Documente Academic
Documente Profesional
Documente Cultură
RON
Nr. rd.
A. ACTIVE IMOBILIZATE
I. IMOBILIZRI NECORPORALE
1. Ch. de constituire (ct.201-2801)
2. Ch. de dezvoltare (ct.203-2803-2903)
3. Concesiuni ,brevete i alte imobilizri necorporale.
4. Fondul comercial (ct.2071-2807-2907-2075)
5. Avansuri si imobilizri necorporale n curs
TOTAL (rd. 01 la 05)
II. IMOBILIZRI CORPORALE
1. Terenuri i construcii
2. Instalaii tehnice i maini (ct.213-2813-2913)
3. Alte instalaii, utilaje i mobilier (ct.214-2814-2914)
4. Avansuri i imobilizri corporale n curs
1
2
3
4
5
6
Anul 1
Anul 2
Anul 3
1,613
177,500
231,653
189,736
177,500
231,653
191,349
7
8
9
10
10,886,100
5,563,500
32,700
3,791,000
11,562,212
29,760,143
66,117
1,673,498
19,068,775
40,155,078
120,937
7,337,634
11
20,273,300
43,061,970
66,682,424
12
13
14
15
16
17
18
19
28,120
5,800
33,920
20,484,720
28,120
1,400
29,520
43,323,143
26,452
1,400
27,852
66,901,625
20
21
22
23
24
1,974,300
13,848
2,405,100
56,100
4,449,348
4,145,925
1,154
2,808,174
340,297
7,295,550
4,145,502
25
26
27
28
29
30
2,312,800
3,419,768
4,977,185
14,900
200,048
681,406
2,327,700
3,619,816
5,658,591
0
557,100
7,334,148
73,500
316,006
316,006
135,008
11,366,380
2,003,004
257,044
257,044
716,143
16,265,488
1,201,348
609,000
81,700
2,041,200
6,903,353
146,819
4,029,492
6,450,975
166,758
3,877,915
948,000
3,679,900
3,727,748
24,212,468
1,210,069
12,289,733
1,079,651
44,402,794
1,907,860
12,403,508
5,063,328
71,964,953
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
5,461,247
26,961
9,633,710
14,023,686
8,361,063
303,400
303,400
853,515
14,877,201
1,889,782
10,250,845
100
100
508,672
508,672
58,278
80,996
58,278
80,996
2,584,928
2,584,928
3,856,810
2,584,928
1,929
13,251,025
2,584,928
1,929
13,251,025
3,856,810
23,541,781
13,251,025
516,986
516,986
771,362
2,998,200
3,515,186
12,304,709
12,821,695
12,304,709
13,076,071
4,555,900
299,066
7,907,425
4,497,600
5,549,748
7,691,707
4,497,600
5,549,748
7,691,707
23,908,968
28,958,643
61,633,112
23,908,968
28,958,643
61,633,112
27892368
27892368
0
56692527
56692527
0
84368461
84368461
0
Nr. rd.
