| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Sales | 3,811,451 | 4,068,909 | 4,144,072 |
| Cost of sales | 3,352,400 | 3,530,606 | 3,580,484 |
| Gross Profit | 459,051 | 538,303 | 563,588 |
| Operating Profit | 380,383 | 465,952 | 485,072 |
| Finance Income | 75,512 | 84,607 | 99,917 |
| Finance Costs | 153,631 | 248,949 | 257,019 |
| Net Profit | 239,540 | 249,107 | 298,347 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Current Assets | 1,553,592 | 1,809,233 | 1,622,407 |
| Non-current Assets | 6,189,326 | 8,333,843 | 9,093,972 |
| Total Assets | 7,742,918 | 10,143,076 | 10,716,379 |
| Current liabilities | 1,256,233 | 1,250,052 | 1,335,213 |
| Non-Current liabilities | 1,830,563 | 3,318,904 | 3,740,268 |
| Total liabilities | 3,086,796 | 4,568,956 | 5,075,481 |
| Share capital | 534,570 | 534,570 | 534,570 |
| Capital surplus | 715,615 | 715,615 | 715,615 |
| Retained earnings | 1,594,573 | 1,797,277 | 2,031,291 |
| Total equity | 4,656,122 | 5,574,120 | 5,640,898 |
| Total liabilities and shareholders’ equity | 7,742,918 | 10,143,076 | 10,716,379 |