| Active imobilizate |
277.49 |
278.05 |
413.54 |
403.96 |
410.92 |
| Imobilizari necorporale |
7.69 |
7.25 |
0 |
0 |
0 |
| Imobilizari corporale |
266.24 |
267.23 |
409.93 |
400.36 |
407.32 |
| Imobilizari financiare |
3.57 |
3.57 |
3.61 |
3.61 |
3.6 |
| Active circulante |
249.22 |
251.83 |
241.06 |
234.32 |
223.26 |
| Stocuri |
115.57 |
122.24 |
118.82 |
107.83 |
100.72 |
| Creante |
122.72 |
116.6 |
117.81 |
123.2 |
115.6 |
| Cheltuieli inregistrate in avans |
3.76 |
3.14 |
0.89 |
3.09 |
2.66 |
| Investitii financiare pe termen scurt |
0 |
0 |
0 |
0 |
0 |
| Casa si conturi la banci |
7.16 |
9.84 |
3.53 |
0.21 |
4.28 |
| Alte active circulante |
0 |
0 |
0 |
0 |
0 |
| Active detinute in vederea vanzarii |
0 |
0 |
0 |
0 |
0 |
| Total Activ |
526.71 |
529.88 |
654.6 |
638.28 |
634.18 |
| Datorii |
219.19 |
221.93 |
260.11 |
254.62 |
246.02 |
| Datorii pe termen scurt |
169.87 |
166.43 |
124.26 |
129.67 |
152.21 |
| Datorii comerciale |
44.45 |
67.2 |
66.85 |
53.22 |
41.83 |
| Datorii financiare |
69.56 |
98.89 |
57.4 |
76.45 |
81.29 |
| Alte datorii pe termen scurt |
55.86 |
0.34 |
0 |
0 |
29.1 |
| Provizioane (termen scurt) |
0 |
0 |
0 |
0 |
0 |
| Venituri in avans (termen scurt) |
0 |
0 |
0 |
0 |
0 |
| Datorii pe termen lung |
49.32 |
55.5 |
135.85 |
124.95 |
93.81 |
| Datorii comerciale |
0 |
0 |
0 |
0 |
0 |
| Datorii financiare |
18.06 |
24.24 |
105.48 |
95.11 |
65.71 |
| Alte datorii pe termen lung |
4.81 |
4.81 |
4.45 |
4.45 |
4.45 |
| Provizioane (termen lung) |
2.26 |
2.26 |
2.17 |
2.17 |
2.17 |
| Venituri in avans (termen lung) |
24.2 |
24.2 |
23.75 |
23.21 |
21.46 |
| Datorii asociate activelor detinute pentru vanzare |
0 |
0 |
0 |
0 |
0 |
| Capitaluri proprii |
307.51 |
307.94 |
394.49 |
383.66 |
388.16 |
| Capital social |
138.35 |
149.25 |
149.25 |
149.25 |
149.25 |
| Prime de capital |
5.54 |
-5.37 |
-5.37 |
-5.37 |
-5.37 |
| Rezerve din reevaluare |
214 |
214 |
301.94 |
303.37 |
317.28 |
| Rezultatul reportat |
-64.94 |
-64.68 |
-66.45 |
-62.93 |
-65.22 |
| Alte rezerve |
10.41 |
10.41 |
10.41 |
10.41 |
10.41 |
| Alte elemente de capital |
4.16 |
4.33 |
4.72 |
-11.07 |
-18.19 |
| Total Pasiv |
526.71 |
529.88 |
654.6 |
638.28 |
634.18 |
| Nr. mediu angajati (numai angajati permanenti) |
402 |
|
403 |
|
|
| Rezultat din exploatare |
7.33 |
9.74 |
13.23 |
-8.75 |
-12.28 |
| Venituri din exploatare |
278.35 |
414.06 |
537.84 |
103.71 |
222.51 |
| Cifra de afaceri |
275.49 |
405.18 |
524.75 |
115.37 |
233.69 |
| Productia capitalizata |
0 |
0 |
0 |
1.37 |
1.37 |
| Variatia stocurilor |
2.21 |
7.84 |
9.81 |
-13.63 |
-14.89 |
| Alte venituri din exploatare |
0.65 |
1.04 |
3.29 |
0.6 |
2.33 |
| Cheltuieli de exploatare |
271.02 |
404.32 |
524.61 |
112.46 |
234.79 |
| Costul marfurilor vandute |
0.01 |
0 |
0 |
0 |
0.01 |
| Cheltuieli cu materiile prime si consumabilele |
140.78 |
214.16 |
276.07 |
52.42 |
114.6 |
| Amortizare si depreciere |
12.63 |
18.94 |
23.21 |
6.66 |
13.78 |
| Cheltuieli cu personalul |
75.27 |
112.4 |
146.79 |
33.88 |
66.49 |
| Alte cheltuieli de exploatare |
42.33 |
58.82 |
78.53 |
19.49 |
39.91 |
| Rezultat financiar |
-2.91 |
-5.07 |
-8.72 |
-2.32 |
-5.91 |
| Venituri din dobanzi |
0 |
0 |
0 |
0 |
0 |
| Cheltuieli cu dobanzile |
0 |
0 |
0 |
0 |
0 |
| Alte venituri si cheltuieli financiare - net |
-2.91 |
-5.07 |
-8.72 |
-2.32 |
-5.91 |
| Rezultatul extraordinar - net |
0 |
0 |
0 |
0 |
0 |
| Rezultatul brut |
4.42 |
4.67 |
4.51 |
-11.07 |
-18.19 |
| Total Venituri |
280.94 |
417 |
541.13 |
103.99 |
225.16 |
| Total Cheltuieli |
276.52 |
412.32 |
536.61 |
115.06 |
243.36 |
| Impozit pe profit |
0.23 |
0.34 |
0.15 |
0 |
0 |
| Alte impozite |
0 |
0 |
-0.35 |
0 |
0 |
| Rezultatul net |
4.19 |
4.33 |
4.72 |
-11.07 |
-18.19 |