1
2
3
4
Anul 1
44,993,500
44,325,600
667,900
Anul 2
59,462,926
58,552,680
910,246
Anul 3
82,896,267
81,464,000
1,432,267
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
2,538,700
314,200
96,500
53,600
47,368,100
19,794,700
2,190,000
2,464,900
622,500
8,422,300
6,235,500
2,186,800
1,467,400
1,468,900
1,500
137,300
232,200
94,900
6,101,800
5,673,200
180,000
248,600
0
6,506,243
5,034,041
1,345,775
103,534
62,384,437
25,580,303
3,577,357
2,850,285
794,693
9,991,795
7,550,582
2,441,213
3,107,387
3,108,677
1,290
3,438
173,158
169,720
8,370,898
7,826,309
256,347
288,242
508,571
508,673
102
54,784,727
8,457,615
5,113,717
2,236,565
508,540
88,985,270
31,828,308
3,986,061
4,866,945
1,444,746
15,484,979
11,822,994
3,661,985
8,156,429
8,156,634
205
48,575
117,976
69,401
14,820,761
14,112,166
292,671
415,924
-508,672
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
6,167,200
7,599,710
********
8,857,138
*********
4,100
2,725
2,672
14,400
14,360
32,596
77,100
95,600
0
802,715
819,800
0
1,483,477
1,518,745
0
139,600
868,190
1,268,891
122,900
262,500
120,936
989,126
475,043
1,743,934
48
49
-166,900
***********
-169,326
***********
-225,189
***********
50
51
52
53
6,000,300
***********
7,430,384
***********
8,631,949
************
41,200,900
508,672
80,128,132
54
55
56
57
0
***********
47,463,700
41,463,400
0
***********
63,204,237
55,773,853
0
************
90,504,015
81,872,066
58
59
60
61
6,000,300
***********
1,502,700
7,430,384
***********
1,880,636
8,631,949
************
940,242
62
63
4,497,600
***********
5,549,748
***********
7,691,707
************
64
65
Sold
01.01.02
Valoare brut
Creteri
Anul 2
Reduceri
Anul 2
347,155
133,297
1,000
0
133,276
133,276
12,055,193
857,722
39
11,693,574 27,074,275
20,850
63,419
48,498
4,999
3,790,947 25,531,787 27,649,289
27,603,133 53,512,282 27,675,177
33,920
4,400
33,920
0
4,400
27,984,208 53,778,855 27,813,853
Sold
31.12.02
479,452
0
12,912,876
38,746,999
106,918
1,673,445
53,440,238
29,520
0
29,520
53,949,210
Amortizri i provizioane
Sold
Amortizare
01.01.02 nregistrat Reduceri
169,633
79,144
1,000
1,169,044
6,101,956
29,590
181,610
2,875,818
14,438
39
19,036
4,356
7,300,590
0
0
0
7,470,223
3,071,866
0
0
0
3,151,010
23,431
0
0
0
24,431
Sold
31.12.02
247,777
0
1,350,615
8,958,738
39,672
0
10,349,025
0
0
0
10,596,802
Amortizri i provizioane
Sold
Sold
Amortizare
Sold
31.12.03
01.01.03 nregistrat Reduceri
31.12.03
530,607
247,778
91,480
0
339,258
0
0
0
0
0
21,053,452 1,350,615
634,710
648
1,984,677
56,549,361 8,958,737 7,472,450
63,938 16,367,249
199,229
39,673
37,670
0
77,343
7,337,634
0
0
0
0
85,139,676 10,349,025 8,144,830
64,586 18,429,269
27,852
0
0
0
0
0
0
0
0
0
27,852
0
0
0
0
85,698,135 10,596,803 8,236,310
64,586 18,768,527
132.16
139.41
BILAN FINANCIAR
ELEMENTE DE ACTIV
Anul 1
ACTIVE IMOBILIZATE
20484720
Imobilizri necorporale
177500
1. Concesiuni, brevete i alte imobilizri necorporale.
177500
2. Fondul comercial
0
3. Avansuri si imobilizri necorporale n curs
0
Imobilizri corporale
20273300
1. Terenuri i construcii
10886100
2. Instalaii tehnice i maini
5563500
3. Alte instalaii, utilaje i mobilier
32700
