Documente Academic
Documente Profesional
Documente Cultură
2008
0
126551
272994
0
74080
473625
0
85739
223920
0
101146
410805
0
176676
164508
0
0
341184
0
100%
100%
0%
100%
100%
9936350
2726293
1326
404389
13068358
159841471
2328604
18161
301270
162489506
159414665
1741640
18932
424517
161599754
100%
100%
100%
100%
100%
III.Imobilizari financiare
1.Actiuni detinute la entitatile afiliate
0
86250
2.Imprumuturi acordate entitatilor afiliate
0
0
3.Interese de participare
0
0
4.Imprumuturi acordate entitatilor pe baza de interese de participare
0
0
5.Investitii detinute ca imobilizari
31771
90455
6.Alte imprumuturi
0
0
TOTAL : (1+2+3+4+5+6)
31771
176705
TOTAL ACTIVE IMOBILIZATE :
13573754
163077016
86250
0
0
0
171108
0
257358
162198296
100%
0%
0%
0%
100%
0%
100%
100%
496143
81236
5294132
1645
5873156
986234
355842
1436789
3401
2782266
100%
100%
100%
100%
100%
2936194
0
0
54829
0
2991023
2982379
0
0
45562
0
3027941
100%
0%
0%
100%
0%
100%
II.Imobilizari corporale
1.Terenuri si constructii
2.Instalatii tehnice si masini
3.Alte instalatii , utilaje si mobilier
4.Avansuri si imobilizari corporale in curs
TOTAL : (1+2+3+4)
B.ACTIVE CIRCULANTE
I.Stocuri
1.Materii prime si materiale consumabile
2.Productia in curs de executie
3.Produse finite si marfuri
4.Avansuri pentru cumparari de stocuri
TOTAL : (1+2+3+4)
659713
140177
6111517
4541
6915948
II.Creante
1.Creante comerciale
3736011
2.Sume de incasat de la entitatile afiliate
0
3.Sume de incasat de la entitati pe baza de interese de participare
0
4.Alte creante
399416
5.Capital subscris si nevarsat
0
TOTAL : (1+2+3+4+5)
4135427
III.Investitii pe termen scurt
0
0
0
0
0
0
0
0
0
0%
0%
0%
1487113
12538488
3549105
12413281
2665685
8475892
100%
100%
C.CHELTUIELI IN AVANS
TOTAL ACTIVE : (A+B+C)
16775
26129017
5918
175496215
892
170675080
100%
100%
0
0
56
1017844
0
0
0
165782
1183682
0%
0%
0%
100%
0%
0%
0%
100%
100%
6357548
7087047
100%
169434564
169285343
100%
0
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
H.PROVIZIOANE
1.Provizioane pentru pensii si obligatii similare
2.Provizioane pentru impozite
3.Alte provizioane
TOTAL : (1+2+3)
I.VENITURI IN AVANS
1.Subventii pentru investitii
2.Venituri inregistrate in avans
TOTAL : (1+2)
TOTAL DATORII : (D+G+H+I)
J.CAPITAL SI REZERVE
I.Capital
19096970
0
0
0
0
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
686448
2676391
3362839
7147145
581176
2439681
3020857
6711646
484481
206055
690536
1874218
100%
100%
100%
100%
9916889
0
0
9916889
9916889
0
0
9916889
9916889
0
0
9916889
100%
0.00%
0.00%
100%
0.00%
5958304
155538808
155502623
100%
IV.Rezerve
1.Rezerve legale
738265
764811
2.Rezerve statutare sau contractuale
0
0
3.Rezerve reprezentand surplusul realizat din rezerve din 2743
reevaluare
2743
4.Alte rezerve
1099484
1099484
5.Actiuni proprii
0
540
TOTAL :
1840492
1867578
770453
0
2743
1099484
540
1873220
100%
0.00%
100%
100%
100%
100%
1266187
993486
1462378
100%
2513411
495437
5642
100%
18981872
18981872
