You are on page 1of 5

Công ty CP Dược Viễn Đông

Unit: Million VND


Balance Sheet 2007 2008 2009 2010
Current assets 109,023 198,521 571,731 1,023,645
Cash and cash equivalent 4,508 3,660 102,048 1,600
Short-term investment 0 0 0 0
Recievable 68,501 111,571 371,117 960,928
Inventories 33,748 81,036 96,844 56,200
Others Current assets 2,256 2,255 1,722 4,917
Non-current assets 36,779 51,852 151,548 366,796
Fixed assets 35,575 49,567 147,760 181,529
Long-term investment 0 0 0 184,300
Total Assets 145,802 250,373 723,278 1,390,441
Liabilities 56,532 102,538 289,950 918,826
Current liabilities 52,316 97,537 283,664 913,306
Non current liabilities 4,216 5,002 6,286 5,519
Equity 89,270 130,681 430,070 171,616
Capital contributed by owner 70,000 89,100 119,100 119,100
Share premium 0 18,000 219,440 219,440
Retained earning 19,270 23,300 93,111 133,076
Minority interest 0 17,153 3,259 0
Total Liabilities and equity 145,802 250,373 723,278 1,390,441
Công ty CP Dược Viễn Đông
Unit: Million VND
Balance Sheet 2007 2008 2009 2010
Current assets 109,023 198,521 571,731 1,023,645
Cash and cash equivalent 4,508 3,660 102,048 1,600
Short-term investment 0 0 0 0
Recievable 68,501 111,571 371,117 960,928
Inventories 33,748 81,036 96,844 56,200
Others Current assets 2,256 2,255 1,722 4,917
Non-current assets 36,779 51,852 151,548 366,796
Fixed assets 35,575 49,567 147,760 181,529
Long-term investment 0 0 0 184,300
Total Assets 145,802 250,373 723,278 1,390,441
Liabilities 56,532 102,538 289,950 918,826
Current liabilities 52,316 97,537 283,664 913,306
Non current liabilities 4,216 5,002 6,286 5,519
Equity 89,270 130,681 430,070 171,616
Capital contributed by owner 70,000 89,100 119,100 119,100
Share premium 0 18,000 219,440 219,440
Retained earning 19,270 23,300 93,111 133,076
Minority interest 0 17,153 3,259 0
Total Liabilities and equity 145,802 250,373 723,278 1,390,441
Công ty CP Dược Viễn Đông
Unit: Million VND
Balance Sheet 2007 2008 2009 2010
Current assets 74.77% 79.29% 79.05% 73.62%
Cash and cash equivalent 3.09% 1.46% 14.11% 0.12%
Short-term investment 0.00% 0.00% 0.00% 0.00%
Recievable 46.98% 44.56% 51.31% 69.11%
Inventories 23.15% 32.37% 13.39% 4.04%
Others Current assets 1.55% 0.90% 0.24% 0.35%
Non-current assets 25.23% 20.71% 20.95% 26.38%
Fixed assets 24.40% 19.80% 20.43% 13.06%
Long-term investment 0.00% 0.00% 0.00% 13.25%
Total Assets 100% 100.00% 100% 100%
Liabilities 38.77% 40.95% 40.09% 66.08%
Current liabilities 35.88% 38.96% 39.22% 65.68%
Non current liabilities 2.89% 2.00% 0.87% 0.40%
Equity 61.23% 52.19% 59.46% 12.34%
Capital contributed by owner 48.01% 35.59% 16.47% 8.57%
Share premium 0.00% 7.19% 30.34% 15.78%
Retained earning 13.22% 9.31% 12.87% 9.57%
Minority interest 0.00% 6.85% 0.45% 0.00%
Total Liabilities and equity 100% 100% 100% 100%
Công ty CP Dược Viễn Đông
Unit: Million VND
Balance Sheet 2007 2008 2009 2010
Current assets 109,023 198,521 571,731 1,023,645
Cash and cash equivalent 4,508 3,660 102,048 1,600
Short-term investment 0 0 0 0
Recievable 68,501 111,571 371,117 960,928
Inventories 33,748 81,036 96,844 56,200
Others Current assets 2,256 2,255 1,722 4,917
Non-current assets 36,779 51,852 151,548 366,796
Fixed assets 35,575 49,567 147,760 181,529
Long-term investment 0 0 0 184,300
Total Assets 145,802 250,373 723,278 1,390,441
Liabilities 56,532 102,538 289,950 918,826
Current liabilities 52,316 97,537 283,664 913,306
Non current liabilities 4,216 5,002 6,286 5,519
Equity 89,270 130,681 430,070 171,616
Capital contributed by owner 70,000 89,100 119,100 119,100
Share premium 0 18,000 219,440 219,440
Retained earning 19,270 23,300 93,111 133,076
Minority interest 0 17,153 3,259 0
Total Liabilities and equity 145,802 250,373 723,278 1,390,441
Công ty CP Dược Viễn Đông
Unit: Million VND
Balance Sheet 2007 2008 2009 2010
Liquidity Ratios
Current Ratios 2.08 2.04 2.02 1.12
Quick Ratios 1.40 1.18 1.67 1.05
Cash Ratios 0.09 0.04 0.36 0.00
Solvency Ratios
D/A 0.39 0.41 0.40 0.66
D/E 0.63 0.78 0.67 5.35
A/E 1.63 1.92 1.68 8.10

You might also like