Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 65,920 106,733 142,541 243,097 196,829
I. Cash and cash equivalents 13,000 12,018 40,866 80,680 16,654
1. Cash 13,000 12,018 40,866 25,680 11,654
2. Cash equivalents 0 0 0 55,000 5,000
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 42,297 86,849 96,592 159,155 176,458
1. Short-term receivables of customers 24,734 78,514 92,396 156,062 171,732
2. Prepayments to suppliers 8,258 2,323 2,670 892 2,882
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 9,305 6,011 1,526 2,202 1,844
7. Provision for doubtful short-term receivables 0 0 0 0 0
IV. Inventories 2,073 2,853 1,946 2,282 1,756
1. Inventories 2,073 2,853 1,946 2,282 1,756
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 8,551 5,014 3,137 980 1,961
1. Short-term prepaid expenses 6,023 1,624 2,435 19 1,009
2. Deductible VAT 2,527 3,352 702 962 952
3. Taxes and the State Receivables 0 37 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 1,201,213 1,210,615 1,153,139 1,083,132 1,036,228
I. Long-term receivables 2,686 2,004 2,004 2,024 2,024
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 2,686 2,004 2,004 2,024 2,024
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 1,151,701 1,182,481 1,137,437 1,068,643 1,014,821
1. Tangible fixed assets 1,146,526 1,177,305 1,132,262 1,062,991 1,009,223
- Cost 1,600,924 1,680,853 1,689,258 1,690,867 1,687,389
- Accumulated depreciation -454,398 -503,547 -556,996 -627,877 -678,165
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 5,175 5,175 5,175 5,653 5,597
- Cost 5,478 5,478 5,478 5,972 6,022
- Accumulated depreciation -303 -303 -303 -319 -425
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 27,055 8,721 8,868 3,475 7,382
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 27,055 8,721 8,868 3,475 7,382
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 19,770 17,409 4,830 8,989 12,001
1. Long-term prepaid expenses 19,770 17,409 4,830 8,989 10,492
2. Deferred income tax assets 0 0 0 0 0
3. Other long-term assets 0 0 0 0 1,509
VI. Goodwills 0 0 0 0 0
TOTAL ASSETS 1,267,133 1,317,348 1,295,680 1,326,229 1,233,056
CAPITAL RESOURCES
A. LIABILITIES 487,050 513,081 440,258 376,440 226,172
I. Current liabilities 115,593 186,795 176,684 201,229 133,024
1. Borrowings and short-term financial leased liabilities 81,547 102,824 106,388 86,431 78,359
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 517 2,280 2,103 1,499 3,128
4. Advances from customers 1,301 1,166 1,166 0 0
5. Taxes and other payables to the State Budget 14,289 28,620 26,335 29,108 26,707
6. Payables to employees 4,969 7,212 5,263 10,891 7,321
7. Short-term accrued expenses 2,369 4,596 1,329 1,336 1,425
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 8,261 38,252 33,205 70,690 12,593
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 2,342 1,846 895 1,273 3,490
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 371,457 326,286 263,574 175,211 93,149
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 371,457 326,286 263,574 175,211 93,149
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 780,083 804,267 855,422 949,789 1,006,884
I. ShareHolder's equity 780,083 804,267 855,422 949,789 1,006,884
1. Owner's investment capital 604,883 604,883 604,883 604,883 604,883
2. Share capital surplus 0 0 0 2,076 2,076
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
5. Treasury shares -2,381 -2,406 -2,406 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 39,282 48,956 53,980 59,838 59,838
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 138,299 152,834 198,965 282,993 340,087
- After tax undistributed profit accumulated to the end of prior period 40,299 50,958 81,806 38,444 164,757
- Profit after tax undistributed this period 97,999 101,876 117,159 244,548 175,331
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 1,267,133 1,317,348 1,295,680 1,326,229 1,233,056