ffi ll

anaR

hat-

----

-=-J

PH

AR

MA

CE

UT

TC

AL

J5<

M6u

s6

so3a

-DN

(Ran

hdn

h th

eo T

h6ng

ts

si 2

00/2

01 ,

IT,B

TC

ngA

y

22/1

2/20

14 c

na B

A T

ai c

hinh

)

BA

NG

cA

N o

6r s

6 pn

Ar

slru

nN

am 2

017

sO H

reu

TA

IK

HO

AN

TE

N T

fu K

HoA

N K

€ T

oAN

s6 D

u oA

U K

Y56

PH

AT

SN

HT

RoN

G

KI

93.0

04,9

47,6

82

904,

938,

580,

521

29,0

97,8

46,6

58

503,

619,

506,

002

24,4

57,

t 37

,653

1,81

7,20

0,25

6

20,2

51,0

74,3

33

264,

380,

673,

158

4,52

6,00

5,79

9

297,

260,

435,

098

406,

3,|3

,869

;854

109,

571,

076

803,

292,

784

63,3

49,7

11,6

99

2,r6

1,83

!,480

1 ,1

r5/1

78,7

79

2,69

3,14

5,09

7

93,0

04,9

47,6

82

904,

938,

580,

521

29,0

97,8

46,5

58

503,

619,

506,

002

24,4

57,1

37,6

53

1,81

7,20

0,25

6

20,2

51,0

74,3

33

268,

380,

67!,1

58

/1,5

26,0

05,7

99

297,

260,

835,

098

406,

343,

869,

854

109,

571,

076

4o3,

292,

7U

63,3

49,7

11,6

99

19,5

27,5

51,3

86

913,

804,

796,

889

57,7

63,1

25,0

0057

,763

,125

,000

477

,342

,514

,694

290,

990,

t25,

6,43

5,69

5,45

9

251,

115,

600

981,

001,

693

62,9

,11,

153,

453

60,1

76

7,14

2,16

4,11

36,9

17,6

t5,4

f

26,9

65,4

48,0

33

4,99

3,21

4,32

4

20,0

53,1

06,3

22

267,

759,

180,

441

4,29

1 ,4

09,7

22

301

,849

,775

,44

387,

644,

4t6,

266

44,2

06,1

83

396,

50r,

850

1,13

5,47

4,f7

9

17,3

09,3

82,6

33

1,57

5,00

0,00

0

t,072

,096

,084

33,9

94,1

80,1

40

t30,

743,

t03,

679

8,91

7,58

i,523

206,

507,

953,

1

a2,o

t? ,

251,

543

8,82

0,00

0,00

0

23,9

16,2

27,7

a1

268,

?22,

186,

07

44,1

S9,

082,

01

8,82

0,00

0,

6,8!

0,00

0,

f ,uo

,15t

,1

16,?

67,2

76,

1,11

5,47

4,77

9

42,1

33,1

66,5

441,

082,

535,

991

?3,4

79,2

86,6

15

11

Tia

n m

at

Tie

n qd

i ns

en h

ino

Dau

tu n

im g

iod6

n ng

ay d

ao h

?n

Pha

i |hu

cna

khA

ch h

lns

rhu6

GT

GT

duq

c kh

du t

rn

T?m

rrn

g

Nsu

yen

fieu

vat

lieu

FI

DI,I

l 1 1 l 1

1ph

isan

xu6

t, K

inh

doan

h dd

dan

g

4,29

14O

9,

301,

849,

347,

6,18

,41

448,

206,

1

396,

501,

851

't,14

5,47

4,

Thn

f,h p

h,m

Han

s h6

a

chis

V n

ghi4

p

.ln c

6 dl

nh h

fti h

inh

213

211

Hao

m6n

TS

CO

G6p

v6n

vno

c6ng

ty

li6n

doan

h,li6

n te

t

16r

2ll

241

242

DA

U tn

kh6

c

44c6

, rh

6 ch

6p, ri

qui,

ki c

uq.