168784572
168784572
168800862
168800862
100%
100%
II.Prime de capital
III.Rezerve din reevaluare
1000%
900%
800%
0
67.75%
82.02%
0.00%
136.54%
86.74%
0
206.06%
73.47%
0.00%
0.00%
83.05%
700%
600%
500%
400%
300%
1608.65%
85.41%
1369.61%
74.50%
1243.38%
99.73%
74.79%
104.25%
140.91%
99.45%
200%
0.00%
0.00%
0.00%
0.00%
284.71%
0.00%
556.18%
1201.41%
100.00%
0.00%
0.00%
0.00%
189.16%
0.00%
145.64%
99.46%
1400%
100%
0%
2006
2007
2008
1200%
1000%
800%
I. Imobilizari necorporale
II.Imobilizari corporale
600%
III.Imobilizari financiare
400%
200%
75.21%
57.95%
86.63%
36.23%
84.92%
198.78%
438.03%
27.14%
206.75%
47.37%
0%
2006
2007
2008
300%
78.59%
0.00%
0.00%
13.73%
0.00%
72.33%
101.57%
0.00%
0.00%
83.10%
0.00%
101.23%
250%
200%
150%
I.Stocuri
II.Creante
III.Investitii pe termen scurt
100%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
238.66%
99.00%
75.11%
68.28%
35.28%
671.65%
15.07%
97.25%
0.00%
0.00%
0.00%
88.55%
0.00%
0.00%
0.00%
38.33%
98.71%
0.00%
0.00%
1.96%
45.36%
0.00%
0.00%
0.00%
38.14%
32.68%
102.38%
111.47%
887.23%
99.91%
50%
0%
2006
2007
2008
C.CHELTUIELI IN AVANS
120%
100%
80%
60%
C.CHELTUIELI IN AVANS
40%
20%
0%
2006
2007
2008
100%
90%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
59.79%
59.79%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
D.DATORII CE TREBUIE
PLATITE INTR-O PER DE 1 AN
80%
70%
G.DATORII CE TREBUIE
PLATITE INTR-O PER >1 AN
60%
50%
H.PROVIZIOANE
40%
30%
I.VENITURI IN AVANS
20%
10%
0%
2006
0.00%
0.00%
0.00%
0.00%
2008
0.00%
0.00%
0.00%
0.00%
3000%
84.66%
91.16%
89.83%
93.91%
2007
83.36%
8.45%
22.86%
27.92%
2500%
2000%
I.Capital
II.Prime de capital
III.Rezerve din reevaluare
1500%
IV.Rezerve
1000%
V.Profitul sau pierderea
100.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.00%
100.00%
0.00%
0.00%
2610.45%
99.98%
103.60%
0.00%
100.00%
100.00%
0.00%
101.47%
100.74%
0.00%
100.00%
100.00%
100.00%
100.30%
78.46%
147.20%
19.71%
1.14%
889.19%
889.19%
100.01%
100.01%
500%
0%
2006
2007
2008
I. Imobilizari necorporale
II.Imobilizari corporale
III.Imobilizari financiare
II.Creante
III.Investitii pe termen scurt
IV.Casa si conturi la banci
C.CHELTUIELI IN AVANS
D.DATORII CE TREBUIE
PLATITE INTR-O PER DE 1 AN
G.DATORII CE TREBUIE
PLATITE INTR-O PER >1 AN
H.PROVIZIOANE
I.VENITURI IN AVANS
I.Capital
II.Prime de capital
III.Rezerve din reevaluare
IV.Rezerve
V.Profitul sau pierderea
Informatii suplimentare
Valori absolute (lei)
Indici cu baza in lant (%)
2006
2007
2008
2006
2007
2008
Cifra de afaceri neta
16867334 13753903 12287236
100%
81.54%
89.34%
Total cheltuieli materiale
6831921 6568426 4076802
100%
96.14%
62.07%
Trezoreria
1020862 2608779
689633
100% 255.55%
26.44%
2008
76.03%
6.56%
99.42%
0.00%
85.40%
0.00%
50.44%
Anexa 2
Analiza structurii pozitiei financiare
Valori absolute (lei)
2006
2007
A. ACTIVE IMOBILIZATE
I. Imobilizari necorporale
1.Cheltuieli de constituire
2.Cheltuieli de dezvoltare
3.Concesiuni , brevete ,licente,marci
4.Fond comercial
