20221231 20221231 1 - 5 6 - 7 8 - 9 10 - 11 12 - 15 16 - 137 () [1998]70 1998121691370000163044841F 59() (TPU) 2023318 ()() 15(2014) 20221231434.85 () - - () (()10)(()12)(()1518) (()19)(()24) 202212312022 111231 1212 () 5.1 () 5.2 () () () / () ()14.3.2. () 9.1 (1) (2)(3) () 9.2 () 9.2 14() () () () 10 - 10.1 ()() () () 10 - 10.1 - 10.1.1 10.1.2 10.1.3 10.2 () 10 - 10.2 - 10.2.1 (1)(2)(3)(4) (5)(6)(7)(8)(9) () 10 - 10.2 - 10.2.1 - ()30 10.2.2 (1)(2)(3) (4) () ()90 10.2.3 () 10 - 10.2 - 10.2.3 - 10.2.4 10.3 (1)(2) (3) () 10 - 10.3 10.4 10.4.1 10.4.1.1 () (1)(2) (3) () 10 - 10.4 - 10.4.1 - 10.4.1.1 () 10.4.1.2 10.4.1.2.1 10.4.2 () () () 10 - 10.4 - 10.4.3 () 10.5 (1)(2)(3) 10.6 ()()10.110.210.3 () 12.1 12.2 12.3 12.4 12.5 () 13.1 () 13.2 () 14.1 14.2 () - 14.3 14.3.1 14.3.2 14.4 () 15.1 15.2 () (%) (%) 20-50 0-5 2.00-5.00() 6.67-20 0-5 5.00-14.99- 2-12 4-5 7.92-48.00-1-10 0-30 7.00-100.00 3-12 0-5 7.92-33.33 5-8 0-5 11.88-20.00 15.3 () 18.1 () (%)10-50 2.00-10.00 15-20 5.00-6.67 8-12 8.33-12.50 6-10 10.00-16.67 (1) 28-30 3.33-3.57-(2) 50 2.00- 1 ()( ) () 18.1 () 18.2 (1)(2)(3) (4) (5) () - 19 - 22.1 22.2 () 22.3 22.4 (1) (2)(3) () () () () () () (PPP)PPP (1)(2)(3) 26.1 ()3548 26.2 ()3548 () 27/ 27.1 ()() 27.2 () () 27/ 27.2 27.3 28.1 28.1.1 28.1.2 () 28.1 28.1.2 28.1.3 28.1.4 () 28.1 28.1.5 29.1.1 () 29.1.1 29.1.2 () () 30.1 30.2 ()12 () - 30 - - 30.3 30.4 30.5 30.6 30.7 () - 30 - - 30.8 31.1 31.1.115 2021 12 30 15 (15) 31.1.1.1 20221 12022 11 31.1.1.2 20221 12022 11 () (1) ()()() () 9%()()6% 13% 27% 7% 5%-7% 2% 0.3% 4 3 30% 30%1.2% 12% 2 3%(367/) 3.6%(2,018/)CPI 3 12090 120310.5 303.82,516 4 1.212 1.414 () - 1 - (%) (1) 15()() 25 ()() 25()() () 25 () 25 (2) 15 () 25() () 25() 25 (3) 20()() () 25() 25() 25() 25 () 25()() 25 ()() (4) 15()() 25()()(5) 15()() 25 () 25 () - 1 - (%)() 25()() 25()() 25 () 25() 25() 25() () 25() 25() 25()() 25() 25()() 25 () 25()()(6) 15 () 25()() 25()() 25()()(7) 15 ()() 25()() 25() 16.5 16.5() 16.5()() 23.2() 8() 25.17 () 17()()(9) 17 ()() 21 () - 1 - (%)Wanhua BorsodChem Latin-America Comercio de Produtos Quimicos Ltda. 34 ()() 9BC Chlor-Alkali Ltd. 9Borsod Chenfeng Chemical Kft. 9Sino-Hungarian Borsod Economic Cooperation Area Development Company Ltd.() BorsodChem Zrt.(BC) (10) 9BC-KC Formalin Kft. 9BC-Energiakeresked Kft.(11) 40BC Erm Kft.(11) 40Polimer Szolgltat Kft. 9BC Power Energiatermel II Kft.(11) 40BorsodChem Italia S.r.l. 27.9Mount Tai Chemical Holding Company S..r.l.(Mount Tai)(12) 27.19BorsodChem MCHZ,s.r.o. 19Wanhua BorsodChem Rus LLC. 20Chematur Technologies AB 20.6Chematur Engineering AB 20.6 1 [2020]216-2020 (GR202037000153) 2020112022123115% 2 201960 ()15%202112312022420231231202042020415% 3 2021820211120221231 10012.5%20% 4 2022 (GR202233101780) 2022112024123115% (202115%) 5 2022 (GR202233102172) 2022112024123115% (202115%) () - 1 - 6 2021 (GR202144002399)320211120231231 7 [2021]37-2020 (GR202011004144)320201120221231 8 2 10%220020%20022% 9 17% 10 20221231BC 100,031,832(742,526,286)()50,971,077(378,353,207) (202144,874,884(323,983,202)) 80% 11 31% 40% 12 17%(7%)9% 27.19%(202127.19%) () 17,067,468,953.67 | | | 26,454,148,682.95 | |
678,067,574.19 | | | 4,206,369,956.88 | |
45,821,117.25 | | | 68,178,113.48 | |
904,869,794.42 | | | 3,121,685,562.02 | |
7,563,926.43 | | | 13,229,820.96 | |
51,997,713.00 | | | 56,257,131.38 | |
28,503,196.95 | | | 63,151,362.63 | |
18,805,545,277.28 | | | 34,013,277,962.07 | |
35,084,346.10 | | | 80,803,067.04 | |
142,010,981.24 | | | 104,746,028.19 | |
182,241,939.28 | | | 202,394,998.69 | |
18,988,842,959.88 | | | 34,216,298,291.79 | |
1,714,606,921.45 | | | 4,545,166,724.72 | |
() (1) (2) (3) 325,650,565.50 | | | 683,344,605.00 | |
(LPG) (4) 330,103,785.90 | | | 694,312,477.02 | |
1 ()60 3 ()60 4 (LPG) (LPG) ()60 (1) 8,751,334,288.65 | | | 8,327,496,178.85 | |
1-30 824,153,504.69 | | | 719,774,868.27 | |
31-60 168,688,718.04 | | | 188,847,304.32 | |
61-90 25,128,243.28 | | | 38,133,003.88 | |
72,393,078.83 | | | 51,958,666.21 | |
9,841,697,833.49 | | | 9,326,210,021.53 | |
(2) (% (%) 3,314,365,109.11 | | | 33.67 | | | 36,792,159.71 | | | 1.11 | | | 3,277,572,949.40 | |
4,682,673,718.53 | | | 47.58 | | | 189,060,951.39 | | | 4.04 | | | 4,493,612,767.14 | |
1,667,949,133.71 | | | 16.95 | | | 475,010,532.86 | | | 28.48 | | | 1,192,938,600.85 | |
| | 176,709,872.14 | | | 1.80 | | | 80,582,252.89 | | | 45.60 | | | 96,127,619.25 | | | | | | | | | | | | | | | | | |
9,841,697,833.49 | | | 100.00 | | | 781,445,896.85 | | | 7.94 | | | 9,060,251,936.64 | |
() - (%) (%) 3,274,602,193.31 3,274,602,193.31 | | | 35.11 | | | 33,387,168.58 | | | 1.02 | | | 3,241,215,024.73 | |
4,407,849,856.72 | | | 47.26 | | | 207,565,178.08 | | | 4.71 | | | 4,200,284,678.64 | |
1,491,380,724.73 | | | 15.99 | | | 366,320,751.67 | | | 24.56 | | | 1,125,059,973.06 | |
| | 152,377,246.77 | | | 1.64 | | | 72,759,190.91 | | | 47.75 | | | 79,618,055.86 | | | | | | | | | | | | | | | | | |
9,326,210,021.53 | | | 100.00 | | | 680,032,289.24 | | | 7.29 | | | 8,646,177,732.29 | |
20221231 (% | | | | | | | | | | | 6.07 | | | 8,751,334,288.65 | | | 530,984,046.78 | | | 8,220,350,241.87 | |
1-30 15.16 | | | 824,153,504.69 | | | 124,927,986.36 | | | 699,225,518.33 | |
31-60 24.51 | | | 168,688,718.04 | | | 41,339,907.29 | | | 127,348,810.75 | |
61-90 46.96 | | | 25,128,243.28 | | | 11,800,877.59 | | | 13,327,365.69 | |
100.00 | | | 72,393,078.83 | | | 72,393,078.83 | | | - | |
7.94 | | | 9,841,697,833.49 | | | 781,445,896.85 | | | 9,060,251,936.64 | |
20211231 (% | | | | | | | | | | | 5.43 | | | 8,327,496,178.85 | | | 452,129,978.41 | | | 7,875,366,200.44 | |
1-30 15.67 | | | 719,774,868.27 | | | 112,755,747.00 | | | 607,019,121.27 | |
31-60 23.36 | | | 188,847,304.32 | | | 44,121,395.67 | | | 144,725,908.65 | |
61-90 50.00 | | | 38,133,003.88 | | | 19,066,501.95 | | | 19,066,501.93 | |
100.00 | | | 51,958,666.21 | | | 51,958,666.21 | | | - | |
7.29 | | | 9,326,210,021.53 | | | 680,032,289.24 | | | 8,646,177,732.29 | |
() - (3) () () 202211 628,073,623.03 | | | 51,958,666.21 | |
