| Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Intangible assets | - | - | - | - | - | 384 | 367 | 491 |
|---|
| Property, plant and equipment | - | - | - | - | - | 17,510 | 17,712 | 18,736 |
|---|
| Right-of-use assets | - | - | - | - | - | 541 | 631 | 743 |
|---|
| Investments in associates and joint ventures | - | - | - | - | - | 1,905 | 1,676 | 1,960 |
|---|
| Deferred tax assets | - | - | - | - | - | 17 | 18 | 330 |
|---|
| Other receivables | - | - | - | - | - | 205 | 158 | 337 |
|---|
| Trade receivables | - | - | - | - | - | 6 | 31 | 1 |
|---|
| Non-current financial assets | - | - | - | - | - | 201 | 8 | - |
|---|
| Total non-current assets | - | - | - | - | - | 20,769 | 20,601 | 22,598 |
|---|
| Assets held for sale | - | - | - | - | - | - | - | 1,537 |
|---|
| Inventories | - | - | - | - | - | 1,738 | 1,683 | 1,546 |
|---|
| Contract assets | - | - | - | - | - | 1 | 10 | 30 |
|---|
| Other receivables | - | - | - | - | - | 808 | 381 | 552 |
|---|
| Trade receivables | - | - | - | - | - | 1,504 | 973 | 1,620 |
|---|
| Current financial assets | - | - | - | - | - | 319 | 264 | 390 |
|---|
| Cash and cash equivalents | - | - | - | - | - | 773 | 1,123 | 1,118 |
|---|
| Total current assets | - | - | - | - | - | 5,143 | 4,434 | 6,793 |
|---|
| TOTAL ASSETS | - | - | - | - | - | 25,912 | 25,035 | 29,391 |
|---|
| Issued capital | - | - | - | - | - | 4,507 | 4,504 | 4,506 |
|---|
| Retained earnings | - | - | - | - | - | 5,947 | 4,445 | 7,146 |
|---|
| Shareholders' equity attributable to shareholders of the parent company | - | - | - | - | - | 10,454 | 8,949 | 11,652 |
|---|
| Non-controlling interest | - | - | - | - | - | 98 | 102 | 218 |
|---|
| TOTAL SHAREHOLDERS' EQUITY | - | - | - | - | - | 10,552 | 9,051 | 11,870 |
|---|
| Provisions | - | - | - | - | - | - | - | 1,084 |
|---|
| Contract liabilities | - | - | - | - | - | - | 34 | 114 |
|---|
| Deferred tax liabilities | - | - | - | - | - | 1,733 | 1,242 | 90 |
|---|
| Income tax liability | - | - | - | - | - | 26 | 4 | 2 |
|---|
| Taxes payable | - | - | - | - | - | 1 | - | - |
|---|
| Salaries and social security | - | - | - | - | - | 1 | - | 34 |
|---|
| Lease liabilities | - | - | - | - | - | 272 | 325 | 406 |
|---|
| Loans | - | - | - | - | - | 5,948 | 6,682 | 7,035 |
|---|
| Other liabilities | - | - | - | - | - | 19 | 112 | 74 |
|---|
| Accounts payable | - | - | - | - | - | 6 | 5 | 6 |
|---|
| Total non-current liabilities | - | - | - | - | - | 10,577 | 11,064 | 8,845 |
|---|
| Liabilities directly associated with assets held for sale | - | - | - | - | - | - | - | 2,136 |
|---|
| Provisions | - | - | - | - | - | - | - | 116 |
|---|
| Contract liabilities | - | - | - | - | - | 77 | 69 | 73 |
|---|
| Income tax liability | - | - | - | - | - | 27 | 31 | 126 |
|---|
| Taxes payable | - | - | - | - | - | 173 | 139 | 247 |
|---|
| Salaries and social security | - | - | - | - | - | 297 | 210 | 412 |
|---|
| Lease liabilities | - | - | - | - | - | 294 | 341 | 370 |
|---|
| Loans | - | - | - | - | - | 1,140 | 1,508 | 1,907 |
|---|
| Other liabilities | - | - | - | - | - | 12 | 122 | 410 |
|---|
| Accounts payable | - | - | - | - | - | 2,564 | 2,319 | 2,879 |
|---|
| Total current liabilities | - | - | - | - | - | 4,783 | 4,920 | 8,676 |
|---|
| TOTAL LIABILITIES | - | - | - | - | - | 15,360 | 15,984 | 17,521 |
|---|
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | - | - | - | - | - | 25,912 | 25,035 | 29,391 |
|---|