6,6.

t5,1

40

331

3l,5

22,6

A03

1

334

Thu

6va

cac

khoa

n ph

iinop

cho

nM

n

t7,3

18,1

05y'

893!

,9t4

,180

,t?

,318

,'t05

,489

2,93

3,57

1,80

02,

f42,

2,93

3,57

1,4

86,6

78,0

4239

,r86

,678

,

331,

00r,

693,

r8r

303,

68t,9

94,

3!r,

00r,

693,

181

33,7

47,3

36,9

1842

,133

,t66,

39,7

87,3

36,9

1

Dg

phdn

g t6

n th

,t ta

i san

Xey

dun

g co

ban

ddd

ang

16,1

16,2

CQ

,1

.L,1

1S5,

{€6,

!1

3,42

2,59

9,65

1

75,8

t0,2

,16,

090

69,0

't7,5

90,3

20P

hai

ira n

sui'i

l.o d

ons

356,

16t,8

3

Trd

ng I

of2

69,0

17,5

90,

75,8

10,2

1t6

t50,

39t8

6

17,0

86,6

$,44

5

SO

HIE

UT

AI

KH

OA

NT

Cx

TA

I K

HoA

tI K

. T

oAN

s0 D

u oA

u K

i I

s0 p

HA

r st

NH

TR

oNG

Ki

LOY

KE

oA

u N

AU

s0 D

u cu

6r K

V

r{g

coN

gco

Ng

coN

Oco

qt a1l

353

Chl

phi

phai

ha

Pha

i tr

a, p

hal

nop

kh6.

12,2

65,8

60,1

511

49,t7

0,61

8,01

246

,545

,422

,993

5r12

5,56

0,37

9

49,1

70,6

14,0

t21

46,

585,

422,

993

rrzp

rqzl

r,oz

lT s

r,rz

ssso

,rug

9,68

0,66

5,t3

2

3,30

6,93

1,90

5

218,

490,

3,r1

,149

68,9

20,1

22,6

011

l'17,

038,

7/tl,

O75

't84,

122,

610,

1',9

1 29

5,66

1 ,2

AO

,1 1

133

0,02

9,01

0,83

295,

66r,

280,

11r

330,

029,

010,

831

khen

lhut

ng p

htic

lql

4,21

2,44

2,91

91,

f ,1

2O,7

AO

,1t7

120,

740,

1,09

2,10

2,81

411

4t3

qrg!

* :r

yigl

ylth

l6ch

ti g

ia

r78,

8a2,

500.

0001

rr

0,00

0,00

039

,060

,000

,000

605,

112,

96r

1101

000,

000

39,0

60,0

00,0

0021

7,83

2,50

0,00

0

605,

112,

95t

605,

112,

9611

605

,t12,

961

114

121

191

Qui

it u

tu p

het

td'ln

113,

071,

853,

632

'| 0,

971,

949,

034

396,

501,

850

46,8

72,6

36

77,3

73,3

07,8

95

4?1,

203,

500

1,t3

,07t

,853

,632

56,4

0t,3

54,4

61

924,

701,

750

156,

288,

145

Lqi

nhu4

n sa

u th

ua c

hua

phan

ph6

i

Ngu

on t

lnh

phis

t, hg

hiop

Ngu

dn k

inh

phld

i hi

nh t

hanh

TS

Co

r0,s

1111

913r

lf0j4

5046

,472

,636

470,

5r7,

052,

691

?r{1

1,i0

7,9r

1

47t,2

03,6

0081

4q49

203,

t50,

781

1D

oanh

ihu

b6n

hang

va

cuns

crp

dic

h47

0,51

7,05

2,69

470,

517,

052,

691

3,15

5,t7

3,20

4

3J70

,146

,9s2

249,

624,

525,

447

470,

517,

052,

69t

Thu

nha

p ho

at i

tQnS

tal

chl

nh

Cec

kho

an g

Em

tfii

doa

nh t

hu

3,15

5,t7

9

3,1f

0,14

6

3,t5

5J79

,208

3r11

9141

95'

