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. |
1 | I OPERATING INCOME (ADP 002 to 006) | 182,023,452 | 139,378,418 |  |  |  |  |  |  |
2 | 1 Income from sales with undertakings within the group | 0 | 0 |  |  |  |  |  |  |
3 | 2 Income from sales (outside group) | 180,182,954 | 137,981,665 |  |  |  |  |  |  |
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) | 1,840,498 | 1,396,753 |  |  |  |  |  |  |
7 | II OPERATING EXPENSES (ADP 08+009+013+017+018+019+022+029) | 176,577,804 | 134,482,178 |  |  |  |  |  |  |
8 | 1 Changes in inventories of work in progress and finished goods | 0 | 0 |  |  |  |  |  |  |
9 | 2 Material costs (ADP 010 to 012) | 131,495,093 | 103,030,578 |  |  |  |  |  |  |
10 | a) Costs of raw materials and consumables | 591,486 | 461,655 |  |  |  |  |  |  |
11 | b) Costs of goods sold | 119,696,177 | 94,697,584 |  |  |  |  |  |  |
12 | c) Other external costs | 11,207,430 | 7,871,339 |  |  |  |  |  |  |
13 | 3 Staff costs (ADP 014 to 016) | 36,450,617 | 26,142,541 |  |  |  |  |  |  |
14 | a) Net salaries and wages | 23,877,450 | 16,881,330 |  |  |  |  |  |  |
15 | b) Tax and contributions from salary costs | 9,377,111 | 6,913,641 |  |  |  |  |  |  |
16 | c) Contributions on salaries | 3,196,056 | 2,347,570 |  |  |  |  |  |  |
17 | 4 Depreciation | 3,747,942 | 2,798,577 |  |  |  |  |  |  |
18 | 5 Other costs | 4,585,720 | 2,510,482 |  |  |  |  |  |  |
19 | 6 Value adjustments (ADP 020+021) | 298,432 | 0 |  |  |  |  |  |  |
20 | a) fixed assets other than financial assets | 0 | 0 |  |  |  |  |  |  |
21 | b) current assets other than financial assets | 298,432 | 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) | 1,024,083 | 674,421 |  |  |  |  |  |  |
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 | 361,846 | 252,418 |  |  |  |  |  |  |
38 | 8 Exchange rate differences and other financial income | 662,237 | 422,003 |  |  |  |  |  |  |
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) | 1,676,259 | 1,385,473 |  |  |  |  |  |  |
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 | 350,076 | 250,981 |  |  |  |  |  |  |
45 | 4 Exchange rate differences and other expenses | 1,326,183 | 1,134,492 |  |  |  |  |  |  |
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 | 1,128 | 769 |  |  |  |  |  |  |
52 | VIII SHARE IN LOSS OF JOINT VENTURES | 0 | 0 |  |  |  |  |  |  |
53 | IX TOTAL INCOME (ADP 001+030+049 +050) | 183,047,535 | 140,052,839 |  |  |  |  |  |  |
54 | X TOTAL EXPENDITURE (ADP 007+041+051 + 052) | 178,255,191 | 135,868,420 |  |  |  |  |  |  |
55 | XI PRE-TAX PROFIT OR LOSS (ADP 053-054) | 4,792,344 | 4,184,419 |  |  |  |  |  |  |
56 | 1 Pre-tax profit (ADP 053-054) | 4,792,344 | 4,184,419 |  |  |  |  |  |  |
57 | 2 Pre-tax loss (ADP 054-053) | 0 | 0 |  |  |  |  |  |  |
58 | XII INCOME TAX | 1,394,173 | 1,188,932 |  |  |  |  |  |  |
59 | XIII PROFIT OR LOSS FOR THE PERIOD (ADP 055-059) | 3,398,171 | 2,995,487 |  |  |  |  |  |  |
60 | 1 Profit for the period (ADP 055-059) | 3,398,171 | 2,995,487 |  |  |  |  |  |  |
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) | 3,398,172 | 2,995,488 |  |  |  |  |  |  |
76 | 1 Attributable to owners of the parent | 3,398,172 | 2,995,488 |  |  |  |  |  |  |
77 | 2 Attributable to minority (non-controlling) interest | 0 | 0 |  |  |  |  |  |  |
| STATEMENT OF OTHER COMPRHENSIVE INCOME (to be filled in by undertakings subject to IFRS) | | | | | | | | |
78 | I PROFIT OR LOSS FOR THE PERIOD | 3,398,172 | 2,995,488 |  |  |  |  |  |  |
79 | II OTHER COMPREHENSIVE INCOME/LOSS BEFORE TAX
(ADP 80+ 87) | 1,390,791 | -173,120 |  |  |  |  |  |  |
80 | III Items that will not be reclassified to profit or loss (ADP 081 to 085) | 1,373,787 | 0 |  |  |  |  |  |  |
81 | 1 Changes in revaluation reserves of fixed tangible and intangible assets | 1,373,787 | 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) | 17,004 | -173,120 |  |  |  |  |  |  |
88 | 1 Exchange rate differences from translation of foreign operations | 17,004 | -173,120 |  |  |  |  |  |  |
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) | 1,390,791 | -173,120 |  |  |  |  |  |  |
98 | VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 078+097) | 4,788,963 | 2,822,368 |  |  |  |  |  |  |
| 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) | 4,788,963 | 2,822,368 |  |  |  |  |  |  |
100 | 1 Attributable to owners of the parent | 4,788,963 | 2,822,368 |  |  |  |  |  |  |
101 | 2 Attributable to minority (non-controlling) interest | 0 | 0 |  |  |  |  |  |  |