| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Sales | 93,742 | 86,723 | 110,999 |
| Cost of sales | 109,870 | 102,230 | 101,069 |
| Gross Profit | -16,127 | -15,507 | 9,931 |
| Operating Profit | -22,880 | -21,533 | 5,267 |
| Non-operating Income | 7,444 | 2,247 | 1,516 |
| Non-operating Expense | 4,083 | 25,930 | 1,999 |
| Finance Income | 586 | 558 | 5,194 |
| Finance Costs | 3,941 | 4,259 | 4,665 |
| Net Profit | -16,655 | -50,717 | 5,226 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Current Assets | 34,334 | 26,470 | 40,586 |
| Non-current Assets | 175,171 | 136,018 | 141,273 |
| Total Assets | 209,505 | 162,488 | 181,860 |
| Current liabilities | 80,617 | 86,312 | 66,290 |
| Non-Current liabilities | 30,808 | 20,940 | 45,379 |
| Total liabilities | 111,425 | 107,252 | 111,669 |
| Share capital | 21,181 | 21,181 | 21,181 |
| Capital surplus | 58,490 | 58,836 | 68,608 |
| Retained earnings | 26,675 | -24,775 | -19,593 |
| Total equity | 98,081 | 55,236 | 70,191 |
| Total liabilities and shareholders’ equity | 209,505 | 162,488 | 181,860 |