202211 (12,137,006.54 () 42,889,522.03 | | | 21,635,506.69 | |
64,525,028. () (14,331,169.00 (14,331,169.00 50,226,679.50 | | | 993,068.39 | | | 51,219,747.89 | |
20221231 709,052,818.02 | | | 72,393,078.83 | | | 781,445,896.85 | |
(4) (5) 650,110,482.22 (20211231706,987,169.95)6.61% (202112317.58%) 11,888,468.88 (202112316,488,660.88) (6) 1,086,974,054.30 | | | 5,069,966,141.90 | |
167,453,218.82 | | | 1,560,054,409.37 | |
1,254,427,273.12 | | | 6,630,020,551.27 | |
() - () 138,721,824.51 | | | 727,395,871.76 | |
138,721,824.51 | | | 727,395,871.76 | |
()2158 (%) (%) 1,267,767,596.08 | | | 99.26 | | | 1,353,089,716.68 | | | 99.00 | |
6,559,482.69 | | | 0.51 | | | 8,339,402.59 | | | 0.60 | |
1,156,868.56 | | | 0.09 | | | 3,378,342.39 | | | 0.25 | |
1,788,182.26 | | | 0.14 | | | 2,000,408.20 | | | 0.15 | |
1,277,272,129.59 | | | 100.00 | | | 1,366,807,869.86 | | | 100.00 | |
20221231480,159,603.83 (20211231332,639,100.14)37.59% (2021123124.34%) () 6.1 999,032,133.71 | | | 1,394,076,365.68 | |
6.2 831,459,062.21 | | | 1,297,474,139.78 | |
139,663,921.82 | | | 53,379,736.90 | |
21,248,613.62 | | | 23,791,155.68 | |
6,660,536.06 | | | 19,431,333.32 | |
999,032,133.71 | | | 1,394,076,365.68 | |
(1) 469,398,000.00 | | | 465,256,898.86 | |
(2) 272,849,270.06 | | | 264,892,643.84 | |
19,967,897.78 | | | 198,869,221.66 | |
(3) 107,799,980.00 | | | 157,799,980.00 | |
127,467,856.15 | | | 140,112,113.86 | |
999,032,133.71 | | | 1,394,076,365.68 | |
() 6.2 (%) | | 847,969,498.46 | | | | 84.88 | | | | | 847,969,498.46 |
(%) 1 144,090,820.00 1 36,979,060.00 12.99 | | 1,011,609,198.84 | | | | | 72.57 | | - | | | 1,011,609,198.84 | |
() 1,274,418,906.77 | | | 968,882,961.49 | |
73,968,084.16 | | | 27,811,508.80 | |
() 44,008,147.23 | | | 47,803,294.23 |
44,783,243.77 | | | 17,074,523.45 | |
1,437,178,381.93 | | | 1,061,572,287.97 | |
[2019]2220201 () 880,617,170.56 | | | - | | | 880,617,170.56 | | | 800,339,457.89 | | | - | | | 800,339,457.89 | |
13,704,993.8 13,704,993.8 1 | | | 11,496,256.64 | | | - | | | 11,496,256.64 | |
894,322,164.3 894,322,164.3 7 | | | 811,835,714.53 | | | - | | | 811,835,714.53 | |
30715 () - 10 - 1 Adnoc Logistics&Shipping4 AW Shipping Limited 84,029,704.05 2 () 3 ()4,160,000.00 4 987,810.25 5 ()3,799.76 6 168,315,000.00 1,343,500,000.007 7 96,373,080.015,919,606.46 90,453,473.55 346,450,235.33 8 2,000,000.00 40,000,000.008,000,000.006,000,000.003 9 72,500,000.00 500,000,000.00145,000,000.00145,000,000.0011 10 ()193,510,000.00 38,702,000.0020%38,702,000.00 () - 10 - 11 95,000,000.00 19,000,000.0020%19,000,000.00 12 10,000,000.00 4,900,000.0049%4,900,000.00 13 ()600,000,000.00 294,000,000.0049%294,000,000.00 14 2,000,000,000.00 600,000,000.0030%600,000,000.00 15 850,000,000.00416,500,000.0049%416,500,000.00 16()50,000,000.00 15,000,000.0030%15,000,000.00 17 ()1,964,790,200.00 392,958,040.0020%324,800,000.0051 18 ()100,000,000.00 40,000,000.0040%4,400,000.00 19 ()300,000,000.00 90,000,000.0030%90,000,000.00 () - 194,947,429.43 | | | 238,204,661.33 | |
306,631,853.62 | | | 289,960,000.00 | |
()(1) ()(2) (3) ()(4) 594,164,076.62 | | 528,164,661.33 | |
1 202283,340,000.00 () 4.00% 2 20221,762,515.00() 10.00% 3 20225,973,500.00 1.88% 4 2022() 0.61%819,549.662,063,125.34 ()49 () 270,000.00 270,000.00 | | | 174,947,429.43 | | | - | |
() () () 270,000.00 | | | 192,308,511.96 | | | - | |
() - 286,975,710.91 | | | 17,013,045,896.07 | | | 82,915,423,000.59 | | | 281,555,074.93 | | | 798,588,034.07 | | 101,295,587,716.57 |
8,076,992.73 | | | 2,612,089,374.12 | | | 19,084,946,783.49 | | | 62,606,348.73 | | | 64,442,845.18 | | | 21,832,162,344.25 |
(1) | | 85,183,122.59 | | | 1,027,418,325.70 | | | 55,775,825.41 | | | 47,135,792.82 | | | 1,215,513,066.52 |
(2) | | 2,372,436,338.08 | | | 17,826,733,175.14 | | | 4,887,448.70 | | | 13,799,081.92 | | | 20,217,856,043.84 |
(3) | | 8,076,992.73 | | | 154,469,913.45 | | | 230,795,282.65 | | | 1,943,074.62 | | | 3,507,970.44 | | | 398,793,233.89 |
| | 92,220,250.51 | | | 520,511,707.91 | | | 4,020,812.35 | | | 14,942,778.10 | | | 631,695,548.87 |
(1) | | 92,220,250.51 | | | 520,511,707.91 | | | 4,020,812.35 | | | 14,942,778.10 | | | 631,695,548.87 |
295,052,703.64 | | | 19,532,915,019.68 | | 101,479,858,076.17 | | | 340,140,611.31 | | | 848,088,101.15 | | | 122,496,054,511.95 |
| | 4,318,423,454.99 | | | 30,059,449,906.76 | | | 158,816,840.74 | | | 462,138,976.72 | | | 34,998,829,179.21 |
| | 769,978,653.32 | | | 7,267,862,425.87 | | | 30,234,894.60 | | | 93,721,424.74 | | | 8,161,797,398.53 |
(1) | | 689,621,797.72 | | | 7,093,357,099.71 | | | 28,697,276.46 | | | 90,393,894.94 | | | 7,902,070,068.83 |
(2) | | | | 80,356,855.60 | | | 174,505,326.16 | | | 1,537,618.14 | | | 3,327,529.80 | | | 259,727,329.70 |
| | 38,203,193.82 | | | 359,061,753.18 | | | 3,637,098.83 | | | 13,423,026.16 | | | 414,325,071.99 |
(1) | | 38,203,193.82 | | | 359,061,753.18 | | | 3,637,098.83 | | | 13,423,026.16 | | | 414,325,071.99 |
| | 5,050,198,914.49 | | | 36,968,250,579.45 | | | 185,414,636.51 | | | 542,437,375.30 | | | 42,746,301,505.75 |
| | 154,613,745.16 | | | 908,930,155.20 | | | - | | | 308,437.35 | | | 1,063,852,337.71 |
| | 13,325,400.38 | | | 121,075,011.02 | | | - | | | 27,054.06 | | | 134,427,465.46 |
(1) | | 13,223,086.66 | | | 120,649,071.88 | | | - | | | 27,054.06 | | | 133,899,212.60 |
(2) | | | | 102,313.72 | | | 425,939.14 | | | - | | | - | | | 528,252.86 |
| | | | 6,636,093.61 | | | - | | | - | | | 6,636,093.61 |
(1) | | | | 6,636,093.61 | | | - | | | - | | | 6,636,093.61 |
| | 167,939,145.54 | | | 1,023,369,072.61 | | | - | | | 335,491.41 | | | 1,191,643,709.56 |
295,052,703.64 | | 14,314,776,959.65 | | | 63,488,238,424.11 | | | 154,725,974.80 | | | 305,315,234.44 | | | 78,558,109,296.64 |
286,975,710.91 | | | 12,540,008,695.92 | | | 51,947,042,938.63 | | | 122,738,234.19 | | | 336,140,620.00 | | | 65,232,906,199.65 |
() - 12 - 2022123120211231 4,873,452, 13.1 34,726,840,352.56 | | | 27,056,984,346.86 | |
2,336,851,677.29 | | | 2,294,897,602.12 | |
37,063,692,029.85 | | | 29,351,881,948.98 | |
