Active imobilizate |
171.75 |
171.08 |
175.08 |
181.21 |
180.1 |
Imobilizari necorporale |
0.05 |
0.04 |
0.13 |
0.13 |
0.14 |
Imobilizari corporale |
171.68 |
171.02 |
174.93 |
181.05 |
179.95 |
Imobilizari financiare |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
Active circulante |
122.64 |
128.66 |
124.66 |
118.69 |
118.04 |
Stocuri |
92.91 |
91.88 |
91.32 |
75.27 |
76.26 |
Creante |
25.98 |
34.91 |
30.68 |
40.88 |
39.54 |
Cheltuieli inregistrate in avans |
0.42 |
0.43 |
0.64 |
0.74 |
0.74 |
Investitii financiare pe termen scurt |
0 |
0 |
0 |
0 |
0 |
Casa si conturi la banci |
3.33 |
1.44 |
2.02 |
1.8 |
1.49 |
Alte active circulante |
0 |
0 |
0 |
0 |
0 |
Active detinute in vederea vanzarii |
0 |
0 |
0 |
0 |
0 |
Total Activ |
294.39 |
299.74 |
299.74 |
299.89 |
298.14 |
Datorii |
232.23 |
239.05 |
230.86 |
245.93 |
243.81 |
Datorii pe termen scurt |
99.01 |
91.45 |
89.5 |
146.55 |
141.58 |
Datorii comerciale |
67.29 |
63.25 |
0 |
63.12 |
59.04 |
Datorii financiare |
28.29 |
23.09 |
0 |
74.99 |
74.34 |
Alte datorii pe termen scurt |
3.44 |
5.11 |
0 |
8.43 |
8.21 |
Provizioane (termen scurt) |
0 |
0 |
0 |
0 |
0 |
Venituri in avans (termen scurt) |
0 |
0 |
0 |
0 |
0 |
Datorii pe termen lung |
133.22 |
147.61 |
141.36 |
99.38 |
102.23 |
Datorii comerciale |
0 |
0 |
0 |
0 |
0 |
Datorii financiare |
122.85 |
137.57 |
0 |
90.38 |
93.58 |
Alte datorii pe termen lung |
0 |
0 |
0 |
0 |
0 |
Provizioane (termen lung) |
0 |
0 |
0 |
0 |
0 |
Venituri in avans (termen lung) |
10.37 |
10.04 |
9.34 |
9 |
8.65 |
Datorii asociate activelor detinute pentru vanzare |
0 |
0 |
0 |
0 |
0 |
Capitaluri proprii |
62.16 |
60.68 |
68.88 |
53.97 |
54.33 |
Capital social |
1.85 |
1.85 |
1.85 |
1.85 |
1.85 |
Prime de capital |
34.51 |
34.51 |
34.51 |
34.51 |
34.51 |
Rezerve din reevaluare |
26.04 |
26.04 |
26.04 |
26.04 |
26.04 |
Rezultatul reportat |
2.45 |
2.34 |
-1.72 |
-1.72 |
-1.72 |
Alte rezerve |
0 |
0 |
0 |
0 |
0 |
Alte elemente de capital |
-2.69 |
-4.05 |
8.19 |
-6.72 |
-6.36 |
Total Pasiv |
294.39 |
299.74 |
299.74 |
299.89 |
298.14 |
Nr. mediu angajati (numai angajati permanenti) |
|
229 |
|
|
218 |
Rezultat din exploatare |
7.7 |
7.7 |
3.12 |
1.64 |
0.64 |
Venituri din exploatare |
158.79 |
211.8 |
105.43 |
155.36 |
211.99 |
Cifra de afaceri |
106.56 |
142.63 |
75.49 |
118.81 |
159.05 |
Productia capitalizata |
0 |
0 |
0 |
0 |
0 |
Variatia stocurilor |
36.44 |
47.25 |
23.96 |
18.09 |
31.46 |
Alte venituri din exploatare |
15.79 |
21.91 |
5.99 |
18.46 |
21.48 |
Cheltuieli de exploatare |
151.09 |
204.1 |
102.32 |
153.72 |
211.35 |
Costul marfurilor vandute |
0 |
4.84 |
2.34 |
0 |
5.69 |
Cheltuieli cu materiile prime si consumabilele |
88.51 |
113.98 |
55.71 |
79.95 |
105.84 |
Amortizare si depreciere |
12.6 |
19.41 |
7.35 |
11.1 |
20.43 |
Cheltuieli cu personalul |
17.02 |
23.27 |
13.86 |
21.11 |
28.78 |
Alte cheltuieli de exploatare |
32.95 |
42.59 |
23.05 |
41.57 |
50.61 |
Rezultat financiar |
-10.39 |
-11.75 |
-4.27 |
-8.36 |
-7 |
Venituri din dobanzi |
0 |
1.08 |
0 |
0 |
0 |
Cheltuieli cu dobanzile |
11.18 |
12.84 |
4.29 |
8.58 |
9.43 |
Alte venituri si cheltuieli financiare - net |
0.8 |
0 |
0.02 |
0.22 |
2.44 |
Rezultatul extraordinar - net |
0 |
0 |
0 |
0 |
0 |
Rezultatul brut |
-2.69 |
-4.05 |
-1.15 |
-6.72 |
-6.36 |
Total Venituri |
158.79 |
212.88 |
105.43 |
155.36 |
214.89 |
Total Cheltuieli |
161.48 |
216.93 |
106.59 |
162.08 |
221.24 |
Impozit pe profit |
0 |
0 |
0 |
0 |
0 |
Alte impozite |
0 |
0 |
0 |
0 |
0 |
Rezultatul net |
-2.69 |
-4.05 |
-1.15 |
-6.72 |
-6.36 |