Unit: 1.000.000đ
  2018 2019 2020 2021 2022
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 19,177 16,762 16,995 20,062 23,977
I. Cash and cash equivalents 2,585 1,308 2,127 4,351 4,312
1. Cash 2,585 1,308 2,127 2,351 4,312
2. Cash equivalents 0 0 0 2,000 0
II. Short-term financial investments 7,000 7,000 6,000 2,000 11,700
1. Trading securities 0 0 0 0 0
2. Provision for diminution in value of trading securities 0 0 0 0 0
3. Investments holding until maturity 7,000 7,000 6,000 2,000 11,700
III. Short-term receivables 6,617 4,931 4,453 6,199 3,675
1. Short-term receivables of customers 5,918 4,511 3,931 5,778 3,210
2. Prepayments to suppliers 26 5 226 180 103
3. Short-term intercompany receivables 0 0 0 0 0
4. Receivables according to the progress of construction contracts 0 0 0 0 0
5. Receivables on short-term loans 157 195 131 56 0
6. Other short-term receivables 559 461 377 373 817
7. Provision for doubtful short-term receivables -43 -241 -212 -188 -454
IV. Inventories 2,975 3,522 4,399 7,511 4,290
1. Inventories 3,094 3,598 4,744 7,701 4,439
2. Provision for decline in value of inventories -119 -75 -345 -190 -149
V. Other current assets 0 0 16 0 0
1. Short-term prepaid expenses 0 0 0 0 0
2. Deductible VAT 0 0 10 0 0
3. Taxes and the State Receivables 0 0 6 0 0
4. Repurchasing and reselling transactions in government bonds 0 0 0 0 0
5. Other current assets 0 0 0 0 0
B. FIXED ASSETS AND LONG-TERM INVESTMENTS 1,463 1,484 1,290 1,087 1,183
I. Long-term receivables 81 9 18 0 0
1. Long-term customer's receivables 0 0 0 0 0
2. Business capital in the subsidiary units 0 0 0 0 0
3. Internal long-term receivables 0 0 0 0 0
4. Receivables on long-term loans 81 9 18 0 0
5. Other long-term receivables 0 0 0 0 0
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 864 747 630 513 455
1. Tangible fixed assets 864 747 630 513 455
- Cost 3,649 3,438 3,438 3,438 3,480
- Accumulated depreciation -2,785 -2,691 -2,808 -2,925 -3,025
2. Fixed assets of financial leasing 0 0 0 0 0
- Cost 0 0 0 0 0
- Accumulated depreciation 0 0 0 0 0
3. Intangible fixed assets 0 0 0 0 0
- Cost 83 83 83 83 83
- Accumulated depreciation -83 -83 -83 -83 -83
III. Real Estate Investments 0 0 0 0 0
- Cost 0 211 211 211 211
- Accumulated depreciation 0 -211 -211 -211 -211
IV. Long-term assets in progress 0 0 0 0 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 0 0 0 0 0
IV. Long-term financial investments 518 728 642 574 728
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 0 0 0 0 0
3. Other investments in equity instruments 728 728 728 728 728
4. Provision for diminution in value of financial long-term investments -210 0 -86 -154 0
5. Investments holding until maturity 0 0 0 0 0
V. Total other long-term assets 0 0 0 0 0
1. Long-term prepaid expenses 0 0 0 0 0
2. Deferred income tax assets 0 0 0 0 0
3. Other long-term assets 0 0 0 0 0
VI. Goodwills 0 0 0 0 0
TOTAL ASSETS 20,640 18,245 18,285 21,148 25,161
CAPITAL RESOURCES
A. LIABILITIES 6,707 4,281 4,185 6,804 10,264
I. Current liabilities 6,707 4,281 4,185 6,804 10,264
1. Borrowings and short-term financial leased liabilities 513 398 321 343 325
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 4,752 2,345 2,014 4,532 4,605
4. Advances from customers 58 38 244 116 422
5. Taxes and other payables to the State Budget 228 274 95 184 480
6. Payables to employees 807 881 1,053 1,252 2,490
7. Short-term accrued expenses 40 40 45 45 1,375
8. Short-term intercompany payables 0 0 0 0 0
9. Payables to the scheduled progress of construction contracts 0 0 0 0 0
10. Short-term unrealized Revenue 0 0 0 0 0
11. Other short-term payables 17 16 38 23 86
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 292 290 374 309 479
14. Price stabilization fund 0 0 0 0 0
15. Repurchasing and reselling transactions in government bonds 0 0 0 0 0
II. Long-term liabilities 0 0 0 0 0
1. Long-term payables to sellers 0 0 0 0 0
2. Long-term accrued expenses 0 0 0 0 0
3. Intercompany payables on business capital 0 0 0 0 0
4. Long-term intra-company payables 0 0 0 0 0
5. Other long-term payables 0 0 0 0 0
6. Borrowings and long-term financial leased liabilities 0 0 0 0 0
7. Convertible bonds 0 0 0 0 0
8. Deferred income tax payables 0 0 0 0 0
9. Provision for job loss allowance 0 0 0 0 0
10. Provision for long-term payables 0 0 0 0 0
11. Long-term unrealized revenue 0 0 0 0 0
12. Development fund of science and technology 0 0 0 0 0
B. OWNER'S EQUITY 13,933 13,964 14,100 14,345 14,897
I. ShareHolder's equity 13,933 13,964 14,100 14,345 14,897
1. Owner's investment capital 11,000 11,000 11,000 11,000 11,000
2. Share capital surplus 0 0 0 0 0
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 112 112 112 112 112
5. Treasury shares 0 0 0 0 0
6. Differences upon asset revaluation 0 0 0 0 0
7. Differences upon foreign exchange rate 0 0 0 0 0
8. Investment and development funds 1,645 1,672 1,749 1,779 2,102
9. Financial reserve funds 0 0 0 0 0
10. Other funds belonging to owner's equity 0 0 0 0 0
11. After tax undistributed profit 1,175 1,179 1,239 1,453 1,682
- After tax undistributed profit accumulated to the end of prior period 77 75 79 139 139
- Profit after tax undistributed this period 1,099 1,104 1,160 1,314 1,543
12. Investment capital resource for basic construction 0 0 0 0 0
13. Assistance fund for arrangement of enterprises 0 0 0 0 0
14. interest of shareholders who not control 0 0 0 0 0
II. Funding resources and other funds 0 0 0 0 0
1. Funding resources 0 0 0 0 0
2. Funding resources that form fixed assets 0 0 0 0 0
3. Retrenchment provision fund 0 0 0 0 0
TOTAL CAPITAL RESOURCES 20,640 18,245 18,285 21,148 25,161