| Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
11 |
408 041 |
14 068 |
66 765 |
8 474 |
29 393 |
350 |
90 844 |
17 084 |
11 372 |
102 |
5 573 |
17 641 |
669 718 |
| Revenue |
3 |
398 397 |
13 581 |
60 801 |
8 024 |
34 340 |
261 |
78 867 |
11 961 |
5 177 |
33 |
2 996 |
16 255 |
630 696 |
| Other operating income |
8 |
9 643 |
488 |
5 964 |
451 |
-4 948 |
89 |
11 978 |
5 124 |
6 193 |
68 |
2 577 |
1 386 |
39 021 |
| |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Operating expenses |
12 |
263 807 |
11 891 |
48 771 |
8 183 |
28 988 |
341 |
77 935 |
15 406 |
10 321 |
100 |
5 433 |
14 680 |
485 868 |
| Raw materials and consumables used |
1 |
175 053 |
4 902 |
23 773 |
1 827 |
25 082 |
116 |
16 724 |
2 534 |
2 612 |
12 |
1 291 |
1 010 |
254 936 |
| Payroll expense |
3 |
11 944 |
2 671 |
6 207 |
2 687 |
1 742 |
148 |
20 687 |
5 551 |
1 421 |
40 |
2 644 |
3 306 |
59 052 |
| Depreciation and amortisation expense |
1 |
31 500 |
1 149 |
6 895 |
304 |
413 |
10 |
10 057 |
1 567 |
948 |
5 |
201 |
615 |
53 667 |
| Other operating expenses |
6 |
45 309 |
3 169 |
11 897 |
3 365 |
1 750 |
67 |
30 466 |
5 755 |
5 289 |
43 |
1 297 |
9 749 |
118 162 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating profit |
-1 |
144 234 |
2 177 |
17 994 |
291 |
405 |
9 |
12 910 |
1 678 |
1 051 |
1 |
140 |
2 961 |
183 850 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating result before tax |
-1 |
150 836 |
2 545 |
20 487 |
296 |
422 |
9 |
19 690 |
828 |
944 |
11 |
111 |
2 974 |
199 150 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net profit for the year |
-1 |
105 004 |
2 523 |
15 273 |
208 |
315 |
11 |
15 699 |
68 |
857 |
4 |
115 |
2 948 |
143 023 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
16 |
460 040 |
27 820 |
576 694 |
7 411 |
12 559 |
153 |
317 670 |
66 342 |
79 666 |
231 |
4 206 |
11 978 |
1 564 786 |
| Fixed Assets |
12 |
387 918 |
20 325 |
511 880 |
2 889 |
5 946 |
59 |
251 847 |
48 383 |
76 299 |
63 |
2 366 |
8 093 |
1 316 081 |
| Current Assets |
4 |
72 122 |
7 495 |
64 814 |
4 523 |
6 613 |
93 |
65 823 |
17 959 |
3 367 |
167 |
1 840 |
3 885 |
248 705 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity and liabilities |
16 |
460 040 |
27 820 |
576 694 |
7 411 |
12 559 |
153 |
317 670 |
66 342 |
79 666 |
231 |
4 206 |
11 978 |
1 564 786 |
| Equity |
8 |
245 763 |
15 972 |
264 992 |
3 377 |
4 438 |
58 |
110 755 |
22 133 |
49 700 |
141 |
2 097 |
4 062 |
723 496 |
| Long term liabilities |
6 |
117 672 |
7 136 |
249 241 |
1 238 |
2 560 |
36 |
128 079 |
28 380 |
27 378 |
25 |
1 138 |
2 994 |
565 881 |
| Current liabilities |
2 |
96 605 |
4 712 |
62 460 |
2 797 |
5 561 |
59 |
78 836 |
15 829 |
2 589 |
65 |
970 |
4 922 |
275 409 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of enterprises |
7 |
53 |
72 |
391 |
67 |
52 |
13 |
338 |
760 |
8 |
16 |
332 |
161 |
2 270 |
| Number of employees |
11 |
11 205 |
4 702 |
13 916 |
5 919 |
4 462 |
591 |
68 795 |
11 441 |
3 843 |
103 |
17 083 |
7 463 |
149 534 |
|