Documente Academic
Documente Profesional
Documente Cultură
EVALUAREA NTREPRINDERII
Aplicarea abordrilor, metodelor, i tehnicilor, respectiv a procedurilor de
evaluare adecvate, se refer la alegerea de ctre evaluator a dou sau mai multe metode
de evaluare din categoria de metode practicate n domeniul evalurii firmei.
3.1. METODA ACTIVULUI NET CONTABIL (ANC)
Prin intermediul acestei metode se pornete de la valoarea elementelor
patrimoniale nscrise n partea de activ a bilanului contabil, respectiv de la activul
contabil (AC), din care se deduc datoriile totale nscrise n pasivul bilanier (D) i activele
considerate non-valori (Anv).
Bilan ncheiat la 31.12
ACTIV
Imobili-zri
necorpo-rale
Imobili-zri
corpora-le
Imobili-zri
financia-re
Stocuri
Creane
Cheltuieli n
avans
2007
Disponibiliti
Total activ
VALORI
2008
58.171
102.838
859.197
948.916
13.089
2.904.484
1.187.016
518
6.667.411
1.452.859
150.275
327.829
93.214
5.265.446
1.260.840
10.761.211
2009
PASIV
2007
VALORI
2008
2009
65.930
Capital
social
128.160
128.160
128.160
1.770.504
Rezerve
538.139
538.139
581.251
518
Profit
42.808
675.028
1.214.127
13.594.089
2.665.084
Provizioane
Furnizori
Datorii
financiare
Datorii
fiscale
Total pasiv
9.663
1.519.206
110.324
3.344.466
159.544
3649388
3.027.470
5.965.094
13.375.480
5.265.446
10.761.211
19.107.950
309.398
702.427
19.107.950
2007
VALORI
2008
2009
930.457
1.052.272
1.836.952
2.904.484
6.667.411
13.594.089
PASIV
Capital
social
Rezerve
2007
VALORI
2008
2009
128.160
128.160
128.160
538.139
538.139
581.251
Creante
Cheltuieli
in avans
1.187.016
1.452.859
2.665.084
150.275
327.829
309.398
Disponibilitati
93.214
1.260.840
702.427
Total activ
5.265.446
10.761.211
19.107.950
Profit
Imprum
uturi
Datorii
totale
exigibile
Total
Pasiv
42.808
675.028
1.214.127
1.528.869
3.454.790
3.808.932
3.027.470
5.965.094
13.375.480
5.265.446
10.761.211
19.107.950
Element
Valoare
bilanier
2
2007
Coeficient
mediu
3
Valori
reevaluate(2*3)
4
1
Imobilizri
930.457
1,2
1.116.548,4
nete
Stocuri nete
2.904.484
1,4
4.066.277,6
Creane
1.187.016
0,75
890.262
Valoarea matematic total a diferenelor
Diferene(+/-)
(4-2)
5
186.091,4
1.161.793,6
-296.754
1.051.131
Element
Valoare
bilanier
2
2008
Coeficient
mediu
3
Valori
reevaluate(2*3)
4
Diferene(+/-)
(4-2)
5
1
Imobilizri
1.052.272
1,2
1.262.726,4
nete
Stocuri nete
6.667.411
1,4
9.334.375,4
Creane
1.452.859
0,75
1.089.644,25
Valoarea matematic total a diferenelor
Element
Valoare
bilanier
2
2009
Coeficient
mediu
3
210.454,4
2.666.964,4
-363.214,75
2.514.204,05
Valori
reevaluate(2*3)
4
Diferene(+/-)
(4-2)
5
1
Imobilizri
1.836.952
1,2
2.204.342,4
nete
Stocuri nete
13.594.089
1,4
19.031.724,6
Creane
2.665.084
0,75
1.998.813
Valoarea matematic total a diferenelor
367.390,4
5.437.635,6
-666271
5.138.755
Valoarea corectat
Activ
Imobilizari
Stocuri
Creante
Cheltuieli in
avans
Disponibilitati
Total Activ
2007
930.457
2.904.48
4
1.187.01
6
2008
1.052.272
2009
1.836.952
2007
1.116.548,4
2008
1.262.726
2009
2.204.342
6.667.411
13.594.089
4.066.277,6
9.334.375
19.031.725
1.452.859
2.665.084
890.262
1.089.644
1.998.813
150.275
327.829
309.398
150.275
327.829
309.398
93.214
5.265.44
6
1.260.840
10.761.21
1
702.427
93.214
6.316.577,0
0
1.260.840
13.275.415,0
5
702.427
19.107.950
Valoarea nscris
24.246.705,00
Valoarea corectat
Pasiv
Capital social
Rezerve
2007
128.160
538.139
2008
128.160
538.139
2009
128.160
581.251
2007
128.160
538.139
2008
128.160
538.139
2009
128.160
581.251
Profit
Plus din
reevaluare
Imprumuturi
Datorii
exigibile totale
Total Pasiv
42.808
675.028
1.214.127
42.808
675.028
1.214.127
1.051.131
2514204,05
5.138.755
1.528.869
3.454.790
3.808.932
1.528.869
3.454.790
3.808.932
3.027.470
5.965.094
13.375.480
3.027.470
5.965.094
13.375.480
5.265.446
10.761.211
19.107.950
6.316.577
13.275.415
24.246.705