti Li6m, Hi NOi, trong 48 n5m cia C6ngty vi phAn mirn m6y tinh. ci6 tri Quyan st} dUDg tii san rhuC dvoc ph6n b6 vio Bdo crio K6t quA hofdQng kinh doanh theo phuong ph6p duong thing tuorg ri,ng v6i lhoi gian thu6 li 48 ndm vaL 25 nem.Ph6n m6m m6y tinh dugc phAn b6 vdo 86o c6o K6t qud hont d6ng kinh doanh theo pbuong phap dudngthing_vdi rhdi gian h 3 nim. Tdi sen cd dinh v6 hinh duoc trilh briy theo nguyen gie tru giri tri hao mdnliiy k6, kh6u hao drgc th6 bien theo phuong phrp dudng thing.
Phin mim kt todn vd phin nin qu,nn ljt
Trii sdn codirrh vd_hinh dugc trinh bay theo nguy€n gi6 tru gi, tri hao mdn Iffy k6, khdu hao tlugc thdhiCn theo phuqng phep dudng thang.
Chi phi xAy dUng co bin d&dang
Clic tii sen dang trorg qu6 trinh xey d{rng phlrc !g mqc dich sdn xuit, cho thuC, quen tri hoic cho bdt kim.uc dich nao khic dugc_ghi nh{n rhco gi5 gr\c. Chi phi nriy bao gdrn chi phi dich vp vri chi phi lai vay c6Ii€n qua,n phii hqrp vdi chinh sdch ke toan crix C,lng ty. Viec tinh khju hao cta cic tdi srin ndy duqc ipdung gi6og nhu v6i c6c tdi sen kh{c, bit ddu tn khi tdi sar d vio trang th6i sin sdng su dgng.
Cic khoin tri anr('c dii h4n
Chi phl trA.tnr6c dii han liCn quan aten c6ng cu vd dqng cU duoc phen enh ban dAu theo tguydn gi4 vdduqc phan b6 theo phuong ph6p duong rhtng v6ithdi gian 2 d6n 3 ndm.
Chi phi phni tri
93".1(19*:tli 4iftI: t6 chua ph6t sinh nlung dugc trich tru6c \,eo chi phi sin xuAt, kinh doanh honglrt d6 dam bao khi chj phi phat sinh thuc 16 kh6ng gay dot bidn cho chi p-hi sen xudt kinh doarh tren coso diim bio nguyan rlc phi hqp giia doanh rhu v. chi phi. Kii cec chi phi <t6 ph6t sinh, n6u c6 ch6nhl{ch vdi s6 da lrich. [d torin ti6n hinh ghi b6 sung ho{c ghi giArr chi ptri rusng irng v6i phin chAnh l*h.
V6n chi sd hiuV6n dlu tu cria cht sd hfu ituqc ghi nhan theo sii v6n thgc gdp cria chri so hiiu.
Thnng du v6n c6 phin dugc ghi nhfn theo s6 ch6nh lOch l6n hod hoac nh6 hon gitra gi6 thuc t6 ph6thinh vl mQnh gii c6 phi6u khi ph6t hinh c6 phiiSu tAn dlu, ph6t hinh b6 sung horc rii ph6t heni c!5
phi6u qu!.
l0
coNG TY cO PH,A.N FEcoNB60 c6o tdichinh hqp nhAtcho kt ho?t dong tri ngey 0t/01/2017 d6 ngay 30/06/2017
Chi trhen doanh thu
Doanh thu bdn hangduo-c ghi nhin khiddng thdirh6a mAn tAt ce nem (5) diAu kien sau:(a) Gjng ty da chuy6n giao phdn tdn nti ro ve Igi ich gin li6n voi quydn so hiiu srin pt#nr holching h6a cho ngvdi mua;
(b) C6ng ty fttr6ng cdn nim giii quydn quin lj hing h6a ntru nguoi sd fiitu hAog h6a hotrc quyin ki6msoat hdng h6a;(c) Doanh thu dugc x6c dirrh tuong d6ichic clriin;(d) C6nB ty sc thu dugc lqi ich kinh t6 ti giao dlch b6n ldng;(e)X6c dinh duqc chi phi li6n quan d6n giao dich ben hing.
