Professional Documents
Culture Documents
Khoa K ton
Li m u
Bo co thc tp tt nghip
Khoa K ton
Bo co thc tp tt nghip
Khoa K ton
Phn I
c im tnh hnh chung ti n v thc tp
1. Qu trnh hnh thnh v pht trin ca n v thc tp
Kinh t ngy cng pht trin ko theo nhu cu x hi cng cao ln nht
l nhu cu v may mc. Chnh v vy hot ng may ngy cng chim v tr
quan trng trong x hi. Hin nay cc cng ty may ra i ngy cng nhiu
p ng nhu cu ca con ngi. Cng ty may xut khu Phng Mai ra i
cng nhm mc ch .
Cng ty may xut khu Phng Mai thuc Tng Cng ty xy dng
Nng nghip v pht trin nng thn.
Cng ty c tn giao dch l: Cng ty may xut khu Phng Mai.
a im: Khu D phng Phng Mai, qun ng a, H Ni.
Cng ty c thnh lp theo Q 02NN- TCCB/Q ngy 02/01/1990
ca B Nng nghip v Pht trin nng thn v vic thnh lp x nghip may
xut khu. Cng ty l mt n v c t cch php nhn, hch ton c lp, c
TK tin Vit v TK ngoi t gi ti ngn hng.
TK tin Vit: 431101000010 ti Ngn hng Nng nghip H Ni
TK ngoi t: 43210137000010 ti Ngn hng Nng nghip H Ni
Cng ty c thnh lp vi nhim v ch yu sn xut qun o bo h
lao ng v qun o Jacket xut khu. Cng ty trng thnh v pht trin
trong iu kin kh khn, nhng di s ch o v qun l trc tip ca Tng
cng ty, cc cng nhn vin dn khc phc kh khn i vo n nh, lm
n ngy cng t hiu qu cao.
C s vt cht ban u ca cng ty rt s si v thiu thn. Cng ty gm
c 1 dy nh kho khung Tip, 1 dy nh cp 4 hng nt v mt s thit b my
mc nh contenek, my khu, my ch
Trong qu trnh hot ng cng ty c u t ci to li nh kho thnh
1 xng sn xut gm 2 tng: Tng 1 cha nhin liu thnh phm. Tng 2 lm
phn xng sn xut v Cng ty xy dng thm 1 dy nh tng mi. Ngoi ra
Tng Th Dip Anh
Bo co thc tp tt nghip
Khoa K ton
TT
Ch tiu
Nm 1999
2000
2001
Doanh thu
8.516.789.436 9.050.879.230
10.150.371.450
Tng chi ph
8.036.247.430 8.700.118.780
9.730.010.750
Kt qu
480.542.006
350.760.450
420.360.700
Tng s cn b CNV
423
410
420
Vn
3.131.347.737 3.241.347.737
3.364.019.787
+ Vn lu ng
1.987.604.266 2.037.604.266
2.103.494.766
+ Vn c nh
1.143.743.471 1.203.743.471
1.260.524.021
Bo co thc tp tt nghip
Khoa K ton
Phn xng
ct
Phn xng
may 1
Phn xng
may 2
Phn xng
thu
Bo co thc tp tt nghip
Khoa K ton
Tri
vi
May
sn
Rc
mu
May
tay
Gp
Ct ph
May
c
ng
ti
Ct gt
KCS
Vt s
Tha
khuy
ng
gi
K ton
bn thnh
phm
Kho
thnh
phm
Bo co thc tp tt nghip
Khoa K ton
Phng
k
ton
Phng
k
hoch
Phng
k
thut
Phng
tng
hp
T
thit
b
T
bo v
Bo co thc tp tt nghip
Khoa K ton
Bo co thc tp tt nghip
Khoa K ton
S t chc b my k ton.
