|
1. Total business operating revenue
|
110,495
|
72,191
|
123,395
|
99,565
|
106,723
|
|
2. Deductions of revenue
|
|
|
|
0
|
|
|
3. Net revenues (1)-(2)
|
110,495
|
72,191
|
123,395
|
99,565
|
106,723
|
|
4. Cost of goods sold
|
104,720
|
68,235
|
118,475
|
95,350
|
99,021
|
|
5. Gross profit (3)-(4)
|
5,775
|
3,956
|
4,920
|
4,215
|
7,702
|
|
6. Revenue of financial operations
|
0
|
1
|
516
|
220
|
95
|
|
7. Financial expense
|
2,303
|
1,967
|
2,509
|
1,523
|
6,220
|
|
-In which: Loan interest expenses
|
841
|
1,967
|
2,509
|
1,523
|
4,181
|
|
8. Profit or loss from joint ventures, associated companies
|
|
|
|
0
|
|
|
9. Cost of sales
|
203
|
221
|
184
|
140
|
121
|
|
10. Enterprise administration expenses
|
447
|
544
|
911
|
622
|
891
|
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
2,822
|
1,225
|
1,831
|
2,150
|
564
|
|
12. Other income
|
245
|
1
|
|
0
|
50
|
|
13. Other expenses
|
226
|
0
|
|
132
|
569
|
|
14. Other profit (12)-(13)
|
18
|
1
|
|
-132
|
-519
|
|
15. Total accounting profit before tax (11)+(14)
|
2,841
|
1,226
|
1,831
|
2,018
|
45
|
|
16. Costs of current corporate income tax
|
444
|
245
|
366
|
404
|
89
|
|
17. Costs of deferred corporate income tax
|
|
|
|
0
|
|
|
18. Costs of corporate income tax (16)+(17)
|
444
|
245
|
366
|
404
|
89
|
|
19. Profit after corporate income tax (15)-(18)
|
2,396
|
981
|
1,465
|
1,614
|
-44
|
|
20. Interest after tax of shareholders who not control
|
|
|
|
0
|
|
|
21. Profit after tax of parent company shareholders (19)-(20)
|
2,396
|
981
|
1,465
|
1,614
|
-44
|
|
Number of outstanding shares
|
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|