Lii tiAn gti d'qc ghi nh{n tr€n co sd ddn tich, rlugc xrc dlnh tr6n sii du c6c tdi khoeD rian sti vd tai suat6p dung.
Hgp ildng Xiy dr,ng
Doanh thu vA chi phi cta Hqp d6ng xAy dlrng dugc ghinhan nhu sau:
Hqp ddng xiy dgngquy dinh C6ng ry duo,,c thanh to6n theo gi6 trikt6i luqng thuc hieo, khik6t que thuchidn Hqp ddng xiy dung dugc x6c.dinh rnQt c6ch deng dn cey vd duoc kh6ch hing x6c nhin, thi rioanhthu vd chi phi lidn quan den Hqp d6ng duqc ghi nh6n tuong ong vdi phdn c6ng viec da hoen thinh dugcklich heng xec nh6n trong ky iluqc phan dnh t€n h6a don di tAp.
Khi kdt que thgc hian Hqp ddng khdng thd u6c tinh mQt cdch d6ng tin cay, huorg hqp C6ng ty c6 rh6thu hoi dugc cdc khoen chi phi cia hqp.ddng dA bd ra thi doanh rhu Hgp ddng dugc ghi nhiir chi t{'i Driccec dri phi da bo ra c6 khd ndnF thu hdi..Khi d6. ki6ng mot kioiin lqi nhudn nio dr.roc ghi nhdn. kd cdlhi t6ng chi phi rhuc hien hqp d6ng c6 lh6 ! uqr qud t6ng doanh thu cr'ia Hgp ddng.
Chi phi ili vry
Chi phl di vay li6n quan t4rc ti6p d6n vioc rnua, dAu tlr xay dung hoac sen xudt nhting tii sdn cdn m6tthoi gian tuong d6i dai dd hoin thdnh ilua veo sr? dlng holc kinh doanh duoc cong vdo nguyen gie taisan cho d6n khi tAi sin d6 ilugc dua vdo st dung hoac kinh doanh. Cec khoan thu nhap phat sinh ti viecddu tu tem thdi c6o kioer vay dugc ghi giem nguyer gii rii sen c6 tj6n quan. TAt ca c6c chi phi lai vaykh6c iluqc ghi nh{n vdo Beo oao K6r qua hoat dQng kinh doanh hqp nhit khi phdt siDh.
Thu6 ihu nhap doanh nghiep thdhion t6ng git rricria s6 rhu6 phii trihiQn taive s6 $ud hoel tai.
56 u6 hien qi phei td dugc tinh d{a tr6n thu.nhep chiu thu6 trong nem. Thu nhap chlu thud k}6c v6ilqi nhuan thuan duqc trinh bdy tren B6'). cro K& qua hoat dong kinh doantr hgp nh6t vi kh6ng bao g6rncic LhoAn rhu nhAp hay chi phi linh rhue ho6c Jrgc kldu lru lrong cdc nEm khdc vA goii ra khdng brogdm cdc chl ti€u klr6ng chiu thue ho6c k]'6'rg duac khiu kir.
ViCc xdc dini thu6 thu nhap cia C6ng ty can cir vio clic quy dinh hi6n hinh vd thu6. Tuy nhi6o, nlrrngquy dinh nAy thay d6i theo tung thdi lcj, ve viec x6c dini scu cing ve thu6 thu nhap doanh nghj€p ruj,thuoc vio ket quA ki6m lra cta co quan lhue cd fiam qu)dn.
C6c lo0i thu6li6c duqc 6p dung theo c6c luat thu6 hi6n hanh tai Vigt Nam.
