ADP | Caption | 2024-09 cons. | 2024-06 cons. | 2024-03 cons. | 2023-12 cons. a. | 2023-09 cons. | 2023-06 cons. | 2023-03 cons. | >> 2022-12 cons. a. |
1 | I OPERATING INCOME (ADP 002 to 006) | 139,378,418 | 89,514,481 | | | | | | |
2 | 1 Income from sales with undertakings within the group | 0 | 0 | | | | | | |
3 | 2 Income from sales (outside group) | 137,981,665 | 88,170,465 | | | | | | |
4 | 3 Income from the use of own products, goods and services | 0 | 0 | | | | | | |
5 | 4 Other operating income with undertakings within the group | 0 | 0 | | | | | | |
6 | 5 Other operating income (outside the group) | 1,396,753 | 1,344,016 | | | | | | |
7 | II OPERATING EXPENSES (ADP 08+009+013+017+018+019+022+029) | 134,482,178 | 85,544,082 | | | | | | |
8 | 1 Changes in inventories of work in progress and finished goods | 0 | 0 | | | | | | |
9 | 2 Material costs (ADP 010 to 012) | 103,030,578 | 64,512,458 | | | | | | |
10 | a) Costs of raw materials and consumables | 461,655 | 321,324 | | | | | | |
11 | b) Costs of goods sold | 94,697,584 | 59,100,458 | | | | | | |
12 | c) Other external costs | 7,871,339 | 5,090,676 | | | | | | |
13 | 3 Staff costs (ADP 014 to 016) | 26,142,541 | 17,540,706 | | | | | | |
14 | a) Net salaries and wages | 16,881,330 | 11,364,862 | | | | | | |
15 | b) Tax and contributions from salary costs | 6,913,641 | 4,619,729 | | | | | | |
16 | c) Contributions on salaries | 2,347,570 | 1,556,115 | | | | | | |
17 | 4 Depreciation | 2,798,577 | 1,873,193 | | | | | | |
18 | 5 Other costs | 2,510,482 | 1,617,725 | | | | | | |
19 | 6 Value adjustments (ADP 020+021) | 0 | 0 | | | | | | |
20 | a) fixed assets other than financial assets | 0 | 0 | | | | | | |
21 | b) current assets other than financial assets | 0 | 0 | | | | | | |
22 | 7 Provisions (ADP 023 to 028) | 0 | 0 | | | | | | |
23 | a) Provisions for pensions, termination benefits and similar obligations | 0 | 0 | | | | | | |
24 | b) Provisions for tax liabilities | 0 | 0 | | | | | | |
25 | c) Provisions for ongoing legal cases | 0 | 0 | | | | | | |
26 | d) Provisions for renewal of natural resources | 0 | 0 | | | | | | |
27 | e) Provisions for warranty obligations | 0 | 0 | | | | | | |
28 | f) Other provisions | 0 | 0 | | | | | | |
29 | 8 Other operating expenses | 0 | 0 | | | | | | |
30 | III FINANCIAL INCOME (ADP 031 to 040) | 674,421 | 468,897 | | | | | | |
31 | 1 Income from investments in holdings (shares) of undertakings within the group | 0 | 0 | | | | | | |
32 | 2 Income from investments in holdings (shares) of companies linked by virtue of participating interests | 0 | 0 | | | | | | |
33 | 3 Income from other long-term financial investment and loans granted to undertakings within the group | 0 | 0 | | | | | | |
34 | 4 Other interest income from operations with undertakings within the group | 0 | 0 | | | | | | |
35 | 5 Exchange rate differences and other financial income from operations with undertakings within the group | 0 | 0 | | | | | | |
36 | 6 Income from other long-term financial investments and loans | 0 | 0 | | | | | | |
37 | 7 Other interest income | 252,418 | 144,005 | | | | | | |
