Documente Academic
Documente Profesional
Documente Cultură
ACTIVE IMOBILIZATE
I. IMOBILIZARI CORPORALE
Terenuri i construcii
Instalaii tehnice si maini
Alte instalaii, utilaje si mobilier
Avansuri si imobilizri corporale in curs
II. IMOBILIZARI FINANCIARE
Aciuni deinute la entitile afiliate
Interese de participare
Alte mprumuturi
B. ACTIVE CIRCULANTE
I. STOCURI
Materii prime i materiale consumabile
Producia n curs de execuie
Produse finite i mrfuri
Avansuri pentru cumprri de stocuri
II. CREANTE
Creane comerciale
Sume de ncasat de la entitile afiliate
Alte creane
III. INVESTITII FINANCIARE PE TERMEN SCURT
Alte investiii financiare pe termen scurt
IV. CASA SI CONTURI LA BANCI
C. CHELTUIELI IN AVANS
TOTAL ACTIVE (A+B+C)
D. DATORII: SUMELE CARE TREBUIE PLTITE NTR-O PERIOAD DE PN LA UN AN
Sume datorate instituiilor de credit
Avansuri ncasate n contul comenzilor
Datorii comerciale-furnizori
Sume datorate entitilor affiliate
Alte datorii, inclusiv datorii fiscale i alte datorii pentru asigurri soc.
E. ACTIVE CIRCULANTE, RESPECTIV DATORII CURENTE NETE
F. TOTAL ACTIVE DATORII CURENTE
G. VENITURI IN AVANS - TOTAL
Subvenii pentru investiii
TOTAL DATORII
H. CAPITAL SI REZERVE
Capital subscris i vrsat
Rezerve din reevaluare
Sold C
Rezerve TOTAL:
Rezerve legale
Rezerve reprezentand surplusul realizat din rezerve din reevaluare
Alte reserve
Profitul sau pierderea reportat Sold D
Rezultatul exerciiului
Sold C/D
Repartizarea profitului
TOTAL CAPITAL PROPRIU (I)
TOTAL CAPITALURI
2012
40842319
33414055
31507657
1874973
31425
0
7428264
7410100
2000
16164
18127691
6405527
1815271
2013
52073529
44659265
39554623
1535912
28122
3540608
7414264
7410100
2000
2164
16948380
4185429
1480429
891649
1012619
655480
3275512
3577502
2049408
20835
9996015
5507004
135
10125697
5076892
11438051
2081295
4287968
4031679
3813467
201043
1017126
5543289
415985
1528610
897954
415985
431385
26727
59378125
8055913
4871028
29981
1728278
717654
1528610
67857
70196
59040206
7632129
4862825
25423
1822596
539120
897954
427058
17500
69039409
8112055
6072546
34767
1358457
255388
708972
8631742
51322212
382165
10565758
51408077
390897
8853825
60927354
5581370
0
8055913
0
7632129
5581370
13693425
51322212
51408077
47536451
12104484
12104484
12104484
28219757
27660713
35431967
12190259
12992214
2410405
2420874
2420874
529836
1088880
1401000
9250018
9482460
9557855
1424727
4756356
250423
85863
813840
17983
51322212
10470
51408077
55345984
59378125
59040206
69039409
R
R
CPR
PB
AF
DT
x10 0
DT
PB
x10
2010
2011
2012
84.84%
86.43%
87.07%
15.15%
13.56%
12.92%
86.20%
86.43%
87.07%
98.42%
100.00%
100.00%
0.00%
9.49%
9.45%
0.00%
0.00%
0.00%
17.85%
15.69%
14.84%
RSf=CPM/PBX100
R AFL
CPR
x100
CPM
RDFB=B/X100
R DFBL1
DFBL
x100
CPR
RPFCPR
DT
x100
CPR
%
,
70
[30%,100%]
[0%,70%]
[60%,100%]
[50%,100%]
[0%,50%]
[0%,40%]
<200%
Formul de calcul
Analiza lichiditii financiare
ACR
x100
DCR
RLC
RLI
RLE
TR
x100
DCR
CL=ACR - DCR
RCL
CL
x100
AB
R SG
AB
x100
DT
R SGL
AB - DCR
x100
DFBL
Crd
CAFN