Ph
phng
k ton
K ton
nhp xut
thanh ton
lng &BH
K ton
thu chi
K ton
TSC v
XDCB
Th qu
kim th
kho
Bo co thc tp tt nghip
Khoa K ton
10
Bo co thc tp tt nghip
Khoa K ton
Chng t gc
Bng k nh khon
Chng t ghi s
S qu
S ng k
chng t ghi s
S Ci
Bng C - SPS
Bng tng hp
s liu chi tit
Bo co k ton
11
Bo co thc tp tt nghip
Khoa K ton
12
Bo co thc tp tt nghip
Khoa K ton
13
Bo co thc tp tt nghip
Khoa K ton
Tn hng ho
Vi lt Tapeta
VT
S lng
n gi
700
10.000
Thnh tin
7.000.000
7.000.000
Thu GTGT
700.000
7.700.000
K ton trng
K ghi r h tn
Th trng n v
K ghi r h tn
14
Bo co thc tp tt nghip
Khoa K ton
Mu s 02-TT
Phiu chi
Ngy 30/4/2003
S 01
N TK152, 133
C TK 111
Th trng n v
K ghi r h tn
K ton trng
K ghi r h tn
15
Bo co thc tp tt nghip
Khoa K ton
Ho n (GTGT)
Tn hng ho
VT
S lng
n gi
Vn chuyn vi lt Tapeta
Thnh tin
200.000
200.000
Thu GTGT
20.000
220.000
K ton trng
K ghi r h tn
Th trng n v
K ghi r h tn
16
Bo co thc tp tt nghip
Khoa K ton
Q s 1141-TC/Q/CKT
Phiu chi
Ngy 30/4/2003
S 02
N TK152, 133
C TK 111
Th trng n v
(K, h tn)
(K, h tn)
K ton trng
(K, h tn)
17
Bo co thc tp tt nghip
Khoa K ton
Mu s 01-VT
Q s 1141-TC/Q/CKT
S 1001
Ngy 30/4/2003
N TK152
C TK 111
H tn ngi giao hng: Nguyn Lan Anh
Nhp ti kho: Cng ty may xut khu Phng Mai
STT
cch vt t
01
Vi lt Tapeta
02
Vn chuyn vi lt
VT
S lng
Theo
Thc
chng t
nhp
700
700
n gi
10.000
Thnh tin
7.000.000
200.000
Cng tin vt t
7.200.000
Th kho
Th trng n v
(K, h tn)
(K, h tn)
(K, h tn)
(K, ng du)
S lng VL
CCDC;xut kho
18
Bo co thc tp tt nghip
Khoa K ton
= Error!
= 9.500 /m
Gi xut kho vi chnh mu vng ngy 15/4 = 500m x 9500 = 4.750.000
T ta lp phiu xut kho cho ngy 15/4 nh sau:
19
Bo co thc tp tt nghip
Khoa K ton
Ngy 30/4/2003
N TK621
C TK 152
H tn ngi nhn: Nguyn Thu Lan - T ct
L do xut kho: May hng Tip
Xut ti kho: Cng ty may xut khu Phng Mai
STT
VT
cch vt t
01
Vi lt Tapeta
S lng
Theo
Thc
chng t
nhp
500
500
500
500
Cng tin vt t
n gi
9800
Thnh tin
4.750.000
4.750.000
Th kho
Th trng n v
(K, h tn)
(K, h tn)
(K, h tn)
(K, ng du)
20
Bo co thc tp tt nghip
Khoa K ton
S 1202
Ngy 16/4/2003
N TK627
C TK 153
H tn ngi nhn: Nguyn Th Thu Lan - May 1
L do xut kho: May hng Tip
Xut ti kho: Cng ty may xut khu Phng Mai
STT
VT
cch vt t
01
Vi lt Tapeta
S lng
Theo
Thc
chng t
nhp
100
100
100
100
Cng tin vt t
n gi
10.000
Thnh tin
1.000.000
1.100.000
Th kho
Th trng n v
(K, h tn)
(K, h tn)
(K, h tn)
(K, ng du)
21
Bo co thc tp tt nghip
Khoa K ton
Th kho
Bng tng hp
N - X - T kho
NVL, CCDC
22
Bo co thc tp tt nghip
Khoa K ton
Chng t
N
S lng
Din gii
SDT
7/4
02
14/4
ca k ton
3000
Nhp vi lt
04
K nhn
1000
Xut
4000
500
3.500
Cng SPS
1000
5000
Tn cui thng
3500
