| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Sales | 73,646 | 93,742 | 86,723 |
| Cost of sales | 64,972 | 109,870 | 102,230 |
| Gross Profit | 8,675 | -16,127 | -15,507 |
| Operating Profit | 4,586 | -22,880 | -21,533 |
| Non-operating Income | 1,304 | 7,444 | 2,247 |
| Non-operating Expense | 2,946 | 4,083 | 25,930 |
| Finance Income | 288 | 586 | 558 |
| Finance Costs | 1,357 | 3,941 | 4,259 |
| Net Profit | 3,090 | -16,655 | -50,717 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Current Assets | 37,754 | 34,334 | 26,470 |
| Non-current Assets | 176,392 | 175,171 | 136,018 |
| Total Assets | 214,145 | 209,505 | 162,488 |
| Current liabilities | 42,744 | 80,617 | 86,312 |
| Non-Current liabilities | 56,628 | 30,808 | 20,940 |
| Total liabilities | 99,372 | 111,425 | 107,252 |
| Share capital | 21,181 | 21,181 | 21,181 |
| Capital surplus | 58,490 | 58,490 | 58,836 |
| Retained earnings | 43,364 | 26,675 | -24,775 |
| Total equity | 114,773 | 98,081 | 55,236 |
| Total liabilities and shareholders’ equity | 214,145 | 209,505 | 162,488 |