21.1 Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal reserve 45.2 26.0 19.2 73.8 Retained earnings - Unappropriated 4,309.0
) 201.7 168.2 33.5 19.9 Derivative liabilities 1.5 - 1.5 N.A.(>100) Other liabilities 84.2 95.5 (11.3) (11.8) Total liabilities 5,732.3 5,371.7 360.6 6.7 Issued and paid-up share capital 5,088.0 5,088.0
(13.9) (14.6) Total liabilities 5,514.6 5,371.7 142.9 2.7 Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal reserve 45.2 45.2
liabilities 5,886.4 5,371.7 514.7 9.6 Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal reserve 141.8 45.2 96.6 213.7 Retained
% Derivative liabilities - 0.2 (0.2) (100.0%) Other liabilities 97.7 93.9 3.8 4.0% Total liabilities 5,843.7 5,886.4 (42.7) (0.7%) Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0
(0.2) (100.0%) Other liabilities 100.1 93.9 6.2 6.6% Total liabilities 5,672.6 5,886.4 (213.8) (3.6%) Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained
5,300.0% Other liabilities 102.6 93.9 8.7 9.3% Total liabilities 6,434.6 5,886.4 548.2 9.3% Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings
liabilities 102.6 116.0 13.4 13.1% Total liabilities 6,434.6 7,570.6 1,136.0 17.7% Issued and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal
and paid-up share capital 5,088.0 5,088.0 - - Share Premium 3,896.0 3,896.0 - - Retained earnings - Appropriated - Legal reserve 151.9 151.9 - - - Treasury shares 268.0 268.0 - - Retained earnings
shares at par value of 10 Baht, totaling 52,500,000 Baht, after the share acquisition from the Seller has been completed. The objectives of the capital increase shall be the working capital of NEXT