1. Total business operating revenue
|
868,337
|
482,467
|
1,072,702
|
471,274
|
1,344,644
|
2. Deductions of revenue
|
|
|
0
|
|
|
3. Net revenues (1)-(2)
|
868,337
|
482,467
|
1,072,702
|
471,274
|
1,344,644
|
4. Cost of goods sold
|
831,238
|
455,377
|
1,028,333
|
442,491
|
1,293,008
|
5. Gross profit (3)-(4)
|
37,099
|
27,090
|
44,369
|
28,783
|
51,636
|
6. Revenue of financial operations
|
62
|
1,231
|
2,247
|
4,730
|
3,792
|
7. Financial expense
|
16,768
|
20,593
|
30,157
|
24,794
|
29,201
|
-In which: Loan interest expenses
|
15,124
|
20,593
|
26,223
|
24,794
|
26,583
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
|
|
9. Cost of sales
|
|
|
0
|
|
|
10. Enterprise administration expenses
|
7,313
|
6,492
|
7,648
|
7,954
|
8,022
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
13,080
|
1,236
|
8,812
|
765
|
18,205
|
12. Other income
|
3,766
|
15
|
15
|
0
|
0
|
13. Other expenses
|
296
|
0
|
-9
|
190
|
14
|
14. Other profit (12)-(13)
|
3,471
|
15
|
23
|
-190
|
-14
|
15. Total accounting profit before tax (11)+(14)
|
16,550
|
1,250
|
8,835
|
575
|
18,190
|
16. Costs of current corporate income tax
|
3,448
|
323
|
1,866
|
186
|
3,508
|
17. Costs of deferred corporate income tax
|
|
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
3,448
|
323
|
1,866
|
186
|
3,508
|
19. Profit after corporate income tax (15)-(18)
|
13,102
|
927
|
6,970
|
389
|
14,683
|
20. Interest after tax of shareholders who not control
|
|
|
0
|
|
8
|
21. Profit after tax of parent company shareholders (19)-(20)
|
13,102
|
927
|
6,970
|
389
|
14,675
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|