| ADP | Caption | 2024-06
cons. | 2024-03
cons. | 2023-12
cons. a. | 2023-09
cons. | 2023-06
cons. | 2023-03
cons. | 2022-12
cons. a. | >>
2022-12
cons. |
| | Cash flow from operating activities | | | | | | | | |
| 1 | 1 Pre-tax profit | 3,447,918 | 1,489,950 |  | | | | | |
| 2 | 2 Adjustments (ADP 003 to 010): | 1,935,232 | 1,003,683 | | | | | | |
| 3 | a) Depreciation | 1,873,192 | 940,445 | | | | | | |
| 4 | b) Gains and losses from sale and value adjustment of fixed tangible and intangible assets | 13,079 | -1,186 | | | | | | |
| 5 | c) Gains and losses from sale and unrealised gains and losses and value adjustment of financial assets | 1,087 | 3,354 | | | | | | |
| 6 | d) Interest and dividend income | -144,005 | -58,068 | | | | | | |
| 7 | e) Interest expenses | 149,336 | 46,489 | | | | | | |
| 8 | f) Provisions | 0 | 0 | | | | | | |
| 9 | g) Exchange rate differences (unrealised) | -55,954 | 10,794 | | | | | | |
| 10 | h) Other adjustments for non-cash transactions and unrealised gains and losses | 98,497 | 61,855 | | | | | | |
| 11 | I Cash flow increase or decrease before changes in working capital (ADP 001+002) | 5,383,150 | 2,493,633 | | | | | | |
| 12 | 3 Changes in the working capital (ADP 013 to 016) | -1,216,471 | 946,572 | | | | | | |
| 13 | a) Increase or decrease in short-term liabilities | 355,020 | -6,205,405 | | | | | | |
| 14 | b) Increase or decrease in short-term receivables | 3,277,868 | 10,399,257 | | | | | | |
| 15 | c) Increase or decrease in inventories | -1,277,377 | 195,689 | | | | | | |
| 16 | d) Other increase or decrease in working capital | -3,571,982 | -3,442,969 | | | | | | |
| 17 | II Cash from operations (ADP 011+012) | 4,166,679 | 3,440,205 | | | | | | |
| 18 | 4 Interest paid | -111,524 | -46,489 | | | | | | |
| 19 | 5 Income tax paid | -393,932 | -58,087 | | | | | | |
| 20 | A) NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 017 to 019) | 3,661,223 | 3,335,629 | | | | | | |
| | Cash flow from investment activities | | | | | | | | |
| 21 | 1 Cash receipts from sales of fixed tangible and intangible assets | 10,295 | 4,213 | | | | | | |
| 22 | 2 Cash receipts from sales of financial instruments | 0 | 0 | | | | | | |
| 23 | 3 Interest received | 144,005 | 58,068 | | | | | | |
| 24 | 4 Dividends received | 0 | 0 | | | | | | |
| 25 | 5 Cash receipts from repayment of loans and deposits | 0 | 0 | | | | | | |
| 26 | 6 Other cash receipts from investment activities | 0 | 0 | | | | | | |
| 27 | III Total cash receipts from investment activities (ADP 021 to 026) | 154,300 | 62,281 | | | | | | |
| 28 | 1 Cash payments for the purchase of fixed tangible and intangible assets | -556,815 | -231,389 | | | | | | |
| 29 | 2 Cash payments for the acquisition of financial instruments | 0 | 0 | | | | | | |
| 30 | 3 Cash payments for loans and deposits for the period | 0 | 0 | | | | | | |
| 31 | 4 Acquisition of a subsidiary, net of cash acquired | -2,064,497 | -1,277,855 | | | | | | |
| 32 | 5 Other cash payments from investment activities | 0 | 0 | | | | | | |
| 33 | IV Total cash payments from investment activities (ADP 028 to 032) | -2,621,312 | -1,509,244 | | | | | | |
| 34 | B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 027 +033) | -2,467,012 | -1,446,963 | | | | | | |
| | Cash flow from financing activities | | | | | | | | |
| 35 | 1 Cash receipts from the increase in initial (subscribed) capital | 0 | 0 | | | | | | |
| 36 | 2 Cash receipts from the issue of equity financial instruments and debt financial instruments | 0 | 0 | | | | | | |
| 37 | 3 Cash receipts from credit principals, loans and other borrowings | 6,000,000 | 3,000,000 | | | | | | |
| 38 | 4 Other cash receipts from financing activities | 31,523 | 978,628 | | | | | | |
| 39 | V Total cash receipts from financing activities (ADP 035 to 038) | 6,031,523 | 3,978,628 | | | | | | |
| 40 | 1 Cash payments for the repayment of credit principals, loans and other borrowings and debt financial instruments | -4,033,333 | -1,433,333 | | | | | | |
| 41 | 2 Cash payments for dividends | 0 | 0 | | | | | | |
| 42 | 3 Cash payments for finance lease | 0 | 0 | | | | | | |
| 43 | 4 Cash payments for the redemption of treasury shares and decrease in initial (subscribed) capital | -314,658 | -141,727 | | | | | | |
| 44 | 5 Other cash payments from financing activities | -828,245 | -405,396 | | | | | | |
| 45 | VI Total cash payments from financing activities (ADP 040 to 044) | -5,176,236 | -1,980,456 | | | | | | |
| 46 | C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 039 +045) | 855,287 | 1,998,172 | | | | | | |
| 47 | 1 Unrealised exchange rate differences in respect of cash and cash equivalents | 0 | 0 | | | | | | |
| 48 | D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP 020+034+046+047) | 2,049,498 | 3,886,838 | | | | | | |
| 49 | E) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | 14,379,495 | 13,338,771 | | | | | | |
| 50 | F) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD(ADP 048+049) | 16,428,993 | 17,225,609 | | | | | | |