4. Imobilizri corporale n curs
3791000
Imobilizri financiare
33920
1. Aciuni deinute la entitile afiliate
0
2. mprumuturi acordate entitilor afiliate
0
3. Interese de participare
0
4. mprumuturi acordate entitilor cu interese de participare
0
5. Investiii deinute ca imobilizri
28120
6. Alte mprumuturi
5800
7. Creane mai mari de un an
ACTIVE CIRCULANTE
7334148
Stocuri
4449348
1. Materii prime i materiale consumabile
1974300
2. Producia n curs de execuie
13848
3. Produse finite i mrfuri
2405100
4. Avansuri pentru cumprri de stocuri
56100
Creane
2327700
1. Creane comerciale
2312800
2. Sume de ncasat de la entitile afiliate
0
3. Sume de ncasat de la entiti cu interese de participare
0
4. Alte creane
14900
5. Capital subscris i nevrsat
0
6. Imobilizri financiare mai mici de un an
Disponibiliti
557100
1. Investiii financiare pe termen scurt
0
2. Casa i conturi la bnci
557100
ACTIVE TOTALE
27818868
Anul 2
43323143
231653
231653
0
0
43061970
11562212
29760143
66117
1673498
29520
0
0
0
0
28120
1400
Anul 3
66900012
189736
189736
0
0
66682424
19068775
40155078
120937
7337634
27852
0
0
0
0
26452
1400
11366380
7295550
4145925
1154
2808174
340297
3619816
3419768
0
0
200048
0
16265488
9633710
4145502
0
5461247
26961
5658591
4977185
0
0
681406
0
451014
316006
135008
54689523
973187
257044
716143
83165500
Fond de rulment
Necesar de fond de rulment
Trezoreria net
3654148
3706048
-51900
-1432025
5020314
-6452339
3861980
9339768
-5477788
Anul 1
Anul 2
ELEMENTE DE PASIV
Anul 3
CAPITAL PERMANENT
Capital propriu
1. Capital social
2. Prime de capital
3. Rezerve din reevaluare
4. Rezerve
5. Rezultatul reportat
6. Rezultatul exerciiului
7. Repartizarea profitului (se scade)
8. Aciuni proprii
9. Castiguri legate de instrum de capital propriu
10. Pierderi legate de instrum de capital propriu
11. Provizioane nejustificate
12. Venituri n avans
13. Active fictive (se scad)
Datorii pe termen mediu i lung
1. mprumuturi din emisiunea de obligaiuni
2. Sume datorate instituiilor de credit
3. Avansuri ncasate n contul comenzilor
4. Datorii comerciale
5. Efecte de comer de pltit
6. Sume datorate entitilor afiliate
7. Sume datorate entitilor cu interese de participare
8. Alte datorii, inclusiv fiscale i sociale
9. Provizioane mai mari de un an
DATORII PE TERMEN SCURT
Datorii de exploatare pe tr scurt
1. Avansuri ncasate n contul comenzilor
2. Datorii comerciale
3. Efecte de comer de pltit
4. Sume datorate societilor n cadrul grupului
5. Sume datorate priv interesele de participare
6. Alte datorii
7. Provizioane mai mici de un an
Datorii financiare curente
1. mprumuturi din emisiune de obligaiuni
2. Sume datorate instituiilor de credit
CAPITAL TOTAL
AT-KT
24138868
23835468
2584928
1929
13251025
3515186
4555900
4497600
-4497600
0
0
0
41891118
27013917
2584928
1929
13251025
12821695
299066
5549748
-5549748
0
0
0
70761992
60511147
3856810
23541781
13251025
13076071
7907425
7691707
-7691707
0
0
0
0
-73500
303400
0
0
0
0
0
0
0
303400
58278
-2003004
14877201
0
14023686
0
0
0
0
0
853515
80996
-1202961
10250845
0
8361063
0
0
0
0
0
1889782
3680000
3071000
81700
2041200
0
0
0
948000
100
609000
0
609000