Lni tran c6 phi6u
Lai co ben trCn c6 phi6u d6i v6i cdc c,5 phldu ph6 th6ng dlrgc tinh bing cdch chia lqi nhu{n ho{c l5thu6c vA c6 it6ng sA hru c6 phi6u-ph6 thdng cho s6 lLrqn-g blnh qudn gia-quyAn c6 pni6u pldtOn! trohanh trong k'.I^aisuyFiim tr6n c6 phi€u dugc x.{c dinh bang viec diCu-chinh lqi nhuan hoic 16 thuoc vec6 d6ng sd hfu c6 phi€u ph6 th6ng vd s6 luqng binh qu6n gia qu5 dn c6 phi6u ph6 Lfiong dang tuu hdnhdo enh huong cia,cic c6 phi6u ph6 tlrdng c6 tiAm nang suy giam bao g6m tr6i phi6u chu16n d6i vdquy€n chQn c6 phi€u.
l1
a
)
coNc rY c0 PrrAN FECoN
860 cio tii chinh hqp nlr6t cho ky hoat dong rri n gdy 0|0112017 d'n ngny 30/06/2017
Cric b6n li6n quan
Dugc coi Ii c.ic ben li6n quan li cic doanh nghiep kd cn C6ng ty M9, oic c6ng ty con cia C6ng ry MqcAc ce nhan kuc ti6p hay gidn ti6p qua mQt ho{c nhidu trung gian c6 quydn ki6m soet c6ng ty hoac chiusg-ki6m sorit chung v6i Cdng ty. C6o ben li6n kiit, c6c cri nhan nAo tryc ti6p troic gi6n ti6p nim quydnbieu quyet cia C6ng ty md m enh hucmg deng k6 d6i vdi C6ng ty. Nbfng chic tr6ch quan ti chi chiitnhu Gi6m d6c, vi6n chri'c cta c6ng ty, nhtng thanh vi€n than cAn trong gia dinh cia nhiing c6 nhan hoiccic bCn li6n kait ney hoic nhiing c6ng ty li6n kdt v6i cdc c6 nien ney cfing dugc coi ld b€n li6n quan.
5. TH6NG TrN 86 suNc cHo cl{i Tttu rRiNH Biy rRfN B,{NG cAN D6I Kf ToANEQ" NH,{T, BJ.o cio KfT QUA HoAT DONG KINH DoANII IIqP NHAT
Ti6n vi c{c khoin tudng tluong titn
Ti6n g&iNgen hingC6c khoan tuo,lg duong tiAn
Tiing
C6c khoin phii thu ngin h?n kh6c
T4m ring
K! qu! klf cugc ngin hqn
C6ng ty ci5 phin Khor6ng sen FECON HeiDing
C6ng fy TNHH MTV ddu tu vd thuong meiHn vietPhei thu kh6c
T6ng
l80.0ns262.227 2s2.211341 .18
30/06/2017VNI)
0r/0ln0l7VND
68.7 64 .367 .8t',1
83.083.494.410
28.157.400.000
67.753.088.097
r 54.300.899.021
30.157.,100.000
30/06t2017l'I\D
01t0rD0t7VND
190.394.337.585
29 .294.080 .273
2.031.104.000
4.415.833.610
1',7.946.t09.290
t41.765.712.049
10.286.788.195
2.031. t04.000
4.4t 5.833.610
2.088.'7 56.794
244.081.464.758 160.588.194.648
t2
CONG TY cd PIIAN FEcoN
860 c6o tli chinh hqp nhit cho ki hoat dong tir ng|y Oll1ll20l7 ddn ngny 30106120t7
HAng tdn kho
Hdng mua dang di trCn du&ng
Nguy€n liQu, vtt liQu
C6ng cu, dung qrChi phi snn xuAt, kinh doanh dddang'Ihnnh phinHeng hoiHAng grri di b{n
T6rg
Thu6 vl cdc khotu phei thu trhl nufc
Thue thu nhap oi nian ite nop
Thu6 gif tri gia ting iluqc klriu trirnue nn+p Knau oa nQp
Thu5, phii thu kh6c tir nhl nudc
TSng
Pbii thu dti heo khdc
Ky quy lcj cuqc dii han, phii thu khic
T5ng
420.265.0t7.s40 3r9.986390336
30t0612017
VNI)0u01n011
VNI)
19 .87 4.829.t63|.148.933.269
394 .839 .872.692
