Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 15,524 12,431 8,766 13,325 10,244
I. Cash and cash equivalents 1,784 618 611 804 152
1. Cash 1,784 618 611 804 152
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 500 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 500 0 0 0 0
III. Short-term receivables 915 1,702 1,349 3,059 4,989
1. Short-term receivables of customers 886 1,668 1,309 3,051 4,306
2. Prepayments to suppliers 14 14 1 7 709
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 16 20 39 1 3
7. Provision for doubtful short-term receivables 0 0 0 0 -29
IV. Inventories 8,213 6,852 4,084 7,165 3,195
1. Inventories 8,323 6,936 4,103 7,194 3,331
2. Provision for decline in value of inventories -110 -85 -20 -29 -135
V. Other current assets 4,112 3,260 2,722 2,296 1,908
1. Short-term prepaid expenses 221 109 166 79 75
2. Deductible VAT 3,891 3,150 2,556 2,217 1,833
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 73,344 67,790 62,822 58,486 54,434
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 72,836 67,377 62,418 58,092 54,049
1. Tangible fixed assets 72,836 67,377 62,418 58,092 54,049
- Cost 102,660 101,759 99,792 94,035 92,503
- Accumulated depreciation -29,824 -34,381 -37,374 -35,943 -38,454
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 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 508 413 404 394 385
1. Long-term prepaid expenses 508 413 404 394 385
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 88,868 80,222 71,588 71,811 64,678
CAPITAL RESOURCES
A. LIABILITIES 37,825 34,545 33,611 40,731 41,707
I. Current liabilities 18,945 17,173 22,095 40,731 34,714
1. Borrowings and short-term financial leased liabilities 13,356 13,218 17,806 29,932 25,140
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 1,707 2,229 940 5,856 3,316
4. Advances from customers 37 159 317 0 37
5. Taxes and other payables to the State Budget 956 22 0 486 349
6. Payables to employees 1,127 0 644 0 0
7. Short-term accrued expenses 114 94 836 2,576 3,957
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 15 69 248 640 820
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 1,632 1,383 1,305 1,241 1,096
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 18,880 17,372 11,517 0 6,993
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 0 351
6. Borrowings and long-term financial leased liabilities 18,880 17,372 11,517 0 6,642
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 51,044 45,676 37,977 31,081 22,971
I. ShareHolder's equity 51,044 45,676 37,977 31,081 22,971
1. Owner's investment capital 44,656 44,656 44,656 44,656 44,656
2. Share capital surplus 0 0 0 0 0
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
5. Treasury shares -688 -688 -688 -688 -688
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 6,924 7,076 7,076 7,076 7,076
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 152 -5,367 -13,067 -19,963 -28,073
- After tax undistributed profit accumulated to the end of prior period 0 0 -5,367 -13,067 -19,963
- Profit after tax undistributed this period 152 -5,367 -7,699 -6,897 -8,110
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 88,868 80,222 71,588 71,811 64,678