Th trng n v
Th, kho
K, h tn
K, h tn
Chng t
N
Din gii
S lng
N
SD T
6/4
01
Nhp ko may
12/4
02
16/4
02
Tn cui thng
ton
0
1.000
1000
500
1500
Xut ko may
Cng SPS
K nhn k
100
1500
1400
100
1400
23
Bo co thc tp tt nghip
Khoa K ton
24
Bo co thc tp tt nghip
Khoa K ton
25
Bo co thc tp tt nghip
Khoa K ton
26
Bo co thc tp tt nghip
Khoa K ton
27
Bo co thc tp tt nghip
Khoa K ton
Ngy 30/4/2003
Din gii
TK
N
S tin
C
152
1.500.000
ton
133
150.000
331
Cng
1.650.000
1.650.000 1.650.000
28
Bo co thc tp tt nghip
Khoa K ton
Chng t ghi s s 2
Din gii
TK
N
S tin
C
152
52.600.000
4/2003 tr = tin tm ng
133
5.260.000
Cng
141
57.860.000
57.860.000
Chng t
S
din gii
TK ng
S tin
N
SDT
7/4
153
400.000
Thu GTGT
133
40.000
440.000
Cng SPS
Ngy 30/4/2003
Din gii
TK
N
S tin
C
153
400.000
tr bng tm ng
133
40.000
331
Cng
440.000
440.000
440.000
29
Bo co thc tp tt nghip
Khoa K ton
Din gii
TK
N
S tin
C
153
14.500.000
tr bng tm ng
133
1.450.00
141
Cng
15.950.000
15.950.000 15.950.000
30
Bo co thc tp tt nghip
Khoa K ton
TK
Din gii
627
S tin
N
5.500.000
153
5.500.000
5.500.000
Din gii
Xut NVL bn
TK
N
S tin
C
632
5.500.000
153
cng
500.00
500.000
31
Bo co thc tp tt nghip
Khoa K ton
Thng 4/2003
TK
Din gii
Xut NVL cho sn xut
S tin
C
TK 621
Thng 4/2003
60.100000
152
cng
60.100000
60.100000
60.100000
Thng 4/2003
Din gii
Xut NVL cho sn xut
TK
N
TK 632
Thng 4/2003
cng
S tin
N
375.000
152
x
375.000
375.000
375.000
32
Bo co thc tp tt nghip
Khoa K ton
chng t ghi s s 5
Thng 4/2003
TK
Din gii
Xut NVL bn
S tin
C
TK 131
412.500
Thng 4/2003
152
375.000
(Thu GTGT)
133
375.000
cng
412.500
412.500
Din gii
TK
S tin
N
1
152
1.500.000
thanh ton
133
150.000
331
2.
thng
4/2003
1.650.000
152
52600.000
133
5260.000
141
621
57.860.000
60100000
152
4
Xut NVL bn
632
Xut NVL bn
60100000
375.000
152
5.
375.000
131
511
375000
GTGT)
133
37500
Cng
120.397.500 120.397.500
33
Bo co thc tp tt nghip
Khoa K ton
Thng 4/2003
STT
Din gii
TK
N
S tin
C
152
400.000
ton thu
133
40.000
331
2.
440.000
153
14.500.000
= tin tm ng
133
1450000
141
Xut ko may
627
1590.000
5.500.000
153
4
Xut ko bn
632
5.500.000
500.000
153
Cng
500.000
6.900.000
6.900.000
Din gii
TK ng
SDT
S tin
N
9600.000
01
331
1500.000
02
141
52.600.000
03
621
60.100.000
04
Xut NVL bn
632
375.000
Cng SPS
SDCK
54100000
60.475.000
3.225.000
34
Bo co thc tp tt nghip
Khoa K ton
S ci tk 153
Thng 4/2003
Chng t
S
Din gii
TK ng
SDT
S tin
N
01
331
400.000
02
141
14.500.000
03
627
5.500.000
04
Xut CCDC bn
632
500.000
Cng SPS
SDCK
14.900.000
6.000.000
8.900.000
35
Bo co thc tp tt nghip
Khoa K ton
36
Bo co thc tp tt nghip
Khoa K ton
Trng ban
ng (b) Nguyn Th B
U vin.
