Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 27,837 25,995 37,598 45,121 55,613
I. Cash and cash equivalents 629 2,500 8,067 7,691 9,912
1. Cash 629 2,500 8,067 7,691 9,912
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 10,242 0 0 0 0
1. Trading securities 16,202 0 0 0 0
2. Provision for diminution in value of trading securities -5,960 0 0 0 0
3. Investments holding until maturity 0 0 0 0 0
III. Short-term receivables 12,759 20,129 26,049 33,764 40,057
1. Short-term receivables of customers 38,398 39,409 41,412 42,814 45,881
2. Prepayments to suppliers 1,112 1,172 1,411 3,808 4,015
3. Short-term intercompany receivables 0 0 0 0 1,798
4. Receivables according to the progress of construction contracts 0 0 0 0
5. Receivables on short-term loans 0 0 6,772 6,722 5,974
6. Other short-term receivables 13,955 20,677 17,643 21,609 23,431
7. Provision for doubtful short-term receivables -40,706 -41,129 -41,189 -41,189 -41,042
IV. Inventories 159 349 215 372 1,101
1. Inventories 159 349 215 372 1,101
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 4,048 3,017 3,267 3,295 4,544
1. Short-term prepaid expenses 1,417 207 313 396 1,854
2. Deductible VAT 991 1,132 1,299 1,244 1,045
3. Taxes and the State Receivables 1,640 1,678 1,655 1,655 1,645
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 25,412 28,743 25,027 24,457 24,651
I. Long-term receivables 13,566 13,602 13,723 13,709 15,884
1. Long-term customer's receivables 0 0 0 0 0
2. Business capital in the subsidiary units 0 0 0 0 2,338
3. Internal long-term receivables 11,200 0 0 0 0
4. Receivables on long-term loans 0 11,200 11,000 11,000 11,000
5. Other long-term receivables 2,366 2,402 2,723 2,709 2,546
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 159 128 107 91 67
1. Tangible fixed assets 159 128 107 91 67
- Cost 977 2,686 2,740 2,244 2,313
- Accumulated depreciation -819 -2,558 -2,633 -2,154 -2,246
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 1,731 1,316 1,337 1,401 1,442
- Accumulated depreciation -1,731 -1,316 -1,337 -1,401 -1,442
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 6 1,681 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 6 1,681 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 121 1,607 183 10,657 8,700
1. Long-term prepaid expenses 121 1,607 183 355 17
2. Deferred income tax assets 0 0 0 0 0
3. Other long-term assets 0 0 0 0 0
VI. Goodwills 11,561 11,726 11,014 10,303 8,682
TOTAL ASSETS 53,249 54,738 62,625 69,577 80,264
CAPITAL RESOURCES
A. LIABILITIES 21,141 30,919 24,192 25,091 31,767
I. Current liabilities 21,141 30,919 23,842 24,741 27,662
1. Borrowings and short-term financial leased liabilities 10,788 11,437 0 0 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 633 1,929 221 456 1,852
4. Advances from customers 67 75 34 38 43
5. Taxes and other payables to the State Budget 333 1,224 1,544 1,966 1,206
6. Payables to employees 505 1,535 1,270 1,675 1,625
7. Short-term accrued expenses 330 1,282 701 726 1,033
8. Short-term intercompany payables 0 0 0 0 3,082
9. Payables to the scheduled progress of construction contracts 0 0 0 0 0
10. Short-term unrealized Revenue 3 3 0 0 0
11. Other short-term payables 8,482 13,434 20,071 19,880 18,821
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 0 350 350 4,105
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 3,694
4. Long-term intra-company payables 0 0 0 0 0
5. Other long-term payables 0 0 350 350 411
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 32,108 23,819 38,433 44,487 48,497
I. ShareHolder's equity 32,108 23,819 38,433 44,487 48,497
1. Owner's investment capital 92,418 92,418 92,418 92,418 92,418
2. Share capital surplus 587 1,841 1,841 1,841 1,841
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
5. Treasury shares -1,046 0 0 0 0
6. Differences upon asset revaluation 0 0 0 0 0
7. Differences upon foreign exchange rate -2,607 -3,532 -3,315 -2,847 -2,580
8. Investment and development funds 1,706 1,706 1,706 1,706 1,706
9. Financial reserve funds 0 0 0 0 0
10. Other funds belonging to owner's equity 0 0 0 30 110
11. After tax undistributed profit -58,950 -69,826 -63,071 -61,754 -56,820
- After tax undistributed profit accumulated to the end of prior period -59,161 -67,481 -74,232 -67,295 -56,622
- Profit after tax undistributed this period 212 -2,345 11,161 5,541 -199
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 1,213 8,855 13,093 11,823
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 53,249 54,738 62,625 69,577 80,264