| Active imobilizate |
246.55 |
249.55 |
250.06 |
371.91 |
363.29 |
| Imobilizari necorporale |
7.31 |
6.91 |
6.52 |
0 |
0 |
| Imobilizari corporale |
236.03 |
239.43 |
240.33 |
368.66 |
360.05 |
| Imobilizari financiare |
3.21 |
3.21 |
3.21 |
3.24 |
3.24 |
| Active circulante |
231.59 |
224.13 |
226.48 |
216.79 |
210.73 |
| Stocuri |
100.81 |
103.94 |
109.94 |
106.86 |
96.97 |
| Creante |
125.41 |
110.37 |
104.86 |
105.95 |
110.79 |
| Cheltuieli inregistrate in avans |
2.87 |
3.38 |
2.82 |
0.8 |
2.78 |
| Investitii financiare pe termen scurt |
0 |
0 |
0 |
0 |
0 |
| Casa si conturi la banci |
2.51 |
6.44 |
8.85 |
3.17 |
0.19 |
| Alte active circulante |
0 |
0 |
0 |
0 |
0 |
| Active detinute in vederea vanzarii |
0 |
0 |
0 |
0 |
0 |
| Total Activ |
478.14 |
473.68 |
476.53 |
588.7 |
574.02 |
| Datorii |
202.82 |
197.12 |
199.59 |
233.92 |
228.99 |
| Datorii pe termen scurt |
157.04 |
152.77 |
149.67 |
111.75 |
116.61 |
| Datorii comerciale |
76.76 |
39.97 |
60.43 |
60.12 |
47.86 |
| Datorii financiare |
57.34 |
62.56 |
88.93 |
51.62 |
68.75 |
| Alte datorii pe termen scurt |
22.94 |
50.24 |
0.31 |
0 |
0 |
| Provizioane (termen scurt) |
0 |
0 |
0 |
0 |
0 |
| Venituri in avans (termen scurt) |
0 |
0 |
0 |
0 |
0 |
| Datorii pe termen lung |
45.78 |
44.36 |
49.92 |
122.18 |
112.37 |
| Datorii comerciale |
0 |
0 |
0 |
0 |
0 |
| Datorii financiare |
17.82 |
16.24 |
21.8 |
94.86 |
85.54 |
| Alte datorii pe termen lung |
4.17 |
4.32 |
4.32 |
4.01 |
4.01 |
| Provizioane (termen lung) |
2.04 |
2.04 |
2.04 |
1.95 |
1.95 |
| Venituri in avans (termen lung) |
21.76 |
21.76 |
21.76 |
21.36 |
20.88 |
| Datorii asociate activelor detinute pentru vanzare |
0 |
0 |
0 |
0 |
0 |
| Capitaluri proprii |
275.32 |
276.56 |
276.94 |
354.78 |
345.04 |
| Capital social |
134.23 |
124.42 |
134.23 |
134.23 |
134.23 |
| Prime de capital |
-4.83 |
4.98 |
-4.83 |
-4.83 |
-4.83 |
| Rezerve din reevaluare |
192.46 |
192.46 |
192.46 |
271.54 |
272.83 |
| Rezultatul reportat |
-58.42 |
-58.4 |
-58.17 |
-59.76 |
-56.6 |
| Alte rezerve |
9.36 |
9.36 |
9.36 |
9.36 |
9.36 |
| Alte elemente de capital |
2.53 |
3.75 |
3.89 |
4.24 |
-9.95 |
| Total Pasiv |
478.14 |
473.68 |
476.53 |
588.7 |
574.02 |
| Nr. mediu angajati (numai angajati permanenti) |
|
402 |
|
403 |
|
| Rezultat din exploatare |
4.46 |
6.59 |
8.76 |
11.9 |
-7.87 |
| Venituri din exploatare |
136.43 |
250.33 |
372.37 |
483.7 |
93.27 |
| Cifra de afaceri |
127.53 |
247.76 |
364.39 |
471.92 |
103.75 |
| Productia capitalizata |
0 |
0 |
0 |
0 |
1.23 |
| Variatia stocurilor |
8.54 |
1.99 |
7.05 |
8.82 |
-12.26 |
| Alte venituri din exploatare |
0.36 |
0.58 |
0.93 |
2.96 |
0.54 |
| Cheltuieli de exploatare |
131.98 |
243.74 |
363.62 |
471.8 |
101.14 |
| Costul marfurilor vandute |
0 |
0.01 |
0 |
0 |
0 |
| Cheltuieli cu materiile prime si consumabilele |
72.74 |
126.61 |
192.6 |
248.28 |
47.15 |
| Amortizare si depreciere |
5.67 |
11.36 |
17.03 |
20.88 |
5.99 |
| Cheltuieli cu personalul |
33.93 |
67.69 |
101.09 |
132.01 |
30.47 |
| Alte cheltuieli de exploatare |
19.63 |
38.07 |
52.9 |
70.63 |
17.53 |
| Rezultat financiar |
-1.8 |
-2.62 |
-4.56 |
-7.84 |
-2.09 |
| Venituri din dobanzi |
0 |
0 |
0 |
0 |
0 |
| Cheltuieli cu dobanzile |
0 |
0 |
0 |
0 |
0 |
| Alte venituri si cheltuieli financiare - net |
-1.8 |
-2.62 |
-4.56 |
-7.84 |
-2.09 |
| Rezultatul extraordinar - net |
0 |
0 |
0 |
0 |
0 |
| Rezultatul brut |
2.66 |
3.97 |
4.2 |
4.06 |
-9.95 |
| Total Venituri |
136.49 |
252.66 |
375.02 |
486.65 |
93.52 |
| Total Cheltuieli |
133.83 |
248.68 |
370.82 |
482.59 |
103.48 |
| Impozit pe profit |
0.13 |
0.21 |
0.31 |
0.13 |
0 |
| Alte impozite |
0 |
0 |
0 |
-0.32 |
0 |
| Rezultatul net |
2.53 |
3.76 |
3.89 |
4.24 |
-9.95 |