Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 18,694 15,556 15,613 15,949 15,919
I. Cash and cash equivalents 5,221 2,992 2,255 2,833 4,733
1. Cash 5,221 2,992 2,255 2,833 4,733
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 5,000 3,400 4,043 4,300 2,700
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 5,000 3,400 4,043 4,300 2,700
III. Short-term receivables 8,366 9,164 9,316 8,816 8,486
1. Short-term receivables of customers 1,398 1,531 1,559 1,568 1,804
2. Prepayments to suppliers 58 58 72 68 71
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 7,463 8,128 8,238 8,188 7,618
7. Provision for doubtful short-term receivables -553 -553 -553 -1,008 -1,008
IV. Inventories 108 0 0 0 0
1. Inventories 108 0 0 0 0
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 0 0 0 0 0
1. Short-term prepaid expenses 0 0 0 0 0
2. Deductible VAT 0 0 0 0 0
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 890 812 769 256 224
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 433 305 280 252 224
1. Tangible fixed assets 382 280 280 252 224
- Cost 20,928 8,702 8,702 8,702 8,702
- Accumulated depreciation -20,546 -8,422 -8,422 -8,450 -8,478
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 52 25 0 0 0
- Cost 269 269 269 269 269
- Accumulated depreciation -217 -244 -269 -269 -269
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 432 432 432 0 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 432 432 432 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 24 75 57 4 0
1. Long-term prepaid expenses 24 75 57 4 0
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 19,584 16,368 16,383 16,205 16,143
CAPITAL RESOURCES
A. LIABILITIES 13,428 7,837 7,315 2,991 2,121
I. Current liabilities 8,997 3,406 2,884 2,991 2,121
1. Borrowings and short-term financial leased liabilities 0 0 0 0 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 11 0 0 0 0
4. Advances from customers 4,012 11 10 0 0
5. Taxes and other payables to the State Budget 394 89 79 98 123
6. Payables to employees 302 409 323 406 399
7. Short-term accrued expenses 0 0 0 0 0
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 4,278 2,896 2,471 2,487 1,598
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 4,431 4,431 4,431 0 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 4,431 4,431 4,431 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 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 6,157 8,531 9,068 13,214 14,022
I. ShareHolder's equity 6,157 8,531 9,068 13,214 14,022
1. Owner's investment capital 59,970 59,970 59,970 59,970 59,970
2. Share capital surplus 8,556 8,556 8,556 8,556 8,556
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
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 933 933 933 933 933
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 -63,304 -60,929 -60,392 -56,246 -55,438
- After tax undistributed profit accumulated to the end of prior period -62,614 -63,304 -60,929 -60,392 -56,246
- Profit after tax undistributed this period -690 2,375 537 4,146 808
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 19,584 16,368 16,383 16,205 16,143