| 2,329 | 1,353 | 1,424 | 250 | 260 | 183 | 138 | 30 | 23 | 27 | 26 |
| -1,857 | -1,187 | -1,399 | -488 | -480 | -367 | -321 | -66 | -44 | -54 | -54 |
| 472 | 166 | 25 | -238 | -220 | -183 | -183 | -36 | -20 | -28 | -28 |
Selling/distribution expenses | -8 | -11 | -12 | -3 | -6 | -5 | -3 | -1 | 0 | 0 | 0 |
| -58 | -73 | -74 | -79 | -47 | -111 | -48 | -52 | -40 | -43 | -43 |
| 407 | 83 | -61 | -321 | -273 | -299 | -235 | -89 | -60 | -70 | -69 |
Depreciation & amortisation | 37 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 30 | 28 | 28 |
| 443 | 120 | -23 | -283 | -235 | -261 | -197 | -51 | -30 | -42 | -41 |
| -15 | -17 | -18 | -8 | -9 | -10 | -9 | -11 | -7 | 0 | 0 |
| 5 | 23 | 3 | 14 | 69 | 3 | 6 | 46 | 1 | 2 | 4 |
| -65 | -28 | -24 | -13 | -5 | -8 | -8 | -2 | -17 | -1 | 0 |
| 331 | 61 | -99 | -329 | -218 | -314 | -246 | -56 | -83 | -70 | -69 |
| -112 | 6 | 29 | -138 | 3 | 4 | 4 | 9 | 8 | 6 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75 | -64 | -64 |
Profit after tax a/t non-controlling interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Profit after tax a/t company owners | 219 | 67 | -70 | -467 | -215 | -311 | -242 | -47 | -75 | -64 | - |
| 38.57 | 11.73 | -12.29 | -82.07 | -37.87 | -54.57 | -42.54 | -8.34 | -13.23 | -11.21 | -11.25 |
Discontinued operations (EPS - Basic) | - | - | - | - | - | - | - | - | 0.00 | 0.00 | -11.25 |
| 38.57 | 11.73 | -12.29 | -82.07 | -37.87 | -54.57 | -42.54 | -8.34 | -13.23 | -11.21 | -11.25 |
Continuing operations (EPS - Basic) | - | - | - | - | - | - | - | - | 0.00 | 0.00 | -11.25 |
Discontinued operations (EPS - Diluted) | - | - | - | - | - | - | - | - | 0.00 | 0.00 | -11.25 |
Continuing operations (EPS - Diluted) | - | - | - | - | - | - | - | - | 0.00 | 0.00 | -11.25 |
