Documente Academic
Documente Profesional
Documente Cultură
Generale
Denumirea
Forma juridic
Nr. Fondatori/membri
10%
0.80%
Pers. Juridic
7%
5%
10%
9
7.5%
60
24
0
Anexa 2
Cant
Total
investiie
Active
fixe
Mijloace
circulant
e
Denumir Total
Suma, lei 397,990
Structura
100
Pre
lei
Suma
397990
340,500
68,990
mprumut
300,000
75
Suma
imprum
utului,
lei
300,000
Aport propriu,
lei
300,000
40,500
103,990
68,990
Aport propriu
103,990
26
Anexa 2
Cant
Total investiie
Active fixe
Mijloace circulante
Denumirea
Suma, lei
Structura, %
Pre
lei
Suma
331,000
305,700
31,300
Total
331,000
100
mprumut
294,000
89
Suma
imprumutului,
lei
294,000
300,000
Aport
propriu,
lei
37,000
5,700
31,300
Aport propriu
37,000
11
Venituri si cheltuieli
anul 2014
Suprafata (ha)
Denumirea culturii
Struguri extra-timpurii
struguri tehnici
struguri congelai
Total
Anexa 3
Pret de
realizare
(MDL)
Venit global Cheltuieli
15000
150000
32996
4000
48000
5236
17000
816000
180296
1014000
218528
Profit
117004
42764
635704
795472
Pret de
Productivitatea Recolta
realizare
la ha (t/ha)
globala (t)
(MDL)
Venit global Cheltuieli
1
11
11
15000
165000
36295
1.5
9
13.5
4000
54000
5759
4
13
52
18000
936000
198325
10
5
10000
50000
3000
Total
Total
Total
1205000
228378
Profit
128705
48241
851675
47000
1072621
Productivitatea Recolta
la ha (t/ha)
globala (t)
1
10
10
1.5
8
12
4
12
48
6.5
Venituri si cheltuieli
anul 2015
Suprafata (ha)
Denumirea culturii
Struguri extra-timpurii
struguri tehnici
struguri congelai
Ciree
Total
Venituri si cheltuieli
0.7
anul 2016
Suprafata (ha)
Denumirea culturii
Struguri extra-timpurii
struguri tehnici
struguri congelai
ciree
Total
Venituri si cheltuieli
1
1.5
4
0.7
Productivitatea Recolta
la ha (t/ha)
globala (t)
13
13
8
12
14
56
12
8.4
6.2
Profit
168706
2651
845675
37451
1054483
Pret de
realizare
(MDL)
Venit global Cheltuieli
19000
285000
237619
6000
72000
69683
20000
1200000
240157
13,000
109200
63349
1666200
309840
Profit
47381
2317
959843
45851
1055392
anul 2017
Suprafata (ha)
Denumirea culturii
Struguri extra-timpurii
struguri tehnici
struguri congelai
ciree
Total
Pret de
realizare
(MDL)
Venit global Cheltuieli
16000
208000
39294
5,500
66000
63349
19000
1064000
218325
12,000
100800
63349
1438800
384317
1
1.5
4
0.7
6.2
Productivitatea Recolta
la ha (t/ha)
globala (t)
15
15
8
12
14
56
12
8.4
Anexa 4
FLUXUL MONETAR LUNAR (2013)
ianuarie
I Intrri mijloace bneti
A Intrri din vnzri
Intrri prestri servicii
Sub-total
februarie
martie
aprilie
mai
iunie
24000
24000
24000
24000
70000
18000
88000
0
24000
0
88000
24627
5,000
29627
23009
4,000
27009
6000
300
3300
3600
400
3400
3800
4622
4690
9312
29516
4000
33516
150
august
6000
6000
300000
36000
336,000
360000
iulie
150
E Procurarea investiional
400
500
400
sept
oct
nov
dec
255000
461000
31500
100000
6720
106720
255000
461000
92000
0
31500
0
106720
255000
461000
997500
90720
1088220
0
0
300000
36000
336000
1424220
12103
7,010
19113
3500
21,800
25300
4276
100
4376
6150
200
6350
3700
400
4100
112203
53,900
166103
80000
12000
92000
350
200
550
500
31500
Total (2012)
400
4,500
3,000
300
9,600
400
800
20000
100
24,600
22261
500
25,761
24000
400
24,700
66,261
1,600
77,461
305700
305700
0
0
1275
0
1275
1275
1275
1275
1275
1275
1275
1275
1275
1275
7650
0
7650
1275
3,600
3,800
9,312
339,366
30,027
28,784
20,938
27,375
30,251
