View
0
Download
0
Category
Preview:
Citation preview
coNG@Nco4so:/'|Ilo /TD-HDQT
V/v:B6o c6o tdi chinh riOng quli 2 ndm20t9 Hd N\i, n7dyJ9 thdngF( ndm 2019
cOxc Bo rHONG TrN TREN cOxc rHONG TrN DrpN TtICOl UY NIN CHIING KHOAN NHA NTIOC
Kinh grii: - Uy ban Chimg kho6n Nhd nudc;- So giao dich Chtmg kho6n HA NQi.
TOn giao dich cria td chri'c: cONc TY Co PHAN TAP DoAN cIENCo4
Dia chi li0n l4c: TAng 10-11, tda nhd ICON4,2+Zd D€ La Thanh, phucrng
LhngThuqng, qu4n D6ngDa, Thdnh phO Hd NQi
DiQn thoai : 043.6420371 Fax: 043.6811275 Email:info@cienco4.vnWebsite : www.cienco4.vn
Nguoi thUc hign c6ng b6 thdng tin: Ong Ngd Trgng Nghia
SO CVnfO : ft1354477 c6p ngdy 1811212004 tai NghQ An
Dia chi thudng tru : Nhd A1705-173 Xudn Thtry, CAu Gi5y, Hd Nqi
DiQn thoai: 0913274052 Email: Ngotrongngbia@sienco4.vn.
Lo4i th6ng tin c6ng b6:24h a 72h ! Y6u cau ! tsat thuong ! Einh k! !NQi dung c6ng b5 th6ng tin: 86o c6o Tdi chinh riOng qltti' 2 ndm2019.
Chring t6i cam ktlt c6c th6ng tin c6ng b6 tr0n ddy ld dirng sp jhQt vd hodn todn
chfu trSch nhiQm tru6c ph6p luat v0 nQi dung c6c th6ng tin dd c6ng b6.
NGUOI THI/C HIEN CONG BO THONG TIN
ceNG HoA *olq, cHU NGHIA vIEr NAMDQc l$p - Tg do - H4nh phtic
Noi nh6n:
- Nhu tr6n;- HDQT, BKS;- TGD, cdc PTGD;- Circ phdng, ban TD;- Website TD;- Luu: VT, VPHEQT
/!*,1; t t tap - -- --.
//A'r"/t;/-v/ vr,*;/ lfir,*\ clnVX
Ngd Trgng Nghia
sAo cAo rer cHirus nreNc
colc ry cd pnin rAp ooAN ctENCo 4Cho k! k6 to5n nr ngiry 07/0r/2079 ddnhdtn$ry 30 /06/201,9
C6ng ty C6 phin Tlp tloin CI[,NCO4Tda nl:i lcon 4, 243A Dd La Thinh, D6ng Da, Hi N6i
NOI DUNG
Bing cAn d5i k6 todn ri6ng
Brio crio kdt qui hoat ilQng kinh doanh ri6ng
Brio cdo luu chuyEn tiin tQ ri6ng
Thuy6t mirl 86o c6o tdi chinh ri€ng
Trang
02-04
05-05
06-07
08 - 2',7
1
C6ng ty C6 phin Tap iloin CIENCO4Tda ntrd lcon 4, 243.4 E€ La Tlrnnh, Di5ng Da, Hd N6i Ky kd toAn tu ngny 01/0U20
Bio c{o tii chinh rieng19 diin ngiy 30/06/2019
A,T6 TAI SANso
100 A. TAI SiN NOUq s+ll
110 L Tiin vi cric khoin tuong iirotrg tiatr
lll 1. Tidr
120 II. Cic khoin tliu tu ti,i chinh ngin hqn
l2l L Deu lu nemgi[ den ngay dro han
rArcc cAN DOr KE ToAN RrtNGTgi ngiy 30 thdng 06 hi.ht 2019
Thuy6t30106t2{119
minhvt\D
0110112019
VT{D
3.076.972.858.354 3.631.125.289.021
3
130
131
r32
135
136
m. Crc khotu ph:ii thu ngin h4n
1. Plrdithu ng6n hao cria hr6ch hing2. Trd tnrdc cho ngrdi bria ngin han
3. PhiLi thu vd cho vay ngin han
4. Phdi thu ngin han k}ric
ss.990.124.591
55.990.724.591
t7 4 .931 .t10 .4 64
1'7 4.93t.t10.464
201.075.145.883
201.075.145.883
189.852.833.317
189.852.833.317
3t4 .87 2 .186 .239
314.872.t86.239
369.197.371.877
369 .19'7 .3'71 .8',77
2.501.441.500.142
69s;798.930.219
254.9r4.569 .4'7 5
t.240.160.093.628
309.9't3 906.',7 60
2.890.507.209.499
1.1 87 .337 .438.462
295.'766;13't.965
r.tr6.s45.86'1.949
290.857.t65.r23
,
\II
4
5
6
'7
8
140 IV. Hing tiin kho
J41 1. Hing tdn kho
!50 V. Tiri siin ngin h4n khic151 L Chiphi he truric ngin hqn
I52 2. Thuii GIGI duoc kh6u tru
153 3. Thu6 vri cdc kioan k&ic phii thu Md nuoc
3.587.301.499
934.622.846
2.209.506.26t
443.1'72.392
6.636.703.864
499;tM.s62
6.136.999.302
9
2
Bio cio tiLi chinh ri0ngC6ng ty C5 phTda ohi Icon 4,
Mi TAI SAN
so
210
2t6
720
22t
222
224
225
226
22'l
228
229
in Tip tloirn CIENC04243.A Dd La Thiqh. Diine.Da" Hi N6i K, toAtr tu ngiy 01/01/2019 den 30106120t9v
BANG CAN DOI KE TOAN RIENGTgi ngiy j0 thdng 06 nin 2019
(tiip rheo)
Truy6tminh VND
4 .11 t .1 05 .203 .394
\ND4 .240 .523 .715.853
24.169 -599 .066
24.169 .s99.066
24 -11 1.599 -066
24.1',74.599.066
01/01/2019
2oo B. TAI S;.N DATH4N
L Cic khoir phii thu dii hen
l. Pheithu dii h4n k1t6c
II. Tii sin c6 qnh
l. Tiisin c6 dinh hiu hinh
- NguyEn giri
- Gid tihao mdn lui kd
2. Tni satr c6 dinh thue tei cbiDh
- Nguyin gid
- Gid trihao m6n luj ki3. Tdi san c6 dinh v6 hinh
- Nguyan giA
- Gii ti hao ndn tui ki
m. BAt tDng rin afAu tu-Nguyetr gie
- Gii td hao rrcn luY ka
IV. Thi sin ttd dang dii h4n
1. Chiphi xiy dr;ng co bdn dd dang
V. EAu tu tii chinh dii h$r
l. Diu tu vio c6ng tY con
2. Diu tu vio c6ng ty ti€n doauh,liOn k6t
3. Diu tu g6p vi5n vio don viltr6c
7 .t19 .24 6.7 15
| .119 .246;7 | 5
8
t0
ll
'tz
l3
7.699 .926.932.123
2.614.433.396.441
3.287.614.805.072
(67 3.18 ).408.629)'12.213 .82'l .s21
I I6.458.688.272
(44.244.860.74 5)
t3 .2't9;108.153
14.168.582.128
(888.873.97 5)
119.543.9r 7.951
123.117.901.288
(3.573.983.334
2.768.350305.757
2.614.A2.833.13',7
3.289.7 37.95I.208
(615.095.118.071)
80.381.202.691
116.458.688.272
(36.077.485.581)
13.326.269.929
I4.168.582.128
(842.312. r99)
120.992.651.801
123.117.901.288
(2.r2s .249 .48'7)
230
231
232
240
251
252
253
556310.251.000
r6.5?0.198.000
534.398.320.000
5.34r.?33.000
55s.r25.773.000
r5.385.720.000
534.398.320.000
5.341.733.000
769.630.3?6.001
769.630.3?6.001
110.1 61.t39 .514
7?0.43r.400.307
329.739.20'l
\/I. Tii siu dhi h3n khicI. Chi phi tra truqc dii h?o
2. Tiisin thui! thu nhep hoen l4i
210 T6NG CONG TAI S AN
4
260
' zet262
1 .241 .678.061.148 7 .871.649.004.814
30t0612079
t.124.121.253
1.124.t21.253
,/
b
i
3
C6ng ty Cii phin Tip rloin CIENCO4Tda ohi lcon 4, 243A Di La Thinh. D5ng Da. Hd N6i K, k6 toen hr ngiy 01/01/2019 Ciin ngdy 30/06/2019
Bio cio tiLi chinh riang
Mi NGUONV6Nso
':oo c. Nopmlrn q.
