Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 151,336 150,432 118,030 151,493 132,217
I. Cash and cash equivalents 6,064 10,265 6,701 39,772 13,181
1. Cash 6,064 10,265 6,701 39,772 13,181
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 60,000 70,000 60,000 30,000 3,500
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 60,000 70,000 60,000 30,000 3,500
III. Short-term receivables 66,262 60,438 40,111 67,220 100,031
1. Short-term receivables of customers 65,998 43,639 19,503 68,570 100,805
2. Prepayments to suppliers 73 301 82 149 219
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 1,394 17,701 21,729 517 1,023
7. Provision for doubtful short-term receivables -1,204 -1,204 -1,204 -2,015 -2,015
IV. Inventories 10,814 7,309 8,916 12,657 13,659
1. Inventories 10,814 7,309 9,399 12,657 13,659
2. Provision for decline in value of inventories 0 0 -483 0 0
V. Other current assets 8,196 2,421 2,303 1,845 1,845
1. Short-term prepaid expenses 1,018 575 0 0 0
2. Deductible VAT 7,178 0 458 0 0
3. Taxes and the State Receivables 0 1,845 1,845 1,845 1,845
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 457,330 421,671 390,441 362,121 331,002
I. Long-term receivables 1,724 1,697 1,917 1,805 1,533
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 1,724 1,697 1,917 1,805 1,533
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 442,842 419,367 388,007 357,322 327,752
1. Tangible fixed assets 441,473 418,457 387,556 357,322 327,752
- Cost 556,828 567,548 567,993 566,532 564,976
- Accumulated depreciation -115,354 -149,091 -180,437 -209,210 -237,224
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 1,368 910 451 0 0
- Cost 4,998 4,998 4,998 4,749 4,749
- Accumulated depreciation -3,630 -4,089 -4,547 -4,749 -4,749
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 1,888 0 0 0 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 1,888 0 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 10,877 607 517 2,994 1,717
1. Long-term prepaid expenses 10,877 607 517 2,994 1,717
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 608,667 572,103 508,471 513,614 463,218
CAPITAL RESOURCES
A. LIABILITIES 387,898 419,042 432,233 432,072 335,493
I. Current liabilities 120,927 147,330 193,621 241,360 216,981
1. Borrowings and short-term financial leased liabilities 41,308 74,031 121,469 133,021 120,156
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 44,437 23,559 14,634 51,559 61,090
4. Advances from customers 0 180 107 0 10
5. Taxes and other payables to the State Budget 1,657 811 865 1,591 1,203
6. Payables to employees 29,101 11,187 10,904 15,525 31,774
7. Short-term accrued expenses 602 6,816 16,008 11,273 1,907
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 92 27,167 27,069 26,971 308
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 3,731 3,579 2,564 1,420 532
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 266,971 271,712 238,612 190,712 118,512
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 266,971 271,712 238,612 190,712 118,512
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 220,768 153,061 76,238 81,541 127,725
I. ShareHolder's equity 220,768 153,061 76,238 81,541 127,725
1. Owner's investment capital 179,491 179,491 179,491 179,491 179,491
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 -9 -9 -9 -9 -9
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 41,286 -26,421 -103,245 -97,941 -51,757
- After tax undistributed profit accumulated to the end of prior period 11,373 11,714 -26,421 -103,245 -97,941
- Profit after tax undistributed this period 29,913 -38,135 -76,823 5,304 46,184
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 608,667 572,103 508,471 513,614 463,218