| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Sales | 24,241 | 11,316 | 10,417 |
| Cost of sales | 13,192 | 13,826 | 10,477 |
| Gross Profit | 11,050 | -2,510 | -60 |
| Operating Profit | -1,059 | -13,517 | -9,462 |
| Non-operating Income | 1,742 | 506 | 452 |
| Non-operating Expense | 4,532 | 1,615 | 1,042 |
| Finance Income | 472 | 936 | 593 |
| Finance Costs | 910 | 635 | 677 |
| Net Profit | -4,403 | -15,097 | -10,317 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Current Assets | 50,999 | 31,095 | 19,580 |
| Non-current Assets | 34,944 | 38,754 | 40,270 |
| Total Assets | 85,943 | 69,849 | 59,851 |
| Current liabilities | 11,995 | 13,505 | 13,667 |
| Non-Current liabilities | 5,361 | 4,668 | 5,015 |
| Total liabilities | 17,356 | 18,174 | 18,683 |
| Share capital | 8,025 | 8,025 | 8,025 |
| Capital surplus | 40,325 | 40,325 | 40,325 |
| Retained earnings | 23,621 | 8,054 | -2,263 |
| Other Comprehensive Income Loss Accumulated Amount | 0 | -1,000 | -1,000 |
| Total equity | 68,586 | 51,675 | 41,168 |
| Total liabilities and shareholders’ equity | 85,943 | 69,849 | 59,851 |