L Nq ngin h4n
l. Phni trn trgudib6tr ngAn han
2. Ngudi rara tri tiin tru6c ugiin hqn
3. TtuE vi cic kloiD pbiinqp Mi nu6c
4. PhAitli trguoi lao dODg
5. Chr phi pbar tla ngatr haD
6. Doanh thu chua thlrc hiQn ngin han
?. Phdi tri ngin han khdc
8. Vay vd ng thu€ tdi chinh ngin hln9. Du phdng phii tni ngin hao
10. Qu! khen thuong, phtc lgi
BANG CAN DOI KE TOAN RTENGTai ngay 30 thdtry 06 nin 2019
ftiAp fieo)
Thuy6t30106t2019
minh\TN'D
01t0y2019\/I.{D
5.9 59.5 66.52 6.0 02 6.669.912.581 .225
310
3r1
3t2
3t4
315
318
319
320
321
322
330
331
332
33'l
338
t4
15
16
t'7
t4
L5
16
2.970.583.548.196
850.698.026;794
328.tn .061 .5't s
10.323.231 .31',7
6.5'7',7.340.668
216;720.950.3t',7
3.629.821.535.820
996.6'7',7;t95.783
148.560.709.556
23.01'7.438.373
t5.724.9',7 | .935
39r.256.013.?00
t67.9't0.471
220.340.881.655
t.8t9 .6',79.209.633
4.495.059.333
9.M1.485.38i
aI
240.910.855.355
1.305.492.462.4s6
4.495 .059 .333
7.238.560.381
tr Nq dii h|nI. PhAitd ngudiben dArihBn
2. Nguoi mua trn tiiln tru<ic diLih4n
3. Phni tni ddi hqr k}6c
4. vay vA ng thue tii chinh ddi h4n
'loo o. voN cutsdu0U
L V6n cht s6 hiul. von gop cua chu so hrnr
C6 phiiu phi th6ng c6 quyin biiu quyit
2. Thang du v6n c6 phin
J. Qlly dau u pnar tnen
4. fuinhuin sau thu6 cLua phin ph6i
LNST chtta phdn ph6; lay kd din cr6i ndn tnt6c
INST chvo phan phdi k) ndy
440 TONG CQNG NGUON VON
Ngudi lip bi6u
1.288.111.535.746
1.000.000.000.000
I .000.000.000.000
17.845.180.995
8.851.903.309
261.414.451.442
I 77.107.465.974
84.306.935.468
1 .201 .7 36 .423 .649
1.000.000.000.000
I .000.000.000.000
17.845.180.995
8.85r.903.309
1'7 s.039.339.345
3.201.625.499
t 71.837.713.846
2.498.1@.'13.285
1.28 8.1 11.53 5.74 6 l-201.736.423.649
7 .241 .67 8.061.148 1 .81r.649.004.87 4
thdng 07 ndm 2019
oc
2.988.982.977.806
490.8t8.264.521
410
41I
41la412
4r8
421
42 1a
421b
r8
crENc04
DOAN
Trin Vi nh
4
uHi Tuin Hulnh
(
3.040.091.045.405
559.842.63'1.016
71.5t6.939.225
6.290.36'7.r25
2.396.44t.102.039
K6 torin tru0ng
Trin Thi
C6ng ty C6 phin T{p tloin CIENCO4Tda nhi Icon 4, 243,4 DE La Thiah, D5ng Ea, Hd N6i
B,io c6o tii chinh ri6ngKj,l<6 toen tu ngey 01/01/2019 diin ngAy 30/06/2019
nAo cAo KET euA HoAT DoNG KrNH DoANH RrtNGQuj 2 Ndnt 2019
Thuy6tminh dn nay20I9
Lty k6 tt diu n5m
dan nay 2018
Mi CIII TTU]
1. Doanl' thu hin hing ri cung
cAp djch vq
309. Iri nhoan thuAn tn hoet itOng
kinh doanh
Qui 2 nnm20r9 Qui 2 nIm 2018
01 19 496.329.510.806 707.355.129.959 1.039.407.030.842 1.326.779.472.7.44
10 2. Doanh thu thuin hln hing vi cung c6pq"h,,r 496.329.510.806
107.355.729.959 1.039-40?.030.842 1.326.279.412.L44
rl 3. Gin#n hnng Mn 20 408.221307.398 610.972.988.147 842.',196;718.939 1.135.332.122.858
20 4. tqi nluen g6p$ hin hing vncung cAp
dic[ ur88.108.103.408 96.382,141.812 196.610.311.903 190.947.289.386
\AD \ND VI.{D
18.164.608.093
43368.188.777 48350.579.686 95389.608.006 93.540.204.822
1;(
t
I21 5- Doanh thu boAt dong tai chinh
22 6. Chiphitii chiDb
23 Trcns d6: Chi ph{ lai w}25 7. Chiphibtu hing26 8. ctliphiquen li doanh nghiep
28.686980_4?6
55.262.281 .014
50.795.908.399
61.862.481.592
90.266.005.888
82.168.26 t.644
649.2Us44
r8.979.1s3.286
56.406.445.25 7
126.363.035.892
I l6_047.172.654
421.524.151
30.837.589.105
'72.942_916.568
132.309.447 .019
t23.6tr.742.835
M9.2W.544
3?.391.269.s09
2l22
23
50
51
52
60
40 12. Loi nhuen khic
13. T6ng loi nhu4n k6 torn (ru6c
thu6
14. Oriphi rhua thu nhap doanhngl)iep hien hinh. C'hl Pl)r thue tbu nhdP doanh
tlshi6p hoer hi
bi6u
61.7-640.411 1.349-022.4s9 772.338.439 291-I0I -655
43.995.829.194 49.699.602.14s 96.161.946.445 93.831.306.47'r
5.161.535.513
1.816.061.818
1.188.421.401
289.t81.866
0.059.240.593)
1.96t.034.09r
Ll88 695.652
378.829.090
?,'1.7)7.435
10.440.300.551
(144.24350)
Ngudi lip
) t .8s4.960.971
38.834.293.681 46.103.135.888 84.306.985.468 83.535.248.506
07 ndm 2019
K6 toin tru&ng c
5
clEN C04,.:
"rl0A
Trin Vi inh Tr in u IIi Tudu Hulnh
\ND
31 )0. Thu nhAp )dric
32 11. Chiphildr{c
15.Irj nhuin sau thua thE nhipdomh nglriCp
1.740.708.83',7
(144.242s8O\
C6ng ty C6 phAn T6p itoin CIENCO4tda nhi lcon l, zql,lD€ La Thinh, Diing
Bio cio tii chinh riingDa, HA NOi K! k6 toin nr ngiy 0l/01/2019 d€n ngi,y 30/06i2019
nAo cAo LLru cHUYtN TIEN TE RItNGQuj, 2 Ndn 2019
(Theo phrtng phdp truc tidp)
ThuySt I-fiy k6 30/6/2019 Liiy k6 30/6/2018minh
MN CHITIUJso
I LUU CHTIYE.I TIiN TtI HOAT DQNG KINH DOANH
0l L Tiin thu ri brin bdng, cung cdp dich vg vi
02
doanh thu lJr6c
2. Ti6n chi tri cho nguoi cung cAp hing hr5a vidich vu
3. Tidn chi tri cho ngudi lao dQng
4. Tiin hivay rti tn. I hue thu nh4p doanh nghrQp oa nop
Lnt chuyin tiin thuin ti hoqt dQng kinh doanh
tr. LUII CHUr&.t rriN rrI noar ooNc o.iu rrJ22 L Tiin tbu tu thanh li. ntrugng bdn tii siu cd
d-ioh vi cric tii sin dii h4n k}tdc
25 2. Tidn chi dAu tu g6p v6n vio tton vi khdc
26 . TiaD thu hdi diu tu g6p v6n vio don v!ktr6c
' zl z.Trio thu lai cho vay, c6 tuc vi loi nhuin tlugcchia
' 3 0 Lvu chuyin tiin thuin tir hogt dfag diu tv
1.901.51?.308.626 L',l 44;709 .3r3 .409
(r.4'12.235.6s5.21t) (1.789.567.331.173)
03
M
05
20
33
34
35
36
40
(30.4&.102.'163)
(t48.'781.27'1.973)
(x.r 65.s8r.565)
226.864.691.094
862.966.989.316
(r.2s0.033;792.220)
(11.001.246.545)
(3 9 8.06 8.04 9.44 9)
(32.520.836.84O
(122.s44.831 .456')
(21 .355.892.0',7q
Q21.279.s7E.142)
1.349.3',12.596.9',73
(1.2M.293.339.002)
(14.822.4s8.9s9)
(57.830.909.333)
72.425.889.679
I
7.933.t27.800 t7.2'72.'72'7
(1.184.4?8.000) (2.032.670.000)
3.168.94'/.368
80.796.133.86745.514 .262.682
52.262.912.482 82.549.683.962
III. LWCHIJYEN fiTN TUEOAT DQNGTAI CEiNH
l. l leb tbu ruorvay
2. Tiin tri n9 gilc vay
3. TiAn trd ng giic tlrue tii chhh
4. d nlc, lqi nhuAn da tni cho chrl sd htuLut chuyin tiia thui tt hogt itQng tii chinh
6
C6ng ty C6 phan Tap .Ioitr CIENCO4Toa nhi lcon 4, 243A D6 La Ttriol. D5ng Da. Hi N6i
Bio cio tii chinh rietrgKj k6 torin tu ngiy 0ll0ll20l9 d$ ngey 30/06/2019
BAo CAo LTJ.U CHTIYEN TIEN TE RIENGQuj, 2 Ndn 2019
(Theo phrong phip trrc tiip)(ti6p rheo)
ftuy6tminh
LEy k6 30/6/2019 Uiy k6 30/6/2018
i tl-
I4iso
CHI TITXJ
50 Luu chuy6n tiAn thuAn trong ki
60 Titn vi hrong ttrorg tiin du nlm6t Anh huong cta thay diii ti gii niii aorii quy aal
ngoqite
70 Tidn vi tuung tlu'ong tian cu6i t<y
(118.940.44s.873) (66.304.004.s01)
1 1 4.931 .11 0 .464 120.893.440.180
(l r3.668.571)
55.990.724.591 54 .47 5.'t 67 .108
28 tluing 07 ndn 2019
{n Hu}nh
i
I3
Ia
Nguoi
Trin Vin Kh6nlr
K6 toin trudrg
Trln Thi uHi
P [I{]AN
lENC04
'7
C6ng ty C6 phin Tip doiLn CIENCO4Tor nl.i lcon 4. 2434 Dr: La Thinh, D6ng Da, Hd NQi K, kii toan hr ngdy O1/01/2019 riiin ngiy 30/06/2019
86o cio tii chinh r i6ng
TIIIIYET MINII BAO CAO TAI CHINH RIENGQuj 2 Ndn 2019
1. DAC DIEM HOAT DQNG CUA DOANII NGHIEP
Ilinh thric sA hEu Y6n
C6ng ty Cii phAn Tip doin CIENCO4 duqc thdnh Up theo Quyiit diih sii ZOOtlqO-SCfVf rlgdy 22lOBl2OO7 ciaBQ Giao th6ng Vdn t6i, E doanh nghi6p duqc c6 phin h6a nr C6ng ty TNHH MTV Xdy dlmg C6ng trinh Giao
th6ng 4. T6p doau chinh thuc ho?t dQng tbeo m6 binh c6ng ry cd phin theo Giiy chung nhdn dang k1!'doanh nghi6p
C6ng ty c6 phin si5 2900324850, cip lan diu ngdy 02106/2014 vd thay doi lin thir 8 n gdy 27104/2011.
Tr! sd chinh cria Tlp doin tai: Tdng 1o - I l, tda nhd ICoN4, stl 243A duong DC La Thinh, phudng Lring Thuong,
qu{n D6ng Da, thinh phii Hn NOi.
Vijn diiu lQ cta T4p ttoan ld I .000.000.000.000 VND (Bing cht: MQt nghin t'j ddng chin), tuong ung 100.000.000
c6 phin, m€nh gi6 mot c6 phit! la 10.000 \'llD.
Linh lgc kinh doanh chinh: Xay dung cric c6ng tri.o.b dudng sit vi dudtrg bq
(
,
Cdu trric doanh ngtiQp
Tep iloin c6 cic dox vi hgch torin phr; Dla chi
thu0c sau:
Ho4t tlong killr doanh
chinh
Ct i ,,la* C6ng ty C6 phan Tap doanCIENCO4 - Ban Diu tu Xiy dttog
Chi nhdnh C6ng ty Cri phin Tfp donn
CIENCO4 - Trung t6m DU rn (*)Chi nhrinh B.O.T Tuy6n rrinh thi,nn phii
Vinh
Taug l2A - tda nld ICON4, s6 243A
De La Thanh, phudng Lrlng hugng,Ddng Da, Hi N6iSii 63 Nguy6n Canh Hoan, thdnh ph5
Vinh, Nghi An
Si5 2, ducmg Nguy6n Du, phuong
B6n Thty, thnnh phii Vinh, Ngh€ An
Xiy ldp vd quia lj Dg in
Thi rghidtr xiy lip vi qudn
lli chdt luo.-ng c6ug trinh
Qnan lY va van hann luyen
tlanh thenh phi5 Vinh
8
Nginh ngha kinh doarhHoat d6ng chinh cua T{p doan trong nim ld:
- Xay durg cdc c6ng binh droDg sat ve duong bol
- Lip daL hQ rh6ng cip, thoit nu6c, ld suoi vi di6u bda kh6ng khi;
- Chudn bi m4t bing;- Lip dqt bQ th6rg di0n;
- Xiy dyng nhi ctic lo{;- Sin xuit b€ t6ng vi c6c sdn ph6m ru x.i ming vi tbach cao;
- SAn xuit c6c ciu ki€u kim loai;
- Sta chta ve cbo rhu6 mriy m6c. thiEt bi, vdn pbdng;
- Diu nr c6c c6ng trinh ha ting giao th6ng, nhd m6y thty di6n loai nh6 vi k6t cdu h4 ring khec tlreo hinh thuc
BOT, BT, BOO;
- Hoat dong vi tu vdn k! thuit c6 li6n quan;
- Hoat d6ng kiiin tnic: Thi6t k5 xAy dr,mg c6ng hinh ciu duong; Thiitt ki: bdn ve thi cdng c6ng rrinh ciu. duong
bO; Hoat d6ng them dd tlia chit, ngudn nu6c; Dlch 4r khio s6t ve tu v6n cec c6ng trinh x6y dung din dgng,
giao thdng, tlliy loi (kh6ng bao gilm dich w thiiit k6 c6ng tinh); Khio sit tric dia cdng einb; Tu vdn khdo s6t
dia chSt c6ug tlir:h; Gidm s6t xay dlmg vi bodo thiQn c6ng trirh ciu. duong bO;
- xey dBng c6ng trinh ky thuat detr dung k!ec;- Ki6m tra vi phin tich ki thuAt;
- Hoat d6ng tu vin quin lf.
