trv neN NHAN oAN rueNn pn6 ud crri MII\IH o o cONc Tv rNHH MTv vANc n4c oA qu'i ser cdN-sJc 418 -420 Nguy6n Thi Minh Khoi, QuQn 3, TP. HCM MosdthuS: 0301045759 =c ,D32 BAO CAO TAI CHINH ,.2Y HdP NHAT NAM 2ot9 mc€ cONG TY TNHH MTV vBDe sAr GoN -sJc cHr cuc rlrcHirus DoANH r,icHrEp BANG cAn o6r xE roAN HqP [T rp. H6 cxi urr.rH , NAn zorg Tqi ngiy 31 thing 12 ntm 2019 r.! nfu il;;, q i ,oi-i$io MA ThuySt s6 cu6i i$lr* n:"""s6eiunlm.... Ghl ti6u chi minh ti6u TAISAN I.TAI SAN NGAN HAN 100 1.468.355.673.973 1.422.418.339.850 . Ti6n vi c6c khoin tuono duonq ti6n 110 168.{90.066.66E 175.053.701.024 . Ticn 111 148.190.066.668 145.053.701.024 L C6c khoin tuong duong ti6n 112 20.000.000.000 30.000.000.000 l. Olu tu tii chinh nqln han 120 Ch0no kho6n kinh doanh 121 Du ph0nq siim si6 chOns kho6n kinh doanh 122 ). Odu tu nlm qiO tl6n noiy ddo han 123 ll. Cic khoin phAi thu nqin han t30 115.657.438.551 111.723.612.977 l. Phdi thu nqln han c0a kh6ch hinq 131 2.312.042.086 2.488.580.643 2. Tri tru0c cho noudi b6n nqln han 132 722.517.268 976.589.778 ]. Phdi thu nOi b0 nsdn han t33 t. Phdi thu theo ti6n d0 kd hoach hqp d6ng xty dung t34 i. Phii thu v6 cho vay ngin han t35 t. Phii thu ngin han kh6c t36 I 114.439.412.186 1',to.077.975.545 DU phOng phdi thu nsin han kh6 dOi 137 (2.787.s00.000' (2.787.500.000 l.TAi sin thi6u chd xr? lV t39 970.967.011 967.967.011 [r. Hans t6n kho 140 1.176.568.362.737 1.t27.306.416.749 1. Hdnq t6n kho 141 D 1.185.362.113.129 1.136.513.852.528 2. Du ohOnq qidm qi6 hdnq tdn kho 149 (8.793.750.392) $.207.435.779 /.Tti sin noln han kh6c t50 7.939.806.017 8.334.609.100 . Chiphf trd tru0c ngin han 151 7a 7.590.809.889 7.895.995.636 l. ThuE GTGT duqc khAu trir 152 130.600.596 220.217.932 !. Thu6 vA cdc khoin khdc ohii thu Nhl nudc t53 218.395.532 218.395.532 t. Giao dich mua bdn lai tr6i ohi6u Chfnh ohO 154 i. Tii sin nqin han kh6c 155 l. TAI SAN DAI HAN 1200=210+220+240+250+260) 200 256.166.883.294 264.298.011.984 Gic kholn ohli thu dii han t10 627.917.500 576.,l85.000 Phdi thu dai han c0a kh6ch hdno n1 l. Trd truOc cho nouUi b6n ddi han 212 !. V6n kinh doanh d don vi tryc thuOc 213 t. Phdi thu nOi b0 dii han 214 i. Phdi thu vE cho vav dli han 215 i. Phii thu dii han kh6c 216 627.917.500 576.185.000 z. Du ph0ng c6c khoin phii thu dii han kh6 doi 219 l.Tii sin cO dinh 220 t20.383.909.263 r30.495.537.436 l. Tii sin c6 dinh hitu hinh 221 104.506.052.5,14 114.617.680.717 -Nouv6n oi5 222 B 239.395.498,181 239.719.559.881 -Gi6 trihao mOn l0y kO ?23 nu.889.445.637' (125.101.879.164 l. Tti sin cO dinh thu6 Oi chinh 224 -Nouven oia 225 -Gie tri hao mdn l0v k6 226 l. Tii sin c6 dinh v0 hinh 227 9 15.877.856.719 15.877.856.719 -Nouv6n oi5 228 15.877.856.719 15.877.856.719 -Gi5 tri hao m6n l0v k6 229 !1. BAt 66ns sin dlu tu 230 -Nouven oi6 231 Gi6 trihao mOn l0v k€ 232 V. Tti sin d& dano dli han 240 . Chi