27818868
0
12798405
5895052
146819
4029492
0
0
0
1210069
508672
6903353
0
6903353
54689523
0
12403508
5952533
166758
3877915
0
0
0
1907860
0
6450975
0
6450975
83165500
0
Anul 1
44993500
6167200
6000300
Anul 2
59462926
7599710
7430384
Anul 3
82896267
8857138
8631949
DINAMICA
Modificarea absolut
D2/1
D3/2
22838423 23576869
54153
-41917
54153
-41917
0
0
0
0
22788670 23620454
676112
7506563
24196643 10394935
33417
54820
-2117502
5664136
-4400
-1668
0
0
0
0
0
0
0
0
0
-1668
-4400
0
0
0
4032232
4899108
2846202
2338160
2171625
-423
-12694
-1154
403074
2653073
284197
-313336
1292116
2038775
1106968
1557417
0
0
0
0
185148
481358
0
0
0
0
-106086
522173
316006
-58962
-422092
581135
26870655 28475977
Indice
I2/1
211.49
130.51
130.51
0.00
0.00
212.41
106.21
534.92
202.19
44.14
87.03
0.00
0.00
0.00
0.00
100.00
24.14
0.00
154.98
163.97
209.99
8.33
116.76
606.59
155.51
147.86
0.00
0.00
1342.60
0.00
0.00
80.96
0.00
24.23
196.59
I3/2
154.42
81.91
81.91
0.00
0.00
154.85
164.92
134.93
182.91
438.46
94.35
0.00
0.00
0.00
0.00
94.07
100.00
0.00
143.10
132.05
99.99
0.00
194.48
7.92
156.32
145.54
0.00
0.00
340.62
0.00
0.00
215.78
81.34
530.44
152.07
Modificarea absolut
D2/1
D3/2
Indice
I2/1
I3/2
17752250
3178449
0
0
0
9306509
-4256834
1052148
-1052148
0
0
0
0
58278
-1929504
14573801
0
14023686
0
0
0
0
0
550115
0
9118405
2824052
65119
1988292
0
0
0
262069
508572
6294353
0
6294353
26870655
28870874
33497230
1271882
23539852
0
254376
7608359
2141959
-2141959
0
0
0
0
22718
800043
-4626356
0
-5662623
0
0
0
0
0
1036267
0
-394897
57481
19939
-151577
0
0
0
697791
-508672
-452378
0
-452378
28475977
D2/1
14469426
1432510
1430084
D3/2
23433341
1257428
1201565
173.54
168.92
113.33
224.00
100.00
149.20
100.00 1220413.74
100.00
100.00
364.75
101.98
6.56
2644.04
123.39
138.60
123.39
138.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
138.98
2725.18
60.06
4903.49
68.90
0.00
0.00
0.00
59.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
281.32
221.41
0.00
0.00
347.78
96.91
191.96
100.98
179.71
113.58
197.41
96.24
0.00
0.00
0.00
0.00
0.00
0.00
127.64
157.67
508672.00
0.00
1133.56
93.45
0.00
0.00
1133.56
93.45
196.59
152.07
I2/1
132.16
123.23
123.83
I3/2
139.41
116.55
116.17
Anul 1
73.64
0.87
100.00
0.00
0.00
98.97
53.70
27.44
0.16
18.70
0.17
26.36
60.67
44.37
0.31
54.06
1.26
31.74
99.36
0.64
*
7.60
2.00
*
7.60
2.00
Anul 2
79.22
0.53
100.00
0.00
0.00
99.40
26.85
69.11
0.15
3.89
0.07
20.78
64.19
56.83
0.02
38.49
4.66
31.85
94.47
5.53
*
1.19
0.25
*
3.97
0.82
Anul 3
80.44
0.28
100.00
0.00
0.00
99.67
28.60
60.22
0.18
11.00
0.04
19.56
59.23
43.03
0.00
56.69
0.28
34.79
87.96
12.04
*
4.40
0.86
*
5.98
1.17
Anul 1
*
86.77
13.23
16.55
55.47
27.98
12.72
*
85.68
98.74
14.32
1.26
1.27
0.026
15.29
2.19
84.71
12.13
Anul 2
*
76.60
23.40
53.94
31.48
14.58
14.07
*
49.40
64.49
50.60
35.51
55.07
0.775
75.62
38.27
24.38
12.34
Anul 3
*
85.09
14.91
52.01
31.26
16.73
8.41
*
72.76
85.51
27.24
14.49
16.94
0.245
65.38
17.81
34.62
9.43
Anul 1
23835468
0
23835468
609000
609000
24444468
*
87.87
12.13
*
97.51
2.49
97.51
2.49
0.00
*
83.80
15.16
2.28
Anul 2
27013917
14023686
41037603
6903353
20927039
47940956
*
87.66
