Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 12,502 17,399 120,407 226,496 182,087
I. Cash and cash equivalents 241 459 9,695 1,111 796
1. Cash 241 459 9,695 1,111 796
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 11,737 16,281 110,679 191,401 179,333
1. Short-term receivables of customers 132 36 10,401 7,545 55,205
2. Prepayments to suppliers 1,976 1,936 36,808 26,745 11,783
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 8,200 11,800 300
6. Other short-term receivables 9,630 14,310 55,270 145,311 112,045
7. Provision for doubtful short-term receivables 0 0 0 0 0
IV. Inventories 517 517 0 30,170 1,952
1. Inventories 517 517 0 30,170 1,952
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 7 143 33 3,814 6
1. Short-term prepaid expenses 0 88 33 2,610 6
2. Deductible VAT 0 55 0 1,204 0
3. Taxes and the State Receivables 7 0 0 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 106,648 104,557 53,649 77,741 122,544
I. Long-term receivables 79 74 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 79 74 0 0 0
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 621 266 1,121 980 840
1. Tangible fixed assets 621 266 1,121 980 840
- Cost 3,014 3,014 1,125 1,125 1,125
- Accumulated depreciation -2,393 -2,748 -4 -144 -285
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 90,682 89,634 0 0 0
- Cost 97,248 97,248 0 0 0
- Accumulated depreciation -6,566 -7,614 0 0 0
IV. Long-term assets in progress 15,266 14,583 0 0 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 15,266 14,583 0 0 0
IV. Long-term financial investments 0 0 52,500 76,641 121,641
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 0 0 52,500 66,652 66,652
3. Other investments in equity instruments 0 0 0 10,200 55,200
4. Provision for diminution in value of financial long-term investments 0 0 0 -211 -211
5. Investments holding until maturity 0 0 0 0 0
V. Total other long-term assets 0 0 28 120 64
1. Long-term prepaid expenses 0 0 28 120 64
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 119,150 121,957 174,056 304,237 304,632
CAPITAL RESOURCES
A. LIABILITIES 2,762 5,329 45,491 168,745 168,847
I. Current liabilities 343 2,919 44,661 168,247 68,884
1. Borrowings and short-term financial leased liabilities 0 0 0 100,916 9,166
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 167 308 8,545 37,914 52,004
4. Advances from customers 0 0 33,832 14,009 105
5. Taxes and other payables to the State Budget 93 0 2,262 1,785 2,621
6. Payables to employees 0 0 18 24 28
7. Short-term accrued expenses 0 0 1 11,598 2,961
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 82 11 0 0 0
11. Other short-term payables 0 0 1 2,000 2,000
12. Provision for short term payables 0 2,600 0 0 0
13. Bonus and welfare fund 0 0 0 0 0
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 2,419 2,410 830 498 99,963
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 2,419 2,410 0 0 0
6. Borrowings and long-term financial leased liabilities 0 0 830 498 99,963
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 116,388 116,627 128,566 135,492 135,785
I. ShareHolder's equity 116,388 116,627 128,566 135,492 135,785
1. Owner's investment capital 115,218 115,218 120,978 120,978 134,888
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 0 0 0 0 0
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 1,170 1,210 7,588 14,514 897
- After tax undistributed profit accumulated to the end of prior period 73 1,170 1,376 7,588 604
- Profit after tax undistributed this period 1,097 40 6,212 6,926 293
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 0 200 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 119,150 121,957 174,056 304,237 304,632