Отчётность CropEnergies
CE
CropEnergies Финансовые результаты
млрд
млн
EUR (кроме Прибыли на акцию)
Показатель
Выручка
Себестоимость
Валовая прибыль
Исследования и разработка
Коммерческие и администр. расходы
Операционные расходы итого
Операционная прибыль
Проценты уплаченные
Прочие доходы
Прибыль до налогообложения
Расходы по налогу на прибыль
Прибыль за период
Разводненная прибыль на акцию
Акций в обращении после разводнения
312.15
100
247.23
79.2
64.919
20.8
—
0
12.551
4
38.306
12.3
26.613
8.5
3.247
1
—
0
29.86
9.6
7.763
2.5
22.097
7.1
0.253
87.2
309.15
100
250.7
81.1
58.458
18.9
—
0
12.9
4.2
38.585
12.5
19.873
6.4
2.029
0.7
—
0
21.902
7.1
5.694
1.8
16.208
5.2
0.186
87.2
311.43
100
256.15
82.3
55.272
17.7
—
0
12.067
3.9
39.846
12.8
15.426
5
2.61
0.8
—
0
18.036
5.8
1.911
0.6
16.125
5.2
0.185
87.24
328.12
100
243.54
74.2
84.584
25.8
—
0
11.955
3.6
28.835
8.8
55.749
17
0.628
0.2
—
0
56.377
17.2
11.72
3.6
44.657
13.6
0.512
87.2
449.78
100
317.8
70.7
131.98
29.3
—
0
11.635
2.6
39.468
8.8
92.514
20.6
0.824
0.2
—
0
93.338
20.8
22.457
5
70.881
15.8
0.813
87.2
398.94
100
279.75
70.1
119.19
29.9
—
0
11.205
2.8
32.022
8
87.167
21.8
0.527
0.1
—
0
87.694
22
22.801
5.7
64.893
16.3
0.744
87.2
294.4
100
230.73
78.4
63.676
21.6
—
0
10.628
3.6
31.017
10.5
32.659
11.1
-0.751
-0.3
—
0
31.908
10.8
2.526
0.9
29.382
10
0.337
87.25
317.71
100
226.88
71.4
90.827
28.6
—
0
10.774
3.4
34.894
11
55.933
17.6
-0.696
-0.2
—
0
55.237
17.4
20.077
6.3
35.16
11.1
0.403
87.25
249.16
100
191.99
77.1
57.18
22.9
—
0
10.075
4
33.884
13.6
23.296
9.3
-0.271
-0.1
—
0
23.025
9.2
8.303
3.3
14.722
5.9
0.169
87.25
214.07
100
166.58
77.8
47.49
22.2
—
0
10.032
4.7
32.413
15.1
15.077
7
-1
-0.5
—
0
14.077
6.6
3.941
1.8
10.136
4.7
0.116
87.25
207.96
100
145.68
70.1
62.284
29.9
—
0
11.039
5.3
34.641
16.7
27.643
13.3
-2.087
-1.004
—
0
25.556
12.3
2.038
1
23.518
11.3
0.27
87.25
225.98
100
163.43
72.3
62.548
27.7
—
0
10.336
4.6
33.839
15
28.709
12.7
-0.149
-0.07
—
0
28.56
12.6
6.607
2.9
21.953
9.7
0.252
87.25
228.52
100
152.78
66.9
75.744
33.1
—
0
9.976
4.4
32.279
14.1
43.465
19
-0.701
-0.3
—
0
42.764
18.7
11.224
4.9
31.54
13.8
0.361
87.25
170.66
100
132.34
77.6
38.311
22.4
—
0
10.044
5.9
30.195
17.7
8.116
4.8
2.424
1.4
—
0
10.54
6.2
2.635
1.5
7.905
4.6
0.091
87.25
231.55
100
162.92
70.4
68.626
29.6
—
0
10.715
4.6
35.066
15.1
33.56
14.5
0.055
0.02
-0.735
-0.3
32.88
14.2
8.548
3.7
24.332
10.5
0.279
87.25
220.03
100
160.24
72.8
59.799
27.2
—
0
9.109
4.1
33.184
15.1
26.615
12.1
-2.322
-1.06
—
0
24.293
11
5.882
2.7
18.411
8.4
0.211
87.25
244.85
100
180.88
73.9
63.977
26.1
—
0
9.11
3.7
35.421
14.5
28.556
11.7
0.038
0.02
—
0
28.594
11.7
7.42
3
21.174
8.6
0.243
87.25
202.74
100
156.47
77.2
46.262
22.8
—
0
9.058
4.5
31.1
15.3