Tn nhn
hiu quy cch
MS
Vi lt Tapeta
Phng thc
kim nghim
Ton din
S lng
VT
m
Kt qu kim nghim
theo chng
SL ng
SL khng ng
quy cch
quy cch
700
Ghi
ch
2. Cng ty may xut khu khi hch ton li khng theo di vi tng
loi NVL nh: NVL chnh, NVL ph, vt liu khc nn s p ng cho vic
theo di tng loi nguyn vt liu.
Cng ty nn theo di trn bng k chi tit tng loi sn phm.
VD. C th lp bng k chi tit cho nguyn vt liu chnh.
Tng Th Dip Anh
37
Bo co thc tp tt nghip
Khoa K ton
Bng k chi tit Tk 152
T 6/4-30/4
S hiu
S
01
6/4
Ni dung
Nhp vi vng
Tng s
C TK 141 N cc TK khc
tin
TK 152
133
5.280.000
4.800.000
480.000
5.280.000
02 16/4 Nhp vi bt
7.700.000
Tng cng
7.000.000
700.000
7.700.000
38
Bo co thc tp tt nghip
Khoa K ton
Thng.. nm..
B phn s dng
STT
Tn nhn hiu
MS
VT
S lng
L do SD
quy cch vt t
1
Vi lt
1521.01
500
Vi vng
1521.02
1.000
Mch
1521.03
Chic
500
4
Cng
Chng t
S
Ngy
S tin
Chng t
S
Ngy
S tin
Cng
39
Bo co thc tp tt nghip
Khoa K ton
40
Bo co thc tp tt nghip
Khoa K ton
doanh nghip.
II. Phn tch tnh hnh ti chnh ca doanh nghip .
- Ti liu gm : H thng bo co ti chnh trong ch yu da vo
bn cn i k ton v kt qu hot ng sn xut kinh doanh sau mi bin
k ton.
1. Phn tch bng cn i k ton. (B01- DN)
- Khi nim BCKINH T l mt bo co ti chnh tng hp phn nh
tng qut ton b ti chnh ca doanh nghip theo 2 cch nh gi ti sn v
ngun hng thnh ti sn ti thi im lp bo co (thng l cui nin k
ton).
bng C k ton chia lm 2 phn :
+ Phn ti sn.
+ Phn ngun vn.
1.1. Phn ti sn
- Phn nh gi tr ca ton b ti sn hin c ti thi im lp bo co
k ton ti chnh thuc quyn qun l v s dng ca doanh nghip .
+ V k ton: s liu ti phn ti sn phn nh quy m v kt chuyn
cc loi vn, ti sn c th nh gi khi qut quy m ti sn, tnh cht hot
ng v trnh s dng vn.
+ V php l: S liu phn ti sn th hin s vn thuc quyn qun l
v s dng ca doanh nghip.
1.2. Phn ngun vn
- Phn nh ngun vn hon thnh cc loi ti sn c ca doanh nghip.
+ V kinh t: s liu th hin c cu cc ngung vn c u t v huy
ng vo sn xut kinh doanh ca doanh nghip thng qua c th nh gi
1 cch khi qut kh nng v mc ch ng v ti chinhhs ca doanh
nghip.
+ V php l: s liu th hin trch nhim php l ca doanh nghip i
vi ngi cho vay v cc khon n phi tr, phi np.