5.Avansuri si imobilizari necorporale in curs
TOTAL : (1+2+3+4+5)
2008
0
126551
272994
0
74080
473625
0
85739
223920
0
101146
410805
9936350
2726293
1326
404389
13068358
159841471
2328604
18161
301270
162489506
159414665
1741640
18932
424517
161599754
76.03%
20.86%
0.01%
3.09%
96.28%
98.37%
1.43%
0.01%
0.19%
99.64%
III.Imobilizari financiare
1.Actiuni detinute la entitatile afiliate
0
86250
2.Imprumuturi acordate entitatilor afiliate
0
0
3.Interese de participare
0
0
4.Imprumuturi acordate entitatilor pe baza de interese de
0 participare 0
5.Investitii detinute ca imobilizari
31771
90455
6.Alte imprumuturi
0
0
TOTAL : (1+2+3+4+5+6)
31771
176705
TOTAL ACTIVE IMOBILIZATE :
13573754 163077016
86250
0
0
0
171108
0
257358
162198296
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.23%
71.51%
48.81%
0.00%
0.00%
0.00%
51.19%
0.00%
0.11%
96.62%
496143
81236
5294132
1645
5873156
986234
355842
1436789
3401
2782266
9.54%
2.03%
88.37%
0.07%
55.16%
8.45%
1.38%
90.14%
0.03%
47.31%
II.Creante
1.Creante comerciale
3736011
2936194
2.Sume de incasat de la entitatile afiliate
0
0
3.Sume de incasat de la entitati pe baza de interese de participare
0
0
4.Alte creante
399416
54829
5.Capital subscris si nevarsat
0
0
TOTAL : (1+2+3+4+5)
4135427
2991023
2982379
0
0
45562
0
3027941
90.34%
0.00%
0.00%
9.66%
0.00%
32.98%
98.17%
0.00%
0.00%
1.83%
0.00%
24.10%
II.Imobilizari corporale
1.Terenuri si constructii
2.Instalatii tehnice si masini
3.Alte instalatii , utilaje si mobilier
4.Avansuri si imobilizari corporale in curs
TOTAL : (1+2+3+4)
B.ACTIVE CIRCULANTE
I.Stocuri
1.Materii prime si materiale consumabile
2.Productia in curs de executie
3.Produse finite si marfuri
4.Avansuri pentru cumparari de stocuri
TOTAL : (1+2+3+4)
659713
140177
6111517
4541
6915948
0
0
176676
26.72%
164508
57.64%
0
0.00%
0 1564.11%
341184
3.49%
0
20.87%
54.51%
0.00%
24.62%
0.25%
0
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1487113
12538488
3549105
12413281
2665685
8475892
11.86%
66.06%
28.59%
7.35%
C.CHELTUIELI IN AVANS
TOTAL ACTIVE : (A+B+C)
16775
26129017
5918
175496215
892
170675080
0.06%
137.65%
0.00%
103.98%
0
0
56
1017844
0
0
0
165782
1183682
0.00%
0.00%
0.00%
69.07%
0.00%
0.02%
0.00%
30.91%
51.34%
0.00%
25.96%
0.08%
61.96%
0.00%
0.00%
0.00%
12.00%
53.97%
6357548
7087047
86.88%
94.72%
169434564
169285343
267.20%
2524.49%
0
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
1.61%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
1.03%
H.PROVIZIOANE
1.Provizioane pentru pensii si obligatii similare
2.Provizioane pentru impozite
3.Alte provizioane
TOTAL : (1+2+3)
I.VENITURI IN AVANS
1.Subventii pentru investitii
2.Venituri inregistrate in avans
19096970
0
0
0
0
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
686448
2676391
581176
2439681
484481
206055
20.41%
79.59%
19.24%
80.76%
TOTAL : (1+2)
TOTAL DATORII : (D+G+H+I)
3362839
7147145
3020857
6711646
690536
1874218
47.05%
37.65%
45.01%
3.98%
J.CAPITAL SI REZERVE
I.Capital
1.Capital subscris varsat
