Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 38,753 46,174 13,978 14,933 14,962
I. Cash and cash equivalents 25,054 622 4,933 292 853
1. Cash 21,876 622 4,933 292 853
2. Cash equivalents 3,178 0 0 0 0
II. Short-term financial investments 13,600 44,700 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 13,600 44,700 0 0 0
III. Short-term receivables 93 790 9,021 14,608 14,078
1. Short-term receivables of customers 0 43 8,632 1,170 652
2. Prepayments to suppliers 0 0 61 13,438 13,426
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 93 747 329 0 0
7. Provision for doubtful short-term receivables 0 0 0 0 0
IV. Inventories 0 0 0 0 0
1. Inventories 0 0 0 0 0
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 6 61 24 34 30
1. Short-term prepaid expenses 0 33 2 1 0
2. Deductible VAT 6 28 22 33 30
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 61,239 55,677 90,357 89,482 90,061
I. Long-term receivables 0 0 21,700 21,700 21,700
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 0 0 21,700 21,700 21,700
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 60 60 15 0 0
1. Tangible fixed assets 60 60 15 0 0
- Cost 157 196 157 157 157
- Accumulated depreciation -97 -136 -142 -157 -157
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 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 4,959 4,959 4,959 4,959 4,959
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 4,959 4,959 4,959 4,959 4,959
IV. Long-term financial investments 56,221 50,658 63,683 62,823 63,403
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 23,221 24,358 22,180 21,705 22,305
3. Other investments in equity instruments 33,000 30,000 43,800 43,800 43,800
4. Provision for diminution in value of financial long-term investments 0 -3,700 -2,296 -2,682 -2,702
5. Investments holding until maturity 0 0 0 0 0
V. Total other long-term assets 0 0 0 0 0
1. Long-term prepaid expenses 0 0 0 0 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 99,992 101,850 104,334 104,415 105,023
CAPITAL RESOURCES
A. LIABILITIES 8,171 8,945 7,579 7,335 7,793
I. Current liabilities 2,048 3,271 2,031 1,966 2,543
1. Borrowings and short-term financial leased liabilities 0 1,300 0 0 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 81 82 91 82 642
4. Advances from customers 0 0 0 0 0
5. Taxes and other payables to the State Budget 17 9 35 19 9
6. Payables to employees 43 31 46 26 40
7. Short-term accrued expenses 61 8 19 9 -50
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 1,798 1,793 1,791 1,781 1,854
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 48 48 48 48 48
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 6,123 5,674 5,549 5,370 5,250
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 6,123 5,674 5,549 5,370 5,250
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 91,821 92,906 96,755 97,080 97,230
I. ShareHolder's equity 91,821 92,906 96,755 97,080 97,230
1. Owner's investment capital 114,000 114,000 114,000 114,000 114,000
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 498 498 498 498 498
9. Financial reserve funds 0 0 0 0 0
10. Other funds belonging to owner's equity 473 473 473 473 473
11. After tax undistributed profit -23,149 -22,065 -18,215 -17,891 -17,740
- After tax undistributed profit accumulated to the end of prior period -21,917 -23,149 -22,065 -18,215 -17,891
- Profit after tax undistributed this period -1,232 1,084 3,850 324 151
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 99,992 101,850 104,334 104,415 105,023