41
Bo co thc tp tt nghip
Khoa K ton
42
Bo co thc tp tt nghip
Khoa K ton
43
Bo co thc tp tt nghip
Khoa K ton
44
Bo co thc tp tt nghip
Khoa K ton
45
Bo co thc tp tt nghip
Khoa K ton
46
Bo co thc tp tt nghip
Khoa K ton
47
Bo co thc tp tt nghip
Khoa K ton
48
Bo co thc tp tt nghip
Khoa K ton
49
Bo co thc tp tt nghip
Khoa K ton
50
Bo co thc tp tt nghip
Khoa K ton
51
Bo co thc tp tt nghip
Khoa K ton
Doanh
thu
thun
Tng
doanh
thu
52
Bo co thc tp tt nghip
Khoa K ton
Phn I: Li, l
VT: ng
Ch tiu
M s
K ny
K trc
01
79.506.000.000
79.590.000.000
02
03
+ Gim gi hng bn
05
+ Hng bn b tr li
06
07
khu
1. Doanh thu thun
10
79.506.000.000
79.590.000.000
2. Gi vn hng bn
11
68.629.000.000
70.981.000.000
3. Li gp (10-11)
20
10.877.000.000
8.609.000.000
4. Chi ph bn hng
21
650.600.000
828.910.000
22
4.800.000.000
3.381.000.000
30
5.426.400.000
4.399.090.000
31
50.000.000
430.000.000
32
4.059.000.000
3.500.000.000
40
41
897.290.000
340.510.000
42
543.910.000
35.000.000
50
353.380.000
305.510.000
60
1.770.780.000
1.634.600.000
70
520.900.000
375.510.000
80
1.249.880.000
1.259.090.000
(4.009.000.000) (3.070.000.000)
(30+40+50)
53
Bo co thc tp tt nghip
Khoa K ton
54
Bo co thc tp tt nghip
Khoa K ton
55
Bo co thc tp tt nghip
Khoa K ton
Xt 2 v ta thy: VT < VP
= VT - VP = 15.455.215.414 - 120.219.582.579
= -104.764.367.165
Qua 2 bt ng thc ta thy trong nm cng ty tnh trng thiu
NVCSH trang tri ti sn. qu trnh sn xut kinh doanh c bnh
thng phi huy ng thm NVCSH t cc khon vay hoc i chim dng bn
ngoi di dng gia hn thanh ton cc khon phi tr. Vic i vay hoc i
chim dng vn trong thi hn thanh ton u l hp l v l ngun vn hp
php.
* TH2: Trong qu trnh sn xut kinh doanh khi NVCSH khng p
ng nhu cu th doanh nghip c th i vay b sung vn kinh doanh. Cc
khon vay ngn hn di hn cha n hn tr dng cho mc ch kinh doanh
u c coi l ngun vn hp l. Ta c cn i TQ (2).
(A1, II + BI,II) Ngun vn = (AI, II, IV, V(2,3) + BI,II,III) Ti sn
u nm
VT = 47.009.961.703 + 10.921.983.777 + 13.616.353.732
+ 636.433.611
= 72.184.732.823
VP = 143.584.518.061
Ta thy VT < VP = VT - VP = 72.184.732.823 - 143.584.518.061
= - 71.399.785.238
Cui nm
VT = 48.408.579.123 + 10.943.885.433 + 14.971.650.209 +
483.565.205
= 74.807.679.970
VP = 120.219.582.579
Ta thy VT < VP = VT - VP = 74.807.679.970 - 120.219.582.579
= 45.411.902.609
Qua 2 bt ng thc ta nhn thy: do NVCSH thiu khng nn cng
ty phi b sung N vn = cch i vay ngn hn v n di hn. u nm i
Tng Th Dip Anh
56
Bo co thc tp tt nghip
Khoa K ton
57
Bo co thc tp tt nghip
Khoa K ton
58
Bo co thc tp tt nghip
Khoa K ton
79.506.000.000
= 0,58 vng.
136.216.957.048
L0 = Error! = Error! =
79.590.000.000
= 0,60 vng
130.971.942.309
360
= 620 ngy.
0,58
K0 = Error! =
360
= 600 ngy.
0,60
136.216.957.048
= 1,71 ln.
79.506.000.000
Hq0 = Error! =
130.971.942.309
= 1,64 ln.
