Documente Academic
Documente Profesional
Documente Cultură
ACTIV
2010
Active imobilizate
Imobilizari Necorporale
Imobilizari Corporale
Imobilizari Financiare
2011
1,458,166,696
44,692,983
861,327,062
552,146,651
1,496,637,226
37,272,442
888,255,483
571,109,301
Active circulante
Stocuri MP
846,330,970
149,417,023
931,837,290
197,806,678
Stocuri PF
Creante comerciale
Alte creante exploatare
Investitii fin pe TS
Disponibilitati
197,939,843
137,060,629
61,367,666
300,545,809
249,714,167
125,389,927
104,414,959
254,511,559
2,304,497,666
2,428,474,516
TOTAL ACTIV
1,459,251,506
631,044,336
1,084,810
629,959,526
631,044,336
388,466,528
242,577,808
-52,639,981
1,553,478,084
686,370,675
56,840,858
629,529,817
686,370,675
496,432,848
189,937,827
2,089,211,032
496,841,958
430,077,645
301,243,220
280,181,996
235,352,877
343,393,745
66,764,313
-52,639,981
-132,072,998
220,989,025
-141,556,008
-52,639,981
CF pentru evaluareaintreprinderii
CF disponibil
dupa origine
CFD=Cfcurent-Cresterea econ
Cfcurent
Cresterea economica
dupa destinatie
CFD=CFDact+CFDcred
CFDact
CFDcred
242,690,031
336,486,900
93,796,869
159,247,436
141,126,299
18,121,137
nsc
valori nete
Contul de p
PASIV
2010
2011
1,459,251,506
1,553,478,084
629,959,526
629,529,817
215,286,634
95,297,683
245,466,615
123,452,390
62,020,950
57,968,001
57,440,493
64,573,732
Capitaluri proprii
Cheltuieli de exploatare
Cheltuieli materiale
Cheltuieli cu personalul
Cheltuieli cu amortizarea
Cheltuieli cu provizioanele
Alte ch. de expl. monetare
Cheltuieli cu activele cedate
Cheltuieli financiare
Cheltuieli cu dobanzile
Alte cheltuieli financiare
Cheltuieli totale
TOTAL PASIV
2,304,497,666
Nu
Nl
pm ebit
2,428,474,516
cheltuieli
92,972,419
13,773,783
22,088,223
128,834,425
3,106,956,168
4,366,015,802.00
-4,366,015,796.75
Diagnosticul rentabilitatii
ROA
ROE
Rdob
12.11195523
16.12832851
2.80834362
Rate de rotatie
1.813395022
1.747043955
4.311145275
198.5226581
206.0623598
83.5044929
PER
MBR
MBR supraunitar, fond comecial favorabil
div
g
Ratele de lichiditate
Rata curenta
Rata rapida
Rata cash
Analiza dinamica a riscului de faliment
ETE
Rata capacitatii de rambursare
Rata capacitatii de plata a dobanzilor
Rata autonomiei finaciare
Rate de structura
Levierul de indatorare
1+ Levier
Rata de indatorare
g continuu
g discret
0.003030012
0.003039221
6,349,574.19
g prim cont
g prim discret
0.002253031
0.002258119
0.405238943
1.405238943
0.301324188
2,433,812,500
venituri
10,069,061
4,117,756
17,799,207
31,986,024
2,713,994,496
2,217,152,538
496,841,958
128,834,425
Venituri financiare
Venituri totale
2,346,494,073
2,241,390,928
51,774,324
18,773,835
31,986,024
2,568,962
367,500,423
2,713,994,496
Profit brut
Impozit pe profit
Profit net
280,181,996
44,829,119
235,352,877 ========
Dobanzi
Profit brut
Impozit pe profit
Profit net
21,061,224
280,181,996
44,829,119
235,352,877
Valorii
10.16
1.54
orabil
0.19
0.003030012
ichiditate
3.796187477
1.973044053
1.03684796
riscului de faliment
322,111,325
1.83325942
12.1747008
1.398942763
Dividende 98%
Profit reinvestit 2%
230,645,819.46
4,707,057.54
Cheltuieli financiare
Cheltuieli cu dobanzile
Alte cheltuieli financiare
Cheltuieli totale
cheltuieli
92,972,419
13,773,783
22,088,223
128,834,425
1,978,086,065
1,532,566,999
162,906,052
90,145,498
38,688,927
140,017,160
13,761,429
455,726,435
21,061,224
434,665,211
2,433,812,500
venituri
10,069,061
4,117,756
17,799,207
31,986,024
Venituri financiare
Venituri totale
Profit brut
Impozit pe profit
Profit net
2,346,494,073
2,241,390,928
51,774,324
18,773,835
31,986,024
2,568,962
367,500,423
2,713,994,496
280,181,996
44,829,119
235,352,877 ========
Dividende 98%
Profit reinvestit 2%
230,645,819.46
4,707,057.54