38 | 8 Exchange rate differences and other financial income | 422,003 | 324,892 | | | | | | |
39 | 9 Unrealised gains (income) from financial assets | 0 | 0 | | | | | | |
40 | 10 Other financial income | 0 | 0 | | | | | | |
41 | IV FINANCIAL EXPENSES (ADP 042 to 048) | 1,385,473 | 990,946 | | | | | | |
42 | 1 Interest expenses and similar expenses with undertakings within the group | 0 | 0 | | | | | | |
43 | 2 Exchange rate differences and other expenses from operations with undertakings within the group | 0 | 0 | | | | | | |
44 | 3 Interest expenses and similar expenses | 250,981 | 149,336 | | | | | | |
45 | 4 Exchange rate differences and other expenses | 1,134,492 | 841,610 | | | | | | |
46 | 5 Unrealised losses (expenses) from financial assets | 0 | 0 | | | | | | |
47 | 6 Value adjustments of financial assets (net) | 0 | 0 | | | | | | |
48 | 7 Other financial expenses | 0 | 0 | | | | | | |
49 | V SHARE IN PROFIT FROM UNDERTAKINGS LINKED BY VRITUE OF PARTICIPATING INTERESTS | 0 | 0 | | | | | | |
50 | VI SHARE IN PROFIT FROM JOINT VENTURES | 0 | 0 | | | | | | |
51 | VII SHARE IN LOSS OF COMPANIES LINKED BY VIRTUE OF PARTICIPATING INTEREST | 769 | 432 | | | | | | |
52 | VIII SHARE IN LOSS OF JOINT VENTURES | 0 | 0 | | | | | | |
53 | IX TOTAL INCOME (ADP 001+030+049 +050) | 140,052,839 | 89,983,378 | | | | | | |
54 | X TOTAL EXPENDITURE (ADP 007+041+051 + 052) | 135,868,420 | 86,535,460 | | | | | | |
55 | XI PRE-TAX PROFIT OR LOSS (ADP 053-054) | 4,184,419 | 3,447,918 | | | | | | |
56 | 1 Pre-tax profit (ADP 053-054) | 4,184,419 | 3,447,918 | | | | | | |
57 | 2 Pre-tax loss (ADP 054-053) | 0 | 0 | | | | | | |
58 | XII INCOME TAX | 1,188,932 | 1,106,792 | | | | | | |
59 | XIII PROFIT OR LOSS FOR THE PERIOD (ADP 055-059) | 2,995,487 | 2,341,126 | | | | | | |
60 | 1 Profit for the period (ADP 055-059) | 2,995,487 | 2,341,126 | | | | | | |
61 | 2 Loss for the period (ADP 059-055) | 0 | 0 | | | | | | |
| DISCONTINUED OPERATIONS (to be filled in by undertakings subject to IFRS only with discontinued operations) | | | | | | | | |
62 | XIV PRE-TAX PROFIT OR LOSS OF DISCONTINUED OPERATIONS (ADP 063-064) | 0 | 0 | | | | | | |
63 | 1 Pre-tax profit from discontinued operations | 0 | 0 | | | | | | |
64 | 2 Pre-tax loss on discontinued operations | 0 | 0 | | | | | | |
65 | XV INCOME TAX OF DISCONTINUED OPERATIONS | 0 | 0 | | | | | | |
66 | 1 Discontinued operations profit for the period (ADP 062-065) | 0 | 0 | | | | | | |
67 | 2 Discontinued operations loss for the period (ADP 065-062) | 0 | 0 | | | | | | |
| TOTAL OPERATIONS (to be filled in only by undertakings subject to IFRS with discontinued operations) | | | | | | | | |
68 | XVI PRE-TAX PROFIT OR LOSS (ADP 055-+062) | 0 | 0 | | | | | | |
69 | 1 Pre-tax profit (ADP 068) | 0 | 0 | | | | | | |
70 | 2 Pre-tax loss (ADP 068) | 0 | 0 | | | | | | |
71 | XVII INCOME TAX (ADP 058+065) | 0 | 0 | | | | | | |
72 | XVIII PROFIT OR LOSS FOR THE PERIOD (ADP 068-071) | 0 | 0 | | | | | | |
73 | 1 Profit for the period (ADP 068-071) | 0 | 0 | | | | | | |
74 | 2 Loss for the period (ADP 071-068) | 0 | 0 | | | | | | |