C6ng ty Cii phin Tep doin CIENCO4fOa nlt tcon +, Zafe D6 La Thinlr, D6ng Da,.Hi N6i
B6o cdo tii chinh ri6ngKj, k6 toan tu ngiy 0l/01l2019 dlin ngdy 30106fr.P19 ,
Tli6ng tin vA c6c c6ng ty cotr, c6ng ty liCn doa!.h, fen k6t cua Tip doau: xem chi tiilt hirthuyiit mifi sii 04. a
2. cHt DQ v.i. cnhur sAcn rt'ro,iN.,fu DUNG TAr rAP DoAN
2.1. KJ k6 toin, atdn t titn t0 srl dung trong k5 to6n
Ki, k6 tor. nem c& Tap doan theo nam duong lich bit diu tu ngdy 01/01 vd kilt thtc vdo ngdy 3l /12 hdng nim
Don vi tidn t€ sri dung trong ghi ch6p kii toAn D D6ng Viet Nam (VND).
2.2. Chuin mpc vir Cn6 aQ uii toa ep agng
Lhe dQ Ke toan aP aqhg
Tip doin {p d\ug Ch6 d6 K6 todn doanh nghiQp ban hinh theo Th6ng tu sii 2OOl2014 flT-BTC ngiry 2211212014 cna
86 Tdi chinlr vd Th6ng tu s5 53/2016i"fl -B'lC ',gity
2110312016 cta B0 TAi chinh vi viqc sta d6i, b6 sung mQt s5
diAu cria Th6ng tu s6 200/20l4,tTT-BTc.
Tuyin b6 vi vi\c rudn rhti Chudn MLrc ki todn vd Chi dd ki to(in
Tip dodn di rip dung c6c Chuin mgc k6 todn ViQt Nam vi cic v[n bdn huong ddn Chuin muc do Nhi nusc dd ban
hinh. cric 86o ciio tii chinh duoc ldp vi trinh biy theo ding moi quy dinh cria hrng chuin mqc. Th6ng tu hu6ng
din thuc hi€n Cbudn mvc vi Chii dQ k6 to6a doanh nghiep hieo hinh dang 6p dpng.
2.3. Cd sd lap 860 cio tii chinh rieng
Beo cio tii chinh ri6ng duoc trinh biy rheo nguyEn tic gi6 g5c
860 cro tdi chinh rieng cta Tip doin dugc l{p tr6n co so tdng hgp c6c 86o c6o tdi chinh cta cic don vi t}inh vi€n
hach torn phu thuQc vd Vnn phdng Tip dodn.
Trong Biio c6o tii chinh rieng cia Tdp doin, c6c nghidp vu giao dich noi bo vd sii du n6i bQ c6 liEn quan d6n tii sdn,
ugudn v5n vi cdng nq phdi thu, phii tri nQi bO de duo. c loai trtr'
Nhtng ngudi st dgng c6c Brio cdo tii cbinh ri6ng ody n€n doc cric 860 c6o tiri chinh ri6ng kiit ho. p v6i cric 86o c6o
tei chinh hqp nhit cria Tip doin vi c6c C6ng ty con cho nem rii chinh k6t thrlc ngiy 3l lhdng 12 nam 201 8 dA c6 dt
th6ng tiu va tinh hinh tii chift, k6t que hoat dQng kirh doanh vd c6c ludng luu chuyEn tiin tQ cta ci T6p doin.
2.4. C6ng cq tiri chinh
No phai ffi tdi chioh
No phii tra tei chinh cta Tip doin bao gdm cic ldodn vay, cric khoin phii tri ngubi brin vd phii tr'.'i kh6c, chi phi
phdi trd. T4i thoi diEm ghi nh6n lau diu, c6c khorin ns phei hA tdi chinh dugc x6c dinh theo giri ph6t hinh c6ng c6c
chi phf phdt sinh li€n quan tr.uc ti6p diln viec phdt hdnh rg phni trri tii chinh d6.
Gid tli sau ghi nhin ban dAu
HieD t4i chua c6 c6c quy dilh cu tha vd dfuh gi6 t4i c6ng cu tii cbinh sau ghi nhin ban diu
9
Ghi nhdn ban diuTii sin tii chinh
Tii sin tij chiDh cua Tfp doi.n bao giim tiiu, c6c khorin phii thu khich haog vi phrii thu khric, c6c khoiLn cho vay.
Tgi thdi didlr ghi nh{n bau diu, tii siLn tii chinh dugc x6c dinh theo giri rnua/chi phi phrt Lenh cong cdc chi phi phrt
si 1 lcrdc li€r quan tr.uc tiSp d5n viQc mua, ph6t hilh tari sin tii chinh d6.
i
t
a
C6ng ty C6 phin Tnp doiLn CIENCO4Tda nhd Icon 4, 243.4 E€ La Thdnh, DiSn
B60 c6o tii chirh ri6ngDa, Hi NOi K ke toAn ,;u n y 01/01/2019 d6n ngi 30t06t2019
2.5. Cic nghi$p vg bing ngo?i tC
C6c'giao dich bing ngoai t6 tong nim tiLi chinh iluoc quy d6i ra d6ng Vi6t Nam tlreo nj, giri thuc t€ tai ngdy giao
dich. Tj giri giao dich thuc td niy duoc xdc illnh theo nguy6n ric sau:
- Khi mua bdn ngoai te: le ry gid duqc quy dinh rong hqp ddng mua, blin ngoai te gitu T[p doin vi ngin hingthuorg mai;
- Khi ghi nhin ng phii thu: li tj, gi5 mua cria ngin hdng thuong mai noi Tip doin chi dinh khich hing thanh toen
tqi thdi diEm siao dlch phet sinh;
- Kni ghi nhdn nophii trn: li bj gi6 brin cua ngin hi.ng thuoug mai noi T6p dodn duki6n giao dich tai thqi di6m
giao dich phit sinh;
- Khi mua sira tiLi silr ho4c thaoh to6tr Dgay biog ngoai t6: liL bi gje mua cta ngdn hing thuong m4i noi Tfp dointhgc hietr thaDtr to6n.
Ti giri grao dich rhuc ti k}li drnh gi, lai cdc kioen muc riAn rc c6 g6c ngoai r€ tai rhqi diem lhp Bdo cdo rii chinh
neng ougc xac olnn tneo nguyen lac:
- D6i v6i khoin rrpc phAn loai ld tdi san: Ap dgng tj'gi6 mua rrgoai td cira ngin hing thuong mai noi Tlp doAn
thudng xuyen c6 giao dich;- D6i v6i ti6n gti ngoai t6: dp dung bj, gi6 mua cria chinh ngin hing noi Tdp ilodn md tii khoAn ngoai te;
- DrSi voi khoan mUc phin loqi ld nq phai tre: 6p d\rng ti, gi6 ben ngoAi te cta ngan hang thumg m4i noi Tfp dodn
thudng xuy€n c6 giao dich.
2.6. Tien
Tidn bao g6m tidn mnt tai qu! vi ti0n gui ngin hing kh6ng kj, hp.
2.7. Cdc khoin tIAu tu tii chinh
Cdc khodn diu tu nim gifr din ngdy dao han li cic ldoin tidn gui ngan hing c6 lcj' han v6i muc dich thu lai hdng
kj/.
Cdc khodn ditr tu vito cac c6ng ty con, c6ng ty liin doanh liin ldt dugc ghi nhin ban diu tr€n s6 k€ todu theo gid
g6c. Sau ghi nhdn ban diu, gri tri cua c6c khoin dau tu oiy dugc xdc dirrh theo giri B6c tri di d\r phdDg giim gi6
khoil diu tu.
C6c khoin diu nr vio c6ng ty li€n doanh d€ thuc hi6n du dn BOT sE duoc Lhu hdi din th6ng qua loi nlruin duoc
chia nr c6c c6ng ty niy. Cq thii:
- Diti v6i c6ng ty TNHH BoT YEn L6nh:
+ D6i vdi Du en xey dr,rng ciu Y€n LQDh: Tbdi gian thu gii ds ki6u li l4 uim 06 th6ng 02 ngiy, bir diu ru ngiy
01/03/2005 d6u h6t ngny 0210912019, $ot gian thu phi t4o ra lqi rhuin ld l8 tlring sau khi hoan dt v6n;
- D6i voi Dv 6n Do4n bd sung tu YCtr L0nh diln nrit giao Vuc Vdng: Thoi gian tbu gi6 du kiiin li l0 nem 00
thaug OO Dgey. b6t diu u Dgey 09/1212016 d6n hilt ngiry 09/1212026. dU 6tr LiCn chua c6 phuong alr thu hdi v5n
cr th6.
- D6i voi C6ng ty TNHH Hai thanh vien BOT Quiic lO lA CIENCO4 - TCT3l9: Thoi gian thu grd drJ ki6n ld l5nem ve I I thAng, tinh tir ngdy 05/03/2015, du rin hiQn chua c6 phuong dn thu hdi v6n cu th€;
- D6i voivACdngtyTNHH BOT ThdiNguydn ChqMdi: Thoi gian thu gri du ki6n la l6 nam va 7 thdng. tinh nr
ngiy l8/05/2017, du rin hiQn chua c6 phuong dn thu h6i viin cg thd.
t0
Tir ci cric khoio chdnh lQcb ty gid tbuc 16 phrit sinh trong narn vi cL6n[ l6ch do drinn giri l4i s6 du cdc kJroin mpc
tidn tf c6 g6c ngo{ ti tai thdi diiim l4p 86o c6o tai chinh ri€ng dugc h4ch todn vio k6t qua boat d6ng kinh doanh
cria nern tii chinh. Trong d6 lii ch€nh l6cb ri gii do ddni gi6 lai sd du curii Dam cira ciic k}oin muc tidn r€ c6 gric
ngoai tQ kh6ng duoc st dung d€ phnn phtii lcri nhuen hoec chia c6 tuc.