249,

624,

525,

187

3,15

5,17

9

3,17

0,14

6,

621

:hi

phl

nguy

en l

i9u,

vatli

Cu

isc

ti6p

!9,6

24,5

25,

r8,r

39,.t

15,

219,

6P

\.62

2:h

iphi

nhe

n c6

ng t

r{!c

tia

p

:hi

phis

an x

uSt

chun

g

1811

39,1

16,3

33

31 ,

287,

722,

412

18,1

39,1

16,3

33

31 ,

287,

722,

172

t8,t3

9,1t

6,33

3

3t,2

87,7

22,4

72,il

\+62

7

I It1

,24

7,72

2,17

2

248,

075,

663,

856

14,9

16,1

64,9

28

89.1

a4,4

05.2

79

s1,s

66,6

01.6

15

432,

376,

t53

47,0

64,0

35

532

oir

642

!r5

v6n

hang

b5n

)hi

phl

ho?t

don

q B

i ch

lnh

)hl

phib

en h

nng

thi

phrq

uen

ry d

@nh

ngh

Qp

248,

075,

663,

856

rlll!1

s119

s'er

L131

55,4

66,6

01,6

25

248,

075,

663,

8{6

r1'e

l!lai

49s

,484

,40i

4155

,866

,601

,625

248,

075,

663,

8!

t4,9

16,1

6,13

i

is,4

84,4

05,2

:

55,8

66,6

01,6

'w

1l43

2,3f

6,15

343

2,37

6,15

3€2

,376

,t53

8tl

hi p

hilM

c4?

,064

,035

.47,

06.1

,035

47,0

64,0

35

911

SU

M

phith

ud th

! nh

6p d

€nh

nghi

9p16

,610

,569

,950

r6,6

r0,5

69,9

5016

,610

,569

,950

1 16

,610

,569

,950

Cin

h k6

t qu

a kl

nh d

oanh

7f3,

822,

220,

n3,8

22,2

20,9

2.

445,

t20,

311,

tl2

5,26

t,t44

,095

,045

485,

120,

311,

812

,261

,t!t

4,09

5,04

5

45:r

l91l

{!5,

26 t

,444

,095

,045

445,

120,

311,

812

5,26

1,+

!t,09

5,04

584

3,80

6,87

0,76

8

AI

s{

ao,4

l!@

ng 0

T n

am 2

01I

GdM

o6c

]{{u

fuftw

ft,m

Tra

ng 2

of2

ffi ll

anaR

ftaI

Z

' PH

AR

ITIA

CE

UT

rcA

L IS

C

MA

u s6

Bot

- D

N(B

an h

dnh

theo

Th6

ns t

u s6

200

/2A

t 4

m-8

rcns

ay 2

2/ I

2/2

0 I I

da B

A T

di c

hinh

)

sAN

c cA

r'r s

dr x

Hro

An

Tai

ngd

y: 3

1 th

eng

2 nd

n 20

17

CH

I T

IEU

mA

s6

TH

UY

Ef

MIN

HiM

TR

utc

lX cd DA

I

A.

TA

r sA

N N

GA

N H

AN

(loo=

l10+

t2o+

13o+

r4o+

110

044

4,L5

4,21

7,2O

346

0,03

9,46

7 ,tt

zI.

Tfe

n vi

clc

kho

An

tddn

g dd

dng

ti6n

110

v.o1

20,3

99,5

05?8

2854

,607

1172

'757

1. T

ien

111

t9,0

64,7

45,r

7024

,607

,17

2,75

7

2. C

dc k

ho6n

tdd

ng a

lddn

g tiE

n11

21,

334,

721,

658

30,0

00,0

00,0

00

II. D

au td

tii c

hinh

ngi

n h?

n12

01,

Chd

ng k

hoin

kin

h do

anh

121

V.0

2a

2. D

f ph

dng

giam

gid

chr

.lng

khoi

in k

inh

doan

h (*

)12

2

3, D

eu tf

ngm

gitr

dgn

nge

y di

lo h

?n12

3v.