RDFBL CHDL
TIE
EBIT
CHD
CCR
CAFN
CHD
ilitii financiare
2010
R
x100
R
x100
Intervale de siguran
financiar, tendine
favorabile
2012
2011
184.65%
207.14%
117.90%
134.93%
154.50%
* 50-100%+, Tendinta
x100
4.87%
7695899.00
5.35%
8631742.00 10565758.00
>0
x100
12.82%
14.53%
659.96%
737.07%
0.00%
0.00%
0.10
0.08
17.89% Tendinta
x100
x100
0.00
0.00
0.00
Nivel:2 ori, Tendinta
BIT
HD
2.06
1.10
1.70
1.63
1.22 Tendinta
2010
0.30
0.42
0.00
0.52
2.21
1.09
3.00
9.15
22.35
5.66
386.87
1.78
2.00
0.35
2011
0.33
0.46
0.00
0.57
2.40
1.18
3.40
2012
0.28
0.41
0.00
0.51
2.29
0.94
2.66
12.14
22.19
6.04
949.94
1.98
2.45
0.38
9.40
16.86
4.77
126477.31
1.68
2.23
0.33
2010
100.00%
100.00%
0.00%
100.00%
100.00%
100.00%
100.00%
Nivel ptr.industrie: Nivel ptr.industrie: Nivel ptr.industrie: Nivel ptr.industrie: Nivel ptr.industrie: 12 rotatii
Nivel ptr.industrie:12 rotatii
Nivel ptr.industrie: -
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
2012
84.85%
89.13%
0.00%
89.47%
95.42%
79.66%
78.24%
132.68%
99.28%
106.71%
245.55%
111.24%
122.50%
108.57%
77.43%
75.98%
78.97%
13314.24%
84.85%
91.02%
86.84%
2011
19792127
19600208
214836
22917
Sold C
Sold D
332278
0
371181
64590
20560176
6429899
299763
1974450
221666
0
6577088
5278337
1298751
85453
0
108595
503454
17771940
5489254
106787
1928850
61804
11842
6046996
4839664
1207332
895973
895973
355322
695388
340066
2730495
2272920
1173077
1173077
-69574
366181
435755
2439048
2102744
345449
0
112126
19484656
274252
0
62052
17164400
1075520
0
0
1815
60754
0
0
33283
312978
314793
274078
307361
396327
383889
580026
321604
976353
705493
3. Producia imobilizat
4. Alte venituri din exploatare
TOTAL VENITURI DIN EXPLOATARE
5a. Cheltuieli cu materii prime i materii consumabile
Alte cheltuieli materiale
b. Alte cheltuieli din afar (cu energia si apa)
Cheltuieli privind mrfurile
reduceri comerciale primite
6. Cheltuieli cu personalul
a. Salarii
b. Cheltuieli cu asigurarea i protecia social
7a. Ajustarea valorii imobilizrii corporale i necorporale
a.1 Cheltuieli
b. Ajustarea valorii activelor circulante
b.1 Cheltuieli
b.2 Venituri
8. Alte cheltuieli de exploatare
8.1. Cheltuieli privind prestaiile externe
8.2. Cheltuieli cu alte impozite taxe i vrsminte asimilate
8.3.Cheltuieli privind investitiile imobiliare
Alte cheltuieli
TOTAL CHELTUIELI DE EXPLOATARE
REZULTATUL DIN EXPLOATARE
Profit
Pierdere
9. Venituri din interese de participare
11. Venituri din dobnzi
REZULTATUL FINANCIAR
Profit
Pierdere
14. Rezultatul curent
Profit
0
66156
398132
41396
209408
VENITURI TOTALE
20874969
18079301
CHELTUIELI TOTALE
REZULTATUL BRUT
Profit
20461009
17869893
41396
209408
Pierdere
15. Impozit pe profit
0
163537
0
123545
250423
0
85863
0
Pierdere
i absolute (lei)
2013
16074692
15957316
125535
8159
967603
222527
25138
15354754
4931497
106389
1696224
115982
54005
6280913
4982299
1298614
924807
924807
1906913
1906913
1707647
1367038
305326
35283
15709454
345700
6812
42036
211868
260716
399069
320787
719856
459140
813840
15615470
16429310
