Documente Academic
Documente Profesional
Documente Cultură
refrigerare/climatizare/depozitare
(pentru
temperaturi
sub 50C)
sunt
achiziionate n sistem leasing de la SC LEASING IFN SA. Din anul 2010 compania a
nceput nlocuirea/upgradarea aparatelor de refrigerare/climatizare, pentru a nu risca uzura
fizic i implicit securitatea angajailor. S-a utilizat finanarea externa, respectiv din partea
GOOGLE BANK (prin overdraft) i leasing financiar de la SC LEASING IFN SA. Mijloacele
fixe nlocuite au fost valorificate.
Peste 95% din cifra de afaceri reprezint vnzarea de azot lichid. De asemenea,
compania mai obine venituri din nchirierea mijloacelor de transport proprii i din serviciile
conexe nchirierii (mentenan, punere in funciune, trening specialitate pentru utilizarea
acestora). Clienii principali sunt companii din industria alimentara care utilizeaz azotul
lichid la congelarea alimentelor, companii farmaceutice sau companii care depoziteaz
celule stem.
APPLE colaboreaz cu patru mari furnizori-productori de azot lichid. Ca i procent
din total datorii comerciale, acetia reprezint 70%. ncepnd din 2013, pentru colaborarea
cu unul dintre parteneri s-a nceput utilizarea de acreditive in EUR. Trebuie menionat faptul
c aceti furnizori fac parte, ntr-o oarecare msur, dintr-un holding care deine aciuni i la
APPLE. Pentru bunurile de natura stocurilor, compania colaboreaz cu parteneri din ar.
Pentru a analiza starea financiar a companiei, am primit urmtoarele situaii
financiare: balana de verificare, bilanul contabil, contul de profit i pierdere i cash-flow.
Aceste situaii financiare sunt aferente ultimilor trei ani, respectiv 2011, 2012 i 2013. Toate
sumele sunt n lei. In baza acestora am calculat principalii indicatori economici (pagina 13).
Pagina 2
101
1012
104
106
1061
1065
108
109
11
117
1171
12
121
129
APPLE CORPORATION
31-12-11
31-12-12
31-12-13
-30,343,656
-36,968,930
-40,086,690
-17,184,130
-17,184,130
0
-1,689,729
-502,443
-1,187,286
0
0
-4,879,925
-4,879,925
-4,879,925
-3,865,232
-4,112,806
247,574
-17,184,130
-17,184,130
0
-1,689,729
-502,443
-1,187,286
0
0
-8,745,158
-8,745,158
-8,745,158
-5,271,915
-5,271,915
-17,184,130
-17,184,130
0
-1,953,154
-765,868
-1,187,286
0
0
-10,866,907
-10,866,907
-10,866,907
-3,203,005
-3,203,005
15
151
16
161
162
166
167
168
Capital
Capital subscris vrsat
Prime de capital
Rezerve
Rezerve legale
Rezerve reprezentnd surplusul realizat din rezerve din reevaluare
Interese care nu controleaz
Aciuni proprii
REZULTATUL REPORTAT
Rezultatul reportat
Rezultatul reportat reprezentnd profitul nerepartizat sau pierderea neacoperit
REZULTATUL EXERCIIULUI FINANCIAR
Profit sau pierdere
Repartizarea profitului
CTIGURI SAU PIERDERI LEGATE DE EMITEREA, RSCUMPRAREA, VNZAREA, CEDAREA CU TITLU GRATUIT