02b.

uI.

cic

khoa

n ph

ii th

u ng

in h

?n13

033

7 t4

74,7

90,6

3324

4,77

4a61

,379

l P

hei th

u ng

in h

?n c

rla k

h6ch

hA

ng13

1V

.03a

290,

990,

125,

334

255,

452,

359,

793

2. T

re t

rddc

cho

ngd

di b

;n n

g6n

han

132

44,4

95,4

86)L

A31

,522

,680

,312

3. P

hii t

hu n

ol S

ng6

n ha

nA

4. P

hei t

hu t

heo

ti6n

d0 k

d ho

?ch

hgp

dbng

xey

dd-

ngt3

4'a

";5.

Phe

itiu

vE c

ho v

ay n

g8n

han

135

6. P

hiith

u ng

5n h

an k

hiic

136

V,0

4a4,

765,

615,

40i

t ,a

zt,z

strz

47,

D(

phdn

g ph

6i t

hu n

gen

h?n

khd

ddl (

*)13

7(6

,377

,436

,426

,(6

,077

,436

,42

8. T

el s

in t

hi6u

chd

Kir

li13

9v.

05IV

. H

ing

din

kho

r40

121,

506,

04r"

a94

10t8

6t57

5,6a

21.

Hdn

g i6

n kh

o14

!v.

06t2

z-37

4,13

7 ,9

7E10

7,15

4171

,039

2. D

rl ph

dng

gi6m

9i6

hin

g t6

n kh

o (*

)t4

9(7

72,0

96,0

84)

(1,8

88,8

95,3

57)

v- T

ii si

n ng

ln h

?n k

hSc

150

4,27

7,87

7 g4

A6t

79\a

s7,2

941.

Chi

phi

td t

rddc

ngt

n ha

n15

1V

.10a

2. T

hud

GT

GT

ddd

c kh

eu h

r./

3,92

7 ,4

BL,

983

6,43

5,69

5,45

9

3. T

hug

ve c

6c k

hoen

khi

ic p

hAith

u N

ha n

ddc

153

v.13

b35

0,39

s,86

s35

5,16

1,83

5

4. G

iao

dich

mua

bdn

laitr

5i p

hiau

Chi

nh p

hu15

4

5. T

iisan

ng6

n ha

n kh

iic15

5

a. ri

r sl

t ol

r x4

n (2

00 =

2lo

+ 2

20 +

24o

+ 2

s020

02O

+96

4,69

0,O

9217

4,O

78,3

39,z

t0I.

Cic

kho

in p

hii t

hu d

il he

n27

ll1.

PhA

ithu

dai

han

cia

kh6c

h ha

ng21

1v.

03b

2.T

16 t

rLrd

c ch

o ng

ddi b

6n d

ei h

an21

23.

VO

n kl

nh d

oanh

d d

dn v

! tr

(c t

hu6c

213

4 P

hei t

hu n

6i b

6 d)

i ha

n21

45.

PhA

ithu

vE c

ho v

ay d

ii ha

n21

5

6. P

hii

thu

dii

han

khec

216

v.04

bZ

Dd

phdn

g ph

iii t

hu d

ittan

kh6

ddi

(*)

219

II. T

di s

6n c

6atin

h22

015

5,98

4,25

0,55

511

7,80

2,10

t009

1. T

ai s

an c

o'di

nh h

iu h

inh

221

V.O

Br2

r,7a

rt-1

8,54

275

,764

,A49

,476

Ngu

yan

9i6

222

264,

722,

t86,

075

206,

507,

953,

155

- G

l6 t

ri ha

o m

dn li

y kg

(x)

(146

,937

,007

,533

)(r

30,7

43,r

03,6

79)

2, T

ai s

An

cd d

lnh

thue

uii

chin

h22

4

- G

iii t

ri ha

o m

dn li

y kd

(*)

5. ta

l San

co

otnn

vo

ntnn

44,1

99,0

82,0

1342

,037

,251

,533

44,r

99,0

82,0

r3

- G

ii ki

hao

mdn

li:y

kg

(*)

ul.

