Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 67,734 68,882 73,470 57,315 63,550
I. Cash and cash equivalents 2,164 8,299 192 12,386 6,040
1. Cash 2,164 8,299 192 12,386 6,040
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 0 1,596 2,543 391 25,976
1. Trading securities 0 2,056 3,048 418 25,976
2. Provision for diminution in value of trading securities 0 -460 -505 -27 0
3. Investments holding until maturity 0 0 0 0 0
III. Short-term receivables 65,546 46,383 65,995 40,555 31,535
1. Short-term receivables of customers 0 5,467 11,489 12,216 0
2. Prepayments to suppliers 48 183 5,999 10,078 178
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 26,482 14,800 16,100 3,500 6,000
6. Other short-term receivables 39,016 25,933 32,407 14,890 25,405
7. Provision for doubtful short-term receivables 0 0 0 -128 -48
IV. Inventories 0 11,574 4,489 3,983 0
1. Inventories 0 11,574 4,489 3,983 0
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 24 1,030 250 0 0
1. Short-term prepaid expenses 9 2 91 0 0
2. Deductible VAT 15 1,028 159 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 14,544 11,075 5,105 20,930 15,000
I. Long-term receivables 14,282 11,075 5,035 15,002 15,000
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 10,000 10,000
5. Other long-term receivables 14,282 11,075 5,035 5,002 5,000
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 262 0 0 0 0
1. Tangible fixed assets 262 0 0 0 0
- Cost 6,333 5,341 0 0 0
- Accumulated depreciation -6,071 -5,341 0 0 0
2. Fixed assets of financial leasing 0 0 0 0 0
- Cost 1,133 1,133 0 0 0
- Accumulated depreciation -1,133 -1,133 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 5,900 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 5,900 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 0 0 70 28 0
1. Long-term prepaid expenses 0 0 70 28 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 82,277 79,957 78,575 78,245 78,550
CAPITAL RESOURCES
A. LIABILITIES 4,636 5,573 2,575 948 565
I. Current liabilities 4,636 5,573 2,575 948 565
1. Borrowings and short-term financial leased liabilities 0 643 1,737 0 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 3,792 4,095 363 0 2
4. Advances from customers 0 0 0 627 0
5. Taxes and other payables to the State Budget 205 205 475 321 564
6. Payables to employees 0 0 0 0 0
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 639 629 0 0 0
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 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 77,641 74,384 76,000 77,297 77,985
I. ShareHolder's equity 77,641 74,384 76,000 77,297 77,985
1. Owner's investment capital 71,000 71,000 71,000 75,970 75,970
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 0 0 0 0 0
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 6,641 3,384 5,000 1,327 2,015
- After tax undistributed profit accumulated to the end of prior period 6,893 6,641 3,384 30 1,327
- Profit after tax undistributed this period -252 -3,257 1,617 1,297 688
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 82,277 79,957 78,575 78,245 78,550