Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 50,031 74,182 51,678 43,471 35,593
I. Cash and cash equivalents 2,625 3,374 1,009 435 2,996
1. Cash 2,125 3,374 1,009 435 796
2. Cash equivalents 500 0 0 0 2,200
II. Short-term financial investments 884 12,415 5,488 2,645 8,704
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 884 12,415 5,488 2,645 8,704
III. Short-term receivables 33,656 46,657 28,651 25,439 17,847
1. Short-term receivables of customers 32,755 28,597 29,087 26,089 18,560
2. Prepayments to suppliers 2,202 19,134 322 139 95
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 524 97 413 381 363
7. Provision for doubtful short-term receivables -1,826 -1,170 -1,170 -1,170 -1,170
IV. Inventories 12,809 11,535 16,067 14,559 5,753
1. Inventories 12,809 11,535 16,067 14,559 5,753
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 57 201 463 393 294
1. Short-term prepaid expenses 0 30 463 5 287
2. Deductible VAT 0 159 0 388 1
3. Taxes and the State Receivables 57 12 0 0 6
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 20,944 18,307 18,916 16,380 16,510
I. Long-term receivables 1,901 2,173 2,444 2,792 3,156
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 1,901 2,173 2,444 2,792 3,156
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 10,791 9,172 10,181 9,095 8,613
1. Tangible fixed assets 10,541 8,923 9,932 8,847 8,366
- Cost 74,944 75,053 76,101 74,288 74,664
- Accumulated depreciation -64,403 -66,131 -66,169 -65,441 -66,297
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 250 249 248 248 247
- Cost 258 258 258 258 258
- Accumulated depreciation -8 -9 -10 -11 -12
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 0 0 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 0 0 0 0 0
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 8,251 6,962 6,291 4,493 4,740
1. Long-term prepaid expenses 8,251 6,962 6,291 4,493 4,740
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 70,975 92,488 70,594 59,851 52,103
CAPITAL RESOURCES
A. LIABILITIES 26,668 49,726 27,965 19,296 11,930
I. Current liabilities 25,835 48,798 26,930 18,181 10,730
1. Borrowings and short-term financial leased liabilities 2,109 0 7,070 4,899 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 5,807 6,579 9,312 6,443 5,240
4. Advances from customers 700 28,129 395 332 344
5. Taxes and other payables to the State Budget 1,206 349 363 914 947
6. Payables to employees 1,296 780 1,602 543 795
7. Short-term accrued expenses 3,889 2,888 353 151 145
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 8,225 8,348 6,848 4,889 3,255
12. Provision for short term payables 2,274 1,502 851 0 0
13. Bonus and welfare fund 330 223 135 10 4
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 833 928 1,036 1,115 1,200
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 0 928 0 0 0
6. Borrowings and long-term financial leased liabilities 0 0 0 0 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 833 0 1,036 1,115 1,200
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 44,307 42,762 42,628 40,555 40,173
I. ShareHolder's equity 43,900 42,356 42,222 40,148 39,767
1. Owner's investment capital 27,000 27,000 27,000 27,000 27,000
2. Share capital surplus 0 0 0 0 0
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 8,379 8,379 8,379 8,379 8,379
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 2,562 2,562 2,562 2,562 2,562
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 5,959 4,415 4,281 2,207 1,826
- After tax undistributed profit accumulated to the end of prior period 0 0 0 0 0
- Profit after tax undistributed this period 5,959 4,415 4,281 2,207 1,826
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 406 406 406 406 406
1. Funding resources 124 124 124 124 124
2. Funding resources that form fixed assets 282 282 282 282 282
3. Retrenchment provision fund 0 0 0 0 0
TOTAL CAPITAL RESOURCES 70,975 92,488 70,594 59,851 52,103