12.34
*
85.60
14.40
56.35
43.65
29.25
*
90.37
10.47
0.94
Anul 3
60511147
8361063
68872210
6450975
14812038
75323185
*
90.57
9.43
*
91.44
8.56
80.34
19.66
11.10
*
88.82
12.40
1.29
Structura AT anul 1
Structura AT anul 2
20.78
26.36
1
1
73.64
79.22
Structura AT anul 3
19.56
1
2
80.44
Structura AC anul 2
Structura AC anul 1
3.97
7.60
31.85
31.74
1
2
60.67
64.19
Structura AC anul 3
5.98
1
34.79
59.23
2
3
85.09
86.77
73.64
80.44
76.60
79.22
Rsf
RAI
70.00
65.00
1
Anul 1
Anul 2
Anul 3
199.30
88.81
131.14
78.39
31.81
53.47
200.00
SOLVABILITATEA
Anul 1
Anul 2
Anul 3
1. Solvabilitatea general
698.37
197.61
367.11
2. Solvabilitatea patrimonial
85.68
49.40
72.76
199.30
150.00
100.00
85.68
50.00
72.76
Lg
Sp
0.00
1
Indicator
Creane clieni
Datorii furnizori
Cifra de afaceri
Termen ncasare creane
Termen plat datorii
131.14
88.81
49.40
Corelatia creante-obligatii
30.0
25.0
24.4
20.7
20.0
21.6
18.5
16.3
15.0
Di
16.8
10.0
5.0
0.0
1
Df
Anul 1
Anul 2
Anul 3
24138868 41891118 70761992
23835468 27013917 60511147
20484720 43323143 66900012
3654148 -1432025
3861980
3350748 -16309226 -6388865
303400 14877201 10250845
Anul1
Anul 2
Anul 3
117.84
96.69
105.77
116.36
62.35
90.45
99.79
86.65
92.82
15.14
-3.42
5.46
49.82
-12.60
23.74
82.13
-19.63
40.09
98.60
-28.52
41.35
29.64
-8.79
17.00
Anul 1
Anul 2
Anul 3
4449348
7295550
9633710
2327700
3619816
5658591
3071000
5895052
5952533
3706048
5020314
9339768
RATELE NFR
1. Rata NFR
2. Rata de finanare a NFR prin T
Anul 1
Anul 2
Anul 3
30.06
30.82
41.12
-1.40
-128.52
-58.65
Anul 1
Anul 2
Anul 3
557100
451014
973187
609000
6903353
6450975
-51900 -6452339 -5477788
Anul 1
24138868
23835468
24444468
3983400
303400
3680000
2041200
1715294
*
Anul 2
41891118
27013917
47940956
27675606
14877201
12798405
4029492
3386128
2550711
Anul 3
70761992
60511147
75323185
22654353
10250845
12403508
3877915
3258752
3322440
Anul 1
Anul 2
Anul 3
1.86
1.42
1.17
1.89
2.20
1.37
1.84
1.24
1.10
11.30
2.15
3.66
148.30
4.00
8.09
0.05
1.62
0.67
12.23
4.65
6.68
*
23.31
24.95
*
15.66
14.63
Anul 1
Anul 2
Anul 3
27818868 54689523 83165500
20484720 43323143 66900012
20273300 43061970 66682424
27603133 53440238 85139676
7334148 11366380 16265488
*
9350264 13815934
4449348
7295550
9633710
*
5872449
8464630
2030400
4486222
4172463
*
3258311
4329343
13848
1154
0
*
7501
577
2405100
2808174
5461247
*
2606637
4134711
2327700
3619816
5658591
*
2973758
4639204
2312800
3419768
4977185
1943529
2873755
4182508
*
2408642
3528132
47463700
44993500
7300590
?
?
?
Anul 1
Anul 2
1.71
2.20
2.22
0.26
?
?
?
63204237
59462926
10349025
3071866
25862993
25888
1.16
1.37
1.38
0.1937
17.40
0.4840
0.0005
Anul 2
90504015
82896267
18429269
8144830
31765522
64824
Anul 3
1.09
1.24
1.24
0.2165
10.45
0.3731
0.0008
Anul 3
*
*
*
*
*
*
*
*
*
6.36
57.39
10.13
36.05
20.00
0.05
16.00
14.78
18.25
6.00
60.83
9.79
37.27
19.06
0.00
18.21
15.53
20.43
*
*
*
*
*
36.05
14.78
50.83
15.66
35.17
37.27
15.53
52.81
14.63
38.18
Rotatia AC -anul 2
18.25
20.00
0.05
16.00
Rotatia AC - anul 3
1
2
3
4
Rotatia AC - anul 3
19.06
20.43
1
2
3
4
0.00
18.21
14.63
52.81
Ciclul de plati
Ciclul operational
15.66
50.83
0.00
20.00
40.00
60.00