| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Sales | 3,695,798 | 4,001,292 | 4,572,567 |
| Cost of sales | 3,701,687 | 4,056,183 | 4,363,701 |
| Gross Profit | -5,889 | -54,891 | 208,865 |
| Operating Profit | -118,392 | -166,215 | 60,137 |
| Non-operating Income | 217,850 | 112,766 | 449,338 |
| Non-operating Expense | 88,171 | 51,982 | 38,260 |
| Finance Income | 364,530 | 224,339 | 321,272 |
| Finance Costs | 430,732 | 283,298 | 669,163 |
| Net Profit | -41,531 | -145,185 | 94,766 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Current Assets | 2,945,102 | 3,017,901 | 2,972,534 |
| Non-current Assets | 1,835,597 | 1,914,824 | 2,095,220 |
| Total Assets | 4,780,699 | 4,932,725 | 5,067,754 |
| Current liabilities | 2,592,826 | 2,826,953 | 2,759,396 |
| Non-Current liabilities | 66,728 | 151,513 | 291,444 |
| Total liabilities | 2,659,554 | 2,978,465 | 3,050,840 |
| Share capital | 199,711 | 199,711 | 199,711 |
| Capital surplus | 81,746 | 81,746 | 81,746 |
| Retained earnings | 1,561,094 | 1,388,360 | 1,451,399 |
| Other Comprehensive Income Loss Accumulated Amount | 290,944 | 296,793 | 296,408 |
| Total equity | 2,121,146 | 1,954,260 | 2,016,915 |
| Total liabilities and shareholders’ equity | 4,780,699 | 4,932,725 | 5,067,754 |