Documente Academic
Documente Profesional
Documente Cultură
ANEXE Business Plan
ANEXE Business Plan
Nr
.
ACTIV
2
ACTIVE PE TERMEN LUNG
1
Active nemateriale
1.1
Activ
Amortizarea activelor nemateriale (113)
Valoarea de bilan a activelor nemateriale (rd. 010rd.020)
Active materiale pe termen lung
1.2
Active materiale n curs de execuie (121)
Terenuri (122)
Mijloace fixe (123)
Resurse naturale (125)
Uzura i epuizarea activelor materiale pe termen lung
(124, 126)
Total active materiale pe termen lung (rd.
040+rd.050+rd.060+rd.070-rd.080)
Active financiare pe termen lung
1.3 Investiii pe termen lung n pri nelegate (131)
1
Cod
2013
2014
2015
010
020
0.00
0.00
0.00
0.00
0.00
0.00
030
0.00
0.00
0.00
040
050
060
070
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
080
0.00
0.00
0.00
090
0.00
0.00
0.00
100
110
0.00
0.00
0.00
0.00
0.00
0.00
120
0.00
0.00
0.00
130
140
150
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total s. 1.3
(rd.100+rd110+rd120+rd130+rd140+rd150)
160
0.00
0.00
0.00
170
0.00
0.00
0.00
180
0.00
0.00
0.00
0.00
0.00
0.00
190
200
0.00
0.00
0.00
210
0.00
0.00
0.00
220
230
240
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
250
0.00
0.00
0.00
260
270
280
290
300
310
320
330
340
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
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
0.00
350
0.00
0.00
0.00
360
370
0.00
0.00
0.00
0.00
0.00
0.00
380
0.00
0.00
0.00
390
0.00
0.00
0.00
400
410
420
430
440
450
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
0.00
0.00
0.00
0.00
0.00
460
0.00
0.00
0.00
470
0.00
0.00
0.00
Nr
.
PASIV
2
1
3 CAPITAL PROPRIU
3.1 Capital statutar i suplimentar
Capital statutar (311)
Capital suplimentar (312)
Capital nevrsat (313)
Capital retras (314)
Total s.3.1 (rd480+rd490-rd500-rd510)
Rezerve
3.2
Rezerve stabilite de legislaie (321)
Rezerve prevzute de statut (322)
Alte rezerve (323)
Total s.3.2 (rd530+rd540+rd550)
Profit nerepartizat (pierdere neacoperit)
3.3 Corectarea rezultatelor perioadelor precedente
(331)
Cod
2013
2014
2015
480
490
500
510
520
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
0.00
0.00
530
540
550
560
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
570
0.00
0.00
0.00
0.00
0.00
0.00
580
590
600
0.00
0.00
0.00
0.00
0.00
0.00
610
0.00
0.00
0.00
630
640
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
650
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
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
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
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
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
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
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
0.00
0.00
970
0.00
0.00
0.00
0.00
0.00
0.00
980
0.00
0.00
0.00
Capital secundar
3.4 Diferene din reevaluarea activelor pe termen lung
(341)
Subvenii (342)
Total s.3.4 (+-rd620+-rd630)
TOTAL cap.3(rd520+rd560+-rd610+-rd640)
4. DATORII PE TERMEN LUNG
4.1 Datorii financiare pe termen lung
Credite bancare pe termen lung (411,412)
mprumuturi pe termen lung (413)
Alte datorii financiare pe termen lung (414)
Total s.4.1 (rd660+rd670+rd680)
Datorii pe termen lung calculate
4.2
Datorii de arend pe termen lung (421)
Venituri anticipate pe termen lung (422)
Finanri i ncasri cu destinaie special (423)
Avansuri primite (424)
Datorii amnate privind impozitul pe venit (425)
Alte datorii pe termen lung calculate (426)
Total s.4.2
(rd700+rd710+rd720+rd730+rd740+rd750)
Total capitolul 4 (rd690+rd760)
5 DATORII PE TERMEN SCURT
5.1 Datorii financiare pe termen scurt
Credite bancare pe termen scurt (511, 512)
mprumuturi pe termen scurt (513)
Cota curent a datoriilor pe termen lung (514)
Alte datorii financiare pe termen scurt (515, 516)
Total s.5.1 (rd780+rd790+rd800+rd810)
Datorii comerciale pe termen scurt
5.2
Datorii privind facturile comerciale (521)
Datorii fa de prile legate (522)
Avansuri primite (523)
Total s.5.2 (rd830+rd840+rd850)
Datorii pe termen scurt calculate
5.3
Datorii privind retribuirea muncii (531)
Datorii fa de personal privind alte operaii (532)
Datorii privind asigurrile (533)
Datorii privind decontrile cu bugetul (534)
Datorii preliminare (535)
Datorii privind plile extrabugetare (536)
Datorii fa de fondatori i ali participani (537)
Rezerve pentru cheltuieli i pli preliminare (538)
Alte datorii pe termen scurt (539)
Total s.5.3
(rd870+rd880+rd890+rd900+rd910+rd920+rd930+
rd940+rd950)
TOTAL capitolul 5 (rd820+rd860+rd960)
620
660
670
680
690
700
710
720
730
740
750
760
770
780
790
800
810
820
830
840
850
860
870
880
890
900
910
920
930
940
950
960
Nr
.
Cod.
2013
2014
2015
Vnzri nete(611)
010
0.00
0.00
0.00
Costul vnzrilor(711)
020
0.00
0.00
0.00
030
0.00
0.00
0.00
4
5
6
7
040
050
060
070
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
080
0.00
0.00
0.00
090
0.00
0.00
0.00
10
100
0.00
0.00
0.00
11
110
0.00
0.00
0.00
120
0.00
0.00
0.00
130
0.00
0.00
0.00
140
0.00
0.00
0.00
150
0.00
0.00
0.00
2013
ncasri bneti
1
ian.-13
feb.-13
mar.-13
apr.-13
mai.-13
iun.-13
iul.-13
aug.-13
sep.-13
oct.-13
nov.-13
dec.-13
Total
Trim.- I
Trim.- II
Trim.- III
2014
2015
Total
Total
1.1 Produs 1
1.2 Produs 2
1.3 Produs 3
1.4 Produs 4
1.5 Produs 5
2 Alte ncasri ale mijloacelor bneti, inclusiv:
(rd2.1+rd2.2+rd2.3+rd2.4+rd2.5+rd2.6)
2.1 Contribuii proprii
2.2 Credite
2.3 mprumuturi de la persoane fizice
2.4 Grant PARE 1+1
2.5 Subvenii de stat
2.6 ncasri din creane
Total intrri (rd1+rd2)
Pli bneti
1 Pli pentru procurarea activelor pe termen lung
2 Pli furnizorilor i antreprenorilor
3 Pli salariailor i contribuii pentru asigurri sociale
4 Pli bneti privind creditele i mprumuturile
5 Plata dobnzilor la credite i mprumuturi
6 Plata impozitului pe venit
9 Cheltuieli generale i administrative
Total ieiri
(rd1+rd2+rd3+rd4+rd5+rd6+rd7+rd8+rd9)
D Bilanul de deschidere
Director
Contabil ef