I
c6ng ty C6 phin Tip tloin CIENCo4 Bio cio tii chinh ri6ng
Tda nhi lct,c 4, 243A De h Thnnh, D6ng Da, Ha NOi Ky k6 torin nr ngiy 0l/01/2019 diin ngdy 30/06/2019
Cdc khodn diu tr gdp v6nvAo cic don vi khdc bao g6m cdc kiroin diu ru vio c6ng cq v6n cira don vi khdc kJr6ng
c6 quydn krdm so6t, tl6ng kidm sodt hoic c6 dnh huong ddog ki d6i vsi ben duqc diu tu. Giri tri ghi s6 ban diu cia
cric khorin diu nr niy tlugc x6c dfu.h theo giri g6c. Sau ghi nhln ban diu, gid tri cta cric khoiin diu tu oiy duqc xric
dinh theo giri giic trir di du pbdng gidm giri khodn diu tu.
Du phdng giam gi6 cdc khoin diu tu dugc lAp vio thoi diim cu6i ntrm cg th6 nhu sau:
- D5i v6i cec khoen diu nr vAo c6ng ty con, c6ng ty hCn doanh li€n k6t: cin cu vio 86o ceo tii chinh cta c6ng ty
con, c6ng ty li€n doanh, li6n kiit tai thdi ali6m trich l6p dg phdng. Dg phdng ginm gi6 diu tu tluqc lip khi dsn vi
nhan diu tu phat sinh 16, ngoei tru truirng hqp khoan 16 d6 de nim tong kii ho4ch k}i quyiit alnh diu u- D6i vdi khoan diu tu nim git lAu ddi (kh6ng phiu loai li chimg khorin kinh doanh) vd kh6ng c6 inh huong dring
kii d6i vdi beD duqc diu tu, viQc lip dtr pbdng cln ct! vio Bio c6o 6i chinh tai thdi di6m uich l6p dg phdEg cua
b€n tluoc diu tu;
- Drit vCi cric khoin diu nr n6m git diin ngiy d6o h4n: ctrn cri Lh6 ning thu h6i da lap du phdng phdi thu k16 ddi
tbeo quy dinh cta phep luat.
2.8. Cic khoin nq phii thu
cric khorin phdi thu aluqc thco d6i chi tiitt theo rcy h4n phii thu, tliii tuong phni thu, loli nguyen tQ phii thu, vi c6c
y6u t6 khic thco nhu ciu quin lf cta Tip doin.
Dy phdng ug phiLi thu kh6 ddi dugc trich lip cho ciic khoin: nq phrii thu qui h4n tlranh torin ghi tlong ho. p ddng kiuh
td, cic khii uric vay nq, cam kiit hqp ddDg ho[c cam k6t ng vi ng phii thu chua d6n haD tbalh tofu nhung k]h6 c6
ktrd Mng thu h6i. Trong tt6, vi$c trich lfip dg phdug ng phii tbu que h thad toan dugc can cir vao thdi gian tra no
g6c theo hgp ddng mua brin ban diu, kh6ng tinh d6n viQc gia h4n nq gita cric b6o vi ng phii thu chua d6n h4n thanh
toen nhlmg lt6ch ng de lam vAo tinh tr4ng phd sin hoAc dang lim tht tur gini tha, mit tich, b6 tr6n.
2.9. Hing tin kho
Hing t6n kho dugc ghi nhin ban tliu thco giri g5c bao gdm: chi phi mu4 cbi phi ch6 biiin viL cic chi phi li€n quan
truc ti5p khic phrit sinh dd c6 dugc hirg tdn kho d ttja di6m vi trqng th6i tci thoi di6m ghi nhin ban diu. Sau ghi
nhin ban ttiu, tai thdi diEm lip Bdo oio tii chinh n6u gi6 tri thuiu cti thii tnuc hi(o dugc cua hing tdo kbo tbip hon
giri gtic thi hang tdn kho duqc ghi nhatr tbeo gi, tri thuio c6 thd thgc hiQn duoc.
cie tfi hirlg t6n kho dugc xric dinh theo phuong ph6p dich danh.
Hing tdn kho dugc hach to6u theo phuoog ph6p k€ khai thuong xuyen.
Phuong phrip xic dinh gid tri sin phim dd dang cu6i ntrm: Chi phi sin xuit kinh doanh dd dang duoc tap hqp theo
nrng c6ng trinh chua hoAn thinh hoic chua ghi nhin doanh thu, tusng tng vdi kh5i lugng c6ng vi6c c6n do dang
cuot nam.
Du phdng girim gi6 hing tdn kho duo. c lip vdo thoi di6m cu6i nim cin ct theo s6 chenh lech gitra gid g5c cta hdng
tdu kho lin hon giri tri thuin c6 thd thlrc hien dugc.
2.10. Tiri sin c6 atinh, Tii sir c5 atinh thua tiri chinh
Tii snn c6 dinh hfu hinh vi tai snn c6 dinh v6 hinb duqc ghi nhin theo gi6 gdc. Trong quA fiinh st dgng, t,i sen c6
dinh hriu hinh, tii sin c6 dinh ,6 hinh duoc ghi oian theo llguyen gi6, hao mdn luy ke vA gid m cdn lai.
lt
TAi sAn c6 dinh thue tii chinh duo. c ghi nhin nguyen gi6 theo gi6 tri hqp li hoac gin tri hien tai cira khoan thanh toin
tiin rhue r6i thi6u (truong hqp grd tri hqD l! cao hou gid tri hien tai cta khoan thanh todn tiin t}lu6 t6i tlriiu) c6ng vdi
cric chi phi trrrc ti6p phet sinh ban diu li€n quau d5n hoat dQng thue tii chinh 1kh6ng bao gdm thu6 GTGT). Trong
C6ng ty C6 phin Tip iloin CIENCO4Tda nhd lcon 4, 243A D€ La Thinh, Diing Da, -li Noi
86o c6o tii chinh ri6ngK, kit toan tu ngiy 0t/OIi20l9 d6n ngiy 30/06/2019
qu6 trinh sri dung, rii ';a! c5 diib thu6 tai chir*r tlugc ghi olin tlreo nguyen gid, hao mdn luy kii ve gi6 tri cdr lai.
Khiu hao cia tiLi san c6 dph thue tri,i chinh tluqc trich cin crt thco thdi gian thu6 tl)eo hgp d6ng vA tinlr vio chi phi
sin xuit, kinh doanh, ddm bao tbu b6i dt v5n.
Khdu bao tii sin c5 dlnh ttuqc trich the! phuong phip ttuong tbing. Thdi gian kh6u hao tluqc udc tinh nhu sau:
- Nhi cta, vft kidn tnic 06 - 25 nnm
- Mey m6c, thiat bi 05 - 0? nim- Phuong tiQn vin tai 06-07 nim- Thi6t biver phdng 03 - 06 nim- Cic tii sin khec 03-05 nim- Quyin st dqtrg d6t so narn
Chi nhdnh B.O.T Tuy6n tr6nh thinh phii Vinh kh6u hao theo tj, lQ tuong ri.ng cr.ia doanh thu heng ki thuc t€ phit sinh
pht hqp voi rboi gian k}lai thdc thu phi hoin v5n cua D.u dn BOT theo C6ng vin s6 I0136 ngey 24107/2015 cria BQ
Tii chinh, phu lsc hgp adng s5 OODLIO-Z 177IGTVI-KHDT n gny 25107/2018,rcl,BQ Giao th6ng Vin tii, pht bqp
voi quy tllnh tai Th6ng tu 14712016/TT-BTC ngiy 1311012016 vi vi6c saa d6i, b6 sung mQr s5 diiu cua Th6ng tu
4512013/TI-BTC ng ily 25t}4t2}l3 cta 86 Tei chinh huong din chd dQ quen li, st dung vi trich khiu hao tii sin c6
dinh.
2.11. B^t dorg sin d^u tu
Bit dQng san diu tu kh6ng cdn dugc kilh bey tr€n Bao ceo tii chinh ri6ng sau klri di bin hoic sau khi bit dQog sdn
diu nr di kh6ng cdn duqc st dgng vi xdt thdy kb6ng thu dugc lgi ich kinh t6 trong tuqng lai tu vi€c thanh lj bitdQug sin diu tu d6. Chenh lQch giria tiiu thu thuin tu viec b6n tdi san v&i gi6 tri cdn I4i cria bit dQng san diu tudugc ghi ohin vdo Brio cio k6t qui ho4t ttQng kinh doarh ri6ng troDg k, thanh ti.
Vi€c chuy6n tu bit dQng sdn chri sd htu sri du. ng ho{c hd,ng tdo kho thinh b6t dQng snn diu nr chi khi c6 su thay d6i
vi mgc tlich sri dgng nhu truong hqp cbt sd bfru chim dut st dwg thi sin d6 vi bit diu cho b6n kh6c thu€ boat
dQng hoic khi kat thic giai do4n xdy d\mg. Vi€c cbuyin ttr bit ttQng sin diu nr sang b6t dQng sdr chri so hau su
dung hay hiu:g t6n kho chi khi c6 sp thay d6i va muc dich su dung nhu cic trudng hqp chri so hnu bir diu su dqng
rii sdn niy hodc bit diu riEn khai cbo mqc ttich bin. ViQc chuyrin tu bdt d6ng sin diu u sang bdt d6ng sen cht so
hriu st dung hoic hing tdn kho k}6ng lim thay ddi nguyen gii hay gii tri con l4i cta bit dgng sin t-ai ngiy chuydn
d6i.
2.12. Chi phi xey dqng co bin dt dang
C6c Ai sen totrg qud t nh riey d\mg phuc vu Euc dich cho thu6 duoc ghi nhin theo gi6 giic. Chi pN t6.p bqp bao
gdm chi phi d6i vsi cdc tai sin dt diiu ki€u vi chi phi di vay tlugc ghi nhin pht hqp v6i chinh sech k€ rodn cua
C6ng ty. Khdu bao cua nhEng tii sin niy, cing gi6ng nhu cric Ioai tdi sAn ci5 dinh khdc, sE bit diu tluoc trich khj tiri
sin di sin sing cho mUc dich st dUng.
I
I
t
Bit d6ng sin diu tu dugc ghi nhin ban diu theo gid g5c.
Bit dQng snn diu tu ctu Tap doAn duqc st dgng vdi mgc dich cho thue ho4t dQng, duqc ghi nhan theo nguyen gi6,
hao mdn lui kd vi gii tri cdn l4i. Trong tt6 khiu hao dugc n-ich theo phuong phdp <tuong thing voi rhoi gian khiu
hao duqc u6c tinh ohu sau:
- Nhi ct4 vfi ki6n tuc 42 rltun
t2
C6ng ty C6 phin Tip doir CIENCO4rta are tcoi+, u+:,a. D€ La Thinh, Diing Da, Hd Noi Kj, kii toIin tu ngiyol/o1/2
Bio crio tii chinh ri6ng019 d6n ngiy 30/06/2019
2.13. ThuG hoat tl$ng
Thue ho4t doog la loai hinh thue tii san c5 din! md phin 16,o nii ro vd lgi ich gin liin voi quyeu sd htu cria tai sin
thu6c vd ben cho thu€. Khoin thanh toen du6i hini thtc thue ho?t d6ng dugc hach toAn vdo Bdo c6o kEt qui hoat
dQng kinh doanh ri€og theo phuo'ng phrip dudng thing dlra tr6n thbi h4n tbu6 ho4t d$lg.