SAU ANULAREA INSTRUMENTELOR DE CAPITALURI PROPRII
PROVIZIOANE
Provizioane
MPRUMUTURI I DATORII ASIMILATE
mprumuturi din emisiuni de obligaiuni
Credite bancare pe termen lung
Datorii care privesc imobilizrile financiare
Alte mprumuturi i datorii asimilate
Dobnzi aferente mprumuturilor i datoriilor asimilate
20
207
208
21
211
212
213
2132
2133
214
22
23
26
261
267
2671
269
28
280
2808
281
2812
2813
IMOBILIZRI NECORPORALE
Fond comercial
Alte imobilizri necorporale
IMOBILIZRI CORPORALE
Terenuri i amenajri de terenuri
Construcii
Instalaii tehnice, mijloace de transport, animale i plantaii
Aparate i instalaii de msurare, control i reglare
Mijloace de transport
Mobilier, aparatur birotic, echipamente de protecie a valorilor umane i materiale i alte active corporale
IMOBILIZRI CORPORALE N CURS DE APROVIZIONARE
IMOBILIZRI N CURS I AVANSURI PENTRU IMOBILIZRI
IMOBILIZRI FINANCIARE
Aciuni deinute la entitile afiliate
Creane imobilizate
Sume datorate de entitile afiliate
Vrsminte de efectuat pentru imobilizri financiare
AMORTIZRI PRIVIND IMOBILIZRILE
Amortizri privind imobilizrile necorporale
Amortizarea altor imobilizri necorporale
Amortizri privind imobilizrile corporale
Amortizarea construciilor
Amortizarea instalaiilor, mijloacelor de transport, animalelor i plantaiilor
14
Balana
0
0
-2,724,640
0
0
0
-2,724,640
0
0
0
-4,077,998
0
0
0
-4,077,998
0
0
0
-6,879,494
0
0
0
-6,879,494
0
21,046,269
26,572,438
31,648,038
1,448,178
0
1,448,178
19,300,210
0
163,843
18,644,183
16,957,313
1,686,870
492,184
0
0
8,162,552
8,162,552
0
1,496,963
0
1,496,963
28,087,311
0
163,843
27,351,228
25,513,009
1,838,219
572,240
0
0
8,392,494
8,162,552
229,942
229,942
0
-11,404,330
-1,052,837
-1,052,837
-10,351,493
-109,228
-9,863,394
1,519,018
0
1,519,018
37,765,332
0
163,843
36,912,920
34,604,533
2,308,387
688,569
0
0
8,633,446
8,162,552
470,894
470,894
0
-16,269,758
-1,219,104
-1,219,104
-15,050,654
-163,843
-14,410,946
0
-7,864,671
-1,052,837
-1,052,837
-6,811,834
-109,228
-6,392,831
Pagina 3
APPLE CORPORATION
2814
29
290
291
293
296
30
302
3028
303
308
32
33
34
35
36
37
371
38
39
392
394
395
397
40
401
408
409
4091
41
411
4111
4118
419
42
421
427
428
43
431
4311
4312
4313
4314
437
4371
4372
Balana
31-12-11
31-12-12
31-12-13
-309,775
0
0
0
0
0
-378,871
0
0
0
0
0
-475,865
0
0
0
0
0
7,389,464
8,505,762
7,379,489
18,286
0
275,883
0
18,286
0
0
0
0
0
7,499,816
7,499,816
0
-128,638
0
0
0
-128,638
51,203
224,680
0
0
0
0
0
8,358,517
8,358,517
0
-128,638
0
0
0
-128,638
63,750
1,412
1,412
62,338
0
0
0
0
0
7,444,377
7,444,377
0
-128,638
0
0
0
-128,638
4,142,795
3,977,873
7,676,557
-11,031,585
-11,019,697
-18,780
6,892
6,892
17,963,034
17,989,486
17,989,486
-15,814,811
-16,484,509
-415
670,113
670,113
22,641,469
22,654,792
22,466,014
188,778
-13,323
-234,533
-234,533