Bdt

n0n

9 s{

in l

l5u

tuN

gLry

en g

iii

- G

iii t

ri ha

o m

dn l

0y k

g (*

)lV

. T

ii sa

n d'

t da

ng d

ii h?

n

1. C

hi p

hisd

n xu

5t,

kinh

doa

nh d

d da

ng d

di h

an

2. C

hi p

hixa

y d(

ng c

d ba

n dd

dan

g23

,916

,227

,7A

t

v. o

Bu

hrtA

l€hl

nh d

Al

h?n

2. D

-au

tdvb

o cd

ng t

y lie

n do

anh,

liA

n kd

t

3. D

EU

trJ

E6p

vdn

vA

o dd

n vi

kh6

c

4. D

|J p

hdnq

dtu

tdt

aich

inh

d:ri

h?n

(*)

5. D

Eu

t|J n

em g

ltrdd

n ng

iy d

6o h

?n

vL T

ei s

an d

ii hA

n kh

Sc

1. c

hl p

hitr

a tr

rdc

dil

h?n

16,1

16,2

60,1

2. T

ei s

an t

hugt

hu n

hap

hoA

n la

i

3. T

hi6t

bi,

vat t4

phu

tirn

s th

ay t

h6 d

ai h

an

4. T

ei s

An

ddi

hQn

kh6c

rdN

G c

oNG

rir

siN

(27

0 =

roo

+ 2

oo)

C. N

q P

HA

I T

RA

(30

0 =

310

+ 3

30)

t. N

E n

gtn

hen

1. P

hAitr

i ng

ddi b

in n

gen

han

32,3

97 ,n

B,A

66

2. N

gudi

mua

tr6

tiE

n tr

d6c

ng8n

h?n

19,5

27,5

51,3

86

3. T

hug

ve c

iic k

hoan

ohe

i n6

o N

he n

ddc

1,08

2,53

5/99

1

4. P

hAi tr

6 ng

ddi

lao

alon

g

5. C

hi p

hiph

ii tr

i ngi

n ha

n

6. P

hAi tr

6 n6

i b6

ng6n

han

7. P

hAi tr

6 th

eo t

i6n

d6 k

6 ho

ach

h

8. D

oanh

thu

chu

a th

fc h

ien

ngS

n ha

n

9. P

hii t

ri ng

tn h

an k

h6c

68,9

26,9

29,1

55

10.

vay

vd n

q th

u€ t

ai c

hinh

n96

n hq

nL9

l,76,

762,

703

11.

DU

phd

ng p

heitr

e ng

6n h

?n

12. Q

ui k

hen

thfd

ng,

phrc

ldi

1,09

2,10

2,8r

2

13. Q

ui b

inh

6n g

iii

14.

Gia

o di

ch m

ua M

n la

l tr

Sl

phi6

u C

hinh

Dhi

II. q

dti

h?n

1. P

hAi tr

i nod

di M

n di

ri ha

n

2, N

gfdi

mua

tri

tiEn

trut

c di

i hQ

n

3. C

hi p

hi p

hii

tre

dii

h?n

4, P

hittr

a n6

i s

vE v

dn k

inh

doan

h

5, P

hat

rra

noi

b0 d

5i h

qn

6. D

oanh

thu

chL

aa t

hdc

hien

dei

h?n

7. P

h6i tn

ddl

han

kh6

c

Mi s

dT

HU

YE

TM

INH

t'tA

M I

RU

OC

8. V

ay v

A n

d th

ue E

ri ch

inh

dAi

han

338

v.l1

26,7

23,5

74,4

4€32

,944

,212

.t37

v. r

rar

pnre

u cn

uyen

ool

339

10.

C6

phi6

u du

dai

340

11.

Thu

d th

u nh

Ap

ho6n

l?i

ph6i

trii

341

12.

