ADP | Caption | 2024-12 cons. | 2024-09 cons. | 2024-06 cons. | 2024-03 cons. | 2023-12 cons. a. | 2023-09 cons. | 2023-06 cons. | >> 2023-03 cons. |
| ASSETS | | | | | | | | |
1 | A) RECEIVABLES FOR SUBSCRIBED CAPITAL UNPAID | 0 | 0 |  |  |  |  |  |  |
2 | B) FIXED ASSETS (ADP 003+010+020+031+036) | 26,220,943 | 25,162,909 |  |  |  |  |  |  |
3 | I INTANGIBLE ASSETS (ADP 004 to 009) | 14,976,850 | 15,381,546 |  |  |  |  |  |  |
4 | 1 Research and development | 1,754,106 | 1,352,970 |  |  |  |  |  |  |
5 | 2 Concessions, patents, licences, trademarks, software and other rights | 855,298 | 924,885 |  |  |  |  |  |  |
6 | 3 Goodwill | 8,905,148 | 8,905,148 |  |  |  |  |  |  |
7 | 4 Advances for the purchase of intangible assets | 0 | 0 |  |  |  |  |  |  |
8 | 5 Intangible assets in preparation | 120,232 | 716,192 |  |  |  |  |  |  |
9 | 6 Other intangible assets | 3,342,066 | 3,482,351 |  |  |  |  |  |  |
10 | II TANGIBLE ASSETS (ADP 011 to 019) | 9,742,742 | 8,330,203 |  |  |  |  |  |  |
11 | 1 Land | 2,359,528 | 1,731,990 |  |  |  |  |  |  |
12 | 2 Buildings | 5,003,146 | 4,282,682 |  |  |  |  |  |  |
13 | 3 Plant and equipment | 1,030,032 | 959,591 |  |  |  |  |  |  |
14 | 4 Tools, working inventory and transportation assets | 1,347,065 | 1,353,090 |  |  |  |  |  |  |
15 | 5 Biological assets | 0 | 0 |  |  |  |  |  |  |
16 | 6 Advances for the purchase of tangible assets | 0 | 0 |  |  |  |  |  |  |
17 | 7 Tangible assets in preparation | 2,971 | 2,850 |  |  |  |  |  |  |
18 | 8 Other tangible assets | 0 | 0 |  |  |  |  |  |  |
19 | 9 Investment property | 0 | 0 |  |  |  |  |  |  |
20 | III FIXED FINANCIAL ASSETS (ADP 021 to 030) | 342,899 | 349,210 |  |  |  |  |  |  |
21 | 1 Investments in holdings (shares) of undertakings within the group | 0 | 0 |  |  |  |  |  |  |
22 | 2 Investments in other securities of undertakings within the group | 0 | 0 |  |  |  |  |  |  |
23 | 3 Loans, deposits, etc. to undertakings within the group | 0 | 0 |  |  |  |  |  |  |
24 | 4. Investments in holdings (shares) of companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
25 | 5 Investment in other securities of companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
26 | 6 Loans, deposits etc. to companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
27 | 7 Investments in securities | 0 | 0 |  |  |  |  |  |  |
28 | 8 Loans, deposits, etc. given | 52,100 | 58,052 |  |  |  |  |  |  |
29 | 9 Other investments accounted for using the equity method | 260,391 | 260,750 |  |  |  |  |  |  |
30 | 10 Other fixed financial assets | 30,408 | 30,408 |  |  |  |  |  |  |
31 | IV RECEIVABLES (ADP 032 to 035) | 509 | 509 |  |  |  |  |  |  |
32 | 1 Receivables from undertakings within the group | 0 | 0 |  |  |  |  |  |  |
33 | 2 Receivables from companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
34 | 3 Customer receivables | 0 | 0 |  |  |  |  |  |  |
35 | 4 Other receivables | 509 | 509 |  |  |  |  |  |  |
36 | V DEFERRED TAX ASSETS | 1,157,943 | 1,101,441 |  |  |  |  |  |  |
37 | C) CURRENT ASSETS (ADP 038+046+053+063) | 50,365,645 | 31,796,152 |  |  |  |  |  |  |
38 | I INVENTORIES (ADP 039 to 045) | 278,655 | 110,801 |  |  |  |  |  |  |
39 | 1 Raw materials and consumables | 0 | 0 |  |  |  |  |  |  |
40 | 2 Work in progress | 0 | 0 |  |  |  |  |  |  |
41 | 3 Finished goods | 0 | 0 |  |  |  |  |  |  |
42 | 4 Merchandise | 278,655 | 110,801 |  |  |  |  |  |  |
43 | 5 Advances for inventories | 0 | 0 |  |  |  |  |  |  |