() 13 - () 1,664,841,026.37 | | | 34,607,367.17 | | | 1,630,233,659.20 | | | 1,594,881,106.04 | | | 34,518,568.24 | | | 1,560,362,537.80 | |
706,618,018.09 | | | - | | | 706,618,018.09 | | | 746,051,905.85 | | | 11,516,841.53 | | | 734,535,064.32 | |
2,371,459,044.46 | | | 34,607,367.17 | | | 2,336,851,677.29 | | | 2,340,933,011.89 | | | 46,035,409.77 | | | 2,294,897,602.12 | |
1. 60,314,494.68 | | | 129,789,165.97 | | | 615,667,037.38 | | | 3,633,158,501.47 | | | 4,438,929,199.50 | |
| | 296,786,181.55 | | | 933,968,078.90 | | | 3,470,785,030.84 | | | 4,701,539,291.29 | |
(1) | | 279,243,965.98 | | | 916,661,343.90 | | | 3,138,176,955.47 | | | 4,334,082,265.35 | |
(2) | | 17,542,215.57 | | | 17,306,735.00 | | | 332,608,075.37 | | | 367,457,025.94 | |
207,487.09 | | | 928,849.89 | | | 85,214,892.00 | | | 728,411,704.27 | | | 814,762,933.25 | |
(1) 207,487.09 | | | 928,849.89 | | | 85,214,892.00 | | | 728,411,704.27 | | | 814,762,933.25 | |
60,107,007.59 | | | 425,646,497.63 | | | 1,464,420,224.28 | | | 6,375,531,828.04 | | | 8,325,705,557.54 | |
1. 1,918,721.92 | | | 80,198,590.00 | | | 274,293,896.04 | | | 835,474,351.14 | | | 1,191,885,559.10 | |
(1) 1,918,721.92 | | | 75,420,871.58 | | | 256,236,417.07 | | | 742,185,685.04 | | | 1,075,761,695.61 | |
(2) | | 4,777,718.42 | | | 18,057,478.97 | | | 93,288,666.10 | | | 116,123,863.49 | |
207,487.09 | | | 928,849.89 | | | 82,980,599.10 | | | 339,271,300.32 | | | 423,388,236.40 | |
(1) 207,487.09 | | | 928,849.89 | | | 82,980,599.10 | | | 339,271,300.32 | | | 423,388,236.40 | |
3,701,390.11 | | | 122,123,027.01 | | | 384,230,369.09 | | | 1,067,573,651.62 | | | 1,577,628,437.83 | |
56,405,617.48 | | | 303,523,470.62 | | | 1,080,189,855.19 | | | 5,307,958,176.42 | | | 6,748,077,119.71 | |
58,324,339.40 | | | 86,935,879.07 | | | 422,749,965.23 | | | 3,061,787,900.67 | | | 3,629,798,084.37 | |
() 5,833,867,959.36 | | | 9,537,214.24 | | | 3,124,178,678.78 | | | 349,607,007.42 | | | 547,307,020.12 | | | 96,282,000.00 | | | 9,960,779,879.92 | |
1,912,848,463.37 | | | 134,556,041.21 | | | 291,378,922.74 | | | 13,078,129.83 | | | 174,923,509.62 | | | 5,408,834.36 | | | 2,532,193,901.13 | |
(1) 1,887,528,149.05 | | | | | 276,695,631.24 | | | 1,679,582.06 | | | 87,060,953.35 | | | 5,408,834.36 | | | 2,258,373,150.06 | |
(2) | | | | | | 9,714,602.22 | | | 87,862,556.27 | | | - | | | 97,577,158.49 | |
(3) (()1) 25,320,314.32 | | | 134,287,604.55 | | | | | | | | | - | | | 159,607,918.87 | |
(4) | | | | 268,436.66 | | | 14,683,291.50 | | | 1,683,945.55 | | | | | - | | | 16,635,673.71 | |
26,213,958.07 | | | | | 14,845.80 | | | 6,814,222.20 | | | 1,773,514.17 | | | 1,190,105.50 | | | 36,006,645.74 | |
(1) 26,213,958.07 | | | | | 14,845.80 | | | 6,814,222.20 | | | 1,773,514.17 | | | 1,190,105.50 | | | 36,006,645.74 | |
7,720,502,464.66 | | | 144,093,255.45 | | | 3,415,542,755.72 | | | 355,870,915.05 | | | 720,457,015.57 | | | 100,500,728.86 | | 12,456,967,135.31 | |
520,215,984.95 | | | 2,923,978.41 | | | 1,168,800,833.54 | | | 220,517,525.22 | | | 63,170,167.37 | | | 2,830,434.32 | | | 1,978,458,923.81 | |
141,171,223.77 | | | 13,600,131.33 | | | 288,962,971.74 | | | 36,625,181.22 | | | 29,204,020.40 | | | 387,690.94 | | | 509,951,219.40 | |
(1) 141,171,223.77 | | | 13,513,759.78 | | | 283,017,091.96 | | | 35,141,760.02 | | | 29,204,020.40 | | | 387,690.94 | | | 502,435,546.87 | |
(2) | | | | 86,371.55 | | | 5,945,879.78 | | | 1,483,421.20 | | | | | - | | | 7,515,672.53 | |
5,170,984.43 | | | | | 14,845.80 | | | 6,814,222.20 | | | 298,647.35 | | | 1,983.51 | | | 12,300,683.29 | |
(1) 5,170,984.43 | | | | | 14,845.80 | | | 6,814,222.20 | | | 298,647.35 | | | 1,983.51 | | | 12,300,683.29 | |
656,216,224.29 | | | 16,524,109.74 | | | 1,457,748,959.48 | | | 250,328,484.24 | | | 92,075,540.42 | | | 3,216,141.75 | | | 2,476,109,459.92 | |
(1) (2) (1) 7,064,286,240.37 | | | 127,569,145.71 | | | 1,957,793,796.24 | | | 105,089,633.91 | | | 628,381,475.15 | | | 97,284,587.11 | | | 9,980,404,878.49 | |
5,313,651,974.41 | | | 6,613,235.83 | | | 1,955,377,845.24 | | | 129,089,482.20 | | | 484,136,852.75 | | | 93,451,565.68 | | | 7,982,320,956.11 | |
BC 986,955,541.82 | | | 27,778,074.72 | | | 1,014,733,616.54 | |
277,518,585.35 | | | - | | | 277,518,585.35 | |
1,264,474,127.17 | | | 27,778,074.72 | | | 1,292,252,201.89 | |
() 17/ 1,151,508,089.26 | | | 271,296,772.04 | | | 1,061,282,738.19 | | | 248,696,403.33 | |
729,448,348.48 | | | 91,370,876.97 | | | 632,340,030.62 | | | 86,511,534.11 | |
5,432,380,911.63 | | | 888,079,294.25 | | | 3,586,189,570.43 | | | 580,338,172.99 | |
3,511,570,079.44 | | | 873,283,210.62 | | | 1,235,237,980.35 | | | 299,729,737.32 | |
1,465,659,983.08 | | | 263,530,290.02 | | | 1,564,868,596.79 | | | 271,505,957.64 | |
5,346,688,141.4 813,182,236.6 1 | | | 4,412,471,193.47 | | | 685,535,231.38 | |
277,426,468.7 2 | | | 1,422,437,010.30 | | | 232,305,011.48 | |
44,939,391.3 4 | | | 328,384,090.53 | | | 49,363,099.32 | |
398,527.0 27,197,505.60 | | | 2,449,557.00 | | | 51,082,706.00 | | | 4,597,443.54 | |
19,632,583,199.4 3,525,956,624.6 4 | | | 14,299,814,792.82 | | | 2,459,079,469.96 | |
() 17/ 6,430,341,507.45 | | | 1,026,920,448.10 | | | 5,056,792,061.53 | | | 763,342,306.04 | |
520,927,717.83 | | | 58,738,295.09 | | | 979,823,178.26 | | | 105,192,354.79 | |
756,394,847.08 | | | 172,361,926.86 | | | 758,774,127.21 | | | 158,845,135.10 | |
7,707,664,072.36 | | | 1,258,020,670.05 | | | 6,795,389,367.00 | | | 1,027,379,795.93 | |
891,442,747.1 2,634,513,877.4 5 | | | 650,046,410.28 | | | 1,809,033,059.68 | |
891,442,747.19 | | | 366,577,922.86 | | | 650,046,410.28 | | | 377,333,385.65 | |
2022 BC 2023 110,253.45 2024 2025 2026 2027 2033 MountTai20162016 2034 2035 2036 9,743,400.67 | | | 10,486,513.52 | |
2037 11,967,562.71 | | | 13,056,325.84 | |
2038 9,942,695.28 | | | 11,780,092.33 | |
2039 208,853,799.58 | | | 119,401,474.05 | |
253,849,683.53 | | | 215,682,083.13 | |
/ () 5,207,396,875.20 | | | 3,351,826,941.23 | |
80,000,000.00 | | | 43,495,719.60 | |
5,287,396,875.20 | | | 3,450,372,660.83 | |
