Active imobilizate |
87.36 |
90.05 |
87.33 |
84.07 |
81.76 |
Imobilizari necorporale |
0.48 |
0.45 |
0.41 |
0.39 |
0.36 |
Imobilizari corporale |
71.28 |
77.05 |
74.97 |
72.97 |
71.25 |
Imobilizari financiare |
15.6 |
12.56 |
11.95 |
10.71 |
10.15 |
Active circulante |
212.3 |
213.27 |
191.9 |
178.73 |
169.72 |
Stocuri |
178.3 |
187.6 |
173.49 |
157.44 |
149.19 |
Creante |
24.59 |
17.56 |
9.68 |
12.28 |
11.37 |
Cheltuieli inregistrate in avans |
0.86 |
0.36 |
1.08 |
0.91 |
0.57 |
Investitii financiare pe termen scurt |
1.16 |
1.14 |
1.16 |
1.17 |
1.19 |
Casa si conturi la banci |
7.38 |
6.6 |
6.5 |
6.94 |
7.41 |
Alte active circulante |
0 |
0 |
0 |
0 |
0 |
Active detinute in vederea vanzarii |
0 |
0 |
0 |
0 |
0 |
Total Activ |
299.66 |
303.32 |
279.23 |
262.8 |
251.48 |
Datorii |
87.72 |
94.54 |
78.88 |
68.66 |
60.54 |
Datorii pe termen scurt |
60.16 |
65 |
50.83 |
53.93 |
45.68 |
Datorii comerciale |
51.3 |
37.02 |
23.47 |
16 |
7.22 |
Datorii financiare |
3.45 |
23.18 |
22.92 |
32.96 |
34.24 |
Alte datorii pe termen scurt |
5.17 |
4.53 |
3.47 |
4.41 |
3.63 |
Provizioane (termen scurt) |
0.24 |
0.17 |
0.17 |
0.17 |
0.17 |
Venituri in avans (termen scurt) |
0 |
0.09 |
0.81 |
0.39 |
0.42 |
Datorii pe termen lung |
27.56 |
29.54 |
28.06 |
14.73 |
14.86 |
Datorii comerciale |
0 |
0 |
0 |
0 |
0 |
Datorii financiare |
18.98 |
19.91 |
19.2 |
6.27 |
5.76 |
Alte datorii pe termen lung |
8.01 |
9.24 |
8.46 |
8.12 |
8.76 |
Provizioane (termen lung) |
0.44 |
0.39 |
0.39 |
0.34 |
0.34 |
Venituri in avans (termen lung) |
0.13 |
0 |
0 |
0 |
0 |
Datorii asociate activelor detinute pentru vanzare |
0 |
0 |
0 |
0 |
0 |
Capitaluri proprii |
211.94 |
208.79 |
200.35 |
194.14 |
190.94 |
Capital social |
97.09 |
97.09 |
97.09 |
97.09 |
97.09 |
Prime de capital |
0 |
0 |
0 |
0 |
0 |
Rezerve din reevaluare |
34.42 |
40.85 |
39.95 |
39.09 |
38.23 |
Rezultatul reportat |
68.36 |
58.78 |
51.24 |
45.89 |
43.55 |
Alte rezerve |
12.07 |
12.07 |
12.07 |
12.07 |
12.07 |
Alte elemente de capital |
0 |
0 |
0 |
0 |
0 |
Total Pasiv |
299.66 |
303.32 |
279.23 |
262.8 |
251.48 |
Nr. mediu angajati (numai angajati permanenti) |
|
91 |
|
80 |
|
Rezultat din exploatare |
-4.78 |
-13.85 |
-8.4 |
-14.08 |
-15.88 |
Venituri din exploatare |
39.36 |
50.26 |
10.44 |
20.67 |
26.98 |
Cifra de afaceri |
91.72 |
116.36 |
25.47 |
54.24 |
70.54 |
Productia capitalizata |
0 |
0 |
0 |
0 |
0 |
Variatia stocurilor |
-53.66 |
-68.05 |
-15.63 |
-34.71 |
-45.35 |
Alte venituri din exploatare |
1.31 |
1.95 |
0.6 |
1.14 |
1.79 |
Cheltuieli de exploatare |
44.15 |
64.11 |
18.84 |
34.75 |
42.85 |
Costul marfurilor vandute |
0 |
0 |
0 |
0 |
0 |
Cheltuieli cu materiile prime si consumabilele |
0 |
0 |
0 |
0 |
0 |
Amortizare si depreciere |
4.44 |
9.31 |
6.51 |
10.25 |
7.89 |
Cheltuieli cu personalul |
26.13 |
34.67 |
7.91 |
15.79 |
22.84 |
Alte cheltuieli de exploatare |
13.57 |
20.13 |
4.42 |
8.72 |
12.12 |
Rezultat financiar |
-0.7 |
-1.08 |
-0.81 |
-1.68 |
-2.44 |
Venituri din dobanzi |
0.61 |
0.71 |
0.09 |
0.18 |
0.25 |
Cheltuieli cu dobanzile |
0.88 |
1.33 |
0.93 |
1.87 |
2.7 |
Alte venituri si cheltuieli financiare - net |
-0.43 |
-0.46 |
0.03 |
0.01 |
0.02 |
Rezultatul extraordinar - net |
0 |
0 |
0 |
0 |
0 |
Rezultatul brut |
-5.48 |
-14.92 |
-9.21 |
-15.76 |
-18.32 |
Total Venituri |
39.97 |
50.97 |
10.56 |
20.85 |
27.24 |
Total Cheltuieli |
45.45 |
65.9 |
19.77 |
36.62 |
45.56 |
Impozit pe profit |
0.87 |
0.87 |
-0.6 |
-0.78 |
0.02 |
Alte impozite |
0 |
0 |
0 |
0 |
0 |
Rezultatul net |
-6.35 |
-15.8 |
-8.61 |
-14.99 |
-18.34 |