2.Capital subscris nevarsat
3.Patrimoniul regiei
TOTAL : (1+2+3)
9916889
0
0
9916889
9916889
0
0
9916889
9916889
0
0
9916889
100.00%
0.00%
0.00%
52.24%
100.00%
0.00%
0.00%
5.88%
0.00%
0.00%
5958304
155538808
155502623
31.39%
92.15%
IV.Rezerve
1.Rezerve legale
738265
764811
2.Rezerve statutare sau contractuale
0
0
3.Rezerve reprezentand surplusul realizat din rezerve
2743
din reevaluare
2743
4.Alte rezerve
1099484
1099484
5.Actiuni proprii
0
540
TOTAL :
1840492
1867578
770453
0
2743
1099484
540
1873220
40.11%
0.00%
0.15%
59.74%
0.00%
9.70%
40.95%
0.00%
0.15%
58.87%
0.03%
1.11%
1266187
993486
1462378
6.67%
0.59%
2513411
495437
5642
13.24%
0.29%
18981872
26129017
168784572
175496218
168800862
170675080
72.65%
110.30%
96.18%
100.15%
II.Prime de capital
III.Rezerve din reevaluare
2008
100.00%
90.00%
0
51.78%
48.22%
0.00%
0.00%
0.21%
80.00%
70.00%
60.00%
I. Imobilizari necorporale
50.00%
II.Imobilizari corporale
40.00%
III.Imobilizari financiare
30.00%
20.00%
10.00%
98.65%
1.08%
0.01%
0.26%
99.63%
0.00%
2006
2007
2008
60.00%
33.51%
0.00%
0.00%
0.00%
66.49%
0.00%
0.16%
96.09%
50.00%
40.00%
I.Stocuri
II.Creante
30.00%
10.00%
0.00%
35.45%
12.79%
51.64%
0.12%
32.83%
2006
2007
2008
100.00%
98.50%
0.00%
0.00%
1.50%
0.00%
35.72%
90.00%
80.00%
70.00%
60.00%
50.00%
40.00%
30.00%
40.00%
30.00%
20.00%
0.00%
0.00%
0.00%
31.45%
5.02%
0.00%
101.11%
0.00%
0.00%
0.00%
85.99%
0.00%
0.00%
0.00%
14.01%
63.16%
378.13%
9032.32%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
70.16%
29.84%
10.00%
0.00%
2006
2007
2008
36.84%
1.11%
100.00%
0.00%
0.00%
5.87%
0.00%
92.12%
41.13%
0.00%
0.15%
58.69%
0.03%
1.11%
0.87%
0.00%
98.90%
100.01%
ari necorporale
ari corporale
zari financiare
pe termen scurt
onturi la banci
ORII : (D+G+H+I)
TALURI PROPRII
1.Furnizori comerciali
2.Furnizori din investitii
3.Furnizori-colaboratori
4.Datorii institutii de credit
5.Alte datorii
6.Datorii societati din cadrul grupului
7.Total
2006
1610722
920842
2630
581350
667998
779
3784321
Valori absolute
2007
1912055
317385
14648
1009142
434705
0
3687935
2008
1453747
20808
14563
0
371251
0
1860369
Rate de structura
2006
42.56%
24.33%
0.07%
15.36%
17.65%
0.02%
14.48%
Anexa 3
Analiza lichiditatii si solvablitatii entitatii
2006
2007
6209664
197.86%
6357548
204.88%
-706284
88.87%
3575282
158.98%
-5324737
16.09%
-3452875
43.04%
Rate de structura
2007
51.85%
8.61%
0.40%
27.36%
11.79%
0.00%
2.10%
2008
78.14%
1.12%
0.78%
0.00%
19.96%
0.00%
1.09%
7087047
609.96% [150% - 250%] ,
1213891
-23.08% [50% - 100%] ,
-700104
49.62% [50% - 100%] ,
169285343
[50% - 100%],
>100%
98.90%
99.19%
99.71%
0%
0%
0.69%
0.70%
234.29%
52474
60363
84022
196859
[30% - 100%] ,
[80% - 100%] ,
[50% - 100%] ,
[0% - 50%] ,
[0% - 40%] ,
[0%- 30%] ,
<200% ,
> 100,200% ,
Anexa 4
Analiza capitalului de lucru
Capitalul de lucru
Capitalul angajat
Numar rotatii
2006
2007
0.65
0.07
1.3
0.08
3.15
2.38
2008
0.05
0.03
1.56
2008
Anexa 5
a. Nivelul de exploatare
1.Cifra de afaceri neta (CAN)
