| Active imobilizate |
278.3 |
281.69 |
282.26 |
419.8 |
410.08 |
| Imobilizari necorporale |
8.25 |
7.8 |
7.36 |
0 |
0 |
| Imobilizari corporale |
266.43 |
270.27 |
271.28 |
416.14 |
406.42 |
| Imobilizari financiare |
3.62 |
3.62 |
3.62 |
3.66 |
3.66 |
| Active circulante |
261.42 |
252.99 |
255.64 |
244.71 |
237.87 |
| Stocuri |
113.79 |
117.33 |
124.1 |
120.62 |
109.46 |
| Creante |
141.56 |
124.58 |
118.37 |
119.6 |
125.06 |
| Cheltuieli inregistrate in avans |
3.24 |
3.81 |
3.18 |
0.91 |
3.13 |
| Investitii financiare pe termen scurt |
0 |
0 |
0 |
0 |
0 |
| Casa si conturi la banci |
2.83 |
7.27 |
9.99 |
3.58 |
0.21 |
| Alte active circulante |
0 |
0 |
0 |
0 |
0 |
| Active detinute in vederea vanzarii |
0 |
0 |
0 |
0 |
0 |
| Total Activ |
539.72 |
534.69 |
537.9 |
664.52 |
647.95 |
| Datorii |
228.94 |
222.51 |
225.29 |
264.05 |
258.48 |
| Datorii pe termen scurt |
177.26 |
172.44 |
168.95 |
126.14 |
131.63 |
| Datorii comerciale |
86.64 |
45.12 |
68.22 |
67.87 |
54.03 |
| Datorii financiare |
64.72 |
70.61 |
100.38 |
58.27 |
77.61 |
| Alte datorii pe termen scurt |
25.89 |
56.71 |
0.35 |
0 |
0 |
| Provizioane (termen scurt) |
0 |
0 |
0 |
0 |
0 |
| Venituri in avans (termen scurt) |
0 |
0 |
0 |
0 |
0 |
| Datorii pe termen lung |
51.68 |
50.07 |
56.35 |
137.91 |
126.84 |
| Datorii comerciale |
0 |
0 |
0 |
0 |
0 |
| Datorii financiare |
20.11 |
18.33 |
24.6 |
107.08 |
96.55 |
| Alte datorii pe termen lung |
4.71 |
4.88 |
4.88 |
4.52 |
4.52 |
| Provizioane (termen lung) |
2.3 |
2.3 |
2.3 |
2.21 |
2.21 |
| Venituri in avans (termen lung) |
24.56 |
24.56 |
24.56 |
24.11 |
23.57 |
| Datorii asociate activelor detinute pentru vanzare |
0 |
0 |
0 |
0 |
0 |
| Capitaluri proprii |
310.78 |
312.17 |
312.61 |
400.47 |
389.47 |
| Capital social |
151.52 |
140.44 |
151.52 |
151.52 |
151.52 |
| Prime de capital |
-5.45 |
5.62 |
-5.45 |
-5.45 |
-5.45 |
| Rezerve din reevaluare |
217.25 |
217.25 |
217.25 |
306.51 |
307.97 |
| Rezultatul reportat |
-65.95 |
-65.93 |
-65.66 |
-67.46 |
-63.89 |
| Alte rezerve |
10.56 |
10.56 |
10.56 |
10.56 |
10.56 |
| Alte elemente de capital |
2.85 |
4.23 |
4.4 |
4.79 |
-11.24 |
| Total Pasiv |
539.72 |
534.69 |
537.9 |
664.52 |
647.95 |
| Nr. mediu angajati (numai angajati permanenti) |
|
402 |
|
403 |
|
| Rezultat din exploatare |
5.03 |
7.44 |
9.89 |
13.43 |
-8.88 |
| Venituri din exploatare |
154.01 |
282.57 |
420.33 |
545.99 |
105.29 |
| Cifra de afaceri |
143.95 |
279.66 |
411.32 |
532.7 |
117.12 |
| Productia capitalizata |
0 |
0 |
0 |
0 |
1.39 |
| Variatia stocurilor |
9.64 |
2.25 |
7.96 |
9.96 |
-13.83 |
| Alte venituri din exploatare |
0.41 |
0.66 |
1.05 |
3.34 |
0.61 |
| Cheltuieli de exploatare |
148.98 |
275.13 |
410.45 |
532.56 |
114.17 |
| Costul marfurilor vandute |
0 |
0.01 |
0 |
0 |
0 |
| Cheltuieli cu materiile prime si consumabilele |
82.11 |
142.91 |
217.4 |
280.26 |
53.22 |
| Amortizare si depreciere |
6.4 |
12.82 |
19.22 |
23.57 |
6.77 |
| Cheltuieli cu personalul |
38.3 |
76.41 |
114.11 |
149.02 |
34.4 |
| Alte cheltuieli de exploatare |
22.16 |
42.98 |
59.71 |
79.72 |
19.78 |
| Rezultat financiar |
-2.03 |
-2.95 |
-5.14 |
-8.85 |
-2.36 |
| Venituri din dobanzi |
0 |
0 |
0 |
0 |
0 |
| Cheltuieli cu dobanzile |
0 |
0 |
0 |
0 |
0 |
| Alte venituri si cheltuieli financiare - net |
-2.03 |
-2.95 |
-5.14 |
-8.85 |
-2.36 |
| Rezultatul extraordinar - net |
0 |
0 |
0 |
0 |
0 |
| Rezultatul brut |
3 |
4.49 |
4.74 |
4.58 |
-11.24 |
| Total Venituri |
154.06 |
285.19 |
423.32 |
549.33 |
105.57 |
| Total Cheltuieli |
151.06 |
280.71 |
418.57 |
544.75 |
116.8 |
| Impozit pe profit |
0.15 |
0.24 |
0.35 |
0.15 |
0 |
| Alte impozite |
0 |
0 |
0 |
-0.36 |
0 |
| Rezultatul net |
2.85 |
4.25 |
4.4 |
4.79 |
-11.24 |