Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 231,878 237,405 245,816 328,302 279,090
I. Cash and cash equivalents 9,445 21,770 31,046 11,525 15,566
1. Cash 9,445 21,770 31,046 11,525 15,566
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 12,950 9,844 22,974 42,776 45,530
1. Short-term receivables of customers 11,028 8,309 9,484 11,750 24,418
2. Prepayments to suppliers 3,947 3,068 2,573 14,224 1,521
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 2,677 3,908 16,475 22,637 25,510
7. Provision for doubtful short-term receivables -4,701 -5,442 -5,558 -5,835 -5,919
IV. Inventories 180,096 189,468 188,344 269,163 213,943
1. Inventories 182,860 193,334 193,621 277,881 222,693
2. Provision for decline in value of inventories -2,764 -3,866 -5,276 -8,717 -8,750
V. Other current assets 29,386 16,323 3,451 4,837 4,051
1. Short-term prepaid expenses 1,410 175 2,990 2,582 3,559
2. Deductible VAT 27,477 13,684 0 1,769 0
3. Taxes and the State Receivables 499 2,463 461 486 493
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 362,077 335,471 301,656 273,091 261,644
I. Long-term receivables 4,442 4,968 4,968 12,226 10,176
1. Long-term customer's receivables 0 4,968 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 4,442 0 4,968 12,226 10,176
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 307,668 300,306 270,521 240,001 230,292
1. Tangible fixed assets 307,668 300,306 270,521 240,001 230,292
- Cost 498,021 529,749 537,760 542,590 555,121
- Accumulated depreciation -190,354 -229,443 -267,239 -302,589 -324,829
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 76 76 76 76 76
- Accumulated depreciation -76 -76 -76 -76 -76
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 7,827 0 1,198 1,556 1,344
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 7,827 0 1,198 1,556 1,344
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 42,140 30,197 24,969 19,309 19,831
1. Long-term prepaid expenses 42,140 30,197 24,969 19,309 19,831
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 593,954 572,876 547,472 601,393 540,734
CAPITAL RESOURCES
A. LIABILITIES 475,654 443,401 393,706 431,416 415,397
I. Current liabilities 282,128 283,346 266,897 330,860 343,929
1. Borrowings and short-term financial leased liabilities 123,132 132,151 125,155 201,721 205,602
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 124,854 121,487 97,958 88,252 97,380
4. Advances from customers 23,417 13,485 18,298 16,553 19,426
5. Taxes and other payables to the State Budget 942 544 4,581 2,276 910
6. Payables to employees 6,993 11,481 17,780 19,776 6,569
7. Short-term accrued expenses 1,710 2,796 2,066 921 1,275
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 1,079 1,080 926 1,085 12,349
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 0 322 133 277 419
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 193,526 160,055 126,809 100,556 71,468
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 175,765 141,260 107,660 79,078 49,990
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 17,762 18,795 19,149 21,478 21,478
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 118,300 129,476 153,767 169,978 125,337
I. ShareHolder's equity 118,300 129,476 153,767 169,978 125,337
1. Owner's investment capital 110,000 110,000 110,000 110,000 110,000
2. Share capital surplus 3,700 3,700 3,700 3,700 3,700
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
5. Treasury shares -272 -272 -272 -272 -272
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 600 600 600 600 600
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 4,272 15,448 39,739 55,950 11,309
- After tax undistributed profit accumulated to the end of prior period 15,448 27,266 44,977
- Profit after tax undistributed this period 24,291 28,684 -33,668
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 593,954 572,876 547,472 601,393 540,734