1. Total business operating revenue
|
27,314
|
9,487
|
38,482
|
23,299
|
29,767
|
2. Deductions of revenue
|
|
|
0
|
0
|
0
|
3. Net revenues (1)-(2)
|
27,314
|
9,487
|
38,482
|
23,299
|
29,767
|
4. Cost of goods sold
|
1,406
|
2,962
|
5,877
|
2,818
|
2,963
|
5. Gross profit (3)-(4)
|
25,909
|
6,524
|
32,606
|
20,481
|
26,804
|
6. Revenue of financial operations
|
33,204
|
30,302
|
18,019
|
25,476
|
23,708
|
7. Financial expense
|
47,159
|
30,107
|
46,284
|
39,410
|
40,393
|
-In which: Loan interest expenses
|
31,520
|
18,382
|
23,498
|
19,035
|
21,400
|
8. Profit or loss from joint ventures, associated companies
|
|
|
0
|
0
|
0
|
9. Cost of sales
|
|
28
|
0
|
0
|
0
|
10. Enterprise administration expenses
|
4,177
|
3,215
|
3,668
|
5,229
|
8,920
|
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10)
|
7,776
|
3,476
|
672
|
1,317
|
1,199
|
12. Other income
|
1,358
|
815
|
1,604
|
368
|
1,827
|
13. Other expenses
|
2,918
|
698
|
1,241
|
395
|
485
|
14. Other profit (12)-(13)
|
-1,560
|
117
|
363
|
-27
|
1,342
|
15. Total accounting profit before tax (11)+(14)
|
6,216
|
3,593
|
1,036
|
1,290
|
2,541
|
16. Costs of current corporate income tax
|
1,125
|
1,468
|
12,330
|
935
|
7,972
|
17. Costs of deferred corporate income tax
|
1,939
|
-95
|
-11,841
|
-341
|
-7,125
|
18. Costs of corporate income tax (16)+(17)
|
3,063
|
1,373
|
490
|
594
|
847
|
19. Profit after corporate income tax (15)-(18)
|
3,153
|
2,220
|
546
|
696
|
1,695
|
20. Interest after tax of shareholders who not control
|
2,719
|
926
|
160
|
185
|
350
|
21. Profit after tax of parent company shareholders (19)-(20)
|
434
|
1,294
|
386
|
511
|
1,344
|
Number of outstanding shares
|
|
|
|
|
|
Earnings per 1 share (basic EPS)
|
|
|
|
|
|
Earnings per 1 share (diluted EPS)
|
|
|
|
|
|