phl sin xu6t. kinh doanh d& danq dii han 241 Chi phf xiy dunq cs b6n dO dans 242 /. Olu tu tii chinh dii han 250 114.837.692.373 114.811.692.373 l. Oiu tu vdo c6nq ty con 251 !. DAu tu vao cOnq ty li€n k6t, liOn doanh 252 26.407.967.964 26.407.967.964 D6u tu q6p v6n vdo don vi khSc 253 132.603.455.625 132.603.455.625 . Du phOng"diu tu tii chlnh dii han 254 u4.173.731.216) @4.199.731.216 i. DAU tu nlm si0 d6n nsly dao han 255 fl. Tti sin dei han kh6c 260 20.317.364.158 18.414.603.175 . Chi ohi tri tru0c dii han 261 7b 20.31 1 .564.1 58 18.408.803.175 I Tdi sin dAi han kh6c 11.452.346.617 5.608.461.196 vi c6c khoin ohii n6o nhA nu0c 15.522.448.093 17.288.879.340 92.066.104.771 vd nq thud tii chtnh 51.613.173.689 1.199.913.222 4. Giao dich mua b6n lai tr6i Phai tra nOi b0 ddi han Doanh thu chua thuc hiOn dii vd ng thu€ tAi chinh ddi 1.417.160.166.810 1.417.160.166.810 1.384.710.922.898 1.384.710.922.898 5.129.800.000 Ch€nh l€ch d6nh qi6 laitdisdn 24.084.107.684 kh6c thuQc v6n chi sd h0u 1. Lqi nhuin sau thu6 chua kinh phl d{ hinh thinh TSCD 07 ntm2020 KE TOAN TRI/ONG tD6c )r- - Nguy6n Thanh Son cONG TY TNHH Mw vBDQ sAl cOt.t ' sJc eAo cAo rEr ouA HoAT DQNG KINH DoANH HgP ruHAr NAru zots Tai ngiy 31 thing 12 nim 2019 Chi ti6u MA chi ti6u Thuy6t minh Nim nay Nim trudc . Doanh thu b6n hing vA cung cAp dich vu 01 1 't9.655.380.484.995 21 .855.562.891 .393 l. C6c khoan qiim triP doanh thu t2 3.147.535.648 3.139.237.398 !. Doanh thu thuin vB ban hans vi cung cip dlch vq (t0 = 01 '02) 10 19.652.232.949.347 21.8s2.423.653.995 1. Gi6 v6n hAng b6n 11 2 19.416.230.602.458 21 .653.007.756.591 i. Loi nhuin q6p vB b6n hlns vi cuns cip dich vg(20=10't't) 20 236.002.346.889 t 99.4't 5.897.404 i. Doanh thu hoat dOng tAi chinh 21 8.552.215.689 11.223.341.404 /. Chi phi tii chinh 22 + 10.756.691.229 10.974.746.932 -Trono dl6: Chi ohl lii vav 23 1.709.445.381 1.779.738.804 ]. PhAn Ei 16 tronq c6nq tv lien k5t, li€n doanh 24 ). Chi ohi b6n hinq 25 5 66.847.974.115 65.618.667.938 0. Chi phi quAn 19 doanh nghigp 26 6 107.138.809.558 85.755.299.358 11, Lgi nhuan thuan tu ho?t dQng Klnn doannt3u=zs+lz"t-zzt +zq t25+ 26)) 30 59.811.087.676 48.290.524.580 2. Thu nh6p kh6c 3t 14.711.419.316 1.382.188.527 3. Chi phi kh6c 32 8 99.415.352 7.026.940.739 14. Lqi nhuin khtc(40=31-32) t0 14.612.003.964 (5.644.752.212: 15. T6ng lsi nhu6n k6 toan truoc thu6(50=30+40+45) 50 74.423.091.640 42.645.772.368 6. Chi phithu6 TNDN hi6n hinh 51 17.794.086.9',12 11.452.646.632 t7. chi phithu6 TNDN ho6n lai 52 18. Loi nhuin sau thu6 thu nhip doanh nshiCp(60=50-51-52) 60 56.629.004.728 31.193.125.736 l9 Loi nhuAn sau thu6 c0a cOno tv me i1 20 Loi nhuin sau thu6 c0a c6 66ng khOng ki6m so{t ,z 19.Lii cq ban tren c6 phi6u(-) to 20.Lii suy qiim tr€n c6 phi6u (*) t1 07 nAm2020 KE ToAN TRUONG \ Llr* grranln srn cONG w rNHH MTv vBDe sAt coN -sJc BAO CAO LUU CHUYEN rEN TE HgP NHAT ( Theo phuong phip trr,rc ti6p ) Tqi ngdy 31 th6ng 12ndm2019 i*i.c-Llt-l'-9!!