3.196.683.099
1.196.836.102
7.863.215
298.880.858
r7 .705 .939.649
| .065.326.795
298.399 .933 .390
| .319.473 .542
| .196.836.102
1
I
I
I
5.430n6n0t7
l']{D0u0lnot7
VND
20.695.7',74
26.1s1.110.434
20.800,153
3.469.889
20.588.550.415
60.t76.522
578.948
26,202,136,250 20.649.305.885
30n6nonlT{D
0lt01Do17VI\D
5.700.011.897 3.059.501.88$
5.700.011.897 3.059.501.888
,lo\ll!tvll:t5tl:1.:llitptll.]l.lfl
tdtllcillt*tl
til
r;
j.:
.i
6.i
l
oll
xill.'lll
fl
oill
F-il
!llr'-tl
oill
-tl'q
Ivi
FE3?A3f;Fi..:q\q'tq!o€$gsapssd\o-+6b6i-l
3:SEFSssq=o\oNoi\+*
oo\€€o!r€€EQqqfrEg;.i:€o\o\oohqqqiABRRFOOi-r6er:66\o.r6+s
,r.l
E..F
_:.65 5€ .E -.F. ,E 5-F EE N FEF a3 .- FS'F€s.-.e; ?9 €9€aai ge 8<::; E p{,:8 " g= "g iE s,E;._ f€* iE.ES'H E E E : f E g >€ E E 'E,
.- ! mEr j:^E4:5 F ! -5"E -si i:= l'F =Sg; Fg gE g.5F gg J'i FE € E"l5F..B ; d EE
tl
cllc;ll
;llqtl
1l
stlqtl
Etl
Ftl
$tl
,il
Ell:llqil
8ll
R r$ 33€sHP"lr:nqr:9Q\o-E eEsxBS€f;6 i;s3s9ext \q!? u] q-n9*€ o\ri-- \o66 =--
z
.a:F,,\oe.
vj cto .i ^ioi oictFr ci 6iFi .l .'_1
!o ..r.r | ' co
ut ..t c .! ..1
E oo 6caq =q
a
5:33 €SHnqvtq a9.ot q\.9 q-.t\q 0qq "t 6qn
a
. .>JE;l
ol
;.Ij
I
'!":lc. .;l
-lI
I
I
.={E :91
I
I
II
^ et'3 !-l
zrl
II
'<
F
FT
z
zCJ
A,:
.:€!q .o
E8l;aP
z!
zc,li -E
>:;
c6NG TY cO PHAN FECONBro cto tii chinh hgp nh6t cho ky hoat dong tu ngny utlll2}l'I dtnngiy 30/0612017
TIIUYfT ll,tr{H BAo cAo rAI cHiNH Hqp mrAt lrnr rnrol MAU Bo9 - DN/rtr r
5.7 TAi Enn c5 itidh thu6 tli chinh
Mry m6c, thi6t bi
Donvi tinh: WD
T6ng
NGUYON GLis6 du tgi ouo12o16
T{ng trong k}Thue Ai chinh trong kiGiim trong kjTre lai tAi sen c6 dinh thue tdi chinh
Ciarn kh6c
s5 dr qi 30/06/2017
G TRI ITAO MON LOY KT
s6 du t?i o1/01/2ou
Ttrng trong kiKhdu hao trong k!Gilm trong kjTrt l{i tii sen c6 dinh lhue tii chlnh
sd du rti 30/06/1017
GIA TRI CdN LAI
Tgi 01/01/2017
T4i 30/062017
245J23.718.035 245.323.718.035
251.269.603.03s
7.600.000.000
7.600.000.000
13.545.885.000
13.545.885.000
251.269.60r.03s
7.600.000.000
7.600.000.000
13.545.885.000
13.545,885.000
A
]N
ul
s9.t68,112,978
4.062.445.o92
a.062.445.092
5.636.149.648
5.636.149.648
59.168,112.918
a.062443.W2
8.062.445 .092
5.636.149.648
s.636.149.648
61.594.464.422 61594.464.42
192.101.430.05? 192.101.430.057
$3.729.249.613 ta3.729,249.613
l)
CONG TY cd PH.AN FEcoNBio crio tai chirrh hqp nhit cho kj' ho4t d(,ng lir ngiiy 0l/0l/20l7 din ngdy 10t0.Ir'2017
THUyiT MINH Bio crio Tir cHiMr Hg" M{AT (Ttfp THEo)
5.8 Tii sin cd dinh vd hinh
Quydn sft Phin mdmdqng d4t m{y vi tinh
NGI'YtN GIA
s6 dut?i otioll2017
Ting trong kiMua hong n6m
Di tu XDCB hodn thanh
lang oo ngp nnar Krnn
doanh
Giim trong kY
Thanh li, nhuang bdn
s5 dur{i30/06,201?