33,386
30,075
556,914
-3,600
0
-3,600
-3,800
-3600
-7,400
-3,312
-7,400
-10,712
20,634
-10712
9,922
-6,027
9,922
3,895
59,216
3895
63,111
71,062
63,111
134,173
4,125
134173
138,298
76,469
138,298
214,767
221,614
214767
436,381
430,925
436,381
867,306
867,306
867,306
Anexa 5
2015
2016
2017
997500
90720
1088220
1205000
99792
1304792
1438800
104781
1543581
1666200
110020
1776220
300,000
36,000
336,000
1,424,220
1,304,792
1,543,581
1,776,220
112,203
53,900
166,103
123,423
59,290
182,713
135,765
65,219
200,984
149,342
71,741
221,083
Cheltuieli indirecte
Cheltuieli generale i administrative
Cheltuieli comerciale
Retribuirea muncii
Cheltuieli privind taxe
Sub-total
9,600
66,261
1,600
0
77,461
10560
72,887
1760
0
85,207
11616
80176
1936
0
93,728
12777
88193
2,129
0
103,099
305700
58380
0
91335
0
108051
0
116634
58380
91335
108051
116634
7650
13317
80000
93317
452,572
7173
85000
92173
494,936
241
15000
15241
456,057
I
A
II
C
Rambursarea creditelor
Plata dobinzii la credite
Rambursarea creditelor
Sub-total
Total ieiri (C+D+E+F+G)
Bilanul de deschidere
7650
615,294
808,926
808,926
852,220
1,048,645
1,320,163
808,926
1,661,146
2,709,791
1,661,146
2,709,791
4,029,955
Anexa 6
REZULTATUL FINANCAR
2014
2015
2016
2017
Vnzri nete
Alte venituri
1088220
1304792
1543581
1666200
Costul vnzrilor
Consumuri directe de materiale
Retribuirea muncii
166,103
112,203
53,900
182,713
123,423
59,290
200,984
135,765
65,219
221,082
149,342
71,741
922,117
1,122,079
1,543,581
1,445,118
88,111
9,600
66,261
1,600
3,000
136,524
10,560
72,887
1,760
38,000
139,000
11,715
80,176
1,936
38,000
156,449
12,886
88,193
2,129
38,000
7,650
13,317
7,173
15,241
834,006
58380
985,555
68989
1,543,581
108051
1,666,200
116634
Profit brut
Chetuieli operaionale
Cheltuieli generale i administrative
Cheltuieli comerciale
Retribuirea muncii
Uzura
Cheltuieli privind taxe
Dobnzi bancare
Profit pn la impozitare
Impozit pe venit
Profit net
775,626
916,566 1,435,530
1,549,566
Anexa 7
BILAN
Total activ
Capital propriu
Capital statutar
Capital suplimentar
Rezerve
Profit nerepartizat al anilor precedeni
Profit nerepartizat (anul curent)
Total capital propriu
2013
2014
2015
2016
335,000
356,000
356,000
349,000
3,000
38,000
38,000
38,000
332,000
318,000
318,000
311,000
53,900
59290
65219
71740
53900
740,607
799897
2,757,678
2822897
4,291,694
4363434
385,900
1,117,897
3,140,897
4,674,434
53900
59290
65219
71740
53,900
775,626
834,916
1,551,251
1,435,530
3,052,000
2,986,781
1,549,566
4,608,087
120000
120000
Capital secundat
GRANT
Total capital secundar
Datorii pe termen lung
Crdite pe termen lung
mprumuturi pe termen lung
Alte datorii pe termen lung
Total datorii pe termen lung
300,000
332,000
103691
8,897
80,000
103,691
88,897
66,347
1,117,897
3,140,897
4,674,434
Anexa 8
dobnda
achitat
Total
(credit+dobnda
)
dobnda
calculat
% dobnda
Credit
rambursat
Sold iniial al
creditului
Nr.zile
Data
Trim
trim IV trim III
31
29
31
30
31
30
31
180000
180000
180000
180000 8.50%
180000 8.50%
180000 8.50%
1275 1275
1275 1275
1275 1275
1275
1275
1275
2/28/2014
28
180000
180000 8.50%
1275 1275
1275
3/31/2014
31
180000
180000 8.50%
1275 1275
1275
4/30/2014
30
180000
180000 8.50%
1275 1275
1275
5/31/2014
31
180000
180000 8.50%
1275 1275
1275
6/30/2014
30
180000
180000 8.50%
1275 1275
1275
31
180000
180000 8.50%