44 | 6 Fixed assets held for sale | 0 | 0 |  |  |  |  |  |  |
45 | 7 Biological assets | 0 | 0 |  |  |  |  |  |  |
46 | II RECEIVABLES (ADP 047 to 052) | 25,178,243 | 17,071,053 |  |  |  |  |  |  |
47 | 1 Receivables from undertakings within the group | 0 | 0 |  |  |  |  |  |  |
48 | 2 Receivables from companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
49 | 3 Customer receivables | 24,309,482 | 16,539,624 |  |  |  |  |  |  |
50 | 4 Receivables from employees and members of the undertaking | 0 | 0 |  |  |  |  |  |  |
51 | 5 Receivables from government and other institutions | 209,776 | 246,021 |  |  |  |  |  |  |
52 | 6 Other receivables | 658,985 | 285,408 |  |  |  |  |  |  |
53 | III CURRENT FINANCIAL ASSETS (ADP 054 to 062) | 540,448 | 541,087 |  |  |  |  |  |  |
54 | 1 Investments in holdings (shares) of undertakings within the group | 0 | 0 |  |  |  |  |  |  |
55 | 2 Investments in other securities of undertakings within the group | 0 | 0 |  |  |  |  |  |  |
56 | 3 Loans, deposits, etc. to undertakings within the group | 0 | 0 |  |  |  |  |  |  |
57 | 4 Investments in holdings (shares) of companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
58 | 5 Investment in other securities of companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
59 | 6 Loans, deposits etc. to companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
60 | 7 Investments in securities | 205,564 | 200,495 |  |  |  |  |  |  |
61 | 8 Loans, deposits, etc. given | 334,884 | 340,592 |  |  |  |  |  |  |
62 | 9 Other financial assets | 0 | 0 |  |  |  |  |  |  |
63 | IV CASH AT BANK AND IN HAND | 24,368,299 | 14,073,211 |  |  |  |  |  |  |
64 | D ) PREPAID EXPENSES AND ACCRUED INCOME | 4,590,213 | 6,675,352 |  |  |  |  |  |  |
65 | E) TOTAL ASSETS (ADP 001+002+037+064) | 81,176,801 | 63,634,413 |  |  |  |  |  |  |
66 | OFF-BALANCE SHEET ITEMS | 0 | 0 |  |  |  |  |  |  |
| LIABILITIES | | | | | | | | |
67 | A) CAPITAL AND RESERVES (ADP 068 to 070+076+077+081+084+087) | 33,853,446 | 31,543,581 |  |  |  |  |  |  |
68 | I INITIAL (SUBSCRIBED) CAPITAL | 3,920,000 | 3,920,000 |  |  |  |  |  |  |
69 | II CAPITAL RESERVES | 9,005,744 | 9,161,817 |  |  |  |  |  |  |
70 | III RESERVES FROM PROFIT (ADP 071+072-073+074+075) | 1,254,392 | 1,131,115 |  |  |  |  |  |  |
71 | 1 Legal reserves | 1,457,930 | 1,334,653 |  |  |  |  |  |  |
72 | 2 Reserves for treasury shares | 53,089 | 557,494 |  |  |  |  |  |  |
73 | 3 Treasury shares and holdings (deductible item) | -53,089 | -557,494 |  |  |  |  |  |  |
74 | 4 Statutory reserves | 0 | 0 |  |  |  |  |  |  |
75 | 5 Other reserves | -203,538 | -203,538 |  |  |  |  |  |  |
76 | IV REVALUATION RESERVES | 3,130,087 | 1,876,704 |  |  |  |  |  |  |
77 | V FAIR VALUE RESERVES AND OTHER (ADP 078 to 082) | -220,139 | -410,263 |  |  |  |  |  |  |
78 | 1 Financial assets at fair value through other comprehensive income (i.e. available for sale) | 0 | 0 |  |  |  |  |  |  |
79 | 2 Cash flow hedge - effective portion | 0 | 0 |  |  |  |  |  |  |
80 | 3 Hedge of a net investment in a foreign operation - effective portion | 0 | 0 |  |  |  |  |  |  |
81 | 4 Other fair value reserves | 0 | 0 |  |  |  |  |  |  |
82 | 5 Exchange differences arising from the translation of foreign operations (consolidation) | -220,139 | -410,263 |  |  |  |  |  |  |
83 | VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 084-085) | 13,365,190 | 12,868,720 |  |  |  |  |  |  |
84 | 1 Retained profit | 13,365,190 | 12,868,720 |  |  |  |  |  |  |