813840
813840
a. Nivelul de exploatare
1. Cifra de afaceri net (CAN)
2. Producia exerciiului (Qex)
3. Marja industrial (MI)
4. Marja comercial (MC)
5. Valoarea adugat (VA)
6. Rezultatul brut din exploatare (RBEXP)
7.Rezultatul exploatrii (REXP)
b. Nivelul financiar
8. Rezultatul financiar (RF)
c. Nivelul extraordinar
9.. Rezultatul extraordinar (REX)
d. Nivelul global
10. Rezultat curent (RC)
11. Rezultatul brut naintea deducerii dobnzilor i a impozitelor (EBIT)
12. Rezultatul brut naintea deducerii dobnzilor, a impozitelor i a deprecierilor (EBITDA)
13. Rezultatul brut al exercitiului (RBE)
14. Rezultatul net al exerciiului (RNE)
15. Capacitatea de autofinantare (CAF)
16. Autofinantarea (CAFN)
Valori absolute(lei)
2010
2011
CAN = VM + Qv + SECAN
18222271
QE = Q V + QS + QI
MI = QE [ CM + LT ]
MC = VM CD
VA = MC + MI
RBEXP = VA+SE [ IT + CP ]
REXP = VEXP-CEXP
RF = VF-CF
REX = VEX-CEX
RC = REXP + RF
EBIT = RBE + CHD
EBITDA= EBIT + D
RBE = REXP + RF + REX
RNE = RBE IP
CAF = RNE + CHD+ D
AF = CAF Div- Ps
2010
2012
17074438
100.00%
18609420
19792127
20303667
17196342
100.00%
11272017
27949
11299966
4720568
1376040
11600848
-6830
11594018
4668481
1075520
9604344
100.00%
34311
100.00%
9638655
100.00%
3317407
100.00%
607540
100.00%
-806187
-661560
-398132
100.00%
100.00%
569853
1109716
1109716
569853
379100
918963
918963
413960
437723
437723
413960
-122141
646750
646750
209408
593297
593297
209408
85863
469752
469752
100.00%
2011
2012
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
2012
108.62%
86.27%
109.10%
84.70%
102.92%
82.79%
102.60%
83.13%
98.90%
71.06%
78.16%
56.49%
60.18%
0.00%
0.00%
72.64%
50.59%
39.44%
135.54%
39.44%
135.54%
72.64%
50.59%
70.38%
72.63%
70.38%
72.63%
18222271
18036389
206525
Sold C
Sold D
3. Producia imobilizat
4. Alte venituri din exploatare
TOTAL VENITURI DIN EXPLOATARE
5a. Cheltuieli cu materii prime i materii consumabile
Alte cheltuieli materiale
b. Alte cheltuieli din afar (cu energia si apa)
Cheltuieli privind mrfurile
reduceri comerciale primite
6. Cheltuieli cu personalul
20643
0
504334
0
68697
64320
18859622
5556556
121852
1939248
178576
0
6247680
a.1 Cheltuieli
a.2 Venituri
b. Ajustarea valorii activelor circulante
b.1 Cheltuieli
b.2 Venituri
5007341
1240339
1000664
1000664
0
0
0
0
2439006
1780847
331718
a. Salarii
b. Cheltuieli cu asigurarea i protecia social
7a. Ajustarea valorii imobilizrii corporale i necorporale
0
326414
0
0
0
17483582
1376040
19566
0
10. Venituri din alte investitii financiare si creante ce fac parte din AI
56737
139469
215772
Cheltuieli
Venituri
539863
0
482096
1021959
Profit
Pierdere
14. Rezultatul curent
806187
Profit
569853
Pierdere
0
0
Profit
Pierdere
VENITURI TOTALE
CHELTUIELI TOTALE
REZULTATUL BRUT
Profit
Pierdere
19075394
18505541
569853
190753
3791
2010
97.01%
2.99%
2.99%
98.87%
91.66%
1.13%
5.36%
0.00%
0.00%
Informatii suplimentare:
2012
17074438
17002294
96115
22917
0
332278
0
371181
64590
23971
0
85453
0
108595
503454
0.11%
0.00%
2.67%
0.00%