250.818.0s0.767 1,235,967,532
MAU BO9 - DN/}IN
Tdi sdn c6 dlnhv6 hirrh k[6c
Don fi linh: VND
T6ng
823.315.257 252.871.333.556
250.818.050.?6? 1.235.961 .532 E23.315.257 252.877 .333.556
GI,i TRI HAo MdN LOY KE
s5 du t?i ououzol?
Tnng trong ktKhAu hao trorg kY
TEng kldc
Giim trong kiCiam kh6c
6.608.249.189
925.101.419
925 .',70t .4'79
490.553.128
66.203324
66.203.328
352.508.437
12.826.499
t2.826.499
1.451.310.754
1.004.731.306
1.004.731.306
7.533.950.668 556.756.456 365.334.936 8.456.042.060sd dutai 3oio6no17
GI,( TRI CdN LAI'I4i 0r10112017
T?i 30/06/2017
244.209.801.518 145,414.404 470.806.820 24s.426.022.802
5,9 Chi Dhi xey dFng cobin d,l dang
619.211.076 ,157.980.321 244.121.291.496
30/06t20r7 01t0 2011
243.284.100.099
VI{D \A{D
Chi phi xey dlrng - Truorg THPT Y Yeo
Chi phi xiy dyng phin m€m qudn lj SAP
chi phixay dung Resort Phi Qu6cChi phi xay dvng co ben dd dang kh6c
T6ng ?3.37.1.986.176 56.510.322.332
159.525.000
24 .599 .605 .725
33.368.3?1.835
15 .247 .483 .61E
t59.525.000
24 .599 .605 .725
3 t.03 t.847.331't'79.344.2',7 6
cONc TY cd PIIiN FEcoNBeo c6o tii chinh hqp nhSt cho lc' hoat d6ng 1ir ngiy 0l/01/2017 d6n ngity 30/0612017
TIIITYfT Mtr{II B'liO CAO TAI CHiNH HQP NEAT OIEP THEO)
5,10 Yay vi nqtLu6 tii chinh ngin hAn
- Ngah hang BIDV - Chi nh6nh D6ng D6- Ngan heng vCB - cN Hoen Ki6rn
- Ngdn hiDg TMCP iigi ching Viet Nam -
CN Thei Binh
- Ngan hnng TMCP Ngo?i Thuong ViCt Nam- CN HCM- Ngan heng Vietinbank - CN Hoin Ki6m
- Ngen Heng Thuong MaiC6 Phin Quan D6i- ChiNh6nh Sd Ciao Dich I
- Ngan Hing Thuong Mai c6 Phan Quan DOi
- ChiNh6nh Mi Einh- Ngen HdngVietinbank - CN Thn Thicur- Ngan hingHD Bank- Chinhdnh HlNoi
- Ngan hingTMCP ViCtNam Thinh Vuang
- Ng.An hing Vietinbank - CN Thnng Long
- Ng6n hing TMCP QuiSc T6 ViCt Nam - chinh6nh Hd chi Minh
- VaY khdc
T6ng
5,1I Thu6 vi c6c khoin phii nQp Nhn nurfic
r nue gla ul gra rang
Thu6 thu nhap doanh nghiep
Thu6 fiu nhap c6 nhan
cec lo?i thu6 klec
T6ng
5.12 Chi phi phii tri
Chi phi trich truoc, phni t.n
15ng
500.000.000 1.600.000.000
549.211.484.039 502.442.102.923
M;,U BO9 - DN/HN
30t06t20t7VND
0lnlnofivt{D
261 .394.0t4.952_
81.'762.939.620
6.664.801.878
86.042.7 s4 .824
t6 .693 .955 .52;
2't.920.322.261
62.232.694.97 8
262.215.000.768
49.051.t49.515
68.925 .739 .r'1s
3 .812.795 .391
5.836.785.000
42.127.600.341
9 .7 54.097 .320
6.8'19 .181 .436I8.816.494.288
19.904.110.71 |
13.519.148.978
30t06t2017VND
0t/01/2011\t{D
I83.725.938
10.179.802.634