44,019,483,776.90 | | | 53,873,031,816.12 | |
44,019,483,776.90 | | | 53,873,031,816.12 | |
(1) 11,824,679.70 | | | 7,255,798.50 | |
(LPG) (2) 12,075,405.30 | | | 7,255,798.50 | |
1 ()60 2 (LPG) (LPG) ()60 () 11,138,724,407.66 | | | 8,987,341,916.42 | |
11,138,724,407.66 | | | 8,987,341,916.42 | |
()14 5,236,499,291.68 | | | 4,747,358,626.95 | |
7,830,022,192.26 | | | 6,655,307,157.58 | |
13,066,521,483.94 | | | 11,402,665,784.53 | |
() (1) 5,391,914,942.19 | | | 4,433,834,213.84 | |
(2) (3) 2022114,433,834,213.842022 5,391,914,942.192023 (1) 1,842,218,875.65 | | | 6,288,623,054.45 | | | 6,420,235,578.57 | | | 1,710,606,351.53 | |
2- 26,452,746.77 | | | 606,115,939.37 | | | 610,885,649.52 | | | 21,683,036.62 | |
1,868,671,622.42 | | | 6,894,738,993.82 | | | 7,031,121,228.09 | | | 1,732,289,388.15 | |
(2) 1,831,872,595.58 | | | 5,292,862,921.86 | | | 5,449,573,952.14 | | | 1,675,161,565.30 | |
1,545,050.00 | | | 293,969,051.45 | | | 293,682,601.45 | | 1,831,500.00 | |
4,900,522.90 | | | 293,974,710.83 | | | 289,500,464.08 | | 9,374,769.65 | |
4,595,253.89 | | | 252,827,008.48 | | | 248,475,142.53 | | 8,947,119.84 | |
224,565.53 | | | 39,968,926.55 | | | 39,862,014.21 | | | 331,477.87 | |
80,703.48 | | | 1,178,775.80 | | | 1,163,307.34 | | 96,171.94 | |
3,879,238.53 | | | 361,548,434.68 | | | 341,210,880.00 | | 24,216,793.21 | |
21,468.64 | | | 46,267,935.63 | | | 46,267,680.90 | | | 21,723.37 | |
1,842,218,875.65 | | | 6,288,623,054.45 | | | 6,420,235,578.57 | | | 1,710,606,351.53 | |
() (3) - 25,301,137.37 | | | 582,161,798.28 | | | 586,178,733.17 | | | 21,284,202.48 | |
1,151,609.40 | | | 20,110,056.76 | | | 20,862,832.02 | | | 398,834.14 | |
- | | | 3,844,084.33 | | 3,844,084.33 | | | - | |
26,452,746.77 | | | 606,115,939.37 | | | 610,885,649.52 | | | 21,683,036.62 | |
10.31%~28.5%1.2%~2.9% 15.5% 582,161,798.2820,110,056.76 (2021495,354,789.8923,017,694.61)20221231 21,284,202.48 398,834.14 (2021123125,301,137.371,151,609.40) 298,029,029.61 | | | 607,237,120.57 | |
1,204,455,663.03 | | | 2,306,529,382.02 | |
19,416,731.12 | | | 10,583,179.72 | |
18,041,841.76 | | | 38,321,267.52 | |
144,619,417.68 | | | 155,401,378.85 | |
1,684,562,683.20 | | | 3,118,072,328.68 | |
26.1 60,000,000.00 | | | 52,500,000.00 | |
1,339,849,934.15 | | | 1,213,871,372.12 | |
1,399,849,934.15 | | | 1,266,371,372.12 | |
() 26 - 26.2 60,000,000.00 | | | 52,500,000.00 | |
60,000,000.00 | | | 52,500,000.00 | |
26.3 290,258,285.75 | | | 129,442,804.11 | |
641,932,212.10 | | | 705,003,016.59 | |
407,659,436.30 | | | 379,425,551.42 | |
1,339,849,934.15 | | | 1,213,871,372.12 | |
(()29) 2,371,015,479.92 | | | 3,106,257,240.89 | |
(()31) 824,711,425.39 | | | 1,105,306,851.03 | |
(()32) (()30) 3,198,230,795.72 | | | 4,221,564,091.92 | |
640,717,530.52 | | | 543,957,603.28 | |
() 12,732,805,479.41 | | | 8,279,404,383.54 | |
13,373,523,009.93 | | | 8,823,361,986.82 | |
() (1) () 2,103,500,000.00 | | | 2,663,400,000.00 | |
16,235,851,868.11 | | | 16,086,609,520.07 | |
: 2,371,015,479.92 | | | 3,106,257,240.89 | |
15,968,336,388.19 | | | 15,643,752,279.18 | |
1,550,000,000.00()5(3) 553,500,000.00() 202212310.05%3.90% (20210.04%4.35%) (2) (1) () : (2) 200,000,000.00 | | | | | 200,000,000.00 | | | 2,503,890.41 | | | | | | | 202,503,890.41 | |
(()28)20221231 () 824,711,425.39 | | | 1,105,306,851.03 | |
666,610,824.95 | | | 677,276,982.06 | |
626,766,129.52 | | | 328,341,003.40 | |
4,549,367,195.59 | | | 1,700,973,696.39 | |
6,667,455,575.45 | | | 3,811,898,532.88 | |
824,711,425.39 | | | 1,105,306,851.03 | |
5,842,744,150.06 | | | 2,706,591,681.85 | |
(1) 116,729,000.00 | | | 116,729,000.00 | |
(2) 50,000,000.00 | | | 60,000,000.00 | |
(3) 168,129,000.00 | | | 178,129,000.00 | |
: 168,129,000.00 | | | 168,129,000.00 | |
2 Europe-America Energy Technology Co.,Ltd.Chematur Technologies AB 25% 100,000,000.00 2032 3 100%5% 9,902,148.60 | | | 10,085,920.90 | |
() () 218,234,521.89 | | | 226,346,042.05 | |
34,431,195.88 | | | 55,511,045.95 | |
252,665,717.7 BCBC2013 (IPPC)BCBC 20221231BC3,038.90 (202112314,622.10) 20131732/EUBC201820221231BC1,909.20 (202112313,042.40) BC 20221231BC14,164.70(2021123111,692.70) () 1,680,680,059.09 | | | 1,423,994,949.79 | |
1,680,680,059.09 | | | 1,423,994,949.79 | |
/ 466,327,459.36 | | 234,880,000.00 | | 14,695,018.25 | | - | | 686,512,441.11 |
510,482,785.43 | | 22,500,000.00 | | 47,454,776.28 | | - | | 485,528,009.15 |
99,030,556.00 | | 32,205,000.00 | | 24,081,556.00 | | - | | 107,154,000.00 |
118,571,995.37 | | - | | 9,745,324.38 |
( 5,371,784.40 | ) | | | 103,454,886.59 |
24,091,641.56 | | 71,387,766.00 | | 3,686,256.96 | | - | | 91,793,150.60 |
| | 84,339,097.01 | | 6,100,000.00 | | 16,218,333.40 | | - | | 74,220,763.61 |
/ 30,881,979.16 | | 8,450,000.00 | | 4,193,983.91 | | - | | 35,137,995.25 |
20,122,838.87 | | 15,451,775.00 | | 1,606,047.16 | | - | | 33,968,566.71 |
25,365,251.62 | | - | | 3,852,949.68 | | - | | 21,512,301.94 |
| | 17,441,471.85 | | - | | 2,465,430.12 | | - | | 14,976,041.73 |
14,873,949.59 | | - | | 3,025,210.08 | | - | | 11,848,739.51 |
5,437,500.00 | | - | | 750,000.00 | | - | | 4,687,500.00 |
7,028,423.97 | | 8,348,248.20 | | 5,491,009.28 | | - | | 9,885,662.89 |
/ ( 5,371,784.40 | ) | | | 1,680,680,059.09 |
3,139,746,626 3,139,746,626 20221231Prime Partner International Limited()94,205,0453.00%()52,000,0001.66%( )9,300,0000.30% 2019()1,715,990,206 36()2022323 ( 2,160,665,786.55 | | | - | | | 680,947.10 | |
() - - () 60,847,803,615.50 | | | 40,280,726,106.22 | |
16,233,626,024.32 | | | 24,648,748,123.08 | |
(1) 7,849,366,565.00 | | | 4,081,670,613.80 | |
69,232,063,074.82 | | | 60,847,803,615.50 | |
2022202112313,139,746,626 1025()7,849,366,565.002022411 202212313,139,746,6261016()5,023,594,601.60 202212311,976,102,707.01(202112311,385,333,685.60) () - (1) 164,508,009,512.09 164,508,009,512.09 | | | 137,390,360,164.14 | | | 144,900,592,461.86 | | | 106,736,400,324.85 | |
1,057,474,861.60 | | | 741,862,465.46 | | | 637,225,166.69 | | | 580,108,319.50 | |