2.14. Chi phi tri tru&c
Cic chi phi di phit sinh li6n quan d6n k6t qu.i hoat dong san xu6t kinh doanh cia nhi.u kj, kii to6n duqc hlch toin
veo chi phi tre tru6c dE phau b6 din vdo k6t qui ho4t d6ug kilh doanh trorg cec ki ki toiin sau.
Vi6c tinh vi phdn b6 chi phi ra trudc dei h4n vio chi phi sdn xu6t kinh doanh tung ki kii toan dugc cer cri vdo tiDh
chdt, nr(rc d0 rtmg loai chi phi d6 lua chgn phuong ph6p viL ti€u thuc phAn b6 hop 1!. Chi phi trd truoc dugc phin bd
din vdo chi phi sdn xudt kinh doanh theo phuong phdp duong thing.
Loi th6 kinh doanh phet sinh khi c6 phin h6a doanh nghiep Nhd, nu6c duoc phAn b6 dan t5i da kl6ng qud 3 nAm.
chi phi lai vay cta Dg {n BoT tuy6n tr6nh thenh phii vinh dugc phen b,5 theo ti le tuong img cta doanh thu hang
kj, thuc tii ph6t sinh pht hqp v6,i thoi gian khai thiic thu phi hoin v6n cria Dg dn BOT theo C6ng vin
2631/BTC/CST ngiy 26102/2016 cua BO Tii chinh.
2.15. Cric khoin ng phii tri
C6c khoen ng phei tA dugc theo dbi theo kj'hp phAi tra, d5i tuqng phni ti, lo4i nguy€n tQ phrii trd vi cic yliu t5
kh6c theo nhu ciu quin lf cta Tip dodn.
2.16. Vay vi no.'phli tri thue tii chinh
cia tri khoen nq phAi fte t}Iue tei chinh In t6ng si5 tiAn phii trri duoc tinh bing gi6 td hien tai cia khodn thanh toen
tian thuc t5i thidu ho{c gid tri hqp l} cta tAi sin thu6.
Cic khodu vay vi no phii rrd thue tdi chidr duo. c theo ddi theo tung di5i tuq ng cho vay, tirng kh6 udc vay ng vi kj,
han phii tra cria cec khoin vay, ng thu€ tAi chinh.
2.17. Chi phi tli vay
Chi phi di vay duoc ghi nh6-n vdo chi phi sin xu6t, kinh doanh trong nim khi phrit sinh, trir chi phi tli vay )i€n quan
quc tidp d6n vi(c tliu h.r xiy dgng hoic sin xudt di sin dd dang duoc tinh vdo gi6 tr! cua tii sin d6 (duqc v6n hoa)
khi c6 dt cric didu ki6n quy dinh hong Chuin mgc K6 roen ViCt Nam s6 te 'Chi phi di vay". Ngoii ra, diji vqi
ktroin vay ri6ng phgc vg viec xay dgng tAi sas cii dinh, b6t dQng san diu nr, ldi vay dugc v5n h6a kd cd khi thdi gian
xdy dgng dudi 12 thtug.
2.18. Chi phi phii tri
,
cec khoin phai tra cho hing h6a dich vr; dn rhin duqc tu ngudi brin hoic d6 dugc curg cip cho nguoi mua trong
nilTi tAi chioh nhung thrJc t6 chua cli tra vi c6c khoan phAi trd kh6c nhu chi phi phii tre thau phu c6ng trinh, chi phi
lei tiin vay phai he, chi phf bio lnnh ho.p ddng phrii trd... duoc ghi nhin vio chi phi sin xu5t, kinh doanh cta Denr tai
chfnh.
Vi6c ghi nlrAn cric khoan chi phi phei tra vAo chi phi sin xuit, kinh doanh trong nem dugc thuc hion theo n8lryen tac
phi.r ho.p gita doanh thu va chi phi phdt sinh trong nem. C6c khodn chi phi phdi tri sd dugc quy5t torin vdi si5 chi phi
tiruc tii phrit sinh. Sii ch€nh lQch gita si5 trich trudc vA chi phi thuc til dugc hodn nhap.
13
C6ng ty C6 phin T{p.Ioi'r CIENCO4tOa nla tcon +, z+le D6 La Thinh. DdngDa, Hi NQi
86o cio tli chinh ri€ngKy kii toen tu ngdy 01/01/2019 d6n nedy 3010612019
2.19. C6c khoin du pbdng phai tri
C6c khonn du phdng phei trd chi dugc ghi nhinkhi thda min cic di€u kiQn sau:
- Doanh nghiQp c6 nghia vr1 nq hiQn tai (nehia vu ph6p l9 ho{c nghia vu lien doi) do kal que nr m6t su kien di xey
fa;
- Su giem srit va dring lqr ich kinl tii c6 tb6 xriy ra dir d6n viQc y€u ciu phrii thauh toin nghia 4r ng;
- Dua ra dugc m6t u6c tinh dring tin c{y vA gi6 tri cua nghia vrl nq d6.
cie tri duoc ghi nhan cria m6t khoin du phdng phAi tnA li 916 td duqc u6c tinh ho. p lj nhit va khodn tian se phe,i chi
da thauh torn nghia vu nq hien t?i tai Egiy k6t thtc nam tii chinh.
Chi nhtng khorin chi phi li6n quan d5n ktroin clu phdrg phai tre da lap baD diu mrii duqc bi dip bing khodn d1
phdng phni trd <16.
Du phdng bio himh c6ng trinh xAy lip duqc trich cho c6c c6ng fiinh x6y lip theo thdi gian vA cam k6t trong tung
hqp d6ng cu th6.
Dg phdng phii trd duoc ghi nh{n vdo chi phi setr xuat kinh doanh cia nlm tii chinh. Khoin ch€nh lQch giira s6 dv
phdng phni tra cta klroin dU phdng phai tla vi beo henh c6ng trinh xAy lip dn lip o nnm tdi chinh truric chua su
dlrng h6t kin hon si5 dg phdng phni trd lip o niLm nay duo. c hoin nhdp vdo thu nhdp khdc bong nim nay
2.20. Doanh thu chEa thgc hier
Doanh thu chua thuc hi€n li doanh thu nhAn trudc tu cho thu€ vnn phdng, mitbing vd tidn lni brin 14i tai san c6 dinh
thue tii chirh-
2.21. V5n chri sA htru
V6n diu tu cta chri sd hfru drigc ghi nhao theo s5 v6n tbgc gop cia chit sd h[u
Theng du viin c6 phin phin 6nh ch€nh tich giia nfnh gid, chi phi tryc ti6p 1i6n quan d6n viec ph6t hinh c6 phiiiu
vi gi6 phrit hinh c6 phiiiu (kd cn c6c truong hqp tii ph6t hinh c6 phiilu qu!) ve c6 tha lA th{ng du duong (n6u gi6
pher hAnh cao honr mQnlr gid vn chi phi ugc tiiip li€n quan d6n vi€c ph6t hinh c6 phiduthoec thang du am (n6u grri
phit hinh th6p hon menh gi6 vd chi phi huc ti6p li6n quan diin viQc phdt hnnh cri phii!u).
Lqi nhuAn sau thu6 chua phdn ptri5i pUn 6nh kiit qui kinh doanh (lei, 16) sau thu6 thu nh{p doanh nghi€p vd tinh
hidl phan chia loi Dhu{u hoic xt lj 15 cta T$p dodLn. viQc phen phili lqi nhuan duqc thrrc hiQn khi T{p doin c6 lgr
nhuin sau thu6 chua phan ph5i kh6ng urgt qud muc loi nhuau sau thu6 chua phin ph6i tr6n Brio c6o tii chinh h9 p
rbir sau khi da lo4i Lrt dnh huong cta cic khodn lii do ghi nhin ru giao dich mua gii ri. Trudng hgp tri c6 nrc, lgi
nhudn cho chri sd h*u qui mtc s5 Isi niuen sau $u6 chua phdn ph6i dugc ghi nhan rrhrr truong hgp gidm vrin g6p.
Lgi uhuin sau thu6 chua phnn phtii c6 thd duqc chia cho c6c nhi ddu tu dua tr€n t'i lQ g6p v5n sau klli duqc Dai hoi
OdIg c6 d6ng ph6 duyet vA sau khi da trich l{p cdc qu! theo Diiu 1Q Tfp doan vi cric quy dinh cta ph6p hret Vi6t
Nanr.
Tip dodn trich lip c6c qu! sau ttr lgi nhuin thuin sau thu6 thu nh6-p doanh nghiQp theo di ngh! cta HQi dilng Qudn
rri vi duqc cdc cd d6ng phe duyet iai Dai hQi ddng c6 d6ng thuong ni€n:
- Qu! diu h.r phdt tridn: Qu! niy duqc trich lip nhim phUc vU viec md rOng hoet dQng hoqc diu tu chidu siu cta
Tflp doan.
- Quy khen thudng, phtc lqi vn Quy khen thu&ng Ban di6u hinh: Qu! niy dugc trich l{p dd klen thuong. kJruy6n
1,4
Doanh thu chua thgc hiQn dugc k6t chuy6n varo doanh thu ben hing vir cung c6p dich vU theo sli tiin dugc x6c diah
pirt hqp voi tung ki k6 to6n.
I
l
c6 pIlccin 4,
in Tip dolLn CIENC04243A D6 La Thinh, D6ng Da, HiNOi Ki
B:io cio tii chinh ri6ng
'I
C6ng tyTda nhd k6 toin tu ngdyr 0l/01/2019 d6n ngiy 3\l\6l20t'9
khich vat ch6t, dettr l4i lqi ich chung vi n6ng cao phin lqi cho c6ng nhan vien vi duoc trinh bdy nhu n6t khoan
pbdi ra uen Bing can d6i kd totu: ricng.
C6 hrc phai fta cho c6c c6 tl6ng duqc ghi nhin Ii khonn phdi tr-n tren Bang can d5i k6 toen rieng cta Tap dodn sau
khi c6 th6ug b6o chilt danh src; ohan ; tuc cria H6i ddng Quan fi Tlp doin vi th6ng bio ngdy ch6t quyil nhin cd
tuc cUa Trung tam Luu ky chimg kho6n ViQt Nam.
2.22. Doanh thu
Doanh thu bdn hdng
Doalh thu brin hang tlugc ghi nh{n L'hi d6ng thtri thda min cic diiu ki-6n sau:
- pUan lan.ri ro va lqi ich gin liin v66 quyio sd hnu siu phim ho[c hiog h6a tli duo. c chuy6n giao cho ngudi
mua;
- Tip dodn kh6ng cdn nim grt quyin quin tf hing h6a nhu ngubi sd hiru hing h6a ho[c quyin ki6m so6t hing
h6a;
Doauh thu duoc xdc dinh tuong tl6i chic chin:
Tep doen de thu dugc hoAc sE thu dugc lgi ich kinh t6 dr giao dich b6n hirng;
X6c dlnh dugc chi phi li6n quan d6n giao dich b6n hdng.
n
I
Doanh thu cuttg cdp dich vu
Doanh thu cung cip dich W ttuqc ghi trhaD khi tltiug thoi thda mia c6c diAu kiQn sau:
- Doarh thu dugc xdc dinh tuong d6i chic chen;
- Co kld ndng thu duoc loj icb kinh t6 tir giao dich cung c6p dich vu d6;.
