Unit: 1.000.000đ
  2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 10,232 7,137 7,962
I. Cash and cash equivalents 1,062 271 188
1. Cash 1,062 271 188
2. Cash equivalents 0 0 0
II. Short-term financial investments 0 0 0
1. Trading securities 0 0 0
2. Provision for diminution in value of trading securities 0 0 0
3. Investments holding until maturity 0 0 0
III. Short-term receivables 3,215 886 2,672
1. Short-term receivables of customers 3,204 814 832
2. Prepayments to suppliers 11 72 1,841
3. Short-term intercompany receivables 0 0 0
4. Receivables according to the progress of construction contracts 0 0 0
5. Receivables on short-term loans 0 0 0
6. Other short-term receivables 0 0 0
7. Provision for doubtful short-term receivables 0 0 0
IV. Inventories 997 0 0
1. Inventories 997 0 0
2. Provision for decline in value of inventories 0 0 0
V. Other current assets 4,958 5,981 5,101
1. Short-term prepaid expenses 3 21 29
2. Deductible VAT 4,932 5,936 5,039
3. Taxes and the State Receivables 23 23 34
4. Repurchasing and reselling transactions in government bonds 0 0 0
5. Other current assets 0 0 0
B. FIXED ASSETS AND LONG-TERM INVESTMENTS 55,409 71,769 69,677
I. Long-term receivables 1,000 0 0
1. Long-term customer's receivables 0 0 0
2. Business capital in the subsidiary units 0 0 0
3. Internal long-term receivables 0 0 0
4. Receivables on long-term loans 0 0 0
5. Other long-term receivables 1,000 0 0
6. Provision for doubtful long-term receivables 0 0 0
II. Fixed assets 48,777 54,066 51,589
1. Tangible fixed assets 48,777 54,066 51,589
- Cost 50,830 58,345 58,345
- Accumulated depreciation -2,053 -4,279 -6,756
2. Fixed assets of financial leasing 0 0 0
- Cost 0 0 0
- Accumulated depreciation 0 0 0
3. Intangible fixed assets 0 0 0
- Cost 0 0 0
- Accumulated depreciation 0 0 0
III. Real Estate Investments 0 0 0
- Cost 0 0 0
- Accumulated depreciation 0 0 0
IV. Long-term assets in progress 5,540 17,656 18,078
1. Costs of long-term production, business in progress 0 0 0
2. Costs of construction in progress 5,540 17,656 18,078
IV. Long-term financial investments 0 0 0
1. Investment in subsidiaries 0 0 0
2. Investments in associated companies, joint ventures 0 0 0
3. Other investments in equity instruments 0 0 0
4. Provision for diminution in value of financial long-term investments 0 0 0
5. Investments holding until maturity 0 0 0
V. Total other long-term assets 93 47 10
1. Long-term prepaid expenses 93 47 10
2. Deferred income tax assets 0 0 0
3. Other long-term assets 0 0 0
VI. Goodwills 0 0 0
TOTAL ASSETS 65,641 78,906 77,639
CAPITAL RESOURCES
A. LIABILITIES 29,549 39,924 34,938
I. Current liabilities 6,161 5,781 9,291
1. Borrowings and short-term financial leased liabilities 4,738 4,738 8,010
2. Long-term borrowings are due to pay 0 0 0
3. Short-term payables to sellers 1,264 925 1,121
4. Advances from customers 0 0 0
5. Taxes and other payables to the State Budget 0 0 0
6. Payables to employees 0 0 0
7. Short-term accrued expenses 144 113 151
8. Short-term intercompany payables 0 0 0
9. Payables to the scheduled progress of construction contracts 0 0 0
10. Short-term unrealized Revenue 0 0 0
11. Other short-term payables 15 5 9
12. Provision for short term payables 0 0 0
13. Bonus and welfare fund 0 0 0
14. Price stabilization fund 0 0 0
15. Repurchasing and reselling transactions in government bonds 0 0 0
II. Long-term liabilities 23,388 34,143 25,648
1. Long-term payables to sellers 0 0 0
2. Long-term accrued expenses 0 0 0
3. Intercompany payables on business capital 0 0 0
4. Long-term intra-company payables 0 0 0
5. Other long-term payables 0 0 0
6. Borrowings and long-term financial leased liabilities 23,388 34,143 25,648
7. Convertible bonds 0 0 0
8. Deferred income tax payables 0 0 0
9. Provision for job loss allowance 0 0 0
10. Provision for long-term payables 0 0 0
11. Long-term unrealized revenue 0 0 0
12. Development fund of science and technology 0 0 0
B. OWNER'S EQUITY 36,092 38,982 42,701
I. ShareHolder's equity 36,092 38,982 42,701
1. Owner's investment capital 35,000 35,000 38,850
2. Share capital surplus 0 0 0
3. Bond conversion option 0 0 0
4. Other owner's capital 0 0 0
5. Treasury shares 0 0 0
6. Differences upon asset revaluation 0 0 0
7. Differences upon foreign exchange rate 0 0 0
8. Investment and development funds 0 0 0
9. Financial reserve funds 0 0 0
10. Other funds belonging to owner's equity 0 0 0
11. After tax undistributed profit 1,092 3,982 3,851
- After tax undistributed profit accumulated to the end of prior period -1,238 1,092 132
- Profit after tax undistributed this period 2,330 2,890 3,719
12. Investment capital resource for basic construction 0 0 0
13. Assistance fund for arrangement of enterprises 0 0 0
14. interest of shareholders who not control 0 0 0
II. Funding resources and other funds 0 0 0
1. Funding resources 0 0 0
2. Funding resources that form fixed assets 0 0 0
3. Retrenchment provision fund 0 0 0
TOTAL CAPITAL RESOURCES 65,641 78,906 77,639