|
2014 |
2015 |
2016 |
2017 |
2018 |
1. NET TURNOVER |
8.179.532 |
9.992.994 |
13.694.914 |
21.745.520 |
19.887.510 |
Sold production |
3.256.157 |
4.370.986 |
7.813.729 |
12.623.082 |
12.273.404 |
Revenues from sold merchandise |
4.923.375 |
5.621.974 |
5.881.185 |
9.122.438 |
7.680.980 |
Commercial discounts |
|
|
0 |
|
|
Interest expenses recorded by entities removed from the genera register and which have open leasing contracts |
|
|
0 |
|
|
Income from subsidies related to net turnover |
|
34 |
0 |
|
|
2. Revenues corresponding to production in progress (account 71) |
|
|
|
|
|
Sold C |
|
71.913 |
0 |
138.912 |
0 |
Sold D |
|
0 |
25.54 |
0 |
111.482 |
|
|
|
|
|
|
3. Producţia realizată de entitate pentru scopurile sale proprii şi capitalizată |
|
|
0 |
|
|
4. Other operating revenues |
154.354 |
492.263 |
78.65 |
33.445 |
6.704.629 |
– including revenues from negative goodwill |
|
|
0 |
|
|
OPERATING REVENUES – TOTAL |
8.333.886 |
10.557.170 |
13.748.024 |
21.917.877 |
26.480.657 |
|
|
|
|
|
|
5. a) Expenses with raw materials and consumables |
190.804 |
400.784 |
378.816 |
827.14 |
35.719 |
Other expenses |
77.022 |
145.942 |
189.694 |
281.067 |
749.761 |
b) Other expenses with utilities (electricity and water) |
615 |
|
|
37.773 |
29.434 |
c) Goods for resale |
4.459.307 |
5.149.093 |
4.959.338 |
7.865.799 |
7.773.252 |
Discounts received |
18.462 |
489 |
357 |
104190 |
196.980 |
6. Personnel expenses |
436.073 |
574.947 |
957.792 |
1.023.431 |
641.866 |
a) Salaries |
345.724 |
468.355 |
780.154 |
834.238 |
627.753 |
b) Social security contributions |
90.349 |
106.592 |
177.638 |
189.193 |
14.113 |
|
|
|
|
|
|
7.a) Depreciation and amortization |
169.327 |
153.268 |
114.304 |
81.669 |
66.710 |
a.1) Expenses |
169.327 |
153.268 |
114.304 |
81.669 |
66.710 |
a.2) Revenues |
|
|
|
|
|
b) Adjustments related to current assets |
|
1.573 |
|
|
|
b.1) Expenses |
|
1.573 |
|
|
|
b.2) Revenues |
|
|
|
|
|
|
|
|
|
|
|
8. Other operating expenses |
2.646.005 |
3.389.695 |
5.434.918 |
9.250.237 |
12.220.171 |
8.1. Expenses related to third parties |
2.635.894 |
3.354.710 |
5.388.012 |
9.179.858 |
12.051.296 |
8.2. Expenses related to profit tax, other taxes and similar |
80 |
3.621 |
1.36 |
2.342 |
1.728 |
8.3. Other expenses |
10.031 |
31.364 |
45.546 |
68.037 |
167.147 |
Refinancing interest expense recorded by entities removed from the general register and having open leasing contracts |
|
|
0 |
|
0 |
Adjustments for provisions |
|
|
0 |
|
0 |
Expenses |
|
|
0 |
|
0 |
Revenues |
|
|
0 |
|
0 |
OPERATING EXPENSES – TOTAL |
7.960.691 |
9.814.813 |
12.034.505 |
19.262.926 |
21.319.933 |
OPERATING PROFIT (OR LOSS) |
|
|
|
|
|
– Profit |
373.195 |
742.357 |
1.713.519 |
2.654.951 |
5.160.724 |
– LOSS |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
9. Revenues from investments |
|
|
0 |
|
|
– including revenues from subsidiaries |
|
|
0 |
|
|
10. Revenues from other investments and loans part of the assets |
|
|
0 |
|
|
– including revenues from subsidiaries |
|
|
0 |
|
|
11. Interest revenues |
309 |
2.28 |
2.262 |
1.43 |
271.064 |
– including revenues from subsidiaries |
|
|
|
|
229.526 |
Other financial revenues |
39.544 |
710.403 |
98.865 |
84.465 |
245.010 |
FINANCIAL REVENUE – TOTAL |
39.853 |
712.683 |
101.127 |
85.895 |
516.074 |
|
|
|
|
|
|
12. Value adjustments on financial assets and financial investments held as current assets |
|
|
0 |
|
|
– Expenses |
|
|
0 |
|
|
– Revenues |
|
|
0 |
|
|
|
|
|
|
|
|
13. Interest expenses |
118.99 |
172.908 |
328.572 |
597.714 |
1.156.494 |
– including expenses to subsidiaries |
|
|
0 |
0 |
|
Other financial expenses |
24.946 |
60.664 |
103.124 |
234.911 |
306.441 |
FINANCIAL EXPENSES – TOTAL |
143.936 |
233.572 |
431.696 |
832.625 |
1.462.935 |
FINANCIAL PROFIT (OR LOSS): |
|
|
|
|
|
– Profit |
0 |
479.111 |
0 |
0 |
|
– Loss |
104.083 |
0 |
330.569 |
746.73 |
946.861 |
|
|
|
|
|
|
14. PROFIT (OR LOSS) FROM ORDINARY ACTIVITIES: |
|
|
|
|
|
– Profit |
269.112 |
1.221.468 |
1.382.950 |
1.908.221 |
4.213.863 |
– Loss |
0 |
0 |
0 |
0 |
0 |
15. Extraordinary Revenues |
|
|
|
|
|
16. Extraordinary expenses |
|
|
|
|
|
17. PROFIT (OR LOSS) FROM EXTRAORDINATY ACTIVITIES: |
|
|
|
|
|
– Profit |
0 |
|
0 |
|
|
– Loss |
0 |
|
0 |
|
|
TOTAL REVENUES |
8.373.739 |
11.269.853 |
13.849.151 |
22.003.772 |
26.996.731 |
TOTAL EXPENSES |
8.104.627 |
10.048.385 |
12.466.201 |
20.095.551 |
22.782.868 |
GROSS MARGIN / PROFIT BEFORE TAX: |
|
|
|
|
|
– Profit |
269.112 |
1.221.468 |
1.382.950 |
1.908.221 |
4.213.863 |
– Loss |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
18. Income Tax |
56.469 |
187.635 |
202.673 |
317.93 |
537.786 |
19. Other taxes |
|
|
0 |
|
|
20. NET PROFIT (OR LOSS) FOR THE FISCAL YEAR: |
|
|
|
|
|
– Profit |
212.643 |
1.033.833 |
1.180.277 |
1.590.291 |
3.676.077 |
– Loss |
0 |
0 |
0 |
0 |
0 |