15.162
7.5
-0.184
-0.09
—
0
14.978
7.4
4.344
2.1
10.634
5.2
0.122
87.25
182.48
100
137.22
75.2
45.253
24.8
—
0
8.724
4.8
31.609
17.3
13.644
7.5
0.528
0.3
—
0
14.172
7.8
5.803
3.2
8.369
4.6
0.092
91.12
202.9
100
161.54
79.6
41.364
20.4
—
0
8.707
4.3
26.284
13
15.08
7.4
0.184
0.09
—
0
15.264
7.5
9.483
4.7
5.781
2.8
0.07
82.586
200.8
100
159.3
79.3
41.5
20.7
—
0
8.5
4.2
31.9
15.9
9.6
4.8
-0.6
-0.3
-0.1
-0.05
8.9
4.4
4.3
2.1
4.7
2.3
0.05
87.3
192.5
100
155
80.5
37.5
19.5
—
0
8.7
4.5
32.9
17.1
4.5
2.3
-0.4
-0.2
-0.7
-0.4
4.2
2.2
1.7
0.9
2.4
1.2
0.03
87.3
203.1
100
155.8
76.7
47.3
23.3
—
0
9.1
4.5
35
17.2
12.3
6.1
-0.3
-0.1
-1
-0.5
12
5.9
3.4
1.7
8.6
4.2
0.1
87.3
219.1
100
174.8
79.8
44.3
20.2
—
0
8.9
4.1
32.5
14.8
11.8
5.4
-0.8
-0.4
-1
-0.5
11
5
3.7
1.7
7.4
3.4
0.08
87.3
228.7
100
171.5
75
57.2
25
—
0
8.4
3.7
33.8
14.8
23.5
10.3
0.3
0.1
-1.1
-0.5
23.8
10.4
6.4
2.8
17.4
7.6
0.2
87.3
231
100
174.1
75.4
56.9
24.6
—
0
8.9
3.9
33.6
14.5
23.3
10.1
-0.2
-0.09
-0.3
-0.1
23.1
10
5.5
2.4
17.5
7.6
0.2
87.3
237.2
100
164.2
69.2
72.9
30.7
—
0
9.1
3.8
32.5
13.7
40.5
17.1
-0.6
-0.3
-0.1
-0.04
39.8
16.8
7
3
32.8
13.8
0.38
87.3
214.8
100
165.4
77
49.5
23
—
0
8.3
3.9
30.9
14.4
18.5
8.6
-0.7
-0.3
-0.3
-0.1
17.8
8.3
3.9
1.8
13.9
6.5
0.16
87.3
182.2
100
134.6
73.9
47.6
26.1
—
0
8.2
4.5
28.6
15.7
19
10.4
-2
-1.1
—
0
17
9.3
3.9
2.1
13.1
7.2
0.15
87.3
167.5
100
120.8
72.1
46.8
27.9
—
0
8.5
5.1
31
18.5
15.7
9.4
-0.6
-0.4
-0.9
-0.5
15.1
9
6.2
3.7
8.9
5.3
0.1
87.3
164.6
100
111.3
67.6
53.3
32.4
—
0
10.4
6.3
35.1
21.3
18.2
11.1
-2.5
-1.5
0.3
0.2
15.7
9.5
2.9
1.8
12.8
7.8
0.15
87.3
167.6
100
119.6
71.4
48
28.6
—
0
8.8
5.3
28.3
16.9
19.7
11.8
-0.5
-0.3
—
0
19.2
11.5
7.4
4.4
11.8
7
0.14
87.3
192.6
100
136.8
71
55.9
29
—
0
11
5.7
33.8
17.5
22
11.4
-1.4
-0.7
-0.9
-0.5
20.6
10.7
7.6
3.9
13.1
6.8
0.15
87.3
197.8
100
156.3
79
41.4
20.9
—
0
9.5
4.8
32.8
16.6
8.7
4.4
-1.2
-0.6
-2
-1.01
7.4
3.7
2.5
1.3
4.9
2.5
0.06
87.3
200.8
100
173.5
86.4
27.3
13.6
—
0
8.6
4.3
60.8
30.3
-33.6
-16.7
—
0
-1.9
-0.9
-33.5
-16.7
11.8
5.9
-45.4
-22.6
-0.52
87.3
221.8
100
189.7
85.5
32.2
14.5
—
0
8.6
3.9
33.9
15.3
-1.7
-0.8
-1
-0.5
-1.2
-0.5
-2.7
-1.2
0.6
0.3
-3.4
-1.5
-0.04
87.3
196.7
100
176.7
89.8
20
10.2
—
0
7.7
3.9
28.9
14.7
-8.9
-4.5
-1.2
-0.6
0
0
-10.1
-5.1
-0.1
-0.05
-10
-5.08
-0.11
87.3
207.9
100
169.9
81.7
38
18.3
—
0
8.7
4.2
33.5
16.1
4.5
2.2
-1.2
-0.6
-0.8
-0.4
3.2
1.5
2.6
1.3
0.6
0.3
0.01
87.3
207.8
100
180.4
86.8
27.5
13.2
—
0
7.7
3.7
30.1
14.5
-2.7
-1.3
-1.4
-0.7
-1.6
-0.8
-4.1
-2
3.6
1.7
-7.7
-3.7
-0.09
81.7
201
100
159.3
79.3
41.7
20.7
—
0
8.7
4.3
34.2
17
7.5
3.7
-1.9
-0.9
-1.7
-0.8
5.5
2.7
1.6
0.8
3.9
1.9
0.05
86.1
185.9
100
149.8
80.6
36
19.4
—
0
7.1
3.8
27.7
14.9
8.3
4.5
-1
-0.5
-1.3
-0.7
7.4
4
2
1.1
5.3
2.9
0.06
86.1