| EBITDA |
| −8 979 |
| −36 086 |
| −12 459 |
| −7 202 |
| −18 865 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 |
| EBIT | −8 979 | −36 086 | −12 459 | −7 202 | −18 865 |
| Net financials | −1 089 630 | −285 430 | −1 503 962 | −281 090 | −1 150 410 |
| Profit before tax | 101 744 | 94 792 | 109 365 | 127 783 | 137 320 |
| Tax | −29 361 | −19 536 | −22 536 | −26 323 | −28 246 |
| Net profit | 72 383 | 75 256 | 86 829 | 101 460 | 109 074 |
| Long-term debt | 10 404 913 | 11 045 806 | 16 133 883 | 18 687 465 | 16 347 080 |
| Short-term debt | 10 482 566 | 11 017 369 | 14 628 781 | 12 182 108 | 15 974 033 |
| Total debt | 20 887 479 | 22 063 175 | 30 762 664 | 30 869 573 | 32 321 113 |
