| Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 |
---|
Profit (loss) before tax | - | -394 | 5,559 | 7,050 |
---|
Depreciation and amortization | - | 78 | 1,394 | 1,345 |
---|
Finance income | - | -30 | -436 | -300 |
---|
Finance costs | - | 136 | 837 | 764 |
---|
Decrease (increase) in trade and other receivables | - | 293 | -551 | -622 |
---|
Increase (decrease) in trade and other payables | - | 484 | 741 | 839 |
---|
Other | - | 209 | -149 | 141 |
---|
Subtotal | - | 797 | 7,395 | 9,218 |
---|
Interest and dividends received | - | 35 | - | - |
---|
Interest paid | - | -69 | -859 | -834 |
---|
Income taxes refund | - | - | 127 | 16 |
---|
Income taxes paid | - | - | -3,016 | -1,235 |
---|
Proceeds from compensation | - | - | - | 216 |
---|
Net cash provided by (used in) operating activities | - | 763 | 3,647 | 7,380 |
---|
Purchase of property, plant and equipment | - | -19 | -310 | -119 |
---|
Purchase of intangible assets | - | -16 | -249 | -444 |
---|
Payments for acquisition of subsidiaries | - | -36,605 | -514 | -577 |
---|
Other | - | 19 | -475 | 160 |
---|
Net cash provided by (used in) investing activities | - | -33,021 | -1,550 | -981 |
---|
Net increase (decrease) in short-term borrowings | - | - | 554 | -800 |
---|
Repayments of long-term borrowings | - | - | -1,184 | -1,498 |
---|
Repayments of lease liabilities | - | -53 | -762 | -908 |
---|
Proceeds from issuance of share acquisition rights | - | - | 32 | - |
---|
Other | - | -5 | -19 | -15 |
---|
Net cash provided by (used in) financing activities | - | 33,840 | -1,378 | -3,222 |
---|
Net increase (decrease) in cash and cash equivalents | - | 1,582 | 717 | 3,176 |
---|