0.36%
0.34%
0.11%
0.00%
1.62%
0.00%
1.81%
0.31%
0.13%
0.00%
0.48%
0.00%
0.61%
2.83%
20560176
6429899
299763
1974450
221666
0
6577088
17771940
5489254
106787
1928850
61804
11842
6046996
98.87%
31.78%
0.70%
11.09%
1.02%
0.00%
35.73%
98.49%
33.00%
1.54%
10.13%
1.14%
0.00%
33.76%
98.30%
31.98%
0.62%
11.24%
0.36%
0.07%
35.23%
5278337
1298751
895973
895973
0
355322
695388
340066
4839664
1207332
1173077
1173077
0
-69574
366181
435755
28.64%
7.09%
5.72%
5.72%
0.00%
0.00%
0.00%
0.00%
27.09%
6.67%
4.60%
4.60%
0.00%
1.82%
3.57%
1.75%
28.20%
7.03%
6.83%
6.83%
0.00%
-0.41%
2.13%
2.54%
2730495
2439048
13.95%
14.01%
14.21%
2272920
345449
2102744
274252
10.19%
1.90%
11.67%
1.77%
12.25%
1.60%
0
112126
0
0
0
19484656
0
62052
0
0
0
17164400
0.00%
1.87%
0.00%
0.00%
0.00%
94.48%
0.00%
0.58%
0.00%
0.00%
0.00%
95.23%
0.00%
0.36%
0.00%
0.00%
0.00%
96.05%
1075520
0
60754
0
241.47%
2598.13%
29.01%
2012
96.08%
95.67%
0.54%
0
0
0
0
9.07%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1815
33283
26.29%
0.58%
10.83%
312978
314793
274078
307361
64.64%
1.13%
99.42%
1.51%
89.17%
1.70%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
396327
383889
52.83%
40.59%
54.41%
0.00%
0.00%
0.00%
580026
976353
321604
705493
47.17%
5.52%
59.41%
4.77%
45.59%
3.95%
0
66156
398132
141.47%
159.81%
190.12%
41396
209408
15031.73%
16.53%
243.89%
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
20874969
20461009
18079301
17869893
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
41396
209408
100.00%
100.00%
100.00%
163537
123545
33.47%
395.06%
59.00%
250423
0
85863
0
0.67%
604.94%
41.00%
2011
98.02%
0.20%
0.20%
98.49%
93.34%
1.51%
4.68%
0.00%
0.00%
2012
98.84%
1.16%
1.16%
98.30%
94.94%
1.70%
3.90%
0.00%
0.00%
2012
2012
Formula de calcul
R MRBE
RBE
x100
CAN
R MRNE
RNE
x100
CAN
R MBREXP
REXP
x100
CAN
R MBV
4. Rata marjei brut din vnzri (RMBV)
RMC =
RB CAN
x100
CAN
MC
x100
VM
2011
2012
3.12%
0.20%
1.22%
0.02%
1.26%
0.50%
7.55%
5.43%
3.55%
13.53%
-3.17%
35.69%
or de profitabilitate comerciala
Media sectorului, tendinte favorabile
Nivel: - ,Tendinta
Nivel: -, Tendinta
Nivel :- , Tendinta
Formula de calcul
2010
2011
RNE
x100
CPR
0.01%
0.49%
RNE
x100
CAN
0.02%
1.27%
Rentabilitatea financiara
1. Rata rentabilitatii capitalului propriu (ROE)
Rata marjei nete a profitului (Rmrne)
Viteza de rotatie a activelor totale (Kab)
Levierul financiar (LF)
2. Rata rentabiitatii capitalului angajat (Rcpm)
Rentabilitatea economica
1. Rata rentabilitii activelor (ROA)
2. Rata rentabilitii economice (RRE)
3. Rata profitabilitii activelor (BEP)
4. Rata rentabilitii cheltuielilor (RRC)
ROE
R MRNE
K AB
CAN
AB
0.30
0.30
LF
AB
CPR
1.17
1.15
EBIT
x100
CPM
2.14%
0.85%
RNE
x100
AB
0.01%
0.42%
RBE
RRE
x100
AB
0.94%
0.06%
RRE
EBIT
x100
AB
1.84%
0.73%
RRC
RNE
x100
CT
0.02%
1.22%
R CPM
ROA
1
2
3
4
5
Corelatia ROE/ROA
Indicatori
Rata marjei nete a profitului (RMRNE)
Viteza de rotaie a activelor totale (KAB)
Rentabilitatrea ecomnomic (ROA) (1)* (2)
Levierul financiar (LF)
