| Показатель | 2022 H2 | 2023 H2 | 2024 H2 | 2025 H2 |
|---|---|---|---|---|
| reportId | n/a | 15763 | 15764 | 15831 |
| reportIdAsPrev | 15763 | 15764 | 15831 | n/a |
| updated_at | 2026-07-28 10:49:50 | 2026-07-28 10:49:50 | 2026-06-29 16:30:36 | 2026-06-25 18:45:54 |
| INCOME STATEMENT | ||||
| Revenue | 29 465 500 | 33 098 000 | 38 577 000 | 35 070 000 |
| GrossProfit | 9 730 500 | 8 904 500 | 11 044 500 | 11 059 000 |
| OperatingIncome | 1 656 000 | 1 954 500 | 2 736 000 | 2 906 000 |
| BeforeTaxIncome | 1 446 000 | 586 000 | 338 000 | 1 059 500 |
| NetIncome | 1 199 500 | 601 500 | 357 500 | 588 500 |
| EBITDA | 3 772 000 | 3 456 000 | 4 359 000 | 4 711 500 |
| EBIT | n/a | 1 954 500 | 2 736 000 | 2 906 000 |
| EBITDAR | n/a | 3 456 000 | 4 359 500 | 4 711 500 |
| costOfSales | -19 735 000 | -24 193 500 | -27 532 500 | -24 011 000 |
| commercialGeneralAdminCosts | -7 029 500 | -6 720 000 | -8 686 000 | -8 854 500 |
| otherOperatingCosts | -1 045 000 | -230 000 | n/a | n/a |
| financialProfitPositive | 480 500 | 80 000 | 84 000 | 668 500 |
| financialLossNegative | -690 500 | -1 448 500 | -2 482 000 | -2 515 000 |
| incomeTax | -246 500 | 15 500 | 19 500 | -471 000 |
| nonControllingInterests | 54 500 | 29 000 | 1 000 | -2 000 |
| FinancialIncome | -210 000 | -1 368 500 | -2 398 000 | -1 846 500 |
| PercentProfit | 480 500 | 80 000 | 84 000 | 668 500 |
| PercentLoss | -690 500 | -1 448 500 | -2 482 000 | -2 515 000 |
| BALANCE STATEMENT | ||||
| TotalEquity | n/a | 5 735 000 | 6 534 000 | 7 711 000 |
| TotalAssets | n/a | 41 762 000 | 42 526 000 | 34 608 000 |
| DeferredTaxAssets | n/a | 2 140 000 | 2 276 000 | 963 000 |
| DeferredTaxLiabilities | n/a | 159 000 | 795 000 | n/a |
| NetDebt | n/a | 17 141 000 | 18 837 000 | 13 681 000 |
| totalDebt | n/a | 18 826 000 | 20 477 000 | 14 764 000 |
| cash_equivalents | n/a | 1 814 000 | 1 771 000 | 1 210 000 |
| investments | n/a | 147 000 | 145 000 | 687 000 |
| credit | n/a | 12 110 000 | 12 827 000 | 7 178 000 |
| lease | n/a | 6 863 000 | 7 795 000 | 8 273 000 |
| MinorityInterest | n/a | 129 000 | 131 000 | 127 000 |
| shorttermAccountsReceivable | n/a | 11 215 000 | 10 151 000 | 6 556 000 |
| shorttermReserves | n/a | 19 442 000 | 18 872 000 | 14 095 000 |
| shorttermPrepayment | n/a | n/a | 52 000 | n/a |
| shorttermAssetsTotal | n/a | 32 618 000 | 30 991 000 | 22 548 000 |
| PropertyPlantEquipment | n/a | 664 000 | 1 314 000 | 1 225 000 |
| goodwill | n/a | 826 000 | 826 000 | 826 000 |
| longtermIntangibleAssets | n/a | 228 000 | 1 131 000 | 2 726 000 |
| longtermOtherInvestments | n/a | 266 000 | n/a | n/a |
| shorttermLiabilitiesTradePayables | n/a | 15 097 000 | 12 402 000 | 10 237 000 |
| shorttermLiabilitiesCredit | n/a | 11 768 000 | 12 530 000 | 6 178 000 |
| shorttermLiabilitiesLease | n/a | 2 764 000 | 3 175 000 | 2 595 000 |
| shorttermLiabilitiesTotal | n/a | 31 427 000 | 30 280 000 | 20 218 000 |
