ADP | Caption | 2020-12 cons. a. | 2020-12 cons. | 2019-12 cons. a. | 2019-12 cons. | 2018-12 cons. a. |
125 | I. OPERATING INCOME (ADP 126+127+128+129+130) | 93,826,148 | 93,614,153 | | | |
126 | 1. Revenues from sales with undertakings in a Group | 0 | 0 | | | |
127 | 2. Sales revenues (outside the Group) | 91,131,617 | 90,968,033 | | | |
128 | 3. Revenues from use of own products, goods and services | 0 | 1,967 | | | |
129 | 4. Other operating revenues with undertakings in a Group | 0 | 0 | | | |
130 | 5. Other operating revenues (outside the Group) | 2,694,531 | 2,644,153 | | | |
131 | II. OPERATING EXPENSES (ADP 132+133+137+141+142+143+146+153) | 83,996,194 | 86,036,371 | | | |
132 | 1. Changes in inventories of finished products and work in progress | 0 | 0 | | | |
133 | 2. Material costs (ADP 134 to 136) | 9,031,053 | 12,582,093 | | | |
134 | a) Cost of raw materials & consumables | 705,812 | 331,974 | | | |
135 | b) Cost of goods sold | 2,117,162 | 1,190,281 | | | |
136 | c) Other costs | 6,208,079 | 11,059,838 | | | |
137 | 3. Staff costs (ADP 138 to 140) | 63,097,687 | 59,410,245 | | | |
138 | a) Net salaries | 44,247,037 | 40,299,425 | | | |
139 | b) Employee income tax | 12,482,710 | 12,731,172 | | | |
140 | c) Tax on payroll | 6,367,939 | 6,379,648 | | | |
141 | 4. Depreciation and amortisation | 7,046,047 | 9,110,184 | | | |
142 | 5. Other expenditures | 4,821,408 | 3,768,777 | | | |
143 | 6. Value adjustment (ADP 144+145) | 0 | 0 | | | |
144 | a) non-current assets (without financial assets) | 0 | 0 | | | |
145 | b) current asssets (without financial assets) | 0 | 0 | | | |
146 | 7. Provisions (ADP 147 to 152) | 0 | 43,194 | | | |
147 | a) Provision for pensions, severance payments and other employment benefits | 0 | 43,194 | | | |
148 | b) Provisions for tax liabilities | 0 | 0 | | | |
149 | c) Provisions for litigations in progress | 0 | 0 | | | |
150 | d) Provisions for renewal of natural resources | 0 | 0 | | | |
151 | e) Provision for costs within warranty period | 0 | 0 | | | |
152 | f) Other provisions | 0 | 0 | | | |
153 | 8. Other operating expenses | 0 | 1,121,879 | | | |
154 | III. FINANCIAL INCOME (ADP 155 to 164) | 3,363,249 | 4,369,834 | | | |
155 | 1. Income from stakes (shares) in undertakings in a Group | 0 | 0 | | | |
156 | 2. Income from stakes (shares) in undertakings with participating interest | 0 | 0 | | | |
157 | 3. Income from other non-current financial investments and loans to undertakings in a Group | 0 | 0 | | | |
158 | 4. Other interest income from undertakings in a Group | 0 | 0 | | | |
159 | 5. Foreign exchange differences and other financial income from undertakings in a Group | 0 | 0 | | | |
160 | 6. Income from other non-current financial investments and loans | 0 | 0 | | | |
161 | 7. Other interest income | 161,593 | 214,086 | | | |
162 | 8. Foreign exchange differences and other financial income | 0 | 1,100,480 | | | |
163 | 9. Unrealized gains (income) from the financial assets | 0 | 0 | | | |
164 | 10. Other financial income | 3,201,657 | 3,055,269 | | | |
165 | IV. FINANCIAL COSTS (ADP 166 to 172) | 4,284,652 | 5,502,565 | | | |
166 | 1. Interest expenses and similar expenses with undertakings in a Group | 0 | 0 | | | |
167 | 2. Foreign exchange differences and other expenses with undertakings in a Group | 0 | 0 | | | |
168 | 3. Interest expenses and similar | 2,845,126 | 2,872,501 | | | |
169 | 4. Foreign exchange differences and other expenses | 1,389,602 | 2,508,622 | | | |
170 | 5. Unrealized loss (expenses) from the financial assets | 0 | 0 | | | |
171 | 6. Value adjustment expense on financial assets (net) | 0 | 0 | | | |
172 | 7. Other financial expenses | 49,924 | 121,441 | | | |
173 | V. SHARE OF PROFIT FROM UNDERTAKINGS WITH PARTICIPATING INTEREST | 0 | 0 | | | |
174 | VI. SHARE OF PROFIT FROM JOINT VENTURES | 0 | 0 | | | |