165,565,484,373.69 | | | 138,132,222,629.60 | | | 145,537,817,628.55 | | | 107,316,508,644.35 | |
(2) a. () 163,161,891,759.37 | | | 136,133,648,997.51 | | | 143,733,419,144.06 | | | 105,695,783,510.98 | |
| | | 1,346,117,752.72 | | | | 1,256,711,166.63 | | | | 1,167,173,317.80 | | | | 1,040,616,813.87 | | | 164,508,009,512.09 | | | 137,390,360,164.14 | | | 144,900,592,461.86 | | | 106,736,400,324.85 | |
b. () | | 83,276,058,787.12 | | | 67,951,235,029.95 | | | 74,068,944,678.11 | | | 52,643,147,908.84 | | | | | | | | | | | | | | |
| | | 81,231,950,724.97 | | | | 69,439,125,134.19 | | | | 70,831,647,783.75 | | | | 54,093,252,416.01 | | | | 164,508,009,512.09 | | | 137,390,360,164.14 | | | 144,900,592,461.86 | | | 106,736,400,324.85 | |
(3) 13(()24) () - 188,785,437.10 913,120,262.62 | | | 879,585,416.84 | |
266,502,858.29 | | | 182,116,076.50 | |
366,993,976.24 | | | 373,908,850.92 | |
136,674,885.05 | | | 143,974,033.84 | |
81,394,409.97 | | | 81,876,667.84 | |
53,152,519.21 | | | 50,278,913.27 | |
13,113,520.35 | | | 18,612,301.65 | |
235,079,124.97 | | | 201,049,144.30 | |
1,152,911,294.08 | | | 1,051,815,988.32 | |
() - 1,097,781,988.03 1,097,781,988.03 | | | 1,099,755,552.49 | |
116,407,894.62 | | | 118,563,798.34 | |
113,952,173.05 | | | 85,210,451.44 | |
51,269,692.11 | | | 35,816,124.93 | |
100,926,219.05 | | | 107,967,806.81 | |
41,753,385.62 | | | 31,175,470.99 | |
83,847,293.88 | | | 62,894,955.31 | |
26,913,660.86 | | | 38,629,461.35 | |
29,895,728.41 | | | 26,018,907.46 | |
45,760,129.54 | | | 32,687,169.57 | |
32,059,934.72 | | | 35,502,735.43 | |
20,355,346.79 | | | 18,270,636.59 | |
10,586,228.54 | | | 10,227,536.90 | |
194,613,721.27 | | | 188,921,780.00 | |
1,966,123,396.49 | | | 1,891,642,387.61 | |
1,263,970,564.68 | | | 1,335,172,861.70 | |
495,562,387.76 | | | 437,929,155.00 | |
1,004,161,159.30 | | | 934,885,275.47 | |
7,758,510.27 | | | 11,430,813.67 | |
11,614,983.42 | | | 16,951,273.34 | |
22,368,664.57 | | | 19,159,969.45 | |
82,348,550.93 | | | 60,610,548.21 | |
23,519,207.04 | | | 21,776,766.68 | |
150,030,532.69 | | | 138,591,398.13 | |
358,757,489.96 | | | 191,562,325.59 | |
3,420,092,050.62 | | | 3,168,070,387.24 | |
() - 2,525,335,938.04 2,525,335,938.04 | | 2,368,918,120.32 | |
478,503,058.78 | | | 334,656,695.28 | |
909,053,441.58 | | | 803,566,416.86 | |
() (7,785,342.71 104,950,596.00 | | | 166,223,959.71 | |
1,234,944,690.97 | | | 1,478,640,557.30 | |
137,310,464.23 (202163,515,113.05) 378,611,238.96 | | | 159,070,874.32 | |
/ 129,742,762.47 | | | 81,741,537.46 | |
59,467,956.00 | | | 61,001,800.00 | |
47,454,776.28 | | | 47,454,776.28 | |
17,151,918.25 | | | 14,998,799.33 | |
/ | | 16,218,333.40 | | | 9,670,833.39 | |
/ / / / 60,9 / 740,325,893.56 | | | 453,119,500.92 | | | |
408,839,555.33 | | | 277,452,490.99 | |
() (2,063,125.34 408,038,040.00 | | | 492,097,331.62 | |
() - 172,955,397.70 | | 172,955,397.70 | | | 6,607,086.30 | | | | 172,955,397.70 | | | 6,607,086.30 | |
172,955,397.70 | | | 6,607,086.30 | |
(64,525,028.72 (184,701,593.92 (57,247,332.84 (10,175,106.32 (133,899,212.60 (900,237,399.64 (88,798.93 (46,035,409.77 (118,668,799.21 (451,394.59 (191,686,738.96 (1,075,116,714.94 6,257,840.55 | | | 6,257,840.55 | | | 12,457,411.09 | | | 12,457,411.09 | |
- | | | - | | | 55,009,314.17 | | | 55,009,314.17 | |
23,133,521.03 | | | 23,133,521.03 | | | 21,561,367.93 | | | 21,561,367.93 | |
15,399,160.12 | | | 15,399,160.12 | | | 7,574,200.11 | | | 7,574,200.11 | |
44,790,521.70 | | | 44,790,521.70 | | | 96,673,089.76 | | | 96,673,089.76 | |
| | | | | | | | | | | 248,792,309.94 | | | 248,792,309.94 | | | 291,512,822.35 | | | 291,512,822.35 | |
129,119,247.24 | | 129,119,247.24 | | | 234,333,730.85 | | | 234,333,730.85 | |
119,673,062.70 | | | 119,673,062.70 | | | 57,179,091.50 | | | 57,179,091.50 | |
12,929,830.06 | | | 12,929,830.06 | | | 10,239,154.38 | | | 10,239,154.38 | |
80,985,479.32 | | | 80,985,479.32 | | | 68,931,172.77 | | | 68,931,172.77 | |
342,707,619.32 | | | 342,707,619.32 | | | 370,683,149.50 | | | 370,683,149.50 | |
() - 3,198,641,493.89 3,198,641,493.89 | | | 5,286,705,395.77 | |
(843,609,465.37 (1,146,413,914.10 (28,252,367.42 2,498,743,037.68 | | | 4,112,039,114.25 | |
19,540,649,887.70 | | | 29,151,469,788.14 | |
/ 2,931,097,483.1 (4,695,479.97 (28,252,367.42 (99,224,235.46 (486,553,882.52 6,929,462.29 | | | 20,432,696.90 | |
(7,980,939.77 (182,890,487.74 24,782,221.62 | | | 178,053,561.76 | |
/ (21,448,371.78 (53,361,730.89 (474,428,111.57 (408,978,689.25 2,498,743,037.68 | | | 4,112,039,114.25 | |
(1) 865,888,249.79 | | | 832,186,051.14 | |
202,369,212.53 | | | 270,261,469.81 | |
1,134,571,766.22 | | 515,434,111.57 | |
2,202,829,228.54 | | | 1,617,881,632.52 | |
(2) 2,460,590,521.01 | | | 1,745,825,715.77 | |
176,578,510.93 | | | 202,369,212.53 | |
2,637,169,031.94 | | | 1,948,194,928.30 | |
() - 56 - (3) 60,715,518.26 23,133,521.03 | | | 22,673,099.39 | |
69,650,208.06 | | | 20,036,079.90 | |
308,219,247.35 | | | 42,709,179.29 | |
(4) 38,353,211.76 | | | 55,928,825.79 | |
38,353,211.76 | | | 110,978,825.79 | |
(5) 6,316,048.60 | | | 19,979,716.07 | |
(6) 1,224,460,990.16 | | 938,126,043.55 | |
18,993,477.25 | | | 51,334,152.03 | |
1,243,454,467.41 | | | 989,460,195.58 | |
() - (1) 1. 17,041,906,850.02 17,041,906,850.02 | | | 25,039,430,673.89 | |
191,686,738.96 | | | 1,075,116,714.94 | |
64,525,028.72 | | | 184,701,593.92 | |
7,843,718,680.12 | | | 6,843,310,333.87 | |
1,073,198,779.00 | | | 932,642,087.26 | |
430,788,912.52 | | | 381,739,202.94 | |
() (27,389,372.43 () 248,792,309.94 | | | 291,512,822.35 | |
() (172,955,397.70 (6,607,086.30 () 2,058,041,013.80 | | | 2,085,595,577.07 | |
() (408,038,040.00 (492,097,331.62 () (819,908,451.61 (995,940,462.18 () (14,661,483.81 (115,304,251.33 () 63,030,146.05 | | | 9,568,363,406.81 | |
() (32,689,913,724.05 () 6,714,719,826.36 | | | 15,875,154,097.09 | |
(76,570,682.10 36,336,824,920.33 | | | 27,922,292,184.74 | |
2. 7,830,022,192.26 | | | 6,655,307,157.58 | |
3. 18,812,264,448.95 | | | 34,013,929,079.26 | |
34,013,929,079.26 | | | 17,303,396,392.52 | |