-17,574,763
-18,346,672
-415
772,324
772,324
28,432,684
28,461,466
28,187,366
274,100
-28,782
-288,355
-286,987
-1,368
0
-370,732
-362,118
-194,201
-67,626
-48,736
-51,555
-9,238
-4,616
-4,622
-26,452
-216,592
-215,472
-1,120
0
-214,000
-248,638
-132,206
-48,419
-33,050
-34,963
-6,360
-3,178
-3,182
0
-287,120
-298,979
-159,917
-56,934
-39,923
-42,205
-7,619
-3,810
-3,809
Pagina 4
APPLE CORPORATION
438
4381
44
441
4411
442
4423
4428
444
445
446
447
448
45
451
453
455
4551
457
458
46
462
47
471
472
473
475
48
49
491
496
50
508
509
51
511
512
5121
5124
518
519
5191
53
531
5311
532
5328
54
Balana
31-12-11
31-12-12
40,998
40,998
-1,148,275
-215,498
-215,498
-821,254
-821,254
19,478
19,478
-1,253,676
0
-107,747
0
-109,062
0
36
-14,727
0
-1,900
0
0
-1,901
-1,901
1
0
0
-3,776
0
44,936
0
0
-1,901
-1,901
46,837
0
-53,449
-53,449
-699,144
1,320
-712,470
12,006
0
0
-502,130
-501,090
-1,040
-1,129,923
-1,129,923
31-12-13
624
624
-1,229,433
-1,098,759
-1,098,759
16,820
16,820
-132,312
0
-569,426
7,272
-588,750
12,052
0
0
-502,130
-501,090
-1,040
-15,182
0
-34,117
0
0
-1,901
-1,901
-32,216
0
-80,350
-80,350
-676,247
8,095
-700,395
16,053
0
0
-502,130
-501,090
-1,040
-2,234,872
-2,087,143
-6,617,394
0
0
0
-2,321,606
0
3,735,875
3,644,236
91,639
0
-6,057,481
-6,057,481
2,623
2,623
2,623
0
0
0
0
-2,311,983
0
5,147,248
5,141,360
5,888
0
-7,459,231
-7,459,231
22,482
4,779
4,779
17,703
17,703
202,358
0
0
0
-7,441,462
0
2,880,109
2,862,217
17,892
0
-10,321,571
-10,321,571
5,168
5,168
5,168
0
84,111
818,900
Pagina 5
APPLE CORPORATION
541
5412
542
58
59
Acreditive
Acreditive n valut
Avansuri de trezorerie
VIRAMENTE INTERNE
AJUSTRI PENTRU PIERDEREA DE VALOARE A CONTURILOR DE TREZORERIE
60
602
6021
6022
6024
6028
604
605
607
609
61
611
612
613
62
623
624
625
626
627
628
63
635
64
641
642
645
6451
6452
6453
6458
65
654
658
6581
6582
6583
6588
66
664
665
666
667
Balana
31-12-11
31-12-12
84,111
84,111
31-12-13
0
0
122,809
122,809
79,549
0
0
756,131
756,131
62,769
0
0
40,350,666
44,188,498
52,383,216
23,093,607
432,590
26,398,155
507,311
282,636
73,934
76,020
108,449
112,950
22,439,618
374,495
69,465
63,351
102,811
108,764
25,679,269
780,802
41,199
506,735
232,868
2,154,562
378,306
40,264
241,919
308,543
136,358
1,049,172
54,823
54,823
6,524,304
5,014,366
128,830
1,381,108
1,054,356
25,061
260,747
40,944
2,374,123
875,584
34,118
533,329
308,137
2,274,530
508,332
67,208
240,086
284,225
170,426
1,004,253
35,852
35,852
7,374,132
5,677,773
133,389
1,562,970
1,192,218
28,358
295,243
47,151
852,547
1,532
851,015
2,778
77,389
377,914
392,934
1,852,776
0
1,352,280
500,496
29,067,176
587,911
591
445,564
85,726
56,030
125,323
108,720
28,227,304
17,918
992,579
29,742
592,869
369,968
3,141,274
1,005,165
96,584
450,751
350,788
212,214
1,025,772
37,970
37,970
8,697,979