Rentabilitatea financiar (ROE) (4)* (5)
2010
0.02%
0.30
0.01%
1.17
0.01%
2011
1.27%
0.30
0.38%
1.15
0.49%
2012
0.50%
0.28
0.14%
1.14
0.17%
Formula de calcul
A. Ratele bursiere de cretere
1. Capitalizarea bursier (KB)
KB = PPA x NA
EPS
RNE
NA
Cash EPS
3. Trezoreria pe actiune (CASH EPS)
4. Coeficientul de capitalizare bursier(PER)
5. Valoare de pia/valoare contabila actiune (PBR)
TR (exploatare)
NA
PER
PPA
EPS
PBR
PPA
VCA
PSR
KB
CAN
DIVA
DIV
NA
RDIV
DIVA
x100
PPA
RADIV
RNE
x100
DIV
2010
4841793
1
10.51
0
2011
2012
4841793
7262689
15977917
0.0007
0.0517
0.0177
14
29
17
0.095
0.142
0.311
0.265
0.366
0.935
0%
0%
0%
max
max
2011
4841793
1.5
10.59
0
max
2012
4841793
3.3
10.61
0
Tendin:
Tendin:
Tendin:
Media rilor dezv : 7-14 ori
Media rilor dezv : 0,9-1,7 ori
Tendin:
Tendin:
Tendin:
Nivel: 250 % Tendinta
Nr. rd.
1
2
Ajustri pentru:
Amortizarea imobilizrilor
Pierdere(+)/Ctig(-) net din vnzarea imobilizrilor corporale
Ajustri de valoare i perderi din activele circulante
Pierderea de valoare a activelor circulante
Venituri din producia de imobilizri
Cheltuieli financiare nete
Cheltuiala cu impozitul pe profit
Subtotal:
Modificarea stocurilor
Modificarea produciei
Modificarea mrfurilor
Modificarea creanelor comerciale
Modificarea altor debitori
Modificarea clienilor creditori
Modificarea clienilor creditori din tranzacii
Modificarea datoriilor fa de personal i asimilate
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
Subtotal:
Numerar net din activitatea de exploatare
Fluxuri de trezorerie din activiti de investiii
Variaia imobilizrilor corporale
Achiziii/vnzri de active financiare pe termen lung
Venituri aferente titlurilor pe termen lung
29
30
31
32
33
34
35
36
37
38
39
2011
40
41
42
43
44
45
46
47
2013
85863
-813840
1173077
-12888
366181
-435755
-108595
398132
123545
1589551
-185409
-93476
-329483
451081
49606
33
-4591
-8860
924807
-15560
0
0
-222527
459152
0
332032
141671
1141475
-47146
561974
44943
21294
-11950
-2488
69970
1425
0
20700
95399
0
88873
-17644
7028
135
-464100
70233
-43468
-383889
-109905
52696
-399069
-5650
-610809
978741
864023
1196055
-13444
0
0
-3848555
14000
6812
33283
19839
42036
-3785707
-326119
-8203
0
1209721
77757
7387
0
-249179
749411
846920
0
1596332
-65522
2334
1194523
2341056
-248596
1596332
-22730
1325006
1. Modelul Altman
X1-flexibilitatea firmei
X2 -rata autofinanrii activelor totale
X3 -rata rentabilitii economice
X4- capacitatea de ndatorare
X5 -randamentul activelor
Scorul Z -Altman
2. Modelul Canon-Holder
X1-rata lichiditii imediate
X2-rata stabilitii financiare
X3-gradul de finanare a vnzrilor din surse externe
X4- gradul de remunerare a personalului
X5-rata rentabilitii valorii adugate
CL
AB
0.1282
PRI
AB
0.0001
EBIT
AB
0.0184
X1
X2
X3
CSV
X4
DT
CAN
X5
AB
0.3037
Z = 1,2 X1 + 1,4 X2 +
3,3 X3 +0,6 X4 +0,999
X5
1.3169
ACR - S
DCR
CPM
X2
PB
X1
CF
X3
CAN
CP
X4
VA
1.3315
1.1790
0.862
0.056
0.5542
RBEXP
X5
VA
0.4177
Z = 16 X1 +22 X2 - 87
X3 - 10 X4 + 24 X5
37.4388
cului de faliment
Valori absolute (coef.)