() (15,201,664,630.31 (2) () - 57 - (3) 18,812,264,448.9 18,805,545,277.28 | | | 34,013,277,962.07 | |
5,663,428.3 18,812,264,448.9 2022123120211231176,578,510.93202,369,212.53()58 ()121 162,045,439.67 | | | 195,228,929.23 | |
()1 ()1 138,721,824.51 | | | 727,395,871.76 | |
()421 315,300,335.44 | | | 929,765,084.29 | | | |
() - (1) 37,178,625.54 | | | 6.9646 | | | 258,934,255.44 | |
13,306,305.41 | | | 7.4229 | | | 98,771,374.43 | |
793,801,832.00 | | | 0.0524 | | | 41,561,876.32 | |
802,655.05 | | | 1.8966 | | | 1,522,315.49 | |
1,305,442.06 | | | 1.5701 | | | 2,049,674.49 | |
1,833,369,654.94 | | | 0.0186 | | | 34,056,674.71 | |
7,703,449.47 | | | 0.3085 | | | 2,376,514.02 | |
289,817.05 | | | 0.3656 | | | 105,957.10 | |
7,781,978.56 | | | 1.0000 | | | 7,781,978.56 | |
82,772,644.73 | | | 6.9646 | | | 576,478,361.49 | |
389,073,428.14 | | | 7.4229 | | | 2,888,053,149.74 | |
425,600.00 | | | 8.3941 | | | 3,572,528.96 | |
6,888,788.90 | | | 1.5701 | | | 10,816,087.45 | |
6,282,151,829.00 | | | 0.0186 | | | 116,697,252.38 | |
9,561,336.67 | | | 0.3085 | | | 2,949,672.36 | |
177,674.00 | | | 1.0000 | | | 177,674.00 | |
40,000.00 | | | 6.9646 | | | 278,584.00 | |
5,204,040.56 | | | 8.3941 | | | 43,683,236.86 | |
27,023.10 | | | 5.1831 | | | 140,063.43 | |
3,667,334.82 | | | 1.5701 | | | 5,758,082.40 | |
9,322,615,596.27 | | | 0.0186 | | | 173,176,907.32 | |
150,352,949.02 | | | 0.3085 | | | 46,383,884.77 | |
126,356.14 | | | 0.3656 | | | 46,195.80 | |
() 59 - (1) - 1,074,883,928.07 | | | 6.9646 | | | 7,486,136,605.44 | |
300,036,666.67 | | | 7.4229 | | | 2,227,142,173.02 | |
20,946,331.33 | | | 6.9646 | | | 145,882,819.18 | |
2,233,556.32 | | | 7.4229 | | | 16,579,465.21 | |
300,900,337.45 | | | 0.0524 | | | 15,754,539.87 | |
56,270.99 | | | 8.3941 | | | 472,344.32 | |
68,562.50 | | | 5.1831 | | | 355,366.29 | |
284,734.00 | | | 0.0842 | | | 23,968.91 | |
63,417,509.00 | | | 0.0055 | | | 350,254.90 | |
127,955.04 | | | 1.8966 | | | 242,679.53 | |
131,005.00 | | | 0.8933 | | | 117,026.77 | |
25,386.93 | | | 7.5432 | | | 191,498.69 | |
10,947,242,608.00 | | | 0.0186 | | | 203,355,978.69 | |
189,338,250.13 | | | 0.3085 | | | 58,410,850.17 | |
108,670.76 | | | 1.0000 | | | 108,670.76 | |
133,123.72 | | | 6.9646 | | | 927,153.46 | |
1,578,164,500.90 | | | 0.0186 | | | 29,315,983.77 | |
153,509.64 | | | 0.3085 | | | 47,357.72 | |
2,800,000,000.00 | | | 0.0186 | | | 52,012,800.00 | |
1,418,998,408.00 | | | 0.0186 | | | 26,359,314.43 | |
() 59 - (2) 202212312021 202212315,898,772.5014,276,278.74 4,200,000,000.00 2024229 0.8% 0.05% 365.10 20221231955,618,858.11 1,316,542,231.63 () 60 - (LPG) (LPG)(LPG) (LPG) (LPG ) LPGLPG (LPG) 2022123197,927,845.29 106,056,411.31 () - 1 - (3) 106,974,433.27 | | | 106,974,433.27 | |
24,155,763.13 | | | 24,155,763.13 | |
102,917,733.79 | | | 102,917,733.79 | |
159,607,918.87 | | | 12,892,386.32 | |
154,748,014.18 | | | 154,748,014.18 | |
16,500,000.00 | | | 16,500,000.00 | |
183,506,500.00 | | | 73,469,850.59 | |
183,506,500.00 | | | 73,469,850.59 | |
() - () ()() ()()() ()BC-Therm Kft. () (1) (% () () (1) (2) () Chematur Technologies AB Chematur Engineering AB BC Chlor-Alkali Ltd. Borsod Chenfeng Chemical Kft. () - 1 - (1) - (% MountTai BC BorsodChem MCHZ, s.r.o. BorsodChem Italia S.r.l. BC-KC Formalin Kft. BC- Kft. BC- Kft. Wanhua BorsodChem Latin-AmericaComercio de Produtos Quimicos Ltda. Polimer Szolgáltató Kft. BC Power II Kft. Wanhua BorsodChem Rus LLC. () () () () () () () () () () () () () () () (()2(1)) () - 1 - (1) - 1 65% 2 () ()31% 2018 100% (2) 49.00% 55,644,911.76 49.63% 40.00% 20.00% (93,245,493.10 (3) 182,119,619.72 6,540,016,940.14 | | 4,686,483,658.21 |
| | | | | | | | | | | | | | | | | 176,446,497.85 | | | 988,679,405.55 | | | 1,165,125,903.40 | | | 364,165,935.34 | | | 13,544,209.37 | | | 377,710,144.71 | |
620,232,288.44 | | | 753,929,730.58 | | | 1,374,162,019.02 | | | 705,205,002.31 | | | 13,932,723.63 | | | 719,137,725.94 | |
387,513,571.70 | | | 4,127,620,448.71 | | | 4,515,134,020.41 | | | 2,430,132,031.52 | | | 220,000,000.00 | | | 2,650,132,031.52 | |
2,868,251,040.88 | | | 6,629,597,613.16 | | | 9,497,848,654.04 | | | 2,768,614,900.76 | | | 3,100,738,760.42 | | | 5,869,353,661.18 | |
/() 1,668,373,160.66 113,561,044.40 | | 13,998,255.83 |
850,098,955.40 | | 174,809,620.95 |
870,945,356.69 | | 647,488,604.85 |
( ( 462,371,100.51 | ) | | 232,476,724.33 |
() - 1 - (3) - /() 1,422,571,883.52 1,422,571,883.52 | | 132,142,289.64 | | | 132,142,289.64 | | | 187,176,401.66 |
| | 2,127,317,785.82 | | 409,730,367.02 | | | 409,730,367.02 | | | | 628,144,642.01 | | | 4,598,340,349.41 | | 681,058,369.27 | | | 681,058,369.27 | | 1,762,488,903.66 |
( ( ( (1) 20221100%()120221220% 46,701,300.0080% (2) -- () - (1) (% - 55 - 51 AW Shipping Limited(()10) - 50 ()(()10) - ()(()10) - 32 - ()(1) - - 20 IBI Chematur (Engineering&Consultancy) Ltd. - 25 (()10) - - - ()(2) - () - 20 (()10) - () - 30 (()10) - (3) - (()10) - ()(()10) - 20 (()10) - 20 (()10) - 49 ()(()10) - (()10) - (()10) - ()(()10) - 30 ()(()10) - 20 ()(()10) - ()(()10) - 30 20%20% 1 ()10%5 2 ()18.57% 3 15%9 () - 3 - AW Shipping Limited 58,317,898.60 58,317,898.60 | | | 27,188,632.65 | |
37,793,547.10 | | | 25,880,354.22 | |
2,509,025,734.62 | | | 1,170,749,545.61 | |
| | 2,567,343,633.22 | | | 1,197,938,178.26 | | | | | | | | |
472,603,651.80 | | | 10,593,074.75 | |
1,312,046,504.20 | | | 247,795,957.88 | |
| | 1,784,650,156.00 | | | 258,389,032.63 | | | | | | | | |
782,693,477.22 | | | 939,549,145.63 | |
391,346,738.6 391,346,738.6 127,942,605.33 | | | 31,631,007.12 | |
27,883,338.40 | | | 13,282,091.62 | |
(3,398,009.88 (13,952,799.02 (670,707.40 () - 3 - 330,670,747.67 330,670,747.67 | | | 109,214,689.42 | |
2,403,931,224.94 | | 3,125,784,059.53 | |
| | 2,734,601,972.61 | | 3,234,998,748.95 | | | | | | | | |
474,657,012.27 | | | 274,414,961.70 | |
442,217,163.80 | | | 1,309,832,311.05 | |
| | 916,874,176.07 | | | 1,584,247,272.75 | | | | | | | | |
| | 1,817,727,796.54 | | | 1,650,751,476.20 | | | | | | | | |