D(

phdn

g ph

ei t

re d

iri h

an34

2

13.

Qut

ph6

t tr

i6n

khoa

hoc

vd

c6ng

ngh

634

3

D. vd

N c

HU

so

HU

IJ (

4oo

= 4

10 +

430

)40

039

7,93

O27

8,95

A29

2.96

3,7a

5,01

3

l. v6

n ch

i sd

htru

410

v.16

397,

305,

409,

397

291,

954,

353,

632

1. V

o-n

E6p

cia

chi

sd

hiu

411

130,

200,

000,

000

97,5

50,0

00,0

00

- cd

phi

gu p

h6 t

honq

co

quye

n bi

€u q

uygt

411a

r30,

200,

000,

000

97,5

50,0

00,0

00

- C

6 ph

i6u

ulu

d5i

411b

z. In

ang

ou v

on c

o pn

an41

287

,632

,500

,000

81,2

32,5

00,0

00

3. Q

uy€n

cho

n ch

uydn

ddi

trii

i ph

i6u

4. V

6n k

hiic

cia

chr

l sd

hitu

414

5. c

d ph

i6u

quY

(*)

415

6. c

henh

lech

d6n

h gi

it l?

itbi s

an41

6

7, c

hdnh

Gch

ti g

i6 h

6i d

oiii

417

8. Q

ui d

au t

u ph

dt t

ridn

418

113,

071,

853,

632

111,

071,

851,

632

9. Q

ui h

6 tr

d sA

p xC

p do

anh

nghi

Cp

419

10.

Qui

kM

c th

u& v

6n c

hi s

d ht

ru42

0

11.

Ldin

huan

sau

thu

gchd

a ph

an p

h6i

421

66,4

01,4

55,7

65,\

LNS

T c

hda

phen

ph6

i liy

k6

d6n

cu6i

ki'

trdd

c42

1axq

- LN

ST

chr

a ph

en p

h6i ki

nby

42tb

66,4

0r,4

55.7

65.I

12.

Ngu

bn v

dn d

bu t

u X

DC

B42

2

II. N

gubn

kln

h ph

i, qu

y kh

6c43

063

0,45

9,56

1L,

OO

9,$f

tv1.

Ngu

bn k

inh

phi

431

4t4,

LA!,4

16ao

a,zl

fufl

2. N

gu6n

krn

h ph

idE

hin

h th

Anh

TS

CD

155,

288,

145

203,

160,

781

rd G

coN

G N

GU

6N v

6N (

44o

= s

oo +

4oo

)44

064

rL22

,9O

7 ,2

9563

4,11

7 ,a

O6,

322

LAp,

nse

y 30

thi

ing

Ot nd

n zO

)S

Ngd

di l

ap(K

i, ho

ten

.rm

,fWig

q*&

&

Gi6

m D

dc

Ngr

,y{n

$rls

gT4,

m{

Pag

e 3

of6

wn*

mnl

|,lM

ius6

B02

-DN

(Bdh

hdn

h th

eo T

htn+

tvs

ai 2

00/2

0I4

/TT

-BT

Cng

ay 2

2/12

/20l

l d|

a B

O T

di.h

lhh)

BA

o ci

o K

Er

euA

HoA

r D

ON

G K

rNH

DoA

NH

Quy

4/2

017

LaD

nga

y 30

ndm

207

8G

i6m

Ddc

%l,t

"Vq*

q6ti

Ngr

ry[n

qurg

lii,tM

CH

I T

IEU

MA

SO

rnuv

frM

INH

CU

N6

KY

1. D

oanh

thu

b5n

hA

ng v

i cun

g cd

p di

ch v

g01

VI.O

I13

1 65

1,89

0,70

ai6

4,65

4,40

1,81

5

2. C

ic k

hoen

giim

trf

doan

h th

u02

vr.o

273

9,25

3,95

091

+21

2,09

5

3. D

oanh

thu

thu

En

vE b

iin h

ing

vi c

ung

c5p

dich

vU

(10

130,

912,

636,

758

L67

,743

,5a9

,720

4. G

i6 v

dn h

ing

b6n

11V

I.03

63,2

65,7

44,0

5982

440,

619,

666

s. L

qi n

huan

gop

b6n

hin

g vi

cun

g ce

p di

ch v

q (2

0 =

2067

,646

,492

,699

79,a

62,9

70,0

54

6. D

oanh

thu

ho?