| APPENDIX to the P&L (to be filled in by undertakings that draw up consolidated annual financial statements) | | | | | | | | |
75 | XIX PROFIT OR LOSS FOR THE PERIOD (ADP 076+077) | 2,995,488 | 2,341,126 | | | | | | |
76 | 1 Attributable to owners of the parent | 2,995,488 | 2,293,284 | | | | | | |
77 | 2 Attributable to minority (non-controlling) interest | 0 | 47,842 | | | | | | |
| STATEMENT OF OTHER COMPRHENSIVE INCOME (to be filled in by undertakings subject to IFRS) | | | | | | | | |
78 | I PROFIT OR LOSS FOR THE PERIOD | 2,995,488 | 2,341,126 | | | | | | |
79 | II OTHER COMPREHENSIVE INCOME/LOSS BEFORE TAX
(ADP 80+ 87) | -173,120 | -83,860 | | | | | | |
80 | III Items that will not be reclassified to profit or loss (ADP 081 to 085) | 0 | 0 | | | | | | |
81 | 1 Changes in revaluation reserves of fixed tangible and intangible assets | 0 | 0 | | | | | | |
82 | 2 Gains or losses from subsequent measurement of equity instruments at fair value through other comprehensive income | 0 | 0 | | | | | | |
83 | 3 Fair value changes of fin. liab. at fair value through stat. of profit or loss, attr. to changes in their credit risk | 0 | 0 | | | | | | |
84 | 4 Actuarial gains/losses on the defined benefit obligation | 0 | 0 | | | | | | |
85 | 5 Other items that will not be reclassified | 0 | 0 | | | | | | |
86 | 6 Income tax relating to items that will not be reclassified | 0 | 0 | | | | | | |
87 | IV Items that may be reclassified to profit or loss (ADP 088 to 095) | -173,120 | -83,860 | | | | | | |
88 | 1 Exchange rate differences from translation of foreign operations | -173,120 | -83,860 | | | | | | |
89 | 2 Gains or losses from subsequent measurement of debt securities at fair value through other comprehensive income | 0 | 0 | | | | | | |
90 | 3 Profit or loss arising from effective cash flow hedging | 0 | 0 | | | | | | |
91 | 4 Profit or loss arising from effective hedge of a net investment in a foreign operation | 0 | 0 | | | | | | |
92 | 5 Share in other comprehensive income/loss of companies linked by virtue of participating interests | 0 | 0 | | | | | | |
93 | 6 Changes in fair value of the time value of option | 0 | 0 | | | | | | |
94 | 7 Changes in fair value of forward elements of forward contracts | 0 | 0 | | | | | | |
95 | 8 Other items that may be reclassified to profit or loss | 0 | 0 | | | | | | |
96 | 9 Income tax relating to items that may be reclassified to profit or loss | 0 | 0 | | | | | | |
97 | V NET OTHER COMPREHENSIVE INCOME OR LOSS (ADP 080+087- 086 - 096) | -173,120 | -83,860 | | | | | | |
98 | VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 078+097) | 2,822,368 | 2,257,266 | | | | | | |
| APPENDIX to the Statement on comprehensive income (to be filled in by undertakings that draw up consolidated statements) | | | | | | | | |
99 | VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 100+101) | 2,822,368 | 2,257,266 | | | | | | |
100 | 1 Attributable to owners of the parent | 2,822,368 | 2,209,424 | | | | | | |
101 | 2 Attributable to minority (non-controlling) interest | 0 | 47,842 | | | | | | |