2011
2012
0.1453
0.1789
100.00%
113.34%
123.12%
0.0042
0.0015
100.00%
4200.00%
35.71%
0.0073
0.01
100.00%
39.67%
136.99%
1.5025
1.5859
100.00%
112.84%
105.55%
0.3333
0.2892
100.00%
109.75%
86.77%
1.4387
1.4902
100.00%
109.25%
103.58%
1.3493
1.5450
100.00%
114.44%
114.50%
0.8643
0.8707
100.00%
100.27%
100.74%
0.0493
0.0413
100.00%
88.04%
83.77%
0.5672
0.6273
100.00%
102.35%
110.60%
0.4026
0.3441
100.00%
96.38%
85.47%
40.3047
42.2677
100.00%
107.65%
104.87%
2010
ACTIVE IMOBILIZATE
ACTIVE CIRCULANTE
CHELTUIELI IN AVANS
TOTAL ACTIVE (A+B+C)
IMOBILIZARI NECORPORALE
IMOBILIZARI CORPORALE
IMOBILIZARI FINANCIARE
ACTIVE IMOBILIZATE
43209050
16695287
91426
59995763
2010
0
34976998
8232052
43209050
2010
STOCURI
CREANTE
Trezoreria
ACTIVE CIRCULANTE
6067839
10184377
443071
16695287
2011
42690470
16660928
26727
59378125
2011
0
34452206
8238264
42690470
2011
5817543
9996015
431385
16660928
2010
Materii prime i materiale consumabile
Producia n curs de execuie
Produse finite i mrfuri
Avansuri pentru cumprri de stocuri
STOCURI
1989834
814996
3215908
47101
6067839
2010
CREANTE
Creane comerciale
Sume de ncasat de la entitile afiliate
Alte creane
10184377
0
0
0
2010
Datorii pe termen scurt
Datorii pe termen lung
Veniturile in avans
Total datorii
8278570
CAPITAL PROPRIU
50904949
0
812244
9090814
2010
2011
1629547
891649
3275512
20835
5817543
2011
9996015
5507004
4287968
201043
2011
8055913
0
0
8055913
2011
51322212
IMOBILIZARI NECORPORALE
IMOBILIZARI CORPORALE
IMOBILIZARI FINANCIARE
2010
72.02%
27.83%
0.15%
2011
71.90%
28.06%
0.05%
2010
0.00%
80.95%
19.05%
2011
0.00%
80.70%
19.30%
2010
2011
STOCURI
CREANTE
Trezoreria
36.34%
61.00%
2.65%
2010
Materii prime i materiale consumabile
Producia n curs de execuie
Produse finite i mrfuri
Avansuri pentru cumprri de stocuri
Creane comerciale
Alte creane
Total datorii
CAPITAL PROPRIU
34.92%
60.00%
2.59%
0.78%
2011
28.01%
15.33%
56.30%
0.36%
2010
0.00%
0.00%
2011
55.09%
2.01%
2010
15.15%
2011
13.57%
86.43%
32.79%
13.43%
53.00%
84.85%
2010
Datorii pe termen scurt
Datorii pe termen lung
Veniturile in avans
91.07%
0.00%
8.93%
2010
23.78%
0.00%
2011
100.00%
0.00%
0.00%
2011
23.59%
0.06%
0.00%
54.99%
0.00%
0.00%
0.49%
0.04%
2010
2011
55.94%
22.52%
0.00%
0.01%
RLC
184.65%
207.14%
RLI
117.90%
134.93%
RLE
4.87%
5.35%
RCL
2010
12.82%
2011
14.53%
RSG
2010
659.96%
2011
737.07%
RSGL
0.00%
0.00%
CRD
2010
0.10
2011
0.08
TIE
CCR
2.06
1.70
1.10
1.63
2010
0.30
0.42
3.00
1.78
2.00
0.35
2011
0.33
0.46
3.40
1.98
2.45
0.38
QE
2010
18609420
2011
20303667
MI
MC
VA
REXP
RBE
11272017
27949
11299966
1376040
18609420
11600848
-6830
11594018
1075520
20303667
REXP
RF
2010
1376040
-806187
2011
1075520
-661560
RBE
RNE
0
379100
0
-122141
EBIT
EBITDA
RBE
RNE
CAF
2010
1109716