-g-0-l"s--s-$-D---------- L_Ii.e-!_tlr,l_t-q-q,gr,_lrilg._ggss--g€g_s Ifu -:!i-ti*llo-tse-qi-c$9-slp-lril'-g-.!:9e-ytgjglly-rl -Ii.in-gli-trl-el'-o-:tg-s-tileg-! ,-I i.ir-g!i Jri]-{Jey ?. -Ifu -el'i lrQp-ll s-6-$s$ep-9-o-el]l $_L,j 3. Tien thu khdc tir hoat 60nq kinh doanh :-I'-c-!-tlI9-t!3_c-JP-I0s!_qg!_s_Efl l_d_991l_____ .-Ii.fu -e!i$3-c-slplgat-9-orc-Ei.r:!_gg_ql!___ ,uu chuydn ti6n ttruln tD hoat dQng san xuSt iintr Ooantr t;n; h,tH,iiil ffi ;;rffi68;$ il-- .-Ii.ir-gl,i-{€-!ue-:i:L-liy-g-ql-s--Ig_g_D__v_i-tii_:i!-g-{i_bst.$i-c__ ,-IF-l-t!u-t-qIl1!lr-!vily-qj'-s--p-3Llg-c-D--ri-tii_qi[g-i'_!fl_[!]4_c_ -Ile-l-gli-grp-ysy..,-Bgg.c-{9-c-g!-s--c-u,.tg_99-1_qgr-vi_E!g_e Ii.fu -t$r-l!i-c-le-yey..,-p-t.F.i-see_egts IP-r-el,i-{iy-!s-g-op--yfu -yio--qgll-vi_E!ic--______-_ Ii.fu -tlu-[0i-{iy-!s-g-or-ril-yio--{g:tyi_l!-{c_ .-Ii.fu-tlglgi-et:o-y-qv+99-!g-c--yi.Jg-i_ll'-r_?l-g_qg_"-_cl,_q-____-_______ !.--L-gs-qly-rh_tie$p_.[e_a]_!-Er_s_-g_i_e!lr$__________ .-Ii.ir-!rs-t-ts!1t-!3lU-e0-pl,i-6-,-.ilrtl-y{n_s_9p-g!_e_c_rtg_:g-lgs_ . TiAn chi tri v6n g6p cho cdc chrl sd h0u, mua lqi c6 ptri6u cria ,-Ii.ir-ycy-!-s-{!-!s.tL-{ii-lerrlg.r_qs-o-g--____ ,-Ii.ir-g!'i-qlls-s-0e-ysy--Ii. ir-gbiIt-ry-Jllf -t-ii-e!IlJ'. -9i-!q-"-,]-q!.!.[y3.1-{i_trl_.clo-_q!!_:g_]rE-,1 ru chuy6n tiBn thuAn tir hoat d6no fAi thuin trong ky (20+30+40) ronq tiBn diu fV .,-i-ly-qry_-qy_ere-!,9r_!is_li_____ ruOng cia thay d6i ti sid h6i dodi quv d6i nooai t€ vi tuong ducrng ti6n cu6i ky (50+60+61) xE roAn rnudxe lw Nguy6n Thanh So 145.456.490.447 1.614.964 5.443.361.770 6.320.239.403 7.5't9.924.6ss 7.024.949.901 4.974.725.000 -___--___g.J_1_4..8_0_g.gg-01 16.851.204.171 175.053.701.024 {68.190.066.668 7.094.648.979 7.095.134.4r9 26.'t60.000.000 46.649.558.886 79.310.228.254 95.690.119.602 53.353.168 175.053.701.024 nAN rntm0T MrI\H sAo cAo tll cnimr ngr xnAr Cho nim tiri chinh tr6t tntc ngiry 31 thing 12 nilm2019 I. 1. 3. DaC Drr0M HO4,r DQNG Hinh thrfrc sO htu v6n C6ng ty TNHH MTV Vang b4c D6 quf Sdi Gdn -SJC (sau ctdy gqi t6t ld "COng ty") le c6ng ty tr6ch nhiQm httu hqn mQt thdnhviOn. LInh vyc kinh doanh Linh Wc kinh doanh cua Cdng ty ld san xuAt, kinh doanh thuong m4i vd dich vU. Nginh ngtrd tiintr doanh H6et dOn! kinh doanh chinh ctra C6ng ty ld: mua b6n vAng b4c; gia cOng, chiS t6c, xu6t nhQp khAu hdng trang srlc, mI nghQ, vdng b4c, tl6 quf, {6 ban quy; san xu6t vdng. miting, hdng trang sfc, m} ngttQ vdng b4c, d6 quf; kinh doanh vang ti€u chu6n qu6c t6, xu6t nhflp kh6u vang nguy€n.liQu, vang mi0ng theo gi6y phdp cua Ng6n hang Nhn nudc; bdn vang b4c tl6 quf thu ngo4i tQ, dich vg ki€u h6i, thu il6i ngoai tQ -gi6i tteir ph6p cria Ng6n hdng Nhi nudc; kinh doanh ctia 6c; cho thu6 vdn phdng, cua hang; dich vu hOi chq, Irienjad thuong mpi nginh vdng bec