| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Sales | 4,360,982 | 5,161,218 | 5,432,888 |
| Cost of sales | 3,861,154 | 4,578,484 | 4,819,614 |
| Gross Profit | 499,828 | 582,734 | 613,274 |
| Operating Profit | 385,854 | 471,180 | 491,948 |
| Finance Income | 83,092 | 90,297 | 105,840 |
| Finance Costs | 157,057 | 252,270 | 259,128 |
| Net Profit | 245,041 | 268,143 | 301,407 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Current Assets | 1,757,323 | 2,021,806 | 1,854,075 |
| Non-current Assets | 6,096,623 | 8,249,700 | 8,999,593 |
| Total Assets | 7,853,946 | 10,271,506 | 10,853,668 |
| Current liabilities | 1,294,029 | 1,276,861 | 1,366,156 |
| Non-Current liabilities | 1,846,566 | 3,341,262 | 3,764,030 |
| Total liabilities | 3,140,595 | 4,618,123 | 5,130,186 |
| Share capital | 534,570 | 534,570 | 534,570 |
| Capital surplus | 717,132 | 717,132 | 717,132 |
| Retained earnings | 1,638,233 | 1,859,636 | 2,096,794 |
| Non-controlling Interests | 0 | 0 | 0 |
| Total equity | 4,713,351 | 5,653,383 | 5,723,482 |
| Total liabilities and shareholders’ equity | 7,853,946 | 10,271,506 | 10,853,668 |