- X6c dlnh dugc phin c6ng viQc dn hoin thinh vio ngiy lip Bring cAn d6i k€ to6l;
- X6c dinh dugc chi phi ph6t sinh cho giao dich vA chi phi dE hoiLn thdnh giao dich cung cdp dich vg d6
phin c6ng viQc cung c6p dich vu dd hodn thinh rluqc x6c dlnh theo phuong phip d6nh gi6 c6ng viec hoin thiinh.
Doanh thu cho thuA hoqt d,ng
Doanh thu cho thue ho4t dQng cht y6u bao gdm cho thu6 vdn phdng, mit bing dugc ghi nhdn vdLo 86o c6o k6t qud
hoat dQng kinh doanh ri€ng theo phuong ph6p aut og Oing t ong suiit thdi han cho thu€ theo quy dinh cta hop ddng
thu6.
Doanh thu hqp d6ng xdY dlmg
Hqp adng *ai a\rog quy dlnhnhi thiu duqc thanh to6n theo gi6 tri kh5i luqng thuc hien, k1,i kiit qud thuc hien hop
ddng x6y dlmg tlugc xec dinh m6t crich drin8 tin cay vi dugc khrich hing x6c nlrfn, thi doadr thu, chi phi len quan
dti hqp d6rg duga ghi l1han tuqng ring voi phin c6ng viec da hoin thinh dugc khdch hdng x6c nhin troDg nim
phin anh tren h6a don de laP.
a
Doanh thu hoqt tl6ng tdi chinh
Doaoh thu phiit sinh tt ti6' tei, ti6n ban quyin, cii 6ia, lgi nhuin duoc clia vi cic khoin doanh thu ho.t dQng tii
chtuh khric duqc ghi Dhiu khi th6a mnn d6ng thbi hai (02) diiu kiQn sau:
- C6 khd nnng thu duqc lqi ich kinh t6 tu giao dich d6;
- Doanh thu duqc x6c dinh tuqng d6i chic chin.
c6 tirc, lqi nhuin duo. c chia dugc ghi nhin khi T{p tlodn dugc quyan nh{n c6 tuc holc dugc quyin nhan lgi nhudn
nr viQc g6p vi5n.
2.23. Gi6 v6n hing bin
Giri viin hing brin trong ndm duqc ghi d,4n pht hgp vtii doanh thu phet siDI h'ong oim vi dim brio tudn thri nguy6n
tic thin trgng.
t5
,]
c6ng ty cii phin Tip ttoin cIENCO4fOa ntri lcon 4,:al.A. DE La Thinh, D6ng Da, Hi N6i Ki ka toin tu ngey
Bio c6o tii chinh rieng0 Uol/ii0l9 d6n ngay 3010612019
cic trudng hqp bao hut vat tu hlng h6a vuqt dinh mric, chi phi lirgt mric bir:.h thudng, hing tdn kho bi mit [r5t sau
khi da rir;i pien 'rech nhiQm cira tA.p thd, c6 nh6n c61i6n quan... dugc ghi nhin diy dt, kip thdi vio gii v6n hang
bfu tuong trem.
2.24. Chi phi tii ch(nh
Cic kloin chiphi duoc ghi nhio vio chiphi tii chinh gdm:
- Chi phi ho{c c6c khoin 15 li€o quar: d6n c6c ho4t dQng <tiu tu tii chinh;
- Lhr pht cl vay von;
2.25. Thu6 thu nhap doanh nghiQp
a) Tdi sdn thui thu nhQp hodn l7i
Tii sAn thu6 thu nhip lroaD l4i tluqc x6c dinh dya tr€n t6ng chenh lech tam thdi duqc khdu ut vd gi6 tq duo. c klau
trtr chuydn sang nlm sau cia c{c L:}roin 16 tinh thu6 vi uu dni thu6 chua st dgug.
TAd sin thu6 TNDN hoin l{ dugc xric dlnh theo thu6 suir thu6 TNDN hiQn hinh, dua tr€n cric mrtc thu6 sudt vi lu6t
thu6 c6 hi€u luc vio ngiy kiit thfc nnm Lii chinh.
b) chi phi thti TNDN hiQn hinh vd chi phi thui TNDN hodn lqi
Chi phi thud -rNDN hifn hinb duqc x6c dinh tsetr co sq thu Dhap cblu thu6 uong nim vi tbu6 suit tlru6 TNDN trong
nnm tiri chinh hiQn hinh.
Chi phi thuii TNDN hoen lai duqc x6c dinh tr€n co sd s5 ch€nh lech tam thdi aluoc khdu trt, sil ch€nh lgch tam thoi
chiu thu6 vi thu6 suSt thu6 TNDN.
Kh6ng bt tru chi phi thu6 TNDN hien hnnh vd,i chi phi thu6 TNDN hotn l?i.
Diji v6i viec ke khai cdc giao dich li6u k6t theo quy alinh tai Nghi diuh 20/201?ND-CP ngny 2410212017 cua Chinlt
phrl, Tip doim daog chd vin ban hudmg din cua co quan thu6 dd trido khai th\tc hiQn.
c) uu clat lhue
Chi nh6nh B.O.T Trydn t1i5h Thdnh ph5 Vinh <tuqc huong uu dii thu6 TNDN d6i yoi thu ohip tt du 6n B.O.T theo
hu6ng din tai nghi dinh 24/2007/ND-CP vi nghi dinh 78/2007/ND-CP, thco d6 Chi nhailh dusc miSn thud 4 nim
Uit aiu tf, r,am iOOO, gidn 50% s5 ttru6 pfai nQp trorg 9 ndm ti6p theo tinh tu nlm 2010, 6p dgng thud suit 10%
toin thdi gian du 6n.
a1 fhui suit thui TNoN hi6n hiuh TQp dodn dp dung trong ndm tii chinh
- Thu6 sudt I o% (duo. c gram them 5o%) d6i vdi thu ohap ft <tu tin B.O.T Tuyiin tr,nh thanh ph6 vinh;
- tnu6 suit ZO% diii voi thu nhip tu ho4t ttQug xiy lip vi ho4t dQog khric.
2.26. Cdc ben lien quaD
Cric b€n dugc coi li li6n quan n6u ben ttri c6 khn ning ki.m so6t ho{c c6 dtrh hudng ding ka d6i voi ben kia trong
viQc ra quy6t dlnh vi cric chinh srich tdi chinh Yi hoat dQng. C6c b6n li6n quan cta T5p doin bao gdnr:
- C6c doanh nghiep tru.c ti6p hay gi6o tidp qua m6t ho6c nhidu trung gian c6 quyEn ki6m sodt Tip doin hoic chiu
su ki6m so6t cria Tap dod.n, ho{c ctng chung sg kidm soit vdi Tip tloin, bao gtrm ci c6ng ty m9, c6ng ty con ve
cdng ry li€n k6t;
- C6c cd nhan tr.uc ti6p hoic gidn titip nim quydn bi6u quy5t cta T{p doin mi c6 inh huong tfiing k6 d6i vrii Tflp
dodn, nhtng nhin sg quin tj cht ch6t cta Tip donD, Dhtrng thaoh vi6n mit thiiit trong gia dinh cua cic c6 nhin
ndyi
t6
Cec kloi,1 tr€r duqc ghi nhAn theo t6ng s6 phet sinh trong neq kh6ng bt tru vdi doanh thu ho4t tlQog tii chinh
I
I
I
C6ng ty C6 phin Tip .Ioin CIENCO4 Beo cio tii chinh rieng019 d6n ngiy 30/C6l2019Tda nhi Icon 4, 243A D€ La Th-inh, Dilng Da, Hi NOi Ki k6 toen tu nsny O1/O l/2
C6c doanh nghiEp do cec rA nhatr D€u te! nim w.: ri6p boac girln ti6p phin quan trgng quydn br6u quy6t,hoicc6 entr huorg d6ng kd tri'i cic doaoh nghiep ney.
Trong viQc xem xit ttmg m5i quan hf cria c6c ben li€n quan dO phpc 4r cho vipc l6p vd tdnh bdy Bilo c6o tdi chinhri6ng, TAp tloin chri j trj,i bin ch6t cria m5i quan he hon Id hinl thric phdp li cira ctic quan hQ d6.
Tlr6ng tin b6 pbin duoc lep va trinh bdy pht hqp v6i chiDh s6ch k6 torn iip dung cho viQc l6p vd trinh briy Bio c6otdi chinh ri6ng cta TAp doin nhim mgc ttich dd girip nguoi st dttng Bdo cdo tii chinh riEng hiBu 16 vd drinh gidduqc tinh hinh hoat d6ng cta T{p tloAn mot cdch toen dien.
3. TIfr{
3U0612019 0U01t2019
II
ITiin n{tTiin gtingin hdng kh6ng kj han
4. c/ic KroiN DAU TU TAI cHiN'H
a) Diu tu nim giii tl6n ngiy ilio h4n
\AID
7.595.920.680
48.394,803.91I
VND
3.078.766.r95
t1t .852.4U.269
Diu tu ngin h4n
- lten gn co Ky hqn
55.990.724.591 t1 4 .931 .11 0 .464
30/06/20t9 0110v20t9
L[a goc L{a m gbl so lrla goc (ra ln ghl so
\ND \4{D \4.JD \ND
20t.075.145.883 201.075.145.883 189.852.833.317 189.852.833.317
201-075.145.883 201.075.145.883 I89.852.833.317 189.852.833.317
30tMt2019 0r0v2019Gri g6c Du phdng Gd giic Du phdng
b) Diu tu g6p uin Go tbn li khic
DAu tu viro C6ng ty con
- C6ng ty C-o phin Diu tu Cienco4land
- (rng ry uo pnan (reen lealslands
\ND16.570.198.000
7.300.000.000
\ND15.385.720.000
7.300.000.000
\1\D \ND
9.270.198.000 8.085.720.000
t1
2.27. Th6ng tin b0 phan
MQt bQ phio li m6t c6u phin c6 thd x6c dinh rieng bi€t cua C6ng ty tham gia vio viQc cung cip c6c sin phim hoAc
dlch vU li€n quatr (bO pb4u chia theo ho?t dQng kiDb doanh), hoic cung cip sin phio hoac dicb vu trong E6l m6itruong kinh t6 cu thd @Q phio ttuo. c chia theo khu wc dia ly). M6i b6 phan tray chiu rui ro vi thu duoc tgi ich khdcbi€t so vdi cdc bO ph6n khic.
