Financials

Sales (in thousands BGN) Profit (in thousands BGN) Fixed assets (in thousands BGN) Employees Year
5 8691 6033 406322024
4 7659403 720352023
4 3036874 04602022
3 611264 40302021
00022
Balance sheets
Profit and loss accounts


Profit and Loss accounts
in thous. BGN
 12.201912.201812.201712.201612.201512.201412.201312.201212.201112.201012.200912.200812.200712.200612.200512.200412.200312.2002
EXPENSES 3 279 5 096 5 045 5 869 2 859 3 291 4 620 5 261 23 546 16 701 15 863 21 654 23 775 25 709 24 133 24 056 25 195 22 606
A. Total operating expenses 2 948 4 796 4 819 5 857 2 520 3 012 4 610 5 293 23 432 16 730 15 633 21 110 23 737 23 503 22 153 22 158 23 763 21 469
I. Operational expenses 2 008 3 683 3 524 4 911 1 844 1 832 3 640 3 593 10 491 16 952 13 331 18 623 22 226 21 223 20 989 19 695 19 865 20 482
1. Material expenses 315 1 490 1 779 1 346 448 297 461 974 6 467 11 295 7 589 10 860 13 216 13 489 13 620 12 707 12 833 13 499
2. Hired services 430 847 591 490 417 362 1 027 729 805 1 238 1 395 2 591 2 779 2 479 2 380 1 955 2 362 2 288
3. Depreciation 528 325 325 304 195 328 343 332 718 1 038 1 094 1 091 1 715 1 375 1 122 1 014 907 921
4. Salaries, wages and other remuneration 545 540 523 469 527 553 780 570 1 567 2 902 2 978 3 083 3 132 2 783 2 609 2 573 2 669 2 585
5. Social security and welfare 91 87 81 70               628 712 645 731 798 822 827
6. Other expenditure, incl. 99 394 225 2 232 257 292 1 029 988 934 479 275 370 672 452 527 648 272 362
- impairment of assets             156     178           2 2 13
- provisions             15     74     214 172 328 312 130 140
II. Adjusting items 912 948 974 841 668 995 918 1 676 12 567 -1 006 1 527 676 186 749 -156 948 1 839 -582
1. Book value of the sold assets (excl. finished production) 874 908 903 705 624 844 805 925 10 894 157 915 266 2 541 2 016 1 020 743 691 111
2. Cost of self-constructed or liquidated fixed assets                                   -147
3. Change of stocks, unfinished production and prepayments 38 40 71 136 44 151 113 751 1 673 -1 163 240 410 -2 355 -1 267 -1 176 205 1 148 -546
4. Animals fattening                                    
5. Other adjusting items                     372              
III. Financial expenses 28 165 321 105 8 185 52 24 374 784 775 1 811 1 325 1 531 1 320 1 515 2 059 1 569
1. Interest expenses                 349 738 735 1 161 849 469 464 463 426 421
incl. interests to related parties                                    
2. Losses from operations with financial assets and instruments                                    
3. Foreign exchange rate losses       97   185 43 11       597 404 950 795 984 1 567 1 071
4. Other financial expenses       8     9 13 25 46 40 53 72 112 61 68 66 77
C. Operating income 331 300 226   339 279         230 544 38 2 206 1 980 1 898 1 432 1 137
IV. Extraordinary expenses                                    
D. Total expenses 2 948 4 796 4 819 5 857 2 520 3 012 4 610 5 293 23 432 16 730 15 633 21 110 23 737 23 503 22 153 22 158 23 763 21 469
E. Profit before tax 331 300 226   339 279         230 544 38 2 206 1 980 1 898 1 432 1 137
V. Tax expenses 60 42 44 12 53 -8 10 -32 114 -29 43 61 35 329 217 370 75 277
1. Profit tax 36 46   3 21       95   90 89 37 336 238 213 280 159
2. Deferred corporate profit tax 24 -4   9 32 -8 10 -32 19   -47 -28 -2 -7 -21 157    
3. Other taxes                   -29             -205 118
E. Net income (Profit) 271 258 182   286 287         187 483 3 1 877 1 763 1 528 1 357 860
INCOME 3 279 5 096 5 045 5 869 2 859 3 291 4 620 5 261 23 546 16 701 15 863 21 654 23 775 25 709 24 133 24 056 25 195 22 606
A. Total operating income 3 279 5 096 5 045 4 218 2 859 3 291 3 253 4 712 21 862 16 344 15 863 21 654 23 775 25 709 24 133 24 056 25 195 22 606
I. Net sales revenue 3 231 4 786 4 919 4 021 2 693 3 063 3 082 4 548 21 832 16 267 15 796 20 803 23 501 24 979 23 019 23 276 24 177 22 007
1. Finished Products 640 2 191 2 530 1 993               19 943 19 619   21 005 21 733 23 098 21 470
2. Goods for resale 1 401 1 443 1 336 1 052               365 615   807 717 187 85
3. Materials                                    
4. Services 1 181 1 122 1 022 906               254 567   529 310 107 116
- incl. intermediation                                    
