Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 29,843 34,739 31,448 30,097 28,725
I. Cash and cash equivalents 149 227 102 33 6
1. Cash 149 227 102 33 6
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 9,033 33,776 31,134 29,772 28,436
1. Short-term receivables of customers 12,068 34,570 29,487 26,342 25,653
2. Prepayments to suppliers 51 721 496 316 296
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 692 0 0 0 0
6. Other short-term receivables 3,040 5,304 7,495 9,457 8,830
7. Provision for doubtful short-term receivables -6,818 -6,818 -6,342 -6,342 -6,342
IV. Inventories 18,463 165 61 84 77
1. Inventories 18,463 165 61 84 77
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 2,197 571 150 208 205
1. Short-term prepaid expenses 354 232 0 0 0
2. Deductible VAT 1,694 189 0 58 55
3. Taxes and the State Receivables 150 150 150 150 150
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 1,708 6,563 4,903 3,701 2,591
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 1,208 3,433 2,750 2,475 1,740
1. Tangible fixed assets 1,208 3,433 2,750 2,475 1,740
- Cost 12,334 15,083 15,083 15,492 15,492
- Accumulated depreciation -11,126 -11,649 -12,333 -13,017 -13,752
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 0 0 150 350 350
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 0 0 150 350 350
IV. Long-term financial investments 500 500 500 500 500
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 500 500 500 500 500
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 0 2,630 1,503 376 0
1. Long-term prepaid expenses 0 2,630 1,503 376 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 31,550 41,302 36,351 33,798 31,316
CAPITAL RESOURCES
A. LIABILITIES 37,004 14,034 7,157 7,035 6,086
I. Current liabilities 28,004 13,653 6,853 6,803 5,914
1. Borrowings and short-term financial leased liabilities 0 71 71 71 71
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 24,737 12,399 5,446 5,686 4,851
4. Advances from customers 37 504 433 323 264
5. Taxes and other payables to the State Budget 143 240 494 314 329
6. Payables to employees 0 0 0 0 0
7. Short-term accrued expenses 0 0 0 0 5
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 3,088 438 408 408 393
12. Provision for short term payables 0 0 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 9,000 381 304 232 173
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 9,000 381 304 232 173
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 -5,453 27,268 29,194 26,762 25,230
I. ShareHolder's equity -5,453 27,268 29,194 26,762 25,230
1. Owner's investment capital 19,800 48,849 48,849 48,849 48,849
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 -1,366 -1,366 -1,366 -1,366 -1,366
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 18,365 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 -42,252 -20,215 -18,288 -20,720 -22,253
- After tax undistributed profit accumulated to the end of prior period -33,367 -23,887 -20,215 -18,288 -20,720
- Profit after tax undistributed this period -8,885 3,672 1,927 -2,432 -1,533
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 31,550 41,302 36,351 33,798 31,316