| Operating income |
681 |
635 |
1 112 |
| Revenue |
416 |
193 |
251 |
| Special government taxes |
0 |
0 |
0 |
| Government subsidies |
8 |
0 |
3 |
| Income from rent, real property and other income |
0 |
5 |
1 |
| Profit on disposal (sales etc.) of fixed assets |
0 |
0 |
0 |
| Other operating income |
257 |
436 |
857 |
| |
|
|
|
| Operating expenses |
1 971 |
1 477 |
851 |
| Raw materials and consumables used |
162 |
72 |
38 |
| Payroll expense |
216 |
182 |
197 |
| Depreciation and write-downs |
762 |
73 |
43 |
| Other operating expenses |
830 |
1 150 |
572 |
| |
|
|
|
| Operating profit |
-1 289 |
-842 |
261 |
| |
|
|
|
| Financial income |
1 095 |
1 350 |
1 804 |
| Financial costs |
3 100 |
2 300 |
1 302 |
| |
|
|
|
| Operating profit before tax |
-3 294 |
-1 793 |
764 |
| Tax |
-172 |
-19 |
371 |
| |
|
|
|
| Net ordinary profit |
-3 122 |
-1 774 |
393 |
| Extraordinary items |
3 |
1 |
-2 |
| |
|
|
|
| Net profit |
-3 119 |
-1 773 |
391 |
|