1275 1275
1275
8/31/2014
31
180000
160000 8.50%
9/30/2014
30
160000
10/31/2014
31
140000
11/30/2014
30
120000
12/31/2014
31
1/31/2015
20000
20000
20000
20000
992 20992
120000 8.50%
850
850 20850
708 20708
100000
708
708
31
100000
100000 8.50%
732
732
732
2/28/2015
28
100000
100000 8.50%
661
661
661
3/31/2015
31
100000
100000 8.50%
732
732
732
4/30/2015
30
100000
100000 8.50%
708
708 708.3
5/31/2015
31
100000
100000 8.50%
732
732 731.9
6/30/2015
30
100000
100000 8.50%
708
708 708.3
7/31/2015
31
100000
100000 8.50%
732
732 731.9
8/31/2015
31
100000
80000 8.50%
732
732 20732
9/30/2015
30
80000
60000 8.50%
567
567 20567
10/31/2015
31
60000
40000 8.50%
439
439 20439
11/30/2015
30
40000
20000 8.50%
283
283 20283
12/31/2015
31
20000
15000 8.50%
146
146
5146
1/31/2016
31
15000
10000 8.50%
110
110
5110
2/29/2016
28
10000
6000 8.50%
66
66
4066
3/31/2016
31
6000
3000 8.50%
44
44
3044
4/30/2016
30
3000
0 8.50%
21
21
3021
5/31/2016
31
0 8.50%
6/30/2016
30
0 8.50%
7/31/2016
31
0 8.50%
8/31/2016
31
0 8.50%
9/30/2016
30
0 8.50%
10/31/2016
31
0 8.50%
11/30/2016
30
0 8.50%
12/31/2016
31
0 8.50%
trim II
trim I
trim II
trim I
trim III
7/31/2014
trim VI
trim III
5/31/2013
6/28/2013
7/31/2013
8/30/2013
11/25/2013
12/24/2013
1/31/2014
trim VI
trim II
12
12
trim III
2015
2016
180,000
mai 2013
8.5%
36
15
trim IV
2014
trim I
2013
Anul
2014
Achitarea dobnzii
Ranbursarea creditului
Total pe an
20000
20000
20000
20000
5000
5000
4000
3000
3000
2014
2015
2016
10200
13317
7173
241
80000
85000
15000
10200
93317
92173
15241
Anexa 9
2015
2016
2017
234%
277%
434%
468%
Indicatorii profitabilitii
Rentabilitatea investiiei
Marja brut(%)
85%
86%
100%
87%
Rata profitabilitii
71%
70%
93%
93%
120.54
84.26
215.19
94.82
130.39
12.91
15.61
109.32
Deservirea datoriei
Indicele de acoperire a dobnzii
Anexa 10
Vnzri nete
Costul vnzrilor
Profit net
2014
1088220
166,103
775,626
2015
1304792
182,713
916,566
2016
1543581
200,984
1,435,530
2017
1666200
221,082
1,549,566
2013
1088220
7650
2014
1304792
93317
2015
1543581
92173
2016
1666200
15241
1000000
800000
600000
400000
200000
0
2015
2016
2017
Deservirea datoriei
1800000
1600000
1400000
1200000
1088220
Dobnda + suma principal
7650
1000000
800000
600000
400000
200000
0
2014
2015
2016
Terenuri
Proprii
Arendate
TOTAL
Suprafata (ha)
6.7
13.45
Terenuri proprii si
arendate
Proprii
Arendate
Cultura
Struguri de mas
struruti tehnici
Suprafata
5.7
1
Suprafetele cultivate
Struguri
de mas
struruti
tehnici
Generale
Denumir
ea
Bria Ion
Nicolae
Forma
G
juridic
Agentul
1
economic
:
Persoana
fizic 1
/ Juridic
-1
Nr.
1
Fondatori
/membri
Denumir
ea
Rata
anual a
inflaiei
Rata
lunar a
inflaiei
Statutul
juridic,
impozitul
pe venit
Impozitul
pe venit
Gospodr
ie
rneas
c
10%
0.80%
Pers.
Juridic
Cant
Total
investiie
Pre
lei
Suma
4E+05
Active
fixe
329,000
Mijloace
circulant
e
68,990
7%
Denumir
Total
mprumut
Creterea
anual a
volumulu
i
vnzrilor
Creterea
preurilor
la
produse/s
ervicii
Numrul
de luni n
primul an
5%
10%
Mrimea
rezervelo
r (% din
profit
net)
Credit
bancar
Rata
dobnzii
Termenul
de
creditare,
luni
Perioada
de graie
la suma
principal
, luni
Perioada
de graie
la plata
dobnziii,
luni
8.5%
60
12
Structura
,%
100
294,000
74
Anexa 2
I INVESTIIONAL
Suma
Aport
imprum propriu,
utului,
lei
lei
294,000 103,990
294,000
35,000
68,990
Aport propriu
103,990
26