175 | VII. SHARE OF LOSS FROM UNDERTAKINGS WITH PARTICIPATING INTEREST | 0 | 0 | | | |
176 | VIII. SHARE OF LOSS FROM JOINT VENTURES | 0 | 0 | | | |
177 | IX. TOTAL INCOME (ADP 125+154+173+174) | 97,189,398 | 97,983,987 | | | |
178 | X. TOTAL EXPENSES (ADP 131+165+175+176) | 88,280,846 | 91,538,936 | | | |
179 | XI. PROFIT OR LOSS BEFORE TAX (ADP 177-178) | 8,908,551 | 6,445,051 | | | |
180 | 1. Profit before tax (ADP 177-178) | 8,908,551 | 6,445,051 | | | |
181 | 2. Loss before tax (ADP 178-177) | 0 | 0 | | | |
182 | XII. INCOME TAX EXPENSE | -133,683 | 718,072 | | | |
183 | XIII. PROFIT OR LOSS FOR THE PERIOD (ADP 179-182) | 9,042,234 | 5,726,979 | | | |
184 | 1. Profit for the period (ADP 179-182) | 9,042,234 | 5,726,979 | | | |
185 | 2. Loss for the period (ADP 182-179) | 0 | 0 | | | |
| PROFIT OR LOSS FROM DISCONTINUED OPERATIONS (appl. for entities which use IFRS and have disc. oper.) | | | | | |
186 | XIV. PROFIT OR LOSS FROM DISCONTINUED OPERATIONS BEFORE TAX (ADP 187-188) | 0 | 0 | | | |
187 | 1. Profit before tax from discontinued operations | 0 | 0 | | | |
188 | 2. Loss before tax from discontinued operations | 0 | 0 | | | |
189 | XV. INCOME TAX EXPENSE FROM DISCONTINUED OPERATIONS | 0 | 0 | | | |
190 | 1. Profit for the period from discontinued operations (ADP 186-189) | - | 0 | | | |
191 | 2. Loss for the period from discontinued operations (ADP 189-186) | - | 0 | | | |
| TOTAL PROFIT OR LOSS FOR THE PERIOD (applic. for entities which use IFRS and have discont. operat.) | | | | | |
192 | XVI. PROFIT OR LOSS BEFORE TAX (ADP 179+186) | - | 0 | | | |
193 | 1. Profit before tax (ADP 192) | 0 | 0 | | | |
194 | 2. Loss before tax (ADP 192) | 0 | 0 | | | |
195 | XVII. INCOME TAX EXPENSE (ADP 182+189) | - | 0 | | | |
196 | XVIII. PROFIT OR LOSS FOR THE PERIOD (ADP 192-195) | - | 0 | | | |
197 | 1. Profit for the period (ADP 192-195) | - | 0 | | | |
198 | 2. Loss for the period (ADP 195-192) | - | 0 | | | |
| APPENDIX TO THE INCOME STATEMENT (to be completed by entities submitting consolid. finan. statem.) | | | | | |
199 | XIX. PROFIT OR LOSS FOR THE PERIOD (ADP 200+201) | 9,042,234 | 5,726,979 | | | |
200 | 1. Attributable to parent company's shareholders | 6,789,492 | 5,726,979 | | | |
201 | 2. Attributable to non-controlling interests | 2,252,742 | 0 | | | |
| STATEMENT OF OTHER COMPREHENSIVE INCOME (to be completed by entities subject to IFRS) | | | | | |
202 | I. PROFIT OR LOSS FOR THE PERIOD | 9,042,234 | 5,726,979 | | | |
203 | II. OTHER COMPREHENSIVE INCOME/LOSS BEFORE TAX (ADP 204 to 211) | -2,353,871 | -4,995,400 | | | |
204 | 1. Exchange differences arising from foreign operations | -2,353,871 | -4,995,400 | | | |
205 | 2. Revaluation of non-current assets and intangible assets | 0 | 0 | | | |
206 | 3. Gains or loss available for sale investments | 0 | 0 | | | |
207 | 4. Gains or loss on net movement on cash flow hedges | 0 | 0 | | | |
208 | 5. Gains or loss on net investments hedge | 0 | 0 | | | |
209 | 6. Share of the other comprehensive income/loss of associates | 0 | 0 | | | |
210 | 7. Acturial gain/loss on post employment benefit obligations | 0 | 0 | | | |
211 | 8. Other changes in capital (minorities) | 0 | 0 | | | |
212 | III. TAX ON OTHER COMPREHENSIVE INCOME OF THE PERIOD | 0 | 0 | | | |
213 | IV. NET OTHER COMPREHENSIVE INCOME OR LOSS FOR THE YEAR (ADP 203-212) | -2,353,871 | -4,995,400 | | | |
214 | V. TOTAL COMPREHENSIVE INCOME/LOSS FOR THE PERIOD (ADP 202+213) | 6,688,363 | 731,579 | | | |
| APPENDIX to the Statement of Comprehensive Income (to be comp. by ent. submitting cons. fin. stat.) | | | | | |
215 | VI. TOTAL COMPREHENSIVE INCOME/LOSS FOR THE PERIOD (ADP 216+217) | 6,688,363 | 731,579 | | | |
216 | 1. Attributable to parent company's shareholders | 4,435,621 | 731,579 | | | |
217 | 2. Attributable to non-controlling interests | 2,252,742 | 0 | | | |