Unit: 1.000.000đ
  2020 2021 2022 2023 2024
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 10,742 16,700 7,307 26,511 45,848
I. Cash and cash equivalents 1,920 294 2,670 20,035 15,806
1. Cash 1,920 294 2,670 20,035 15,806
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 6,000 11,824 3 200 8,550
1. Trading securities 0 11,824 5 0 6,233
2. Provision for diminution in value of trading securities 0 0 -3 0 -684
3. Investments holding until maturity 6,000 0 0 200 3,000
III. Short-term receivables 2,346 4,500 4,411 6,235 21,421
1. Short-term receivables of customers 1,703 941 587 587 537
2. Prepayments to suppliers 4 30 66 0 23
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 2,000 0 2,000
6. Other short-term receivables 737 3,652 1,926 5,877 19,198
7. Provision for doubtful short-term receivables -98 -123 -169 -229 -337
IV. Inventories 460 0 34 37 40
1. Inventories 460 0 34 37 40
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 15 81 190 3 31
1. Short-term prepaid expenses 0 0 13 3 31
2. Deductible VAT 0 73 177 0 0
3. Taxes and the State Receivables 15 8 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 5,103 8,560 18,907 18,860 4,246
I. Long-term receivables 10 58 58 58 3,451
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 10 58 58 58 3,451
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 940 5,753 841 792 742
1. Tangible fixed assets 0 0 0 0 0
- Cost 753 753 753 753 753
- Accumulated depreciation -753 -753 -753 -753 -753
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 940 5,753 841 792 742
- Cost 990 5,977 990 990 990
- Accumulated depreciation -49 -224 -148 -198 -247
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 4,124 2,741 18,008 18,008 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 4,124 2,741 18,008 18,008 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 29 8 0 2 53
1. Long-term prepaid expenses 29 8 0 2 53
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 15,845 25,260 26,214 45,371 50,094
CAPITAL RESOURCES
A. LIABILITIES 242 4,529 2,497 1,818 6,024
I. Current liabilities 242 4,529 2,497 1,818 6,024
1. Borrowings and short-term financial leased liabilities 0 1,000 0 0 3,620
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 3 416 279 227 939
4. Advances from customers 51 494 0 0 0
5. Taxes and other payables to the State Budget 187 1,338 1,202 645 875
6. Payables to employees 0 537 346 285 233
7. Short-term accrued expenses 0 599 513 352 51
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 0 146 59 137 133
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 1 1 99 172 172
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 15,603 20,731 23,717 43,553 44,070
I. ShareHolder's equity 15,603 20,731 23,717 43,553 44,070
1. Owner's investment capital 10,800 10,800 19,980 39,960 39,960
2. Share capital surplus 175 175 0 -203 -203
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 3,151 3,151 0 182 182
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 1,477 6,605 3,737 3,614 4,131
- After tax undistributed profit accumulated to the end of prior period 1,460 937 98 3,482 3,614
- Profit after tax undistributed this period 17 5,668 3,639 132 517
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 15,845 25,260 26,214 45,371 50,094