C6ng ry C6 pIAn Tap doin CIENCO424lA D€ I-a ThAnh, D6ng Da, Hi N6i
Bdo cio (iri chinh ri0ngTda nhi Icon 4 Ki k6 totirr nr ngiy 01101/?0 l9 d6n ngiy 30/06/2019
Diu tu vio COng t, lier &anh
- C6ng ty TNIIH BOT ciu Y6n
l,€.nh
- C6trg ry TNIII{ Hai thiDh vienBOT Qutic IO lA CIEN@4 -
TCT3l9
- C6og ty TNHH BOT Th{i Nguy€n
ChqM6i
Dlu tu rio C6ng ty li6n k6t
- (rng ty L.o pnan l nrcI Dl(Iaodpc 2
- LoDg ry Lo ptran lu van
CIENCO4
- C6ng ty C6 pbin 414
- Long ty (, pnar ^ay
ormg va
Diu nr 415
- Cong ty Oi phin 407
- C6ng ty oi phin 412
- Cong ty Oi phin 422
- C6ng ty oi phin 49
Cic khorin dAu tu khic- utng ty uo pha! xiy oung L.ng
trinh Giao tb6ng 246
- C6ng ty CP WHA HEMARAJNghQ An
2t5.220j20.@0
172.600.000.000
3.000.000.000
2t5220.520.000
r72.600.000.000
3.000.000.000
3.460.500.000
109.578.800.000
25.378.800.000
109.578.800.000
25.378.800.000
9.800.m0.000
?.(m.000.000
9.800.000.000
?.000.000.000
14.700.000.m0
10.5m.000.0m
19.600.000.000
19.6m.000.000
14.700.000.000
10.5m.000.000
19.6m.000.000
19.600.m0.000
5.341.733.000
1.881.233.000
5.341.733.000
1.881.233.000
556.310.251.000 555.125.773.000
Diu tu vio c6ng ty con
Th6ng tin chi ddt va cic c6trg ty coo cta Tip tloi.t vdo ngiy 30/06/2019 nhu sau:
Til€ Ti l0 quv6n
Tan c6ng ty con Nsi thinh I ep Yi ho?t dong lqi ich bi6u quy6t Holt d6ng kinlr doanh chinh
3.460.500.000
C6ng ty CP Diu tu Titrg l2A, Tda nhi ICON4, 68,88% 68,88%
Cienco4l-and 243A. De La Thitth, LingThuqtrg, D6ng Da, Hi NQi
C6ng ty CP Geen Tea 55 29 Quang Trung, 1m,00/" 100,0trlo
lslands phuong Quang Trung, TP.
Vmh, NgbP An
Kinh doanh Bat dong sin, quy€n
sri dung dit thuQc chi sq han,
cht st dung hoec dithue.
Kinh doanh van tdi, dich vtr du
lich.
18
424.8r9.520.000
36.999.000.000
424.819.520.000
- 36.9E.000.000
j4
I
I
l
C6ng ty C6 phin Tdp doin CIENCO4Tda nhd Icon 4, 243A DE La Thinh; E6ng Da, HiN6il
860 ceo tii chinh ri6ngKj, kii toin tu ngiy 01/01/2019 diin ngiy 30i0612019
DAu tu rio c6ng ty li6tr doanh; li€r [6t"Th6ng tin chi ti6t va c6c c6ng ty li6n doaoh, ti6n ket ct.r Tep doAn vao Dgdy 30/06/2019 nhu sau
T6n c6ng ty li6n doanh,
liOn k6t
C6Dg ty TNHH Haithirnh vi€n BOT QutlcI-o lA CIENCO4 -Tgr319
phu&ng Iam Son, TP.
Hmg Y€n, Hung Y€n
T4m thu phi Hoirng I\,Iai,
phuong Quj,nh ThiQn, TX.Hoing Mai, NghC An
Noi thinh lapYi hoAt dong
C6ng ty TNHH BOT Duong C'tru M4nh Trinh,Cau Yen I;nh
lai ich U6u quy6t Hoat it0ng kinh &anh chinh35,7e/" 50,0tr/" Thqc hiQn diu tu theo hinh thric
BOT QI38 doan tir cau Y€n Lenh
oen nut grao vuc vong
Thgc hiQn diu tu xiy drmg theo
hinh thtc BOT c6ng tdnh rrrrong QL1A do+n Km368t400(Nghi Son) - Krr402+330 (Cau
Gi,i0
Thr;c hiQn diu tu theo hinh thircBOT tuyiln duong Thd.i Nguy€n -Chq Mdi (Bic Kan) vi nAng c6p,
mo rQng QI3SAn mit viL kirh doanh Vat tu,Inlet ol grao ouc
31$0% 3?,50% Tuv6n xly dung c6ng trinh
49,00% 49,00% Xey drmg c6ng trinh dudng bd
35,00% 35,00% Xdy dlmg c6ng tdnh dudng b6
49,00% 49,00% Xdy dung c6ng tritrh dudlg sdt
vd dudng bQ
51,00%
49,3t%
31,3V/"
50,@%
33,34%
31,3U/o
Cong ty TNHH BOTThiiNguy€o - Chg M6i
Km 76+100, Qtrtic l0 3, xe
soE L,ar4 huyg! rhullong, ThriiNguy6n
Cons ty CP Thiiit biGio duc 2
C6ng ty C6 phin Tuvin CIENC04
Cong ty C6 phin 414
C6ng ty C6 phin XAy
dlmg vi Ddu tu 415
Cong ty C6 pnan +tZ
C6ng ty Cii phdn 422
C6ng ty C6 phan 499
56 lt6 Dinh Tien HoeDg,
phuqng l, quin BinhTtanh, H.i Chi Minh
S5 6: NguyEn CdLnh Hoan,phudog Qu6n Bdu, TP.
Vnh, NghQ An
sij 1M3 Gii Ph6ng,phuoEg Thitrh Liet, Hoang
Mai Hn NOi
s5 37 Dio Duy Anh,phuong 9, Pht Mu6o, Hd
ChiMinh
s6 lo43 Giii Ph6ng,phudng Thlnh LiQt, HoingMai, Hn NOi
Sii 29 Quang Trung, TP.
Vlnh, Nghf An
sil 29 quang Trung, T?.
Vrnh, NghQ An
s6 62-68 duotrg s6 50I<r9,Ten Teo, Bhh Tan, Hd Chi
Minh
35,00%
49,00%
49,jy/o
Ti tclqi icht4,53v"
35,00%
49,00%
49,00%
Xdy dung cOng tdoh dudng sitvd dudng bg
Xdy dgng c6ng trinh dudng sitvi duong bQ
Xiy dqog c6ng tdnh dudog sitvi duotrg bd
DAu hr viro tion ri khic
Tan c6ng tynhin ttiu tu Noi thinh laprirho?t4ngry 19 quyen
ti6u quy6t Hoat al6ng kinh doanh chihhCong ry C6 phin Xnyduog C6!g triD-h Giao
th6ng 246
Tdng 14 Tda nhi ICON4,s 6 zara oe I-a Thrinh,Ling Thugng, DiSng Da,Hn Noi
Tang 32, Khech sanMudng Thanh S6ng l-anq
so lJ (2uaog I ruog,phudng Quang Trung, TP.
Vrnn, NghQ An
l4,53yo Xay dprg c6ng trinh, cs sd heting giao th6ng
Cong ty C6 phAn WIIAHEMARAJ NghQ An
O,9OoA Xey dr.rng c6ng tdnh ki thuatdan dung
19
0,gff/o
T}li T] lQ quyin
I
I
C6ng ty C6 phAn 407
C6ng ty C6 phln Tip ttoin CIENCO4Ida nhi Icon a, 243A D6 La Th inh, Diing Da, Hi N6i
BKi ki; tcin tu ngay 0 t/Ol/20I
io cio tii chinh rieng9 d)n ngiry 3010612019
5. PHAI TIru NGAN HAN COA IGACH IT\NG
30/06/2019 0110y2019Gli tri Du phdng
\}ID \NDGii tri Du phdng
\NDa) Chi ti6t theo kl6ch hing c6 s6 tut6r- C6ng ty TNIIH Xiy dung
Sumitorm Mitsui
- Ban Qudn lli du rin 2
- T6ng C6ng ty Diu tu Phit tridnDudrg cao t6c V€t Nam - C6ngtY TNHH MTV
- Co[g ty Co phan aol- T6ng C6ng ty Cing hirog kh6ng
Met Nam- CTCP
- C6ng ty Gi phin 422
- C{c k}rich hing khric
a) Chi ti6t dreo nhi cung cip c6 s6 dr ttiu- C6ng ty TNrtrI Xult nh6p niu a
Dich vu t6ng hqp Nhit Minh
- Coog ty C6 phin Xny d\mg C6ngtrinh Giao th6og 246
- C6ng ty Co phin 412
- C6ng ty C6 phin 40?
- C6og ty Oi phin l:r- Cic nguoi brin l$ric
8.809.048.147
28.020.283.t24
5',7.r56.'t65.69't
54.361.550.560
14.898;799.334
80.773.914;7 52
46.5'77.',1',10.979
40.830.1r9.963
13.554.506.370
4'16.Ut.483.1'74
n;7't8.748;7N
5't2.'7 56.779.329
73.100.895.378
\ND
38',7 .8',7 5 .',t03 .2f4
69 5.1 98 .930.27 9 1.t81 .337 .438.462
01101120t9
6, TR,i TRU6C CHo NGU'o.I B]iN NGiN HAN
30/06/2019
G{ ttj Du phdng Gd tri Duphdng1D
69.861.085.927
t2.288.140.152
7.32'.7.367.728 '1.260.555.840
'1.452.@9.21'1
t56.'t22.8t1.4tr '
254 .911 .569 .41 5
\ND
68.857.185.927
42.645 .699 .618
\ND \ND
23.446.565 .694
3.17 t.6'.7 r.02t
2.639.530.253
155.006.085.452
29 5 .1 66 -137 .9 65
20
C6ng ty Cii phin Tip rloin CIENCO4Tda nhi Icon 4, 243A De La Thinh, Diing Da, He NOi:
B6o c:iKj, kii torln tu ngiy 0llOll2Olg d6,n
o tii chilh ri6ngngdy 30,$6/20I9
7 PIIAI TIIU VE CIIO VAY NGAN HAN
30/06/2019 0|0t/2019
Gii tri D.u phdng Gli tti Du phdng
\ND
ss4.994.39',7.354
VI{D \,ND \NDa) Chi ti6t theo d6i hrqng ce s6 ar t6rC6ng ty TNHH BOT Th6i Nguy€n -Chq M6iC6ug ty C6 phin 482
C6ng ty C6 phin 475
C6ng ty C6 phin 412
C6ng ty Co phdn 484
C6ng ty Co phin 422
Lac 0ol tugng ldlac
8 , P}TAI THU KIIAC
a) Ngin h?n
Tamring
Kf cuqc, bt qu!