908,863,898.27 | | | 825,375,738.10 | |
908,863,898.27 | | | 825,375,738.10 | |
539,702,047.36 | | | 562,206,892.05 | |
166,976,320.34 | | | 166,659,117.54 | |
166,976,320.34 | | | 166,659,117.54 | |
() - 3 - 702,912,768.17 702,912,768.17 | | | 968,504,618.52 | |
2,354,610,398.06 | | 1,475,598,640.69 | |
| | 3,057,523,166.23 | | 2,444,103,259.21 | | | | | | | | |
608,856,561.18 | | | 811,440,757.37 | |
563,312,571.39 | | | 197,315,035.79 | |
| | 1,172,169,132.57 | | 1,008,755,793.16 | | | | | | | | |
| | 1,885,354,033.66 | | | 1,435,347,466.05 | | | | | | | | |
923,823,476.49 | | | 703,320,258.36 | |
923,823,476.49 | | | 703,320,258.36 | |
940,234,302.94 | | | 643,106,045.91 | |
107,026,132.5 107,026,132.5 () - 3 - 8,742,576,120.09 8,742,576,120.09 | | 5,776,789,554.23 | |
1,753,632,209.44 | | 1,975,882,593.45 | |
| | 10,496,208,329.53 | | | 7,752,672,147.68 | | | | | | | | |
7,920,699,663.59 | | 5,300,137,398.39 | |
671,421,619.78 | | | 649,911,085.08 | |
| | 8,592,121,283.37 | | 5,950,048,483.47 | | | | | | | | |
140,744,217.69 | | | 126,848,934.22 | |
1,763,342,828.47 | | 1,675,774,729.99 | |
529,002,848.54 | | | 502,732,419.00 | |
| | | | 529,002,848.54 | | | 502,732,419.00 | | | | | | | | | | | | | | | | | | | |
6,956,880,158.20 | | 6,282,791,513.43 | |
303,005,798.47 | | | 164,648,488.82 | |
(1,549,793.42 (6,440,000.00 301,456,005.05 | | | 158,208,488.82 | |
() - 3 - 820,685,860.30 () 168,430,563.94 (10,577,155.15 (10,577,155.15 20221231 () - 3 - 777,152,427.84 () - 3 - () 325,163,855.57 () 20221231() () - 3 - () 465,307,945.98 465,307,945.98 | | | 408,578,652.15 | |
2,671,266,455.96 | | | 2,670,058,347.30 | |
| | 3,136,574,401.94 | | | 3,078,636,999.45 | | | | | | | | |
1,229,479,410.43 | | | 1,179,620,781.58 | |
156,821,018.48 | | | 234,419,487.04 | |
| | 1,386,300,428.91 | | | 1,414,040,268.62 | | | | | | | | |
| | 1,750,273,973.03 | | | 1,664,596,730.83 | | | | | | | | |
525,082,191.91 | | | 499,379,019.25 | |
525,082,191.91 | | | 499,379,019.25 | |
| | | | | 3,133,080,462.69 | | | 903,525,253.37 | |
() (104,916,110.33 (104,916,110.33 / / 269,503,987.37 | | | 275,702,923.74 | |
-- 67,741,063.63 | | | 88,776,543.00 | |
-- (39,218.73 -- 67,741,063.63 | | | 88,737,324.27 | |
1,341,889,381.03 | | | 653,427,681.21 | |
-- 76,698,484.81 | | | 16,120,639.78 | |
-- (52,614.74 -- 76,701,937.24 | | | 16,068,025.04 | |
() - 3 - (5) (6) ()2 () () 330,103,785.90 | | | 694,312,477.02 | |
330,103,785.90 | | | 694,312,477.02 | |
1,254,427,273.12 | | | 6,630,020,551.27 | |
594,164,076.62 | | | 528,164,661.33 | |
1,848,591,349.74 | | | 7,158,185,212.60 | |
18,988,842,959.88 | | | 34,216,298,291.79 | |
9,060,251,936.64 | | | 8,646,177,732.29 | |
256,784,863.65 | | | 663,926,822.98 | |
894,322,164.37 | | | 811,835,714.53 | |
29,200,201,924.54 | | | 44,338,238,561.59 | |
31,378,897,060.18 | | | 52,190,736,251.21 | |
() - 12,075,405.30 | | | 7,255,798.50 | |
12,075,405.30 | | | 7,255,798.50 | |
44,019,483,776.90 | | | 53,873,031,816.12 | |
11,138,724,407.66 | | | 8,987,341,916.42 | |
13,066,521,483.94 | | | 11,402,665,784.53 | |
1,399,849,934.15 | | | 1,266,371,372.12 | |
12,732,805,479.41 | | | 8,279,404,383.54 | |
18,339,351,868.11 | | | 18,750,009,520.07 | |
168,129,000.00 | | | 178,129,000.00 | |
101,067,369,840.58 | | | 102,736,953,792.80 | |
101,079,445,245.88 | | | 102,744,209,591.30 | |
1.1 1.1.1 20221231 () - 1 - 1.1 - 1.1.1 - 447,206,444.65 447,206,444.65 | | | 3,487,020,675.65 | |
3,598,744,726.38 | | | 2,000,135,802.41 | |
269,485,450.78 | | | 300,385,126.38 | |
9,713,278,778.46 | | | 446,437,092.37 | |
441,871,279.49 | | | 872,950,942.19 | |
30,422,210.52 | | | 16,588,063.71 | |
52,012,800.00 | | | 73,532,738.75 | |
26,359,314.43 | | | 82,583,719.50 | |
1.1.2- (()19) 1.1.3 () - 1 - 1.2 20221231 ()(()1)(()3)(()4)(()6)(()9)(()2) ()2 20221231650,110,482.22 (20211231706,987,169.95)6.61%(202112317.58%) 1.3. 202212311,362.43 - | | | 44,297,466,546.76 | | | - | | | | | - | | | 44,297,466,546.76 | |
- | | | 11,138,724,407.66 | | | - | | | | | - | | | 11,138,724,407.66 | |
- | | | 13,066,521,483.94 | | | - | | | | | - | | | 13,066,521,483.94 | |
- | | | 1,399,849,934.15 | | | - | | | | | - | | | 1,399,849,934.15 | |
- | | | 12,765,581,972.56 | | | - | | | | | - | | | 12,765,581,972.56 | |
2,868,245,450.3 5 | | | 4,561,835,382.24 | | | 4,097,344,268.92 | | | 8,567,768,658.42 | |
20,095,193,759.9 - | | | 4,760,000.00 | | | 204,760,000.00 | | | | | - | | | 209,520,000.00 | |
- | | | | | 19,208,400.00 | | | 3,904,200.00 | | | 177,954,600.00 | | | 201,067,200.00 | |
- | | | 1,033,886,559.78 | | | 850,040,308.79 | | | 787,689,955.18 | | | 5,063,268,803.59 | | | 7,734,885,627.34 | |
- | | | | | 411,055,592.92 | | | | | 609,613,163.80 | | | 1,020,668,756.72 | |
| | - | | | 11,824,679.70 | | | - | | | | | - | | | 11,824,679.70 | | | | - | | | | 250,725.60 | | | - | | | | | - | | | | 250,725.60 | |
() - (1) 202212318,838,680,814.07 (2021123110,562,916,261.26) 1,087,328,054.83 (20211231315,079,398.55)3,349,909,106.90(20211231725,037,396.80)266,558,513.55 (20211231) () 330,103,785.90 330,103,785.90 | | | 694,312,477.02 | |
1,254,427,273.12 | | | 6,630,020,551.27 | |
12,075,405.30 | | | 7,255,798.50 | |
594,164,076.62 | | | 528,164,661.33 | |
325,650,565.50 | | | 683,344,605.00 | |
(LPG) 1,254,427,273.12 | | | 6,630,020,551.27 | |
594,164,076.62 594,164,076.62 | | | 528,164,661.33 | |
11,824,679.70 | | | 7,255,798.50 | |
(LPG) () - - () (%) (%) ()() ()()()() 1,000 ,000 ()1(1) ()3(1) () - () () ()() () () () () () () () 20232 (1) / | | 2,238,362,249.89 | | | 1,868,128,422.03 | |
| | | | 153,351,744.66 | | | 545,134,693.02 | | | | | | 240,540,601.74 | | | 237,762,547.56 | |
() - 5 - (1) - / | | 212,403,492.71 | | | 182,917,781.58 | |
| | 1,043,947,569.52 | | | 881,998,239.68 | |
| | 797,011,817.89 | | | 596,878,551.50 | |
588,600,846.95 | | | 896,727,876.13 | |
(2) () - 5 - (3) (1) 451,613,163.80 2022928 20271112 (2) 242,793,668.92 202271 2024630(2) 202271 2024630(2) 20221116 20301116 (3) 20151124 20311123 (3) 20151021 20301020 3 ()29(1) (4) 35,020,000.00 0.3%-3.6% 202196 202296 (5) | | 717,326,043.54 | | | 49,846,971.00 | |
