Budget
Investor Relations
Estimated Income and Loss Statement (2024)
Sales | 18,056,897 |
---|---|
Cost of sales | 16,147,896 |
Gross profit | 1,909,001 |
Selling and administrative expenses | 812,029 |
Operating profit | 1,096,972 |
Other income | 1,342,446 |
Other expenses | 457,962 |
Other profit | 7,915 |
Other loss | 24,518 |
Finance income | 361,391 |
Finance costs | 676,726 |
Share of profit (loss) to associates | △5,104 |
reserve fund | 194,938 |
Profit for the period before tax | 1,449,476 |
Income tax expenses | 382,662 |
Profit for the period | 1,066,814 |
Other comprehensive income (loss) | △29,754 |
Total comprehensive income for the period, net of tax | 1,037,060 |
Estimated Statement of Financial Position (2024)
Current assets | 105,880,987 |
---|---|
Non-current assets | 130,761,666 |
Total assets | 236,642,653 |
Current liabilities | 58,691,542 |
Non-current liabilities | 104,291,834 |
Total liabilities | 162,983,376 |
Total equity | 73,659,277 |
Total equity and liabilities | 236,642,653 |
Estimated Cash Flow Statement (2024)
Net cash flows from operating activities (Ⅰ) | △1,697,326 |
---|---|
Net cash flows from investing activities (Ⅱ) | △8,094,488 |
Net cash flows from financing activities (Ⅲ) | 12,694,871 |
Change in cash (Ⅳ=Ⅰ+Ⅱ+Ⅲ) | 2,903,057 |
Cash at beginning of year (Ⅴ) | 2,021,503 |
Cash at end of year (Ⅳ+Ⅴ) | 4,924,560 |
update date : 2024-1-9
처리중입니다.
QUICK MENU