Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 34,908 34,422 33,225 26,149 29,494
I. Cash and cash equivalents 3,994 7,581 4,558 4,308 2,969
1. Cash 3,994 7,581 4,558 4,308 2,969
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 0 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 0 0 0 0 0
III. Short-term receivables 17,756 13,852 12,054 9,292 9,786
1. Short-term receivables of customers 13,514 11,791 12,948 14,714 13,644
2. Prepayments to suppliers 548 696 239 225 737
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 4,480 3,994 2,549 938 1,919
7. Provision for doubtful short-term receivables -785 -2,628 -3,682 -6,585 -6,515
IV. Inventories 12,503 12,349 15,243 11,522 15,287
1. Inventories 12,503 12,349 15,243 11,522 15,287
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 654 640 1,370 1,027 1,453
1. Short-term prepaid expenses 654 640 909 1,018 640
2. Deductible VAT 0 0 15 0 0
3. Taxes and the State Receivables 0 0 446 9 813
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 6,814 3,647 3,325 3,496 2,711
I. Long-term receivables 5 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 5 0 0 0 0
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 3,850 3,093 2,550 2,834 2,230
1. Tangible fixed assets 3,850 3,093 2,550 2,834 2,230
- Cost 27,790 27,790 26,769 26,772 26,772
- Accumulated depreciation -23,941 -24,698 -24,219 -23,937 -24,542
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 399 399 399 399 399
- Accumulated depreciation -399 -399 -399 -399 -399
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 2,960 555 776 661 481
1. Long-term prepaid expenses 2,960 555 776 661 481
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 41,722 38,070 36,551 29,644 32,205
CAPITAL RESOURCES
A. LIABILITIES 16,577 9,815 10,937 9,018 10,822
I. Current liabilities 16,577 9,815 10,937 9,018 10,822
1. Borrowings and short-term financial leased liabilities 7,445 2,840 3,500 4,500 5,000
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 3,005 2,661 3,141 2,977 3,942
4. Advances from customers 0 0 409 54 149
5. Taxes and other payables to the State Budget 244 462 26 270 86
6. Payables to employees 1,940 3,639 2,839 522 1,367
7. Short-term accrued expenses 155 0 23 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 3,787 199 82 99 99
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 0 14 918 595 179
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 0 0 0 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 0 0 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 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 25,145 28,255 25,613 20,627 21,383
I. ShareHolder's equity 25,145 28,255 25,613 20,627 21,383
1. Owner's investment capital 22,000 22,000 22,000 22,000 22,000
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 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 2,295 2,295 2,295 2,295 2,295
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 850 3,960 1,319 -3,668 -2,912
- After tax undistributed profit accumulated to the end of prior period 0 0 0 0 -3,668
- Profit after tax undistributed this period 850 3,960 1,319 -3,668 756
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 41,722 38,070 36,551 29,644 32,205