1109716
0
379100
918963
2011
437723
437723
0
-122141
646750
ROE
RCPM
2010
0.01%
2.14%
2011
0.49%
0.85%
2010
3.12%
0.02%
7.55%
2011
0.20%
1.26%
5.43%
13.53%
-3.17%
ROA
RRE
BEP
RRC
2010
0.01%
0.94%
1.84%
0.02%
2011
0.42%
0.06%
0.73%
1.22%
2010
0.01%
0.01%
2011
0.49%
0.42%
2010
4841793
2011
7262689
PER
PA
EPS
PBR
PA
VCA
PSR
KB
CAN
2010
14
0.095
0.265
2011
29
0.142
0.366
2012
40842319
18127691
70196
59040206
70000000
60000000
50000000
40000000
30000000
20000000
10000000
0
ACTIVE
IMOBILIZATE
ACTIVE
CIRCULANTE
CHELTUIELI IN
AVANS
TOTAL ACTIVE
(A+B+C)
IMOBILIZARI
NECORPORALE
IMOBILIZARI
CORPORALE
IMOBILIZARI
FINANCIARE
ACTIVE
IMOBILIZATE
STOCURI
CREANTE
Trezoreria
ACTIVE
CIRCULANTE
50000000
2012
0
33414055
7428264
40842319
45000000
40000000
35000000
30000000
25000000
20000000
15000000
10000000
5000000
0
2012
6405527
10125697
67857
18127691
20000000
18000000
16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
7000000
7000000
2012
1815271
1012619
3577502
135
6405527
6000000
5000000
4000000
3000000
2000000
1000000
0
Materii prime Producia n
i materiale
curs de
consumabile execuie
2012
10125697
5076892
4031679
1017126
Produse
finite i
mrfuri
Avansuri
pentru
cumprri
de stocuri
STOCURI
12000000
10000000
CREANTE
8000000
Creane comerciale
6000000
Sume de ncasat de la
entitile afiliate
4000000
Alte creane
2000000
0
2010
2012
7632129
0
0
7632129
2011
2012
10000000
9000000
8000000
7000000
6000000
5000000
4000000
3000000
2000000
1000000
0
Datorii pe
termen scurt
2012
51408077
Datorii pe
termen lung
Veniturile in
avans
CAPITAL PROPRIU
Total datorii
CAPITAL PROPRIU
51500000
51400000
51300000
51200000
51100000
CAPITAL PROPRIU
51000000
50900000
50800000
50700000
50600000
2010
2011
2012
80.00%
2012
69.18%
30.70%
0.12%
70.00%
60.00%
50.00%
TOTAL ACTIVE IMOBILIZATE
40.00%
30.00%
20.00%
10.00%
0.00%
2010
2011
2012
90.00%
2012
0.00%
80.81%
18.19%
80.00%
70.00%
60.00%
50.00%
IMOBILIZARI NECORPORALE
40.00%
IMOBILIZARI CORPORALE
30.00%
IMOBILIZARI FINANCIARE
20.00%
10.00%
0.00%
2010
2012
70.00%
2011
2012
70.00%
35.34%
55.86%
0.37%
60.00%
50.00%
40.00%
STOCURI
CREANTE
30.00%
Trezoreria
20.00%
10.00%
0.00%
2010
2012
28.34%
15.81%
55.85%
0.00%
2011
2012
60.00%
50.00%
Materii prime i materiale
consumabile
40.00%
10.00%
0.00%
2010
2012
50.14%
10.04%
2011
2012
60.00%
50.00%
40.00%
Creane comerciale
30.00%
Alte creane
20.00%
10.00%
0.00%
2010
2012
12.93%
87.07%
100.00%
90.00%
80.00%
2011
2012
80.00%
70.00%
60.00%
50.00%
Total datorii
40.00%
CAPITAL PROPRIU
30.00%
20.00%
10.00%
0.00%
2010
2012
100.00%
0.00%
0.00%
2011
2012
120.00%
100.00%
80.00%
Datorii pe termen scurt
60.00%
40.00%
20.00%
0.00%
2010
2011
2012
2012
23.55%
0.00%
53.81%
0.00%
0.00%
0.17%
0.02%
60.00%
50.00%
Capital subscris i vrsat