(6) 23,791,480.52 | | | 22,977,429.44 | |
() - (1) 65,335,556.84 65,335,556.84 | | | 6,449,734.86 | |
73,947,787.50 | | | 20,634,573.33 | |
268,954,540.89 | | | | | 82,891,664.46 | | | |
(2) 508,707,966.30 | | | 267,139,073.40 | |
31,459,108.48 | | | 29,328,909.33 | |
12,750,725.47 | | | 1,716,458.64 | |
17,306,817.49 | | | 17,456,520.77 | |
13,204,367.27 | | | 9,986,758.91 | |
() (1) - - 20221231 () - (1) 451,613,163.802027111220221231 1,400,000,000.0020301116 20221231 () 202212313,139,746,6261016()5,023,594,601.6036,894,189,505.35 () (1) 62,895,627,987.13 | | | 47,518,325,599.15 | | | 60,492,224,777.40 | | | 39,277,435,155.40 | |
| | 69,635,163,722.00 | | | 67,032,075,903.58 | | | 61,409,365,143.56 | | | 50,916,478,258.43 | | | | 20,124,158,355.68 | | | 14,563,003,183.76 | | | 15,463,788,375.32 | | | 12,177,199,079.28 | |
| | 25,478,328,836.27 | | | 21,688,845,665.78 | | | 18,437,089,772.59 | | | 15,185,842,681.54 | | | | | | | | | | | | | | |
(13,625,269,388.99 (13,411,890,188.13 (10,901,875,607.01 (10,820,554,849.80 | | | | | | | | | | | | | | | 164,508,009,512.09 | | | 137,390,360,164.14 | | | 144,900,592,461.86 | | | 106,736,400,324.85 | |
()42(2) () - 1 - (2) 118,409,740,786.39 118,409,740,786.39 | | | 95,419,698,355.26 | |
19,257,042,706.07 | | 14,255,354,317.39 | |
137,666,783,492.46 | | | 109,675,052,672.65 | |
(3) 10% () (1) 6,488,371,911.11 | | | 6,021,961,138.39 | |
1-30 31-60 61-90 3,263,869.54 | | | 20,049,060.09 | |
6,500,285,083.57 | | | 6,051,010,384.53 | |
(2) (% (%) - 7,213,154.59 | | | 0.11 | | | 36,065.77 | | | 0.50 | | | 7,177,088.82 | |
147,577,188.15 | | | 2.27 | | | 6,301,569.85 | | | 4.27 | | | 141,275,618.30 | |
6,931,497.26 | | | 0.11 | | | 2,282,119.04 | | | 32.92 | | | 4,649,378.22 | |
| | 9,982,894.86 | | | 0.15 | | | 4,998,090.36 | | | 50.07 | | | 4,984,804.50 | | | | | | | | | | | | | | | | | |
6,500,285,083.57 | | | 100.00 | | | 13,617,845.02 | | | 0.21 | |
() - 1 - (2) - (% ) (%) 5,969,625,461.96 | | | 98.66 | | | - | | | 0.00 | | | 5,969,625,461.96 |
24,644,661.31 | | | 0.41 | | | 6,026,365,723.22 | |
20221231 20221231% 0.13 | | | 6,488,371,911.11 | | | 8,487,711.89 | | | 6,479,884,199.22 | |
1-30 14.38 | | | 6,920,073.21 | | | 995,005.81 | | | 5,925,067.40 | |
31-60 100.00 | | | 13,285.85 | | | 13,285.85 | | | - | |
61-90 50.00 | | | 1,715,943.86 | | | 857,971.93 | | | 857,971.93 | |
100.00 | | | 3,263,869.54 | | | 3,263,869.54 | | | - | |
0.21 | | | 6,500,285,083.57 | | | 13,617,845.02 | | | 6,486,667,238.55 | |
20211231 20211231% 0.04 | | | 6,021,961,138.39 | | | 2,688,474.15 | | | 6,019,272,664.24 | |
1-30 19.88 | | | 8,609,279.38 | | | 1,711,673.73 | | | 6,897,605.65 | |
31-60 61-90 50.00 | | | 390,906.67 | | | 195,453.34 | | | 195,453.33 | |
100.00 | | | 20,049,060.09 | | | 20,049,060.09 | | | - | |
0.41 | | | 6,051,010,384.53 | | | 24,644,661.31 | | | 6,026,365,723.22 | |
() - 1 - (3) () () 202211 4,362,633.14 4,362,633.14 | | | 20,282,028.17 | | | 24,644,661.31 | |
202211 (16,680.69 (2,703,670.32 (14,331,169.00 (14,331,169.00 20221231 10,353,975.48 | | | 3,263,869.54 | | | 13,617,845.02 | |
(4) (5) 7,080,188,755.91 | | | 2,574,771,890.07 | |
166,466,994.28 | | | 4,451,140.88 | |
7,354,476,621.78 | | | 2,743,619,853.79 | |
() - - 7,141,586,897.28 7,141,586,897.28 | | | 2,382,852,437.56 | |
99,941,382.70 | | | 91,913,161.51 | |
107,799,980.00 | | | 157,799,980.00 | |
2,029,841.40 | | 36,570,517.86 | |
7,354,476,621.78 | | | 2,743,619,853.79 | |
(%) (%) 2-3 () 50,598,431,128.72 50,598,431,128.72 | | | 39,192,751,694.35 | | | 57,228,391,130.21 | | | 44,989,377,426.16 | |
2,982,263,999.03 | | | 2,817,283,619.11 | | | 2,150,100,059.37 | |
55,045,843,694.73 | | | 42,175,015,693.38 | | | 60,045,674,749.32 | | | 47,139,477,485.53 | |
13(()24) 15,526,757,360.00 | | | 8,445,737,690.00 | |
223,904,814.04 | | | 171,941,620.03 | |
17,281,769.34 | | | 17,652,230.76 | |
1,739,641.03 | | | 199,531,860.03 | |
()(2,063,125.34 15,767,890,459.07 | | | 8,844,863,400.82 | |
() 5 - 204,000,000.00 204,000,000.00 | | | 120,000,000.00 | |
144,000,000.00 | | | 96,000,000.00 | |
107,357,360.00 | | | 93,937,690.00 | |
71,400,000.00 | | | 91,800,000.00 | |
15,000,000,000.00 | | | 8,000,000,000.00 | |
15,526,757,360.00 | | | 8,445,737,690.00 | |
() 83,488,160.17 | | | 83,329,558.77 | |
() (41,026.78 (75,164.39 () (52,028.83 52,442,804.95 | | | 33,580,331.97 | |
90,901,739.5 (242,011.23 (390,174.99 (5,485,561.38 (373,641.38 (101,242.40 (2,925,865.88 (2,225,330.35 () (2,092,997.24 (3,173,146.55 () (318,641.54 223,904,814.04 | | | 171,941,620.03 | |
() 1. 24,154,740,789.56 24,154,740,789.56 | | | 16,650,465,702.88 | |
(1,091,544.13 3,316,380,579.00 | | | 3,347,753,911.59 | |
108,929,709.34 | | | 116,800,669.19 | |
() (25,441,194.35 (6,831,556.29 () 62,561,582.12 | | | 81,047,316.46 | |
() 224,293,564.53 | | | 874,369,620.61 | |
() (15,767,890,459.07 (8,844,863,400.82 () (316,183,171.43 () (114,204,713.67 () (2,501,846,365.77 () (597,475,325.54 (14,430,840,142.01 () (5,497,621,156.92 6,922,935,498.43 | | | 19,847,175,220.82 |
2. 2,587,365,468.70 | | | 2,968,017,285.61 | |
3. 6,162,577,308.37 | | | 9,798,022,995.53 | |
9,798,022,995.53 | | | 1,254,911,607.99 | |
() (3,635,445,687.16 6,162,577,308.37 | | | 9,798,022,995.53 | |
6,162,339,836.21 | | | 9,797,851,752.32 | |
6,162,577,308.37 | | | 9,798,022,995.53 | |
() (1) 54,647,372,140.25 54,647,372,140.25 | | | 59,291,317,241.29 | |
54,647,372,140.25 | | | 59,291,317,241.29 | |
(2) (3) 3,632,526,859.87 | | | 11,753,387,460.51 | |
3,632,526,859.87 | | | 11,753,387,460.51 | |
(4) 2022123140,270,768,865.69 (20211231 47,338,317,997.33) (5) 20227,081,387,289.34 0% - 4.28% 28,822,576.34 20222,351,475,405.9620227,361,586,897.28 (20217,439,865,855.170% - 4.28%29,939,094.2420219,287,570,876.6020212,602,852,437.56) 202271,005,854.75202219,568,164.812022130,108,903.86(2021 202153,427,395.82202178,671,213.92) (5) (6) - - () (221,402,937.51 ) ()() (2,063,125.34 (49,124,787.68 (85,906,638.05 () (%) 22.7 22.1
|