79.590.000.000
59
Bo co thc tp tt nghip
Khoa K ton
= M x Hq
1 = M1 x Hq1 = 79.506.000.000 x 1,71 = 135955.260.000
60
Bo co thc tp tt nghip
Khoa K ton
61
Bo co thc tp tt nghip
Khoa K ton
Kt lun
Qua nhng nm hc trng c c nhng kin thc c bn v c s
l lun v vi qu tnh thc tp ti cng ty may xut khu Phng Mai c
s gip ca c gio ch nhim, s gip tn tnh ca cc cn b phong k
ton cng ty em hon thnh chuyn tt nghip. "T chc cng tc k
ton nguyn vt liu cng c dng c ti cng ty may Phng Mai" trong
qu trnh thc tp ti cng ty c th l phng k ton em thu c nhng
kin thc thc t rt quan trng. Em thy rng t chc cng tc vt liu cng c dng c th phi t chc mt cch khoa hc chnh xc khu hch ton
vt liu. N rt cn thit v l tin cho s pht trin tip theo ca qu trnh
sn xut.
Do trnh c hn, kinh nghim v thc t cha c nhiu, nn trong qu
trnh lm chuyn ny em khng trnh khi nhng sai st khuyt im. Em
rt mong c s gip ca cc thy c, cc anh ch, cc bn chuyn
ca em s hon thnh tt hn.
Mt ln na em xin chn thnh cm n s nhit tnh gip ca cc
thy c, cc cn b ti cng ty may xut khu Phng Mai gip em trong
thi gian va qua.
H Ni, thng 8 nm 2003
Sinh vin
Tng Th Dip Anh
62
Bo co thc tp tt nghip
Khoa K ton
Mc lc
Li m u ....................................................................................................... 1
Phn I. c im tnh hnh chung ti n v thc tp................................. 3
1. Qu trnh hnh thnh v pht trin ca n v thc tp ....................... 3
2. c im t chc v sn xut .............................................................. 5
3. c im t chc qun l ca n v .................................................. 6
4. Cng tc t chc k ton ca n v thc tp ...................................... 7
4.1. hnh thc t chc cng tc k ton............................................... 7
4.2. C cu t chc cng tc k ton .................................................... 8
4.3. Hnh thc k ton .......................................................................... 9
Phn II. Bo co thc tp tt nghip mn k ton doanh nghip ............ 12
Chng I: Tnh hnh thc t cng tc k NVL, CCDC ca Cng ty
Phng Mai .................................................................................................... 12
I. c im qun l, phn loi, nh gi NVL, CCDC ................................... 12
1. c im NVL, CCDC ...................................................................... 12
2. Cng tc bo qun vt t ................................................................... 12
3. Phn loi VL - CCDC ........................................................................ 13
4. Phng php nh gi vt liu - CCDC ............................................. 13
4.1. nh gi NVL - CCDC nhp kho ............................................... 13
4.2. nh gi NVL xut kho ............................................................... 18
II. Cng tc k ton VL, CCDC ...................................................................... 21
1. K ton chi tit NVL, CCDC ............................................................. 21
2. Phng php hch ton tng hp nguyn vt liu cng c dng c ........ 27
2.1. TK s dng. .................................................................................. 27
2.2. Phng php hch ton. ............................................................. 27
chng ii. nhn xt, kin ngh nhm hon thin cng tc k ton nguyn
vt liu, cng c dng c ca n v thc tp............................................. 36
I. Nhn xt chung v n v thc tp cng tc k ton NVL, CCDC ca n v
thc tp. .......................................................................................................... 36
Tng Th Dip Anh
63
Bo co thc tp tt nghip
Khoa K ton
64
Bo co thc tp tt nghip
Khoa K ton
65
Bo co thc tp tt nghip
Khoa K ton
Nhn xt ca n v thc tp
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
...................................................................................................................
66
Bo co thc tp tt nghip
Khoa K ton
Bo co thc tp tt nghip
Khoa K ton
Bo co thc tp tt nghip
Khoa K ton
Bo co thc tp tt nghip
Khoa K ton
M s ngy 1/4/2003
Tn vt liu: Vi lt Tapeta
VT: Mt
Chng t
S
Din gii
TK
n gi
ng
Ngy
Nhp
Lng
Xut
Tin
Lng
tn
Tin
Tn u thng
03011
30/4
Nhp vt tng hp
111
083014
30/4
Xut vt t
621
100000
700
Lng
Tin
1.000
5.000.000
3000
17.000.000
7.000.000
98.000
40.000.000
98.000
40.000.000
Cng SPS
Tn cui thng
100000
100000
52.000.000
Bo co thc tp tt nghip
Khoa K ton
S chi tit vt liu cng c dng c
M s ngy 1/4/2002
Tn CCDC: Ko my
VT: chic
Chng t
S
Din gii
TK ng n gi
Ngy
Nhp
Lng
Xut
Tin
Lng
tn
Tin
Tn u thng
N- 01
6/4
Nhp ko may
153
10.000
1.000
10.000.000
N - 02
12/4
..