1.880.512.534
| 4 .t59 .44 | .122
t8.931.269.343
867.929.346
2.978.',l14
r2.244.041.106 33.967.618.52s
3U06n011\t{D
0tmn$fi\TND
111.103.848.854 182.554.265.401
111.103.848.854 182.554.265.401
t1
CONG TY cd PHAN FEcoNBdo c6o tei chinh hqp nh6t cho k' hoat dong tt ngny OIOlt2OlT din ngny 3O/O6tZ0t7
THuytT MrNH Bio cAo rAr cHiNH Hqp r\HAT (Trfp rHEo) MAU BO9 - DNIIN
5.13 C6c khoin phii tri, phii nQp ngin h3n khic
Kinh phi c6ng alodn
Bao hiem xe h6i
Bno hi6m y tiirrao nrem rnar ngnr9p
Cic kloer pheitre, phni nop kh6c
T6ng
5.14 Vay vi nq thu6 tii chinh dii h?n
Vry dii h4n- NgAn heng VCB - CN Hoen Kiiim- Ngan hing TMCP C6ng thuong ViCr Nam -CN Thlng Long- Showa Leasing LTD- Ngen Hang Thuong V4iC6 Ph;n Qudn Ddi- Chi Nhdnh Sd Ciao Dich I- Ngdn hdng Diu tu vd phat lridn Viel Nam -Chi nhenh D6ng E6 - VND- Ngan hdne TMCP Quan Doi ViCtNam -CN Mi Dinh- Ngan hang TP Bank- Congty Shanghai Harbour BruneiTnii phi6u ph6t hlnh- Ngan hang TMCP Qu6c TC Viet NamTrri phi6u chuy6n d6i- Ngan hang ph{t triitn Nhat Ban DBJ- c6ng ty TNHH chfng khoen Ngan hangTMCP Ngo?i thuqngViCtNam- Qui MUTUAL FUND ELITE- Vietnam Holding LTDNqthuG tli chinh- C6ng ty TNHH MTV Cho thue tni chlnhNH TMCP Ngoai thuong Vi9t Nam- C6ng ty TNHH Cho lhue TAichinh Qu6c t6Viot Nam
- C6ng Ty TNHH MOt Thnnh vi6n cho ThucTdi Chinh Ngan Hang Sai Cdn Thuong Tin
- c6ng ty cho thue tei chinh TNHH MTVNgan hang TMCP c6ng thuong ViCl NamT6ng
30/06n0fiVND
0llltn0l7},ND
444.968,440
1.101.796.385
178.665.331
78.699.6s8
49 .499.422.000
35.262.281 .405
591,3t6.230
247.867.498
35.389.835
t5 .6',7 | .5',79
37.708.213.588
86.565.833.219 38.598.458.730i1
J!
c30to6t2017VND
0l/olt2,o17!.ltD
rc9.276.642.437525.400.000
9,773.400.000
41.950.659.809
3.621.814.652
8.292.U6.O57
996.350.00044.1t6.172.3 t9
197.600.000.000197.600.000.000
356.410.412.463279 .187 .284.497
51.660.304.375
r1.455.608.78214.107.210.809
89.018.850.691
28.736.126.257
10.260.807.798
3 .997 .916.636
46.024.000.000
114.300.501.859r.462.500.001
212.558.000
l1.1s1.600.000
43 .446.263 .361
4.232.8t 4.652
9 .754 .097 .346
43.980-668-499
197.600.000.000197.600.000.000392-6s2-412-463279 .187 .288 .497
5 r.660.304.375
21 .',705 ,608 .7 82
34.099.210.809t04.803.238.266
31 .'t29 .844 .652
I L839.393.614
55.234.000.000
IE
7s2.305.90s.991 809.356.152.588
dt
:
8Efi€€$FggSEn€qEni.s$
$E ;; t'gaes
atl
!tll
-tl
nll
eil
gtl*ll
F" ! e f aF._E ._ EEE E" E"i. 3*a
g $eege$E ;;; ; ; pggepgEt E ;
fiFFF$iE$E$g
nQ.'l
q:
ts
'o .6
?b!