16867334 13753903
2.Productia exervitiului (QE)
12587754 12357447
3.Marja industriala (MI)
6927171 6494720
4.Marja comerciala (MC)
283323
172527
5.Valoarea adaugata (VA)
7210494 6667247
6.Rezultatul exploatarii (REXP)
1587478
427301
b. Nivelul financiar
7.Rezultatul financiar (RF)
-74067
103615
c. Nivelul extraordinar
8.Rezultatul extraordinar (REX)
0
0
d. Nivelul global
9.Rezultatul curent (RC)
1513416
530916
10.Rezultatul brut inainte de plata dobanzilor si a 2852404
impozitelor (EBIT)
734244
11.Rezultatul brut al exercitiului (RBE)
2852404
530916
12.Rezultatul net al exercitiului (RNE)
2787337
495437
13.Capacitatea de autofinantare (CAF)
2579013
495437
14.Autofinantarea (AF)
2453342
468891
12287236
15652665
11631378
66187
11697565
-119924
232761
81.54%
98.17%
93.76%
60.89%
92.47%
26.92%
100% -139.89%
0%
0.00%
112837
196859
112837
52474
52474
33820
100%
100%
100%
100%
100%
100%
35.08%
25.74%
18.61%
17.77%
19.21%
19.11%
120%
100%
80%
60%
40%
20%
0%
2006
2007
2008
Analiza pe nivele a rezultatului din exploatare in clasificarea cheltuielilor dupa destinatie sau functie
Valori absolute (lei)
2006
2007
2008
1Cifra de afaceri neta
16867334 13753903 12287236
2Costul bunurilor vandute si al serviciilor prestate
12317108 9568746 7995470
3Cheltuielile activitatii de baza
8574907 7078380 5914565
4Cheltuielile activitatii auxiliare
2654518 1816673 1517978
5Cheltuieli indirecte de productie
1087683
673693
562927
6Rezultatul brut aferent cifrei de afaceri nete 4550226 4185157 4291766
7Cheltuieli de desfacre
753487 1287777
986144
8Cheltuieli generale de administratie
3083101 3481653 3209059
9Alte venituri din exploatare
1810331 1011574
216486
10Rezultatul din exploatare
2587478
427301 -119924
Anexa 6
Analiza evolutiei performantelor financiare
Valori absolute (lei)
2006
2007
2008
A
1. Cifra de afaceri neta
16867334 13753903 12287236
Productia vanduta
11844581 12028920 12128912
Venituri din vanzarea marfurilor
5022753 1724983
158324
Venituri din dobanzi inregistrate de entitatile ale caror obiect de activitate il constituie
0
leasingul
0
0
Venituri din subventii de exploatare aferente cifrei de afaceri nete
0
0
0
2.Variatia stocurilor de produse finite sold C
0
0
0
si a productiei in curs de executie sold D
743173
348527 3523753
3.Productia realizata de entitate pentru scopurile sale proprii si capitalizata 78194
32056
0
4.Alte venituri din exploatare
1810311 1011574
216486
VENITURI DIN EXPLOATARE TOTAL
18012666 14449006 8979969
5.a)Cheltuieli cu materiile prime si materiale consumabile
4595098 4799488 3005941
Alte cheltuieli materiale
415227
706671
474038
b)Alte venituri externe
1466692 1104301
596823
c)Cheltuieli privind marfurile
4739430 1552456
92137
6.Cheltuieli cu personalul
3958935 3342517 2309226
a)Salarii si indemnizatii
3079808 2467256 1744612
b)Cheltuieli cu asigurarile si protectia sociala
879127
875261
564614
7.a)Ajustari de valoare privind imobilizarile corporale si necorporale
658529
888422
808187
