Unit: 1.000.000đ
  2020 2021 2022 2023 2024
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 115,187 51,471 47,486 42,525 69,709
I. Cash and cash equivalents 471 574 461 507 217
1. Cash 471 574 461 507 217
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 95,752 28,993 44,849 40,122 57,622
1. Short-term receivables of customers 14,744 2,725 698 5,100 18,920
2. Prepayments to suppliers 484 564 19,597 800 800
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 70,500 10,000 0 0 0
6. Other short-term receivables 10,235 15,703 24,554 34,223 37,902
7. Provision for doubtful short-term receivables -210 0 0 0 0
IV. Inventories 17,492 19,537 108 108 10,210
1. Inventories 17,492 19,537 108 108 10,210
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 1,472 2,368 2,068 1,788 1,660
1. Short-term prepaid expenses 0 0 0 0 0
2. Deductible VAT 1,472 2,368 2,068 1,788 1,660
3. Taxes and the State Receivables 0 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 134,645 198,929 84,213 97,492 110,914
I. Long-term receivables 13,671 52,171 27,171 41,300 55,300
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 13,500 52,000 27,000 41,129 55,129
5. Other long-term receivables 171 171 171 171 171
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 5,133 16,874 3,080 2,243 1,665
1. Tangible fixed assets 5,133 16,874 3,080 2,243 1,665
- Cost 15,879 29,566 15,199 15,199 15,199
- Accumulated depreciation -10,746 -12,692 -12,119 -12,956 -13,534
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 85,821 82,035 6,034 6,034 6,034
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 85,821 82,035 6,034 6,034 6,034
IV. Long-term financial investments 30,020 47,850 47,927 47,915 47,915
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 0 47,850 47,927 47,915 47,950
3. Other investments in equity instruments 34,200 0 0 0 0
4. Provision for diminution in value of financial long-term investments -4,180 0 0 0 -35
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 249,833 250,400 131,699 140,018 180,623
CAPITAL RESOURCES
A. LIABILITIES 23,173 21,810 12,640 17,714 56,642
I. Current liabilities 23,173 21,810 12,640 17,714 56,642
1. Borrowings and short-term financial leased liabilities 0 0 0 2,230 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 19,330 18,333 9,038 11,888 50,366
4. Advances from customers 667 355 355 355 774
5. Taxes and other payables to the State Budget 192 192 0 0 0
6. Payables to employees 0 0 0 0 0
7. Short-term accrued expenses 0 0 432 432 432
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 188 133 20 13 2,275
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 2,796 2,796 2,796 2,796 2,796
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 226,660 228,590 119,059 122,304 123,981
I. ShareHolder's equity 226,660 228,590 119,059 122,304 123,981
1. Owner's investment capital 246,330 246,330 246,330 246,330 246,330
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 -2 -2 -2 -2 -2
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 5,145 5,145 5,145 5,145 5,145
9. Financial reserve funds 0 0 0 0 0
10. Other funds belonging to owner's equity 2,796 2,796 2,796 2,796 2,796
11. After tax undistributed profit -35,722 -33,904 -137,900 -134,774 -133,145
- After tax undistributed profit accumulated to the end of prior period -34,613 -35,722 -33,904 -137,900 -134,774
- Profit after tax undistributed this period -1,109 1,819 -103,996 3,126 1,629
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 8,113 8,224 2,689 2,808 2,856
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 249,833 250,400 131,699 140,018 180,623