153
7.000
500
3.500.000
N - 02
16/4
Xut ko may
627
10.000
100
1.000.000
100
1.000.000
Lng
Tin
1.000
10.000.000
1.400
125.000.000
Cng SPS
Tn cui thng
1.500
13.500.00
Bo co thc tp tt nghip
Khoa K ton
ngy 31/12/2003
Ti sn
MS
S u nm
S cui k
(A)
(1)
(2)
(3)
Tin
u nm
Cui k
126.310.029.478
(19.813.855.141)
- 13,0%
86%
84,7%
A. TSL v T ngn hn
100 146.123.884.619
Chnh lch
110
6.662.336.722
5.928.795.381
(733.541.341)
- 11%
4,16%
3%
1. TM tn ti qu (c ngn phiu)
111
477.830.923
191.253.299
(286.577.624)
- 59%
0,29%
0,14%
2. TGNH
112
6.184.505.799
5.737.542.082
(446.963.717)
- 7,22%
3,62%
3,84%
113
120
121
2. u t ngn hn khc
128
129
130
77.678.885.588
55.210.267.871
(22.468.617.717)
- 28%
45,6%
37%
131
46.746.479.698
50.031.289.643
3.284.809.945
7,03%
27,43%
33,54%
132
68.411.264
875.567.937
807.156.673
1179,8%
0,04%
0,58%
133
8.551.048
99.571.067
91.020.019
1064,4%
0,05%
0,06%
4. Phi thu ni b
134
28.113.268.293
(28.113.268.293)
- 100%
16,5%
0,00%
135
136
Bo co thc tp tt nghip
Khoa K ton
138
3.033.755.611
4.501.090.756
1.467.335.145
48,37%
1,78%
3,01%
139
(291.580.326)
(297.251.532)
(5.671.206)
1,94%
-0,18%
-0,20%
140
34.965.648.976
37.395.907.627
2.430.258.651
6,00%
20,51%
25,57%
141
142
1.250.069.222
3.657.636.469
2.407.567.247
19,2%
0,73%
2,45%
143
4. CP - SXKD d dang
144
29.352.841.542
30.924.271.438
1.571.429.896
5%
17,22%
20,73%
145
4.362.738.212
2.813.999.720
(1.548.738.492)
- 35,5%
2,56%
1,88%
6. Hng ho tn kho
146
7. Hng gi i bn
147
149
V. Ti sn lu ng khc
150
26.760.463.195
27.719.015.482
958.552.287
3%
15,7%
18,79%
1. Tm ng
151
23.739.916.854
25.712.466.275
1.972.549.421
8%
13,93%
17,23%
2. chi ph tr trc
152
553.572.800
441.005.245
(112.576.555)
- 20,33%
0,32%
0,29%
3. Chi ph ch kt chuyn
153
2.466.973.541
1.565.543.962
(901.429.579)
- 36,54%
1,44%
1,04%
4. TS thiu ch x l
154
155
160
56.550.138
56.043.117
(507.021)
- 0,90%
0,03%
0,04%
161
(4.557.729)
(4.557.729)
0,00%
0,00%
0,00%
162
61.107.867
60.600.846
(507.021)
- 0,83%
0,03%
0,04%
B. TSC v u t di hn
200
24.277.100.434
22.849.229.694
(1.427.870.740)
- 5%
14%
15,3%
I. Ti sn c nh
210
23.476.119.065
21.487.564.666
(1.988.554.399)
- 8%
13%
14,1%
1. TSC hu hnh
211
20.476.119.065
18.316.397.465
(2.159.721.600)
- 10,6%
12,61%
12,98%
Bo co thc tp tt nghip
Khoa K ton
- Nguyn gi
212
- Gi tr hao mn lu k (*)
213 (22.107.929.359)
2. TSC thu TC
214
- Nguyn gi
215
- Gi tr hao mn ly k(*)
216
3. TSC v hnh
- Nguyn gi