a.1)Cheltuieli
658529
888422
808187
a.2)Venituri
0
0
0
b)Ajustari de valoare privind activele circulante
0
0
0
b.1)Cheltuieli
0
0
0
b.2)Venituri
0
0
0
8.Alte cheltuieli de exploatare
1675101 1627850 1813541
8.1.Cheltuieli privind prestatiile externe
1065485 1063239 1015346
8.2.Cheltuieli cu alte impozitetaxe si varsaminte asimilate
382753
381374
299771
8.3.Cheltuieli cu despagubiridonatii si activele cedate
226863
183237
498424
Cheltuieli privind dobanzile de refinantare inregistrate de entitatile al caror obiect0de activitate
0 il constituie
0 leasingul
Ajustari privind provizioanele
-2083824
0
0
Cheltuieli
0
0
0
Venituri
2083824
0
0
CHELTUIELI DE EXPLOATARE TOTAL
15425188 14021705 9099890
PROFITUL SAU PIERDEREA DIN EXPLOATARE profit
2587478
427301
0
pierdere
0
0
119924
9.Venituri din interese de participare
0
0
0
din care veniturile obtinute de la entitatile afiliate
0
0
0
10.Venituri din investitii si imprumuturi care fac parte din activele imobilizate
0
0
0
din care veniturile obtinute de la entitatile afiliate
0
0
0
11.Venituri din dobanzi
33971
44861
212225
din care veniturile obtinute de la entitatile afiliate
0
0
0
81.54%
89.34%
101.56% 100.83%
34.34%
9.18%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
46.90% 1011.04%
41.00%
0.00%
55.88%
21.40%
80.22%
62.15%
104.45%
62.63%
170.19%
67.08%
75.29%
54.05%
32.76%
5.93%
84.43%
69.09%
80.11%
70.71%
99.56%
64.51%
134.91%
90.97%
134.91%
90.97%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
97.18% 111.41%
99.79%
95.50%
99.64%
78.60%
80.77% 272.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
90.90%
64.90%
16.51%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
132.06% 473.07%
0.00%
0.00%
250%
200%
CHELTUIELI DE EXPLOATAR
TOTAL
150%
100%
CHELTUIELI FINANCIARE
TOTAL
VENITURI TOTALE
50%
CHELTUIELI TOTALE
0%
2006
2007
2008
100%
100%
0%
0%
0%
100%
0%
100%
100%
100%
0%
100%
100%
100%
100%
0%
0%
100%
100%
100%
0%
100%
0%
100%
0%
259.95%
227.72%
0.00%
0.00%
0.00%
60.96%
0.00%
381.04%
97.35%
0.00%
0.00%
210.91%
0.00%
0.00%
0.00%
0.00%
0.00%
78.39%
90.99%
21.12%
0.00%
0.00%
0.00%
19.71%
0.00%
39.90%
103.21%
0.00%
0.00%
0.00%
25.85%
0.00%
60.63%
41.32%
224.64%
0.00%
2.13%
0.00%
0.00%
0.00%
0.00%
0.00%
65.35%
64.56%
21.25%
0.00%
170.14%
0.00%
10.59%
0.00%
Anexa 7
Analiza structurii performantelor financiare
Valori absolute (lei)
2006
2007
2008
A
1. Cifra de afaceri neta
16867334 13753903 12287236
93.64%
95.19%
Productia vanduta
11844581 12028920 12128912
65.76%
83.25%
Venituri din vanzarea marfurilor
5022753 1724983
158324
27.88%
11.94%
Venituri din dobanzi inregistrate de entitatile ale caror0obiect de activitate
0
il constituie
0
0.00%
leasingul0.00%
Venituri din subventii de exploatare aferente cifrei de 0afaceri nete0
0
0.00%
0.00%
2.Variatia stocurilor de produse finite sold C
0
0
0
0.00%
0.00%
si a productiei in curs de executie sold D
743173
348527 3523753
4.13%
2.41%
3.Productia realizata de entitate pentru scopurile sale
78194
