Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 116,596 110,236 164,127 175,106 193,277
I. Cash and cash equivalents 548 566 547 409 290
1. Cash 548 566 547 409 290
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 0 0 0 0 0
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 0 0 0 0 0
III. Short-term receivables 63,231 80,105 132,878 140,843 158,901
1. Short-term receivables of customers 0 35,257 94,364 103,543 121,901
2. Prepayments to suppliers 8,766 8,848 1,514 300 88
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 0 0 0 0 0
6. Other short-term receivables 54,465 36,000 37,000 37,000 37,000
7. Provision for doubtful short-term receivables 0 0 0 0 -88
IV. Inventories 52,347 29,545 30,676 33,706 33,995
1. Inventories 52,347 29,545 30,676 33,706 33,995
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 470 20 26 147 91
1. Short-term prepaid expenses 1 0 0 0 0
2. Deductible VAT 468 16 21 142 87
3. Taxes and the State Receivables 1 5 5 5 5
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 41,448 111,306 2,924 14 9
I. Long-term receivables 0 0 0 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 0 0 0 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 38,236 0 0 0 0
1. Tangible fixed assets 38,236 0 0 0 0
- Cost 49,246 0 0 0 0
- Accumulated depreciation -11,011 0 0 0 0
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 0 0 0 0 0
- Accumulated depreciation 0 0 0 0 0
III. Real Estate Investments 0 0 0 0 0
- Cost 0 0 0 0 0
- Accumulated depreciation 0 0 0 0 0
IV. Long-term assets in progress 0 108,283 0 0 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 0 108,283 0 0 0
IV. Long-term financial investments 0 0 0 0 0
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 0 0 0 0 0
4. Provision for diminution in value of financial long-term investments 0 0 0 0 0
5. Investments holding until maturity 0 0 0 0 0
V. Total other long-term assets 3,213 3,022 2,924 14 9
1. Long-term prepaid expenses 3,213 3,022 2,924 14 9
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 158,044 221,542 167,051 175,120 193,286
CAPITAL RESOURCES
A. LIABILITIES 8,926 72,375 16,845 27,125 45,179
I. Current liabilities 8,926 72,375 16,845 27,125 45,179
1. Borrowings and short-term financial leased liabilities 910 0 0 0 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 3,165 67,932 12,130 22,436 40,461
4. Advances from customers 0 0 0 0 0
5. Taxes and other payables to the State Budget 390 12 264 240 270
6. Payables to employees 0 2 14 19 19
7. Short-term accrued expenses 32 0 0 0 0
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 0 0 8 0 0
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 4,429 4,429 4,429 4,429 4,429
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 149,118 149,167 150,206 147,996 148,107
I. ShareHolder's equity 149,118 149,167 150,206 147,996 148,107
1. Owner's investment capital 121,000 121,000 121,000 121,000 121,000
2. Share capital surplus 0 0 0 0 0
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
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 4,429 4,429 4,429 4,429 4,429
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 23,690 23,738 24,777 22,567 22,678
- After tax undistributed profit accumulated to the end of prior period 17,266 23,690 23,738 21,853 22,567
- Profit after tax undistributed this period 6,424 49 1,039 714 111
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 158,044 221,542 167,051 175,120 193,286