85 | 2 Loss brought forward | 0 | 0 |  |  |  |  |  |  |
86 | VII PROFIT OR LOSS FOR THE BUSINESS YEAR (ADP 087-088) | 3,398,172 | 2,995,488 |  |  |  |  |  |  |
87 | 1 Profit for the business year | 3,398,172 | 2,995,488 |  |  |  |  |  |  |
88 | 2 Loss for the business year | 0 | 0 |  |  |  |  |  |  |
89 | VIII MINORITY (NON-CONTROLLING) INTEREST | 0 | 0 |  |  |  |  |  |  |
90 | B) PROVISIONS (ADP 091 to 096) | 0 | 0 |  |  |  |  |  |  |
91 | 1 Provisions for pensions, termination benefits and similar obligations | 0 | 0 |  |  |  |  |  |  |
92 | 2 Provisions for tax liabilities | 0 | 0 |  |  |  |  |  |  |
93 | 3 Provisions for ongoing legal cases | 0 | 0 |  |  |  |  |  |  |
94 | 4 Provisions for renewal of natural resources | 0 | 0 |  |  |  |  |  |  |
95 | 5 Provisions for warranty obligations | 0 | 0 |  |  |  |  |  |  |
96 | 6 Other provisions | 0 | 0 |  |  |  |  |  |  |
97 | C) LONG-TERM LIABILITIES (ADP 098 to 108) | 2,413,870 | 2,555,985 |  |  |  |  |  |  |
98 | 1 Liabilities to undertakings within the group | 0 | 0 |  |  |  |  |  |  |
99 | 2 Liabilities for loans, deposits, etc. of undertakings within the group | 0 | 0 |  |  |  |  |  |  |
100 | 3 Liabilities to companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
101 | 4 Liabilities for loans, deposits etc. of companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
102 | 5 Liabilities for loans, deposits etc. | 0 | 0 |  |  |  |  |  |  |
103 | 6 Liabilities to banks and other financial institutions | 0 | 0 |  |  |  |  |  |  |
104 | 7 Liabilities for advance payments | 0 | 0 |  |  |  |  |  |  |
105 | 8 Liabilities to suppliers | 0 | 0 |  |  |  |  |  |  |
106 | 9 Liabilities for securities | 0 | 0 |  |  |  |  |  |  |
107 | 10 Other long-term liabilities | 1,579,245 | 1,985,314 |  |  |  |  |  |  |
108 | 11 Deferred tax liability | 834,625 | 570,671 |  |  |  |  |  |  |
109 | D) SHORT-TERM LIABILITIES (ADP 110 to 123) | 39,334,066 | 24,977,944 |  |  |  |  |  |  |
110 | 1 Liabilities to undertakings within the group | 0 | 0 |  |  |  |  |  |  |
111 | 2 Liabilities for loans, deposits, etc. of undertakings within the group | 0 | 0 |  |  |  |  |  |  |
112 | 3 Liabilities to companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
113 | 4 Liabilities for loans, deposits etc. of companies linked by virtue of participating interests | 0 | 0 |  |  |  |  |  |  |
114 | 5 Liabilities for loans, deposits etc. | 0 | 0 |  |  |  |  |  |  |
115 | 6 Liabilities to banks and other financial institutions | 5,522,264 | 6,581,694 |  |  |  |  |  |  |
116 | 7 Liabilities for advance payments | 606,346 | 291,546 |  |  |  |  |  |  |
117 | 8 Liabilities to suppliers | 22,068,070 | 9,093,814 |  |  |  |  |  |  |
118 | 9 Liabilities for securities | 0 | 0 |  |  |  |  |  |  |
119 | 10 Liabilities to employees | 2,049,105 | 1,756,073 |  |  |  |  |  |  |
120 | 11 Taxes, contributions and similar liabilities | 3,455,542 | 2,089,487 |  |  |  |  |  |  |
121 | 12 Liabilities arising from the share in the result | 0 | 0 |  |  |  |  |  |  |
122 | 13 Liabilities arising from fixed assets held for sale | 0 | 0 |  |  |  |  |  |  |
123 | 14 Other short-term liabilities | 5,632,739 | 5,165,330 |  |  |  |  |  |  |
124 | E) ACCRUALS AND DEFERRED INCOME | 5,575,419 | 4,556,903 |  |  |  |  |  |  |
125 | F) TOTAL – LIABILITIES (ADP 067+090+097+109+124) | 81,176,801 | 63,634,413 |  |  |  |  |  |  |
126 | G) OFF-BALANCE SHEET ITEMS | 0 | 0 |  |  |  |  |  |  |