proprii si32056
capitalizata 0
0.43%
0.22%
4.Alte venituri din exploatare
1810311 1011574
216486
10.05%
7.00%
VENITURI DIN EXPLOATARE TOTAL
18012666 14449006 8979969
99.26% 101.57%
5.a)Cheltuieli cu materiile prime si materiale consumabile
4595098 4799488 3005941
29.79%
34.23%
Alte cheltuieli materiale
415227
706671
474038
2.69%
5.04%
b)Alte venituri externe
1466692 1104301
596823
9.51%
7.88%
c)Cheltuieli privind marfurile
4739430 1552456
92137
30.73%
11.07%
6.Cheltuieli cu personalul
3958935 3342517 2309226
25.67%
23.84%
a)Salarii si indemnizatii
3079808 2467256 1744612
19.97%
17.60%
b)Cheltuieli cu asigurarile si protectia sociala
879127
875261
564614
5.70%
6.24%
7.a)Ajustari de valoare privind imobilizarile corporale
658529
si necorporale
888422
808187
4.27%
6.34%
a.1)Cheltuieli
658529
888422
808187
4.27%
6.34%
a.2)Venituri
0
0
0
0.00%
0.00%
b)Ajustari de valoare privind activele circulante
0
0
0
0.00%
0.00%
b.1)Cheltuieli
0
0
0
0.00%
0.00%
b.2)Venituri
0
0
0
0.00%
0.00%
8.Alte cheltuieli de exploatare
1675101 1627850 1813541
10.86%
11.61%
8.1.Cheltuieli privind prestatiile externe
1065485 1063239 1015346
6.91%
7.58%
8.2.Cheltuieli cu alte impozitetaxe si varsaminte asimilate
382753
381374
299771
2.48%
2.72%
8.3.Cheltuieli cu despagubiridonatii si activele cedate
226863
183237
498424
1.47%
1.31%
Cheltuieli privind dobanzile de refinantare inregistrate de
0 entitatile 0al caror obiect
0 de 0.00%
activitate il 0.00%
constituie leasingul
Ajustari privind provizioanele
-2083824
0
0 -13.51%
0.00%
Cheltuieli
0
0
0
0.00%
0.00%
Venituri
2083824
0
0
13.51%
0.00%
CHELTUIELI DE EXPLOATARE TOTAL
15425188 14021705 9099890
98.66%
98.57%
PROFITUL SAU PIERDEREA DIN EXPLOATARE profit
2587478
427301
0 102.95%
80.48%
pierdere0
0
119924
0.00%
0.00%
9.Venituri din interese de participare
0
0
0
0.00%
0.00%
din care veniturile obtinute de la entitatile afiliate
0
0
0
0.00%
0.00%
10.Venituri din investitii si imprumuturi care fac parte din
0 activele imobilizate
0
0
0.00%
0.00%
din care veniturile obtinute de la entitatile afiliate
0
0
0
0.00%
0.00%
11.Venituri din dobanzi
33971
44861
212225
25.20%
14.62%
din care veniturile obtinute de la entitatile afiliate
0
0
0
0.00%
0.00%
structura (%)
2008
136.83%
135.07%
1.76%
0.00%
0.00%
0.00%
39.24%
0.00%
2.41%
96.59%
33.03%
5.21%
6.56%
1.01%
25.38%
19.17%
6.20%
8.88%
8.88%
0.00%
0.00%
0.00%
0.00%
19.93%
11.16%
3.29%
5.48%
0.00%
0.00%
0.00%
0.00%
99.09%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
66.99%
0.00%
120.00%
100.00%
80.00%
CHELTUIELI DE EXPLOATARE
TOTAL
VENITURI FINANCIARE TOTAL
60.00%
CHELTUIELI FINANCIARE
TOTAL
40.00%
VENITURI TOTALE
20.00%
CHELTUIELI TOTALE
0.00%
2006
2007
2008
33.01%
3.41%
0.00%
0.00%
0.00%
34.71%
0.00%
65.29%
0.91%
206.28%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
100.00%
0.00%
53.50%
0.00%
46.50%
0.00%
IN EXPLOATARE
DE EXPLOATARE
NANCIARE TOTAL
FINANCIARE
2006
86.15%
13.85%
13.85%
99.26%
85.00%
0.74%
1.15%
0.00%
0.00%
2007