5. Fixed assets, rentals                                    
6. Others 9 30 31 70               241 2 700   678 516 785 336
II. Subsidies                                   188
incl . State budget grants                                    
III. Financial income 48 310 126 197 166 228 171 164 30 77 67 851 274 730 1 114 780 1 018 411
1. Interest income       21 36 94 171 164       9 18   20 6 36 28
incl. interests from related parties                                   25
2. Income from participations                                    
incl. dividends from related parties                                    
3. Gains from trading with financial instruments                                    
4. Profits from foreign exchange rates       176 130 134     30 77 67 842 256 656 1 094 774 982 383
5. Other financial income                           74        
C. Operating loss       1 639     1 357 581 1 570 386                
IV. Extraordinary revenues                                    
D. Total Income 3 279 5 096 5 045 4 218 2 859 3 291 3 253 4 712 21 862 16 344 15 863 21 654 23 775 25 709 24 133 24 056 25 195 22 606
E. Loss before tax       1 639     1 357 581 1 570 386                
F. Total Loss       1 651     1 367 549 1 684 357                
Profit and Loss accounts
in thous. BGN
 12.200106.200112.200006.200012.199906.199912.199812.1997
EXPENDITURES 21 262 11 154 23 294 12 498 19 962 9 595 21 225 20 185
I. Operating activities expenses 19 140 9 691 20 566 10 093 17 527 8 357 18 994 16 545
1. Decreased production, working process, expected expenditures 28   292          
2. Material expenditure 12 139 6 379 13 185 6 782 10 774 5 278 11 844 11 109
3. Outward service expenditure 2 352 1 117 2 001 915 1 760 797 1 340 1 274
4. Wages and salaries 2 552 1 285 3 122 1 441 2 737 1 213 2 925 2 299
5. Social security contributions 846 445 1 039 516 1 232 576 1 347 993
6. Depreciation 541 237 453 224 431 215 637 54
7. Other expenditure 357 78 152 58 68 21 80 178
incl. decrease in the value of material supply                
incl. provision expenditures 175   18          
8. Costs of goods sold 325 150 322 157 525 258 820 640
II. Financial expenditures 1 016 398 1 108 462 577 261 670 909
9. Interests 261 100 175 80 198 110 203 135
incl. interests to related companies                
10. Differences from transactions in securities                
incl. investments in related companies                
11. Losses from foreign exchange transactions 634 243 837 327 307 107 403 717
12. Other financial expenditures 121 55 96 55 72 44 64 57
III. Extraordinary costs 150 16 735 634 336 159 200 389
IV. Total costs 20 306 10 105 22 409 11 189 18 440 8 777 19 864 17 843
V. Accounting profit 956 1 049 885 1 309 1 522 818 1 361 2 342
VI. Taxes 283 126 277 167 531 91 507 969
1. Profit tax 182 60 192 88 376   370 807
2. Other taxes 101 66 85 79 155 91 137 163
VII. Profit 673 923 608 1 142 991 727 854 1 373
REVENUES 21 262 11 154 23 294 12 498 19 962 9 595 21 225 20 185
I. Revenues 20 444 10 647 22 236 12 115 19 476 9 371 20 936 18 875
1. Net sales revenues 19 909 10 233 20 253 10 260 18 394 8 810 18 763 17 290
incl. companies with controlling stake                
2. Subsidies 171 78 424 345 187 122 293 5
incl. State budget grants                
3. Acquisition of tangible fixed assets 153 33 105 64 217 146 137 19
4. Increases of stocks, unfinished production and prepayments 120 303 1 318 1 446 678 293 1 743 1 561
5. Other revenues 91   136          
5a/ animals fattening                
5b/ materials from own output 40              
5c/ others 51   136          
II. Financial receipts 741 477 1 003 368 458 222 262 1 225
6. Interests 25   31 1 3   2 15
incl. interests from related companies 21              
7. Revenues connected with shareholders participations                
incl. dividends from related companies                
8. Differences from transactions in securities                
incl. investments in related companies                
9. Profits from foreign exchange rates 716 477 972 367 455 222 259 1 210
10. Other financial receipts                
III. Extraordinary revenues 77 30 55 15 28 1 27 86
IV. Total Revenues 21 262 11 154 23 294 12 498 19 962 9 595 21 225 20 185
V. Accounting loss                
VI. Loss