.h. f
j
c/a
.*€.,ae E4"g irFou
Ez
F
3F,.1
z
H
zU
F
.: ,b
2:
F': "i'Fn
)-t;-.9
e4z3
,<F
e.=v'd
O..
coNc rY c6 Plr.AN rrtcoNBio ceo tdi chi,rh hqp nlrit cho ki ho?t dgDg tri ngiy 01/01/2017 di[ Dgdy 30/0612017
THUyfT MrNs Brio cio r.ir cHir\'ll Hgp NHAT (TIfp rlrEo)
5.15 Y5n chn sd hiiu (ti6p)
V6n g6p ddu k!V6n g6p ttng trong kiVtin g6p gidrn trong kj'V6n g6p tai ngiy cu6iki
5.15 V6n chn s& hiiu (ti6p)
Sii luqlg c6 phiSu anng ky phit hi,nh
SS lugng c6 phi6u dii bin ra c6ng chring
LO plleu pno Inong
LO pnreu vll oal
56 luqng c6 phi6u chua luu hdnh
c6 phi6u ph6 th6ng
C6 phi6u uu dni
56 lugrrg c5 phi5u ttang luu hinhc6 phi6u ph6 ttrong
M€nh gi6 c,5 phi6u dang ltru hnnh: 10.000 VND/ o5 phi6u
5.16 Donnh thu bin hing vir cung cfp dlch vg
MAU BO9 - DNIIN
Ki ho?t itong tirOll0ll20l7 din
30t06t2017
VND
Ki hqt itong tir0I/01,2016 ir6n
30t06/2016
VND
47"1.228.540.000
17.765.680.000
494.994.220.000
Ki ho?t dong tirOlnln}n d6a
30106t2017
\t{D
457 .228.540 .000
451.228.540.000
Ky ho?t.Iong tn0l/01/2016 d6n
30t06n016
VND
49.499.422
49.499.422
49.499.422
49.499.422
49.499.422
49.499.422
49.499.422
4s.722.854
45.722.851
45;122.854
45.122.454
45.722.854
45.122.454
45.722.854
Ki hoAt.long tir0l/0U2017 d6n
3U06n017!t{D
Ki bo?t ilong tir0l/01/2016 d6n
30/06t2016VIID
Doanh thu b6n hing h6a, thdnh phAm
Doanh thu ho4t dQng xiy lipDoanh thu cung cep dich vu ldl6c
T6ng
55 .403 .420.2t3
628.117 .3 t3 .929
22.547.510.237
6l.089.502.078
564.086.852.55r
19.051.124.611
.20
7n6.068.244.379 644,227 ,479240
c6NG TY cd PHiN FEcoNBeo ceo tdi chinh ha? nh6t cho k' hoat dong tir ngny 0l/01/201? i16n ngdy 30t06/2017
TsuyfT MrNH Bio c,io rAr cHiNH Hgp rrrrAr lrlfr ruroy MAU BO9. DN/HN
5.1? Giiv6n bdn hnngvi cung cdp dich vgKi ho?t ilong ti
0l/01/2017 tl6n30t06t2011
VND
Ki hogt ilong tnl0r/01/2016 d6n
30/06t2016
\t,lDGii v6n b5n hing h6a, thinh phdm
Gin v6n ho4t dQng xiy lipGi6 v6n culg cip dich vq kh6c
T5ng
s,l8 Doanh thu ho?t tlong tii chl h
Lat Uen gut) IteD cno vay
Lai ch6nh lech ri gi6 da thuc hien
I.6i ch€nh lQch $ gi6 chua thuc hien
Doanh thu chuy6n nhugng c6 phin vi hoatdong tii chirl khdc
T6ng
5.19 Chi phi tli chinh
Chi phi ldi vay vi lhuC tii chinh
L5 chCnh lech $ gia da thuc hien
LO CnenD rgcn ry gra cltua uuc h,9n
Giri v5n chuy6n nhugng c6 phAn vd chi phihoat dong tii chinh khec
T5ng
5 t.948.866.570
497 .3'16.503 .248
t8.983 .16s .2't2
59.851.595.669