40.00%
Prime de capital
Rezerve din reevaluare
30.00%
Rezerve
Rezultatul reportat
20.00%
Rezultatul exerciiului
Repartizarea profitului
10.00%
0.00%
2010
2012
300.00%
2011
2012
238.43%
250.00%
154.50%
200.00%
0.88%
150.00%
100.00%
50.00%
0.00%
RLC
2012
17.89%
RLI
RLE
20.00%
18.00%
16.00%
14.00%
12.00%
10.00%
8.00%
6.00%
4.00%
2.00%
0.00%
RCL
2012
773.57%
900.00%
800.00%
700.00%
0.00%
600.00%
500.00%
400.00%
300.00%
200.00%
100.00%
0.00%
RSG
2012
0.06
2.50
RSGL
1.55
1.22
2.00
1.50
1.00
0.50
0.00
2010
2012
0.28
0.41
2.66
1.68
2.23
0.33
2011
4.00
3.50
3.00
2.50
2.00
1.50
Viteza de rotaie a
creanelor
1.00
0.50
Viteza de rotaie a
capitalurilor proprii
0.00
2010
2012
17196342
9604344
2012
2011
2012
25000000
20000000
34311
9638655
607540
17196342
15000000
10000000
5000000
0
2010
-5000000
2012
607540
-398132
1500000
1000000
2011
2012
0
85863
1000000
500000
0
2010
2011
2012
-500000
-1000000
2012
593297
593297
0
85863
469752
1200000
1000000
800000
600000
400000
200000
0
2010
2011
2012
-200000
2012
0.17%
1.15%
2.50%
2.00%
1.50%
1.00%
0.50%
0.00%
2010
2012
1.22%
0.50%
3.55%
2011
2012
40.00%
35.00%
30.00%
30.00%
35.69%
25.00%
20.00%
15.00%
10.00%
5.00%
0.00%
-5.00%
2010
2011
2012
-10.00%
2012
0.15%
0.35%
1.00%
0.48%
2.00%
1.80%
1.60%
1.40%
1.20%
1.00%
0.80%
0.60%
0.40%
0.20%
0.00%
ROA
2012
0.17%
0.15%
RRE
BEP
RRC
0.60%
0.50%
0.40%
0.30%
1. Rata rentabilitatii
capitalului propriu (ROE)
0.20%
1. Rata rentabilitii
activelor (ROA)
0.10%
0.00%
2010
2012
15977917
2011
2012
12000000
10000000
Capitalizarea bursier
(KB)
8000000
6000000
4000000
2000000
0
2010
2012
17
0.311
0.935
2011
2012
35
30
4. Coeficientul de
capitalizare
bursier(PER)
25
20
5. Valoare de
pia/valoare contabila
actiune (PBR)
15
6. Pre de pia/Cifra de
afaceri net pe aciune
(PSR)
10
5
0
2010
2011
2012
2010
2011
2012
OTAL ACTIVE
2010
2011
2012
MOBILIZATE
2010
2011
2012
2010
2011
2012
Creane comerciale
Sume de ncasat de la
entitile afiliate
Alte creane
Total datorii
2010
2011
2012
CAPITAL PROPRIU
AL ACTIVE IMOBILIZATE
AL ACTIVE CIRCULANTE
TUIELI IN AVANS
BILIZARI NECORPORALE
BILIZARI CORPORALE
BILIZARI FINANCIARE
STOCURI
CREANTE
Trezoreria
Creane comerciale
Alte creane
Total datorii
CAPITAL PROPRIU
Prime de capital
Rezultatul reportat
Rezultatul exerciiului
Repartizarea profitului
2010
2011
2012
RLE
2010
2011
2012
2010
2011
2012
RSGL
CRD
TIE
CCR
2012
QE
MI
MC
VA
REXP
RBE
2012
REXP
RF
RBE
RNE
2012
EBIT
EBITDA
RBE
RNE
CAF
ROE
RCPM
2012
2010
2011
2012
RRC
1. Rata rentabilitatii
capitalului propriu (ROE)
1. Rata rentabilitii
activelor (ROA)
r (KB)
Capitalizarea bursier
4. Coeficientul de
capitalizare
bursier(PER)
5. Valoare de
pia/valoare contabila
actiune (PBR)
6. Pre de pia/Cifra de
afaceri net pe aciune