| longtermLiabilitiesCredit | n/a | 342 000 | 297 000 | 1 000 000 |
| longtermLiabilitiesLease | n/a | 4 099 000 | 4 620 000 | 5 678 000 |
| longtermLiabilitiesTotal | n/a | 4 600 000 | 5 712 000 | 6 678 000 |
| capitalAuthorized | n/a | 1 000 | 1 000 | 1 000 |
| capitalRetainedProfit | n/a | 5 545 000 | 6 342 000 | 7 523 000 |
| CASHFLOW STATEMENT | ||||
| Amortization | 2 116 000 | 1 501 500 | 1 623 500 | 1 805 500 |
| Dividend | -1 052 000 | n/a | n/a | n/a |
| OperatingCashflow | -3 791 000 | -848 500 | 2 074 000 | 5 146 500 |
| InvestingNetCashflow | 24 000 | -96 000 | -809 500 | -1 334 000 |
| FinancialCashflow | 167 000 | 745 000 | -1 286 000 | -4 053 000 |
| cashflowPurchaseOfPPE | -171 500 | -163 000 | -6 000 | -564 000 |
| cashflowPurchaseOfIntangibleAssets | -100 000 | -6 000 | -6 000 | n/a |
| cashflowLoansPaid | -2 771 000 | -6 854 500 | -10 256 000 | -18 542 500 |
| cashflowEffectOfExchangeRate | -32 000 | -13 500 | -10 500 | -570 500 |
| cashflowCreditPercentPaid | n/a | -169 000 | -140 000 | n/a |
| cashflowInterestIncome | n/a | 1 434 500 | 1 147 500 | n/a |
| OTHER UNSORTED | ||||
| netChangeCash | -3 599 500 | -199 500 | -21 500 | -240 500 |
| netChangeAccountsReceivable | n/a | 1 002 500 | -532 000 | -1 797 500 |
| netChangeReserves | n/a | 5 729 000 | -285 000 | -2 388 500 |
| netChangeAccountsPayable | n/a | 4 100 000 | -1 347 500 | -1 082 500 |
| Показатель | 2022 H1-2 | 2023 H1-2 | 2024 H1-2 | 2025 H1-2 |
|---|---|---|---|---|
| reportId | n/a | 15763 | 15764 | 15831 |
| reportIdAsPrev | 15763 | 15764 | 15831 | n/a |
| updated_at | 2026-07-28 10:49:50 | 2026-07-28 10:49:50 | 2026-06-29 16:30:36 | 2026-06-25 18:45:54 |
| INCOME STATEMENT | ||||
| Revenue | 58 931 000 | 66 196 000 | 77 154 000 | 70 140 000 |
| GrossProfit | 19 461 000 | 17 809 000 | 22 089 000 | 22 118 000 |
| OperatingIncome | 3 312 000 | 3 909 000 | 5 472 000 | 5 812 000 |
| BeforeTaxIncome | 2 892 000 | 1 172 000 | 676 000 | 2 119 000 |
| NetIncome | 2 399 000 | 1 203 000 | 715 000 | 1 177 000 |
| EBITDA | 7 544 000 | 6 912 000 | 8 719 000 | 9 423 000 |
| EBIT | 3 312 000 | 3 909 000 | 5 472 000 | 5 812 000 |
| EBITDAR | 7 544 000 | 6 912 000 | 8 719 000 | 9 423 000 |
| costOfSales | -39 470 000 | -48 387 000 | -55 065 000 | -48 022 000 |
| commercialGeneralAdminCosts | -14 059 000 | -13 440 000 | -17 372 000 | -17 709 000 |
| otherOperatingCosts | -2 090 000 | -460 000 | n/a | n/a |
| financialProfitPositive | 961 000 | 160 000 | 168 000 | 1 337 000 |
| financialLossNegative | -1 381 000 | -2 897 000 | -4 964 000 | -5 030 000 |
| incomeTax | -493 000 | 31 000 | 39 000 | -942 000 |
| nonControllingInterests | 109 000 | 58 000 | 2 000 | -4 000 |
| FinancialIncome | -420 000 | -2 737 000 | -4 796 000 | -3 693 000 |
| PercentProfit | 961 000 | 160 000 | 168 000 | 1 337 000 |
| PercentLoss | -1 381 000 | -2 897 000 | -4 964 000 | -5 030 000 |
