| Active imobilizate |
260.54 |
263.71 |
264.25 |
393.01 |
383.91 |
| Imobilizari necorporale |
7.72 |
7.31 |
6.89 |
0 |
0 |
| Imobilizari corporale |
249.42 |
253.02 |
253.97 |
389.58 |
380.48 |
| Imobilizari financiare |
3.39 |
3.39 |
3.39 |
3.43 |
3.43 |
| Active circulante |
244.73 |
236.84 |
239.33 |
229.09 |
222.69 |
| Stocuri |
106.53 |
109.84 |
116.18 |
112.92 |
102.47 |
| Creante |
132.52 |
116.63 |
110.81 |
111.96 |
117.08 |
| Cheltuieli inregistrate in avans |
3.03 |
3.57 |
2.98 |
0.85 |
2.93 |
| Investitii financiare pe termen scurt |
0 |
0 |
0 |
0 |
0 |
| Casa si conturi la banci |
2.65 |
6.81 |
9.35 |
3.35 |
0.2 |
| Alte active circulante |
0 |
0 |
0 |
0 |
0 |
| Active detinute in vederea vanzarii |
0 |
0 |
0 |
0 |
0 |
| Total Activ |
505.27 |
500.56 |
503.57 |
622.1 |
606.59 |
| Datorii |
214.33 |
208.31 |
210.91 |
247.19 |
241.98 |
| Datorii pe termen scurt |
165.95 |
161.43 |
158.17 |
118.09 |
123.23 |
| Datorii comerciale |
81.11 |
42.24 |
63.86 |
63.54 |
50.58 |
| Datorii financiare |
60.59 |
66.1 |
93.98 |
54.55 |
72.65 |
| Alte datorii pe termen scurt |
24.24 |
53.09 |
0.33 |
0 |
0 |
| Provizioane (termen scurt) |
0 |
0 |
0 |
0 |
0 |
| Venituri in avans (termen scurt) |
0 |
0 |
0 |
0 |
0 |
| Datorii pe termen lung |
48.38 |
46.88 |
52.75 |
129.11 |
118.75 |
| Datorii comerciale |
0 |
0 |
0 |
0 |
0 |
| Datorii financiare |
18.83 |
17.16 |
23.03 |
100.24 |
90.39 |
| Alte datorii pe termen lung |
4.41 |
4.57 |
4.57 |
4.23 |
4.23 |
| Provizioane (termen lung) |
2.15 |
2.15 |
2.15 |
2.06 |
2.06 |
| Venituri in avans (termen lung) |
23 |
23 |
23 |
22.57 |
22.06 |
| Datorii asociate activelor detinute pentru vanzare |
0 |
0 |
0 |
0 |
0 |
| Capitaluri proprii |
290.94 |
292.25 |
292.66 |
374.91 |
364.61 |
| Capital social |
141.84 |
131.48 |
141.84 |
141.84 |
141.84 |
| Prime de capital |
-5.1 |
5.26 |
-5.1 |
-5.1 |
-5.1 |
| Rezerve din reevaluare |
203.38 |
203.38 |
203.38 |
286.95 |
288.31 |
| Rezultatul reportat |
-61.74 |
-61.72 |
-61.47 |
-63.16 |
-59.81 |
| Alte rezerve |
9.89 |
9.89 |
9.89 |
9.89 |
9.89 |
| Alte elemente de capital |
2.67 |
3.96 |
4.12 |
4.48 |
-10.52 |
| Total Pasiv |
505.27 |
500.56 |
503.57 |
622.1 |
606.59 |
| Nr. mediu angajati (numai angajati permanenti) |
|
402 |
|
403 |
|
| Rezultat din exploatare |
4.71 |
6.96 |
9.26 |
12.57 |
-8.31 |
| Venituri din exploatare |
144.17 |
264.53 |
393.5 |
511.14 |
98.57 |
| Cifra de afaceri |
134.77 |
261.81 |
385.07 |
498.7 |
109.64 |
| Productia capitalizata |
0 |
0 |
0 |
0 |
1.3 |
| Variatia stocurilor |
9.03 |
2.1 |
7.45 |
9.32 |
-12.95 |
| Alte venituri din exploatare |
0.38 |
0.61 |
0.99 |
3.12 |
0.57 |
| Cheltuieli de exploatare |
139.47 |
257.57 |
384.25 |
498.57 |
106.88 |
| Costul marfurilor vandute |
0 |
0.01 |
0 |
0 |
0 |
| Cheltuieli cu materiile prime si consumabilele |
76.87 |
133.79 |
203.53 |
262.37 |
49.82 |
| Amortizare si depreciere |
6 |
12.01 |
18 |
22.06 |
6.33 |
| Cheltuieli cu personalul |
35.85 |
71.53 |
106.82 |
139.5 |
32.2 |
| Alte cheltuieli de exploatare |
20.75 |
40.23 |
55.9 |
74.63 |
18.52 |
| Rezultat financiar |
-1.9 |
-2.76 |
-4.81 |
-8.29 |
-2.21 |
| Venituri din dobanzi |
0 |
0 |
0 |
0 |
0 |
| Cheltuieli cu dobanzile |
0 |
0 |
0 |
0 |
0 |
| Alte venituri si cheltuieli financiare - net |
-1.9 |
-2.76 |
-4.81 |
-8.29 |
-2.21 |
| Rezultatul extraordinar - net |
0 |
0 |
0 |
0 |
0 |
| Rezultatul brut |
2.81 |
4.2 |
4.44 |
4.29 |
-10.52 |
| Total Venituri |
144.23 |
266.99 |
396.3 |
514.26 |
98.83 |
| Total Cheltuieli |
141.42 |
262.79 |
391.85 |
509.97 |
109.35 |
| Impozit pe profit |
0.14 |
0.22 |
0.33 |
0.14 |
0 |
| Alte impozite |
0 |
0 |
0 |
-0.33 |
0 |
| Rezultatul net |
2.67 |
3.98 |
4.12 |
4.48 |
-10.52 |