t ilo

ng t

Al c

hinh

2lvr

.04

(257

t794

,447

)2"

892,

3249

03

7. C

hi p

hi t

Ai ch

inh

22vt

.05

3,24

2t34

3,2O

92,

985,

335,

556

- T

rong

d6:

LE

i va

y ph

ii tr

e23

4,04

6,59

2,94

92,

192,

442,

1s6

SrC

hi p

hi b

in h

ang

24V

I.OE

25,5

49,1

72,0

1437

,914

,735

,a57

9. C

hi p

hi q

uan

ry d

oanh

ngh

iCp

25vr

.09

17 ,9

23,2

31,3

2721

,4s7

t23

4,71

6

10.

Lqi

nhua

n th

uEn

tiJ h

o?t

at0n

9 ki

nh d

oanh

{30

= 2

3020

,574

,351

,702

20,3

97,9

92,7

28

11.

Thu

nha

p kh

Sc

31vI

.05

2,37

6,L5

356

4,00

0,00

0

12.

Chi

phi

kh6

c32

vr.0

71,

47a,

Ooo

64,6

24,6

6A

13.

LEi n

huan

khi

c (4

0 =

31

- 32

)46

894,

153

499t

371,

332

14,

Tdn

g lE

i nh

u6n

kAto

Sn

tntd

c th

ud (

SO

= 3

0 +

40)

5020

,675

,249

,A55

20,8

97.3

64,0

60

15.

chi p

hi t

hudT

ND

N h

ien

hdnh

514,

098,

290,

849

3,58

9,83

3,92

0

16.

Chi

phi

thu

dTN

DN

ho5

n le

i52

17.

Lqi nh

uln

sau

thud

thu

nhap

doa

nh n

ghie

p (6

0 =

6016

,s74

959,

006

17 t

3O7

t53O

,r4O

19,

Lei

suy

giim

tren

cd

phid

u7l

6p b

i

ho t

€n)

Pag

e 1o

f 2

ffi ll

anaR

haL-

----

=J

PltA

Rt

AC

EU

TT

CA

L ls

cM

5u s

dB 0

3 -

D

@an

han

h th

eo T

h6hg

tt s

d 2a

0/20

I 4

/T'\-

BT

C k

4dy

22/1

2/20

U c

na B

O T

Ai ch

inh)

eAo

cAo

lulr

cxuy

Er.

r rr

En

rE(f

heo

phtd

ng p

h.ip

trt

c ti6

b)

17

cxi r

r€u

MA

SO

TH

UY

ET

MIN

HN

IM N

IYN

TI.,

I T

RU

OC

I. Ld

u ch

uydn

tiE

n td

ho?

t do

ng k

inh

doan

h

1. T

iEn

thu

tii b

dn h

eng,

cun

g cA

p di

ch v

u vA

doa

nh t

hu k

hii(

0l11

1,94

5,67

0,57

840

6,77

3,27

7 ,L

6l

2. T

rEn

chitr

6 ch

o ng

Lldi

cun

g ce

p M

ng h

da v

d di

ch v

u02

Q5,

tA6,

ttz,2

A7)

(343

,182

,193

,229

)

3. T

Gn

chitr

e ch

o ng

ddi l

ao d

6ng

03(1

,104

,473

,538

)(4

3,62

8,69

8,r0

1)

4. T

Gn

l6i v

ay d

6 tr

e04

(3,5

67 ,4

83,8

72)

(7,7

24,9

42,1

37)

5. T

hue

thu

nhep

doa

nh n

ghie

p dA

n6p

05(5

,500

,000

,000

)(1

4,55

0,00

0,00

0)