- Gi tr hao mn ly k
(*)
42.584.048.424
40.532.760.837
(2.051.287.587)
- 4,82%
24,2%
27,7%
(22.216.363.372)
(108.434.013)
0,49%
- 12,5%
- 14,7%
217
171.167.201
171.167.201
0,12%
218
171.167.201
171.167.201
0,12%
219
II. Cc khon u t di hn
220
10.000.000
10.000.000
0,01%
0,01%
1. u t chng khon di hn
221
10.000.000
10.000.000
0,1%
0,3%
2. Gp vn lin doanh
222
790.981.369
1.351.665.028
0,9%
10%
100%
100%
3. Cc khon u t di hn khc
228
(*)
4. D phng gim gi u t di hn
229
230
240
250 170.400.985.053
149.159.259.172
560.683.695
(21.241.725.881)
70%
- 12%
Bo co thc tp tt nghip
Ngun vn
Khoa K ton
MS
S u nm
S cui k
Chnh lch
T trng tng
loi
(A)
(1)
(2)
(3)
Tin
u nm
Cui k
A. N phi tr
-14%
91%
89%
I. N ngn hn
-15%
82%
80%
1. Vay ngn hn
311
2. N di hn n hn tr
312
3. Phi tr co ngi bn
4. Ngi mua tr tin trc
47.099.961.703 48.408.579.123
1.398.617.420
2%
27%
32%
313
25.755.059.393 33.929.343.441
8.174.284.048
31,7%
15%
22%
314
16.711.292.474 16.096.133.949
(615.158.525)
3,7%
9%
10%
3.469.008.264
2.364.864.693
(1.104.143.571)
-31,8%
2%
1%
nc
6. Phi tr cng nhn vin
316
835.718.630
662.467.517
(173.251.113)
-20,7%
0,4%
0,3%
7. Phi tr cho cc n v ni b
317
30.589.189.207
1.785.371.067
(28.803.818.140)
94,2%
17%
1,2%
318
11.126.506.367 11.615.892.394
489.386.027
4,4%
6,5%
7,2%
II. N di hn
320
10.921.983.777 10.943.885.433
21.901.656
0,2%
6,7%
7,75%
1. Vay di hn
321
10.921.983.777 10.943.885.433
21.901.656
0,2%
6,7%
7,75%
2. N di hn khc
322
III. N khc
330
4.729.477.895
2.897.506.141
(1.831.971.754)
-38%
2%
1,9%
1. Chi ph phi tr
331
4.729.477.895
2.897.506.141
(1.831.971.754)
-38%
2%
1,9%
2. TS tha ch x l
332
3. Nhn k qu, k cc di hn
333
B. NV ch s hu
400
1.202.428.071
8%
9%
11%
14.252.787.343 15.455.215.414
Bo co thc tp tt nghip
Khoa K ton
I. Nv - qu
410
13.252.787.343 14.971.650.209
1.355.296.477
8%
9%
11%
411
13.433.317.543 14.971.650.209
1.355.296.477
9%
7%
10%
2. Chnh lch nh gi li TS
412
3. Chnh lch t gi
413
(22.542.267)
(22.542.267)
0,0%
0,00%
-0.02%
4. Qu u t pht trin
414
642.658.833
642.658.833
0,0%
0,00%
-0,4%
5. Qu d phng ti chnh
415
325.243.238
142.207.049
77%
0,11%
0,23%
416
7. NV u t xy dng c bn
417
420
636.433.611
483.565.205
(152.868.406)
-24%
0,39%
0,34%
1. Qu d phng tr cp mt vic lm
421
214.797.674
223.746.515
8.948.841
4,2%
4,2%
0,16%
422
421.635.937
259.818.690
(161.817.247)
-38,4%
38,4%
0,18%
3. Qu qun l ca cp trn
423
424
425
426
-12,0%
100%
100%
Bo co thc tp tt nghip
Khoa K ton