Unit: 1.000.000đ
  2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 34,824 42,482
I. Cash and cash equivalents 2,684 9,515
1. Cash 2,684 9,515
2. Cash equivalents 0 0
II. Short-term financial investments 790 790
1. Trading securities 0 0
2. Provision for diminution in value of trading securities 0 0
3. Investments holding until maturity 790 790
III. Short-term receivables 30,985 31,295
1. Short-term receivables of customers 28,436 28,810
2. Prepayments to suppliers 0 69
3. Short-term intercompany receivables 0 0
4. Receivables according to the progress of construction contracts 0 0
5. Receivables on short-term loans 0 0
6. Other short-term receivables 2,549 2,416
7. Provision for doubtful short-term receivables 0 0
IV. Inventories 98 369
1. Inventories 98 369
2. Provision for decline in value of inventories 0 0
V. Other current assets 268 512
1. Short-term prepaid expenses 268 512
2. Deductible VAT 0 0
3. Taxes and the State Receivables 0 0
4. Repurchasing and reselling transactions in government bonds 0 0
5. Other current assets 0 0
B. FIXED ASSETS AND LONG-TERM INVESTMENTS 22,612 21,646
I. Long-term receivables 0 0
1. Long-term customer's receivables 0 0
2. Business capital in the subsidiary units 0 0
3. Internal long-term receivables 0 0
4. Receivables on long-term loans 0 0
5. Other long-term receivables 0 0
6. Provision for doubtful long-term receivables 0 0
II. Fixed assets 11,610 10,139
1. Tangible fixed assets 11,522 10,071
- Cost 43,950 37,558
- Accumulated depreciation -32,428 -27,486
2. Fixed assets of financial leasing 0 0
- Cost 0 0
- Accumulated depreciation 0 0
3. Intangible fixed assets 88 68
- Cost 162 162
- Accumulated depreciation -74 -95
III. Real Estate Investments 0 0
- Cost 0 0
- Accumulated depreciation 0 0
IV. Long-term assets in progress 10,202 10,202
1. Costs of long-term production, business in progress 0 0
2. Costs of construction in progress 10,202 10,202
IV. Long-term financial investments 0 0
1. Investment in subsidiaries 0 0
2. Investments in associated companies, joint ventures 0 0
3. Other investments in equity instruments 0 0
4. Provision for diminution in value of financial long-term investments 0 0
5. Investments holding until maturity 0 0
V. Total other long-term assets 801 1,305
1. Long-term prepaid expenses 801 1,305
2. Deferred income tax assets 0 0
3. Other long-term assets 0 0
VI. Goodwills 0 0
TOTAL ASSETS 57,436 64,127
CAPITAL RESOURCES
A. LIABILITIES 29,824 39,541
I. Current liabilities 28,229 38,716
1. Borrowings and short-term financial leased liabilities 5,426 25,943
2. Long-term borrowings are due to pay 0 0
3. Short-term payables to sellers 12,853 6,198
4. Advances from customers 38 13
5. Taxes and other payables to the State Budget 1,558 2,567
6. Payables to employees 3,609 3,520
7. Short-term accrued expenses 51 0
8. Short-term intercompany payables 0 0
9. Payables to the scheduled progress of construction contracts 0 0
10. Short-term unrealized Revenue 0 0
11. Other short-term payables 4,687 469
12. Provision for short term payables 0 0
13. Bonus and welfare fund 6 6
14. Price stabilization fund 0 0
15. Repurchasing and reselling transactions in government bonds 0 0
II. Long-term liabilities 1,596 825
1. Long-term payables to sellers 0 0
2. Long-term accrued expenses 0 0
3. Intercompany payables on business capital 0 0
4. Long-term intra-company payables 0 0
5. Other long-term payables 0 0
6. Borrowings and long-term financial leased liabilities 1,596 825
7. Convertible bonds 0 0
8. Deferred income tax payables 0 0
9. Provision for job loss allowance 0 0
10. Provision for long-term payables 0 0
11. Long-term unrealized revenue 0 0
12. Development fund of science and technology 0 0
B. OWNER'S EQUITY 27,612 24,586
I. ShareHolder's equity 27,612 24,586
1. Owner's investment capital 30,000 30,000
2. Share capital surplus 0 0
3. Bond conversion option 0 0
4. Other owner's capital 0 0
5. Treasury shares 0 0
6. Differences upon asset revaluation 0 0
7. Differences upon foreign exchange rate 0 0
8. Investment and development funds 89 89
9. Financial reserve funds 0 0
10. Other funds belonging to owner's equity 0 0
11. After tax undistributed profit -2,477 -5,503
- After tax undistributed profit accumulated to the end of prior period -4,758 -5,674
- Profit after tax undistributed this period 2,281 171
12. Investment capital resource for basic construction 0 0
13. Assistance fund for arrangement of enterprises 0 0
14. interest of shareholders who not control 0 0
II. Funding resources and other funds 0 0
1. Funding resources 0 0
2. Funding resources that form fixed assets 0 0
3. Retrenchment provision fund 0 0
TOTAL CAPITAL RESOURCES 57,436 64,127