6,693,768
162,131
1,842,080
1,405,887
32,912
348,077
55,204
1,457,828
2,981
1,454,847
2,172
71,250
765,189
616,236
2,707,123
0
2,020,864
686,186
73
2,374,123
5,824
85,824
1,792,172
490,303
1,880,953
0
1,611,924
269,029
Pagina 6
APPLE CORPORATION
67
68
681
6811
686
69
691
CHELTUIELI EXTRAORDINARE
CHELTUIELI CU AMORTIZRILE, PROVIZIOANELE I AJUSTRILE PENTRU DEPRECIERE SAU PIERDERE DE
Cheltuieli de exploatare privind amortizrile, provizioanele i ajustrile pentru depreciere
Cheltuieli de exploatare privind amortizarea imobilizrilor
Cheltuieli financiare privind amortizrile i ajustrile pentru pierdere de valoare
CHELTUIELI CU IMPOZITUL PE PROFIT I ALTE IMPOZITE
Cheltuieli cu impozitul pe profit
70
703
704
706
707
71
72
74
741
75
758
7581
7583
7588
76
761
764
765
766
767
77
78
781
786
Balana
31-12-11
31-12-12
31-12-13
0
2,648,827
2,648,827
2,648,827
0
838,665
838,665
0
3,964,412
3,964,412
3,964,412
0
560,510
560,510
0
5,633,896
5,633,896
5,633,896
0
647,391
647,391
44,463,472
49,460,413
55,550,385
40,889,270
285
621,783
929,503
39,337,699
0
0
0
0
2,119,366
2,119,366
-16,786
2,136,152
47,605,928
180
650,288
1,273,048
45,682,412
0
0
0
0
1,029,627
1,029,627
3,896
1,025,731
1,454,836
0
0
1,263,287
99,723
91,826
0
0
0
0
824,858
0
0
746,857
63,889
14,112
0
0
0
0
52,691,129
482
647,877
1,363,009
50,679,761
0
0
0
0
1,412,991
1,412,991
308,725
1,101,287
2,979
1,446,265
0
0
1,417,668
27,735
862
0
0
0
0
Pagina 7
APPLE CORPORATION
31-12-11
31-12-12
I. IMOBILIZRI NECORPORALE
1. Cheltuieli de constituire
2. Cheltuielile de dezvoltare
395,341
0
0
0.00%
31-12-13
0.00%
0.00%
444,126
0
0
395,341
0.79%
4. Fond comercial
0.00%
0.00%
299,914
0
0
444,126
0.70%
299,914
0.42%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
12,488,376
54,615
12,251,352
182,409
0
25.09%
17,735,818
54,615
17,487,834
193,369
0
28.02%
22,714,678
0
22,501,974
212,704
0
31.77%
0.79%
0.11%
24.62%
0.37%
0.00%
19,300,210
-6,811,834
8,162,552
8,162,552
0
0
0.70%
0.09%
27.63%
0.31%
0.00%
28,087,311
-10,351,493
0.00%
8,392,494
8,162,552
229,942
0
0.00%
0
0
21,046,269
7,396,356
18,286
0
7,371,178
6,892
17,499,362
17,488,396
0
0.00%
0.42%
0.00%
0.00%
31.47%
0.30%
0.00%
37,765,332
-15,050,654
0.00%
8,633,446
8,162,552
470,894
0
0.00%
0.00%
0.00%
0.00%
0
0
31,648,038
8,168,633
63,750
0
7,332,559
772,324
27,975,389
27,960,376
0
0.00%
0.00%
0
0
26,572,438
9,175,875
275,883
0
8,229,879
670,113
22,164,750
22,153,702
0
0.00%
0.00%
0.00%
10,966
0
0
0
0
3,822,609
28,718,327
1,320
49,765,916
18,707,889
0.02%
0.02%
40.66%
15,013
0
0
0
0
3,704,177
39,848,199
8,095
71,504,332
30,715,346
0.02%
37.59%
11,048
0
0
0
0
5,372,088
36,712,713
7,272
63,292,423
25,732,842
0.00%
0.00%
0.00%
6,057,481
26,452
11,038,477
0
0
12.17%
11.79%
0.00%
10,321,571
28,782
18,347,087
0
0
14.43%
0.00%
7,459,231