Phii thu khric
- C6ng ty CP Diu ttt Xdy dtng
- Phai thu vi thodi vin ni cdc
C6ng ty diu tu (i)
- Ktnh pht alen bu, gtot phong m?lbing dn chuyin tiin cho cdc diaphu<rng
- Dr thu ldi tiin gti c6 k) h4n
- C6ng ty C6 phin New Link- Long Iy Lo Phan ^ay
dvng DungHmg
- Cric khodn phdi thu khdc
88.071.634.5r0
36.986.178.52't
62.173.335-362
53.405.461.887
32.585.007.882
412.544.0'18.106
r6.353.'t4.4574.145.318.902
63.'182.349.78s
52.458.438.64'1
42.12t.88'7.718
31 1 .2t'7 .t66.49',1
I .240.1 60 .093 .678
30t06t2019
1.116.545.861 .949
0u01/2019
Gli tri Du phdng Gd tri Du phdng
VI.JD
4 5.898.000.000
4 3.545.905.990
I1.559.143.872
\4.JD \4.JD
4 5.898.A00.A00
34.749.102 178
s.265.286.952
\4.JD
15.Wr;t'76.128
2.225.83t293
292.656.299.339
I7 5.949.561.821
2.546.264.251
11.648.791.650
1.508.631.755
8.658.736.965
1.202.362.382
1.102.63t.755
309-973.906.760 290.857.16s.123
2l
4s6.466.962.9',/ 5
- t5.805.65t.27'7
- 2225.83t-293
- 2'72.825.682.553
- 175.949.561.321
C6ng ty C6 phin Tip tloin CIENCO4Ida nha lcon 4, 2a3A D€ La Tbrioh, D5ng Da, Hi N6i
Bdo ci01/01,2019 ttiin
o tii chinh ri6ngk€ toin tu 30t0612019
30106120t9 0]]0t/20t9
Gi tri D.uphdng G,it i Dsphdng
\ND \ND \ND \NDb) Dif hen
Ki cuqc, ky quy
Phaithu krhic
- C6ng ty CP C6ng nghiQp Cao su
M;in Nam(tt)
C6ng trinh 86o Thinh Sudi TieD trl
C6ng trinh Ciu }ti6u Z I'?]
C6ng tdnh khric
4. r 69.599.066
20.000.000.000
20.000.000.000
4.t'74.s99.066
20.000.000.000
20.000.000.000
24.17 4.s99.066
c) Phdi thu khic li cdc l)6n lien quan 2.832.600 .362 4.078.808.003
CXemtL6ng th chi ti6t tai Thuy6t loiEl25)
(i) Day Ie kho,i" tiio
"huy6n nhugng o:6t phia viin cua Tip doin t4i c6c c6ng ty coo phrii rlru cta cdc d6i nrqog nhin
chuydn nhuqng c6 phin;
(ii) Oey D gi6 pni d6 uhin chuyii,u nhu$g phih v6n g6p crla C6ng ty C6 phah Tep doan Hoioh Soa troog ho. p il6ng
hqp tric kinh doarh vtii C6ng ty C6 ph6n C6ng rghiQp Cao su Miin Nam <t,i Ciu m au 5n Cao 6c vio phdng tr6n khu
dit tei dia chi 180 NguyEn Th! Minh Khai, quin 3, thdnh phij H6 Chi Minh. Hien tai, du in Cao 5c ven phdng 180
NguyEn Th! Minh IGai, quin 3, thdnh phii H6 Chi Minh da di vio hoat d6ng hr diu ndm 2018 vi c6c ben sE quy6t
torin hgp ddng hqp tic kinh doanh niy trong thoi gian trli.
9. HANGTdN IcIo30/0612019 o]]01l20],9
ua goc Ll.u phong Gi6 gtic Dg phdng
VND \4{D \NDNguy€n [eu, vat lieu
C6ng cu, dung cu
Ori phi sin ruit kinh doanh dd dang
Hing hoA
3t4 .47 2.186 .239 369 .191 .37 1 .817
(i)Chi ti6t cec c6ng trinh c6 sii du ltin nhu sau:
3010612019 0l/01/2019
292.3y.1'12.345
22.518.013.894
\A{D
789.153.568
59.7 .545
342.yt .413.3\4
26.00?.010.450
\4.{D
26.429.1s8;t86
191.089.291.481
7 4.835.122.078
VND
86;734.t41 .979
182.82',t .833.269
'72.7't9 .438.066
1.92 .3 5 4 .112 .3 45 342.341.413.314
22
24 .169 .599 .066
a:
t--
..1
vl
.?
\9
\qt9!o oi
3=
q.!
.q
d?
(.1
O.F@F.l$\Oo'oF-cah\o.\:r'1 Noj\ q)6',tq ! 1\q9 o9a.1 --..1cr! o1. a- an .r ..r .i Oloa.ooca.asos-.\o.\o€oo-j -i d ri .rj d F- d cr.o -i da- c..r ..r oo\o ..r o ol+ a vi d *i -.: oi F- .- ui \.i oi:o.ac6\oa-r)ha-<.6+
@ .o a- k1 or t- oo i N st \o o.OF cor)\O..1 ---oisv\orr@soi oi F c.i ri od -i ci 6i c.i -i o.oocoo...i=o=.:.tq.tqo9qq.--oqa\ti.iorl\o\or-ooll\o..)or.{600.ao\@ooo<.oh\o-oc^o'cn-co+ oi vi ci di -l oi r.- r- qi rci oiiooooo\oFr)rlt-sto+
i$l-$O.hsto< ..r oo o c..l a{ rl sf-t\oooo<l!+ci\3i-lF\€jo-:\d+d--j.-\o o. o. a- -
(.) .i a- a\ oo oo cl1r-- * r) :+ o oo N : t-- at r/) v)oi+ ..i cd I.- F- -l cd oi oi -l ri66O6Ot--cOa-ol,hsfo9eqq-1 qqav'raanN..r\O\ON:<f..1 cas.o..r$r)c.rF
i$t--so\r)soo...ro\os7\.ooNFtr)sr)N.io-s\oo..osfsr)Foq)o .o .-j r- .o d .-i \!j + od -l F\to\o.F-rr.it-\*: nqqe.l-i.l .,) !"1o\$..r@Ft-_-_ooOF--a-o.r)$oeoqaq-qqnv.trqa.1
N:sfN.ahrooa--@6coi..rN.rrv)Nv
nz
7
€
J
iI
i
o
a
bE
.EL(JEB
a1
6..!$
'>.6;i
-g e oo .s< 3=^"c'coo-:5..=E:95!-- o. N a aN h a =t$str+se+NE+2.;6eCCCEtrtrtrCecC'O
.- o. 10.o.4ao.a.aqo.o.P .o -o -o <o -o -o .,o oIOOUOUUUUUUUtE >r >, >r >! >a >\ >a >. > >, >r,-!€!+c'F oo oo oo .o b/l oo 6D oa oa ol oa 5
:E66668t88886f
zpt
,oboz&F;r
ng
trr
-tr9zo
v
o
z
=E
zrUtr
F;
(J,9
QF
I
Az
{.
t-
t-
t-
oi oi
a-
F
FF
t-
o\o..r<\oolo..|o1\o-: q0q.1 clo000rls\o.aa-r)t.)s: vi di ..i c;*€sfo.a-.i$a-O.alri v-i \rj F F-
n3
a3
iD
I
I
l!I
9-
o.9.9
5eo
.d!:
tr.6.d,b ;n -M
z
c
'oE
=FE ll = E.E'o ts i€?;> B
=la-OYxo.=.:EEc!'5t> j Q E.- ,d bD cD -r ,:9
"o_EP3.;P .iii =
B. ,-6 !-E 4r-otr Ir p P.b'. EE.bdX6.=no5;r.i*l'9'E Q >,* Q ;:1'g>;ZlEE'E;q'*'E EE Cy 50 boCy!'i!:oiq!:.csr! F !J ,! \JzC.
O.o
dFz
dFi
':o3UzV;
ta
:6.
:E
oI.,E
z4Utr
:o
'i3 3
UF
e
Ui
q
a
A3
oz
ri
-tr
a
z
zoz
z,oEr
F
I
IJ
lr
v
oUzHU
z
o
n
F
n
F
F
O
U
C6ng ty C6 phin Tip .toin CIENCO4taa nti tcon q, Zl3,t D': La Thiuh, D6ng Da, Hi NQi Ki ki! todn tu ngiy 0l/01/2019 diin ngiy 30/06/2019
Bio c6o tii chinh ri6ng
I9. TONG DOANH THU B,{N HiNG VA CTJNG CAP DICH V iJ
Doanh thu hqp 6a,ng xay du-ng
Doanh tl|u bin vit tuDoanh thu cung cip dich 4t- Doanh thu thu phi BOT
- Doanh thu cho thuA thi6t b!
- Doanh thu cho thua vdn phdng fi mdt bing
Doatrh thu kh6c
20. ctri v6N HANGBIIN
Gi;i v5n crla hgp ddng xay dung
Ge v6n qia vat tu da bdn
Lia von cua olcn vu cung cap
- Giivdn cia hoqt ilQng thu phi BOT
- Gid v6a cia hoqt ilQng cho th'a| thih bi
- Gid vdn cio ho4t ding cho thu€ vdn ph6ng vi nit bing
Lia von Knac
Qui 2 Nnm 2CI9 Qui 2 Nem 2018
\A.ID
n1.26f.235.936
80.918.1%.631
tu .at .58't .291
79.147.766.721
I1.236.671.150
l7.2i7.t 49.420
16.523.492.948
\AID
484.321.508.998
136.341.007.849
7?.01?.890.910
77.0t7.890.910
t0 8t8 567 786
7 912 383 392
9.67 5.322.202
VI.{D
244.685.053.683
80.235.8?6.521
47.598.036.166
29.469.654.2 78
6.3 5 5.029.75 3
3.399.609.7 3s
35.102.M1.028
\ND434.109.0@.649
138.t62;149.3',11
38.t01 .1'18.12't
27.189.580.371
8.815.662.662
2.095.935.094
496.329.s10.806 707355.129.959
Qui 2Nem2019 Quj 2 NIm 2018
I
4 08.221.40 7.3 98 610.9'12.988.141
26
C6ng ty C6 phln Tap tloin CIENCO4Tda nhi Icon 4. 243A D€ La Thinh, D6ng Da, Ha Ndi
Bro cdo tii chinh ri0ngKj/ k6 to6n tu ngdy 0l/0112019 ddn ngdy 3010612019
21. DOANH TIIU HOAT TiONG TAI CHiN'H
-., 'lLar tlen grn.llen cho vay
loi nhudn duoc chia
Phibio ldnh
l.ei chenh loch ti gi6 pher siBh trong nim
22. CHIPHITAI CHINH
Ldi tiAn vay
Phibrio ldnh thuc hiQn hqp ddng
23. CHI PTTi QUiN Li DOANIINGI@
Chiphinhin c6ng
Chiphi c6ng cu, dung cp, ai aung
Ctriphi kl6u hao tii snr c5 dinh
Thud, phi vn E phi
Ctriphi dich vu nua ngoi.i
Chiphi khic bing ti€n
Ngu'di lip bi6u
TrAn Van Khinh
Qr,ri 2Nem2019 Qui 2 Ndm 2018
VND
t9 .78'1 .801 .211
6.811.966.6't ),
2.0M.@0.052
82.612.542
\A{D
40.480.298.30?
16.900.903.460
4.4',79.013966
2.265.859
28.686.980.476 61.862.481.592
Quf 2 Nim 2019 2Nim2018
'r/ND
50.795.908.399
4.466.373.6t5
\ND
83.210.756..173
'1.055.249.410
55.262.287.014 90.266.005.888
Qui 2 Ndm2019
\4{D
9.080.834.748
265.856.t'14
| .'t42.|3.49r
424.18),;787
3.346.U7.012
3.304.774.881
K6 toir tru&rg
Trirr uHi
18.164.608.093 18.979.353.286
07 ndm 2a l9il6c
Hui'nh
S()AN
crENc04
2',7
Qui 2Nem20l8\ND
9.483.932.453
5'14.216.739
2.2y.t47.3',78
552.532.460
2.236.344.6&
3.8'78.1'19.592
Recommended