| BALANCE STATEMENT | ||||
| TotalEquity | n/a | 5 735 000 | 6 534 000 | 7 711 000 |
| TotalAssets | n/a | 41 762 000 | 42 526 000 | 34 608 000 |
| DeferredTaxAssets | n/a | 2 140 000 | 2 276 000 | 963 000 |
| DeferredTaxLiabilities | n/a | 159 000 | 795 000 | n/a |
| NetDebt | n/a | 17 141 000 | 18 837 000 | 13 681 000 |
| totalDebt | n/a | 18 826 000 | 20 477 000 | 14 764 000 |
| cash_equivalents | n/a | 1 814 000 | 1 771 000 | 1 210 000 |
| investments | n/a | 147 000 | 145 000 | 687 000 |
| credit | n/a | 12 110 000 | 12 827 000 | 7 178 000 |
| lease | n/a | 6 863 000 | 7 795 000 | 8 273 000 |
| MinorityInterest | n/a | 129 000 | 131 000 | 127 000 |
| shorttermAccountsReceivable | n/a | 11 215 000 | 10 151 000 | 6 556 000 |
| shorttermReserves | n/a | 19 442 000 | 18 872 000 | 14 095 000 |
| shorttermPrepayment | n/a | n/a | 52 000 | n/a |
| shorttermAssetsTotal | n/a | 32 618 000 | 30 991 000 | 22 548 000 |
| PropertyPlantEquipment | n/a | 664 000 | 1 314 000 | 1 225 000 |
| goodwill | n/a | 826 000 | 826 000 | 826 000 |
| longtermIntangibleAssets | n/a | 228 000 | 1 131 000 | 2 726 000 |
| longtermOtherInvestments | n/a | 266 000 | n/a | n/a |
| shorttermLiabilitiesTradePayables | n/a | 15 097 000 | 12 402 000 | 10 237 000 |
| shorttermLiabilitiesCredit | n/a | 11 768 000 | 12 530 000 | 6 178 000 |
| shorttermLiabilitiesLease | n/a | 2 764 000 | 3 175 000 | 2 595 000 |
| shorttermLiabilitiesTotal | n/a | 31 427 000 | 30 280 000 | 20 218 000 |
| longtermLiabilitiesCredit | n/a | 342 000 | 297 000 | 1 000 000 |
| longtermLiabilitiesLease | n/a | 4 099 000 | 4 620 000 | 5 678 000 |
| longtermLiabilitiesTotal | n/a | 4 600 000 | 5 712 000 | 6 678 000 |
| capitalAuthorized | n/a | 1 000 | 1 000 | 1 000 |
| capitalRetainedProfit | n/a | 5 545 000 | 6 342 000 | 7 523 000 |
| CASHFLOW STATEMENT | ||||
| Amortization | 4 232 000 | 3 003 000 | 3 247 000 | 3 611 000 |
| Dividend | -2 104 000 | n/a | n/a | n/a |
| OperatingCashflow | -7 582 000 | -1 697 000 | 4 148 000 | 10 293 000 |
| InvestingNetCashflow | 48 000 | -192 000 | -1 619 000 | -2 668 000 |
| FinancialCashflow | 334 000 | 1 490 000 | -2 572 000 | -8 106 000 |
| cashflowPurchaseOfPPE | -343 000 | -326 000 | -12 000 | -1 128 000 |
| cashflowPurchaseOfIntangibleAssets | -200 000 | -12 000 | -12 000 | n/a |
| cashflowLoansPaid | -5 542 000 | -13 709 000 | -20 512 000 | -37 085 000 |
| cashflowEffectOfExchangeRate | -64 000 | -27 000 | -21 000 | -1 141 000 |
| cashflowCreditPercentPaid | n/a | -338 000 | -280 000 | n/a |
| cashflowInterestIncome | n/a | 2 869 000 | 2 295 000 | n/a |
| OTHER UNSORTED | ||||
| netChangeCash | -7 199 000 | -399 000 | -43 000 | -481 000 |
| netChangeAccountsReceivable | n/a | 2 005 000 | -1 064 000 | -3 595 000 |
| netChangeReserves | n/a | 11 458 000 | -570 000 | -4 777 000 |
| netChangeAccountsPayable | n/a | 8 200 000 | -2 695 000 | -2 165 000 |