Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 998,022 5,055,376 7,006,700 4,539,527 6,792,637
I. Cash and cash equivalents 11,138 4,962,665 1,301,792 1,793,762 10,119
1. Cash 11,138 129,360 27,252 28,342 10,119
2. Cash equivalents 0 4,833,305 1,274,540 1,765,420 0
II. Short-term financial investments 0 0 1,457,625 0 1,319,585
1. Trading securities 0 0 1,457,625 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 1,319,585
III. Short-term receivables 975,641 79,687 3,424,806 1,700,733 4,180,219
1. Short-term receivables of customers 432 223 200 112 2,313
2. Prepayments to suppliers 39,896 34,019 25,983 100,905 2,105,187
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 870,000 0 3,090,000 1,480,364 1,896,000
6. Other short-term receivables 65,313 45,445 308,623 119,352 176,720
7. Provision for doubtful short-term receivables 0 0 0 0 0
IV. Inventories 0 0 810,818 1,029,428 1,265,863
1. Inventories 0 0 810,818 1,029,428 1,265,863
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 11,244 13,024 11,659 15,604 16,851
1. Short-term prepaid expenses 0 0 0 0 0
2. Deductible VAT 11,244 13,024 11,659 15,604 16,851
3. Taxes and the State Receivables 0 0 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 864,363 1,854,420 1,635,842 4,158,347 3,006,553
I. Long-term receivables 499 980,123 146,072 2,501,983 1,172,552
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 0 840,000 146,000 2,486,207 1,138,076
5. Other long-term receivables 499 140,123 72 15,776 34,476
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 321 225 128 32 0
1. Tangible fixed assets 321 225 128 32 0
- Cost 5,523 5,523 5,523 5,523 5,523
- Accumulated depreciation -5,202 -5,298 -5,394 -5,491 -5,523
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 35 35 35 35 35
- Accumulated depreciation -35 -35 -35 -35 -35
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 863,288 873,814 1,489,398 1,656,100 1,833,437
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 863,288 873,814 1,489,398 1,656,100 1,833,437
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 256 258 243 232 564
1. Long-term prepaid expenses 28 31 15 4 0
2. Deferred income tax assets 228 228 228 228 564
3. Other long-term assets 0 0 0 0 0
VI. Goodwills 0 0 0 0 0
TOTAL ASSETS 1,862,385 6,909,796 8,642,541 8,697,874 9,799,191
CAPITAL RESOURCES
A. LIABILITIES 7,990 4,916,194 6,320,758 6,056,522 6,723,089
I. Current liabilities 7,941 4,916,145 5,633,709 5,711,473 6,723,089
1. Borrowings and short-term financial leased liabilities 0 0 713,000 687,000 345,000
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 992 5,087 2,294 21,057 12,931
4. Advances from customers 1,216 192 130 1,038 43
5. Taxes and other payables to the State Budget 2,487 8,766 15,270 58,949 111,936
6. Payables to employees 1,173 1,178 1,159 1,079 1,060
7. Short-term accrued expenses 1,515 0 674 40,952 61,048
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 89 240 238 238 240
11. Other short-term payables 470 4,900,681 4,900,943 4,901,158 6,190,831
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 49 49 687,049 345,049 0
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 49 49 49 49 0
6. Borrowings and long-term financial leased liabilities 0 0 687,000 345,000 0
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 1,854,395 1,993,603 2,321,783 2,641,352 3,076,102
I. ShareHolder's equity 1,854,395 1,993,603 2,321,783 2,641,352 3,076,102
1. Owner's investment capital 1,666,041 1,666,041 1,666,041 1,666,041 1,666,041
2. Share capital surplus 5,288 5,288 5,288 5,288 5,288
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
5. Treasury shares -30 -30 -30 -30 -30
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 183,097 322,304 650,485 970,053 1,404,803
- After tax undistributed profit accumulated to the end of prior period 146,945 183,097 322,304 650,485 970,053
- Profit after tax undistributed this period 36,151 139,208 328,181 319,569 434,750
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 1,862,385 6,909,796 8,642,541 8,697,874 9,799,191