450.941 .639 .205
12.009.178.954
568.308.535.090 522.802.413.828
K' ho4t itong tir01/01/2016 d5n
30/061016
!t\D
K' ho?t ilong til0U0r2017 il6n
30t06D017
VNI)
| .263 .736.553
330.t27.393-
46.608.3ss.808
2.009 .634.296
775.4s7.424
447.900.439
47.395.005,500
48.202.219.154 50.627 .991 .6s9
Ki ho4t tl$ng tir0l/0120r6 d6n
30/06t2016
\t{D
Kt ho?t ilong tir0ll0lt20l7 d6n
3U06n0uVND
45.229.589 .893
194;721.486
| 95.055.704
30.832.71 5 .624
34.931.287.0ss
774.624.485
3.344.984
36.98s.419.781
2l
77 .052.142.707 72.694.676305
cdNG TY cd PHiN FEcoNBao c.to Ai chinh hqp nh6t cho ki ho+t dong tu ngiy 0l/01/201? d6rr ngiy 3010612017
THUYET MINII BAO CAO T,i.I CHiNH HqP NEAT GITP TIIEO) MAU Bo9 - DN/ttN
5.20 Tbu nhip kb6c
Kj ho4t ilfng tir0ll0ll20l7 d5n
3U06n017vl.,tD
KY hoat dong lir0l/0I/2016 ddn
30t06t2016\t{D
Thanh l)i tii sdn c6 dlnh
Crc kloan khiic
T5ng
Chi phi khdc
cietricdn lei ciatai sen ranh I:i
Chi phi khac
T6ng
Thu nhAp Lhic/chi phi khdc thuin
5.22 Chi pht thu6 thu nhap doanh nghi€p hien hinh
Cfii phi lhu6lhu nhap doanh nghiip linh lrCn
thu nhAp chiu thu6 nam hier hdnh
c0ng
5.559.725.196 2.833.033.060
4.988.596.000
57 t.t29.196771.107.909
2.061 .925 .151 \\
5.2t
Ki ho?t iIotrg tU01/0r/201? d6n
30t06t2011
VND
Ki hoirt ilong tir0U0I/2016 d6n
30t06/2016
VND6.24L937.739
5.006.856.010
| .27 5 .081 ;129
921.210.528
762.017.000
159.253.528
6.2aL937 .739 921.270.52E
(722.212.543) 1.911.162.532
Ki hoat tlong tiroVun\fi dStr
30t0612017
VND
K! ho4t tlQng tir01/01/2016 il5n
30/06/2016
vi{D
8.731.515.509 t0.326.591.216
8.731.515.s09
22
Ic6NG TY cO PHiN FEcoN860 cio tdi chinh hsp nh6t cho ki hoAt dong ti ngdy 0l /01/20 t 7 d6n ngny 30/0620t 7
THUYfT MINH BT{O CAO TAI CHiNH HQ? NH'{T (TITP THEO)
5.23 Lni cd bnn ar6n c6 phi6u
Lqi nhuar k6 toin sau thu6 thu nhap
doanh nghiop (VND)
Lqi ich cia c6 d6ng thiau s6
Lqi nhu{n ho{c 16 phfin b5 cho c6 d6ng
c6ng ty M9 sO hiiu c6 phiSuph6 th6ns (vND)
C6 phi6u ph6 th6ng dang luu hdnh
binh quan trong ki
Lii cd bin tt6n c6 phi6u (VND/cd phi6u)
MAU BO9 - DN/HN
Kj hoqa ilong tir01/01/2017 d6n
30t06t20t7
Ki hogt ilone tJl01/01/2016 d6n
30/06/2016
53.876.201. t9l
(3. r49.285.182)
s7 .025 .486.573
49.t26.441
45 .292.',7 48 .915
a46.0'7 6.620
44.446.672.295
45.722.854
1.161
Nguili lip bi6u
W,rfl-Phan vuoag Cua}ng
Hd NAL ngay 28 th.ing 07 ndn 2017
K6 toin trudng
Truong Tu6n Tri 6-r.qnIrhing
a'o' 5
fi
2f