6. T

En

thu

khiic

ti h

oat

d6ng

kin

h do

anh

0627

,627

,585

,657

91,0

02,8

11,4

31

7. T

rEn

chi k

h6c

cho

hoat

d6n

9 ki

nh d

oanh

07(1

0.89

6,s3

8,97

6)(1

03,5

52,7

64,0

31)

Ldu

chuy

dn t

ibn

thuE

n tir

ho?

t at

0n9

kinh

doa

nh20

45p1

4,64

7,46

2(1

4858

?508

,905

)

II. L

ut c

huyd

n tiC

n tU

ho?

t do

ng a

ftiu

tlf1.

TiE

n ch

i atd

mua

s6m

, xa

y dd

ng T

SC

D v

i cd

c te

i sa

n dA

i hi

21(1

2,51

0,90

0,49

0)(3

9,21

1,30

8,19

1)

2, T

jEn

thu

trth

anh

li nh

ddng

biin

TS

CD

vA

ciic

tA

i san

dA

i22

4,00

0,00

0

3, ll

en c

hi c

ho v

ay,

mua

cac

c6n

g cu

nd

cia

ddn

vi k

h6c

23(2

0,00

0,00

0,00

0)

4. T

ien

thu

h6i c

ho v

ay,

biin

lai c;

c c6

ng c

U n

d ci

a dd

n v!

kh

2440

,000

,000

,000

5. T

iCn

chi d

au t

d g6

p vd

n ve

o dd

n vi

kh6

c(3

,375

,000

,000

)

6. T

iEn

thu

hbi d

bu h

J g6

p v6

n vA

o tld

n vi

kh6

c

7. T

iEn

thu

lai

cho

vay,

cd

ti'c

vi ld

i nh

uAn

dddc

chi

a27

22,3

41,2

042,

044,

266,

203

LLlu

chu

yin

Hen

thu

en t

ir ho

?t a

tong

alE

u ht

30(1

2,60

&55

9,2S

5)(2

0,53

4041

,988

)

III.

Lrtu

chu

yin

tlEn

tit h

o?t

tt6ng

tii c

hinh

1. T

iEn

thu

ti ph

6t $

nh c

d ph

i6u,

nhA

n v6

n g6

p cr

ia c

hri

so

2. T

iEn

tre

hiv6

n g6

p ch

o cd

c ch

i sd

htru

, m

ua l

ai c

d ph

i6u

32

3, T

i€n

thu

ti/ d

i vay

3350

,653

,360

,523

21,2

,288

,515

,252

4, T

i€n

tra

nd g

6c v

ay34

(66,

992,

585,

6+1)

(152

,313

,929

,502

)

5. T

iEn

kA n

d gd

c th

!6 t

ai c

hinh

35

6. c

d tfc

, ld

i nh

uen

dA t

rA c

ho c

hi s

d ht

ru35

(5,6

11,9

48,2

00)

(r4,

127,

639,

750)

Lrtu

chu

yin

tian

thuE

n tii

ho?

t ito

ng t

Ai

chin

h40

(21,

953,

173.

321)

45.4

46,9

45,9

00

Lrtu

chu

y€n

ti€n

thue

n tr

ong

ki (

20+

30+

40)

50LO

t156

,914

,A55

10,4

5439

5,00

6

TiE

n vi

tdd

ng il

udng

ti6

n da

u ki

509,

477

36o,

6L5

43,1

56,1

30,5

33

Anh

hdd

ng c

lE t

hay

dditi

gi6

hdi

doiii

quy

ddi n

goai

t€59

,750

,700

(3,3

s2,7

82)

TiE

n ve

tdd

ng il

ddng

tt€

n cu

q ki

(50

+o0

+61

)70

20,6

94,O

32,L

7O5A

t6O

7,17

2t75

7

ndm

207

8lip

bid

u

h9 t

en)

Nu6

nftm

cft,t

BA

Pag

e 1