Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 112,128 107,746 96,917 96,221 101,976
I. Cash and cash equivalents 5,006 3,403 2,145 8,345 6,564
1. Cash 5,006 3,403 2,145 8,345 6,564
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 1,500 0 0 0 5,000
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 1,500 0 0 0 5,000
III. Short-term receivables 101,300 98,626 91,766 87,134 89,422
1. Short-term receivables of customers 100,855 107,681 103,072 97,953 100,041
2. Prepayments to suppliers 10,084 2,694 912 893 1,129
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 2,090 280 116 623 587
7. Provision for doubtful short-term receivables -11,729 -12,029 -12,335 -12,335 -12,335
IV. Inventories 4,198 4,991 2,813 672 873
1. Inventories 4,198 4,991 2,813 672 873
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 124 726 194 69 117
1. Short-term prepaid expenses 0 0 0 0 0
2. Deductible VAT 0 659 135 0 24
3. Taxes and the State Receivables 124 67 58 69 93
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 4,760 12,824 12,484 12,519 10,096
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 3,677 11,098 10,690 7,050 5,699
1. Tangible fixed assets 3,677 11,098 10,690 7,050 5,699
- Cost 47,475 55,690 57,242 25,544 25,031
- Accumulated depreciation -43,798 -44,591 -46,552 -18,494 -19,332
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 3,600 2,647
- Cost 0 0 0 33,648 29,634
- Accumulated depreciation 0 0 0 -30,048 -26,987
IV. Long-term assets in progress 511 511 631 631 631
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 511 511 631 631 631
IV. Long-term financial investments 458 760 760 760 760
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 200 0 0 0 0
4. Provision for diminution in value of financial long-term investments -42 0 0 0 0
5. Investments holding until maturity 300 760 760 760 760
V. Total other long-term assets 114 454 402 478 359
1. Long-term prepaid expenses 114 454 402 478 359
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 116,888 120,570 109,401 108,741 112,072
CAPITAL RESOURCES
A. LIABILITIES 42,252 39,257 22,140 14,818 12,934
I. Current liabilities 42,004 34,882 18,382 12,198 10,932
1. Borrowings and short-term financial leased liabilities 15,969 19,859 7,398 1,663 610
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 18,439 6,696 3,428 1,804 2,238
4. Advances from customers 27 50 0 0 0
5. Taxes and other payables to the State Budget 2,112 2,252 1,587 2,689 2,269
6. Payables to employees 2,000 2,439 2,131 1,518 1,387
7. Short-term accrued expenses 25 20 20 357 35
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 142 202 159 0 0
11. Other short-term payables 999 986 1,028 934 965
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 2,291 2,378 2,629 3,232 3,429
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 248 4,375 3,759 2,620 2,002
1. Long-term payables to sellers 0 0 0 180 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 0 100 0 172
6. Borrowings and long-term financial leased liabilities 0 4,269 3,659 2,439 1,829
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 248 106 0 0 0
12. Development fund of science and technology 0 0 0 0 0
B. OWNER'S EQUITY 74,636 81,313 87,261 93,923 99,138
I. ShareHolder's equity 74,636 81,313 87,261 93,923 99,138
1. Owner's investment capital 30,000 30,000 30,000 30,000 30,000
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 14,172 15,122 16,397 17,649 18,959
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 30,464 36,191 40,864 46,274 50,179
- After tax undistributed profit accumulated to the end of prior period 21,745 23,153 28,135 33,178 38,359
- Profit after tax undistributed this period 8,718 13,038 12,729 13,096 11,820
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 116,888 120,570 109,401 108,741 112,072