Unit: 1.000.000đ
  2018 2019 2020 2021 2022
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 41,791 45,314 42,965 58,130 67,781
I. Cash and cash equivalents 595 1,824 6,136 3,389 2,957
1. Cash 595 1,824 6,136 3,389 2,957
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 30,615 32,887 27,165 41,376 47,493
1. Short-term receivables of customers 30,790 31,688 26,511 40,767 46,755
2. Prepayments to suppliers 24 0 40 0 0
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 121 1,520 934 930 1,058
7. Provision for doubtful short-term receivables -320 -320 -320 -320 -320
IV. Inventories 10,567 10,502 9,568 13,030 17,246
1. Inventories 10,567 10,502 9,568 13,030 17,246
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 14 101 96 334 87
1. Short-term prepaid expenses 4 101 96 128 87
2. Deductible VAT 0 0 0 0 0
3. Taxes and the State Receivables 10 0 0 206 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 2,552 3,128 5,359 11,263 9,295
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 2,552 3,130 5,325 11,256 9,282
1. Tangible fixed assets 2,552 3,130 5,325 11,256 9,282
- Cost 44,485 45,428 48,895 55,165 52,569
- Accumulated depreciation -41,933 -42,298 -43,570 -43,909 -43,286
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 -5 34 1 1
1. Costs of long-term production, business in progress 0 0 0 0
2. Costs of construction in progress 0 34 1 1
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 0 4 0 6 13
1. Long-term prepaid expenses 0 4 0 6 13
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 44,344 48,442 48,323 69,392 77,077
CAPITAL RESOURCES
A. LIABILITIES 26,428 29,880 28,286 50,408 57,469
I. Current liabilities 26,342 29,871 28,286 47,145 56,017
1. Borrowings and short-term financial leased liabilities 4,881 2,880 0 10,944 9,623
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 17,274 20,607 19,265 27,400 37,342
4. Advances from customers 0 0 0 0 0
5. Taxes and other payables to the State Budget 827 1,091 604 1,102 322
6. Payables to employees 1,352 3,583 5,442 4,166 4,372
7. Short-term accrued expenses 30 88 53 40 46
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 76 76 10 83 204
11. Other short-term payables 1,156 1,457 2,625 2,470 3,883
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 745 88 287 939 226
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 86 10 0 3,264 1,452
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 3,169 1,441
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 86 10 0 95 11
12. Development fund of science and technology 0 0 0 0 0
B. OWNER'S EQUITY 17,916 18,562 20,037 18,984 19,608
I. ShareHolder's equity 17,916 18,562 20,037 18,984 19,608
1. Owner's investment capital 12,500 12,500 12,500 12,500 12,500
2. Share capital surplus 0 0 0 0 0
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 1,706 2,399 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 4,032 2,478 1,785 4,628 4,813
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 1,384 1,877 3,353 1,856 2,294
- After tax undistributed profit accumulated to the end of prior period 0 0 0
- Profit after tax undistributed this period 1,384 1,856 2,294
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 44,344 48,442 48,323 69,392 77,077