100.00%
3.48%
3.73%
101.57%
98.57%
2.16%
1.43%
0.00%
0.00%
Anexa 8
Analiza performantelor financiare pe baza ratelor de profitabilitate
2006
1.Analiza ratelor profitabilitatii comerciale
a)Rata marjei brute a profitului (Rmrbe)
16.91%
b)Rata marjei nete a profitului (Rmrne)
16.53%
c)Rata marjei brute a profitului din exploatare (Rmbrexp)
9.41%
d)Rata marjei bruta din vanzari (Rmbv)
26.98%
e)Rata marjei comerciale (Rmc)
5.64%
2.Analiza ratelor de rentabilitate
2.1 Analiza ratelor rentabilitatii financiare
a)Rata rentabilitatii capit propriu (ROE)
14.68%
Rata marjei nete a profitului (Rmrne)
16.53%
Viteza de rotatie a activelor totale (Kab)
0.64554
Levierul financiar (LF)
0.376525
b)Rata rentabilitatii capitalului angajat (Rcpm)
30.87%
2.2 Analiza ratelor rentabilitatii economice
a)Rata rentabilitatii activelor (ROA)
10.67%
b)Rata rentabilitatii economice (RRE)
10.92%
c)Rata profitabilitatii activelor (BEP)
11.72%
d)Rata rentabilitatii cheltuielilor (RRC)
17.83%
3.Analiza ratelor bursiere
a)Capitalizarea bursiera (KB)
6611259
b)Rezultatul pe actiune (EPS)
0.063241
c)Coeficientul de capitalizare bursiera (P/E)
2.371879
d)Valoare de piata/valoare contabila actiune (PBR) 0.68
e)Pret de piata/Cifra de afaceri neta pe actiune (PSR)
0.480682
f)Dividend pe actiune (DIVA)
0.006248
g)Randamentul dividendelor (RDIV)
4.17%
h)Rata de acoperire a dividendelor (RADIV)
1012.10%
Informatii suplimentare si calcule colaterale
Numarul de actiuni comune (NA)
44075060
Pretul de piata a unei actiuni (PPA)
0.15
Valoarea contabila a unei actiuni (VCA)
0.22
2007
2008
3.86%
3.60%
3.11%
30.43%
10.00%
0.92%
0.43%
-0.98%
34.93%
41.80%
0.29%
0.03%
3.60%
0.43%
0.078372 0.071992
0.039765 0.011103
7.40%
1.99%
0.28%
3.03%
0.42%
3.48%
0.03%
0.07%
1.15%
0.57%
6611259
0.011241
13.34401
0.68
0.480682
0.010638
7.09%
105.66%
6611259
0.001191
125.9446
0.68
0.538059
0.010637
7.09%
112.05%
44075060 44075060
0.15
0.15
0.22
0.22
2008
98.79%
0.56%
1.21%
96.59%
97.88%
3.41%
0.90%
0.00%
0.00%
275401
468891
0.38270 0.312056
468832
0.27878
Anexa 9
Analiza riscului de faliment
Analiza riscului de faliment
2006
1.Modelul Altman
X1-flexibilitatea firmei
0.237654
X2-rata autofinantarii activelor totale
0.096136
X3-rata rentabilitatii economice
0.11716
X4-capacitatea de indatorare
1.387532
X5-randamentul activelor
0.64554
Scorul Z-Altman
2.28
2.Modelul Canon-Holder
X1-rata lichiditatii imediate
0.89
X2-rata stabilitatii financiare
1.388
X3-gradul de finantare a vanzarilor din surse externe
0.012382
X4-gradul de remunerare a personalului
0.3272
X5-rata rentabilitatii valorii adaugate
1.312
Scorul Z-Canon Holder
71.88411
2007
2008
160.00
0.020638
0.000151
0.004184
1.477564
0.078372
1.0036
0.041524
0.002439
0.001153
5.291214
0.071992
3.30
140.00
1.59
1.87
1.478
5.291
0.014783 0.006838
0.3040
0.2100
0.389
0.011
62.94462 143.9487
40.00
120.00
100.00
80.00
60.00
20.00
0.00
160.00
140.00
120.00
100.00
Scorul Z-Altman
80.00
60.00
40.00
20.00
0.00
2006
2007
2008