13,323
16,484,924
0
0
0.00%
0.00%
0.00%
1,585,479
3.19%
1,775,364
2.81%
2,017,906
2.82%
5.48%
4,079,899
4,077,998
1,901
0
0
29,812,741
6.45%
6,881,395
6,879,494
1,901
0
0
37,596,741
2,726,541
2,724,640
1,901
0
0
21,434,430
16.40%
16.40%
0.00%
0.00%
42.29%
14.86%
0.04%
0.00%
14.81%
0.01%
35.16%
35.14%
0.00%
0.00%
0.00%
0.00%
7.68%
57.71%
0.00%
100.00%
0.05%
22.18%
0.00%
5.47%
0.00%
0.00%
0.00%
43.07%
13.26%
12.90%
0.36%
0.00%
41.98%
14.50%
0.44%
0.00%
13.00%
1.06%
35.02%
35.00%
0.00%
0.00%
0.00%
0.00%
8.49%
58.00%
0.01%
100.00%
0.02%
26.05%
0.00%
6.44%
0.00%
0.00%
0.00%
47.10%
12.07%
11.42%
0.66%
0.00%
0.00%
44.26%
11.42%
0.09%
0.00%
10.25%
1.08%
39.12%
39.10%
0.00%
0.00%
0.00%
0.00%
0.00%
5.18%
55.73%
0.01%
100.00%
42.96%
0.04%
25.66%
0.00%
0.00%
9.62%
9.62%
0.00%
0.00%
0.00%
52.58%
Pagina 8
APPLE CORPORATION
PROVIZIOANE
1. Provizioane pentru pensii i obligaii similare
2. Provizioane pentru impozite
3. Alte provizioane
VENITURI N AVANS
1. Subvenii pentru investiii
2. Venituri nregistrate n avans
3. Venituri n avans aferente activelor primite prin
transfer de la clieni
Fond comercial negativ
I. CAPITAL
1. Capital subscris vrsat
2. Capital subscris nevrsat
3. Patrimoniul regiei
4. Patrimoniul institutelor naionale de cercetaredezvoltare
II. PRIME DE CAPITAL
III. REZERVE DIN REEVALUARE
IV. REZERVE
V. PROFITUL SAU PIERDEREA REPORTAT
PROFITUL SAU PIERDEREA EXERCIIULUI
Repartizarea profitului
CAPITALURI PROPRII - TOTAL
Patrimoniul public
TOTAL PASIV
Bilan
31-12-11
0
0
0
0
712,470
0
712,470
0
31-12-12
31-12-13
1.43%
0
0
0
0
588,750
0
588,750
0.00%
0.00%
27.15%
0.00%
0.00%
0.00%
0.00%
1.43%
0.00%
0.93%
0
0
0
0
700,395
0
700,395
0.00%
0.00%
24.03%
0.00%
0
17,184,130
17,184,130
0
0
0.00%
0.00%
0.00%
0.00%
0.93%
0.00%
0.00%
0.00%
0.00%
0.00%
0.98%
0.00%
0.98%
0.00%
0
17,184,130
17,184,130
0
0
34.53%
0.00%
0
17,184,130
17,184,130
0
0
0.00%
0.00%
0.00%
0
0
1,689,729
4,879,925
4,112,806
-247,574
27,619,016
0
49,765,916
0.00%
0
0
1,689,729
8,745,158
5,271,915
0
32,890,932
0
63,292,423
0.00%
0
0
1,953,154
10,866,907
3,203,005
0
33,207,196
0
71,504,332
0.00%
34.53%
0.00%
0.00%
3.40%
9.81%
8.26%
-0.50%
55.50%
0.00%
100.00%
27.15%
0.00%
0.00%
2.67%
13.82%
8.33%
0.00%
51.97%
0.00%
100.00%
0.00%
24.03%
0.00%
0.00%
0.00%
2.73%
15.20%
4.48%
0.00%
46.44%
0.00%
100.00%
Pagina 9
APPLE CORPORATION
Cifra de afaceri net
Producia vndut
31-12-11
31-12-12
31-12-13
40,889,270
285
100.0%
47,605,928
180
116.4%
0.0%
52,691,129
482
100.0%
0.0%
39,337,699
96.2%
45,682,412
111.7%
50,679,761
96.2%
621,783
929,503
1.5%
650,288
1,273,048
1.6%
3.1%
647,877
1,363,009
1.2%
2.3%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2,119,366
5.2%
1,029,627
2.5%
1,412,991
2.7%
43,008,636
105.2%
48,635,555
118.9%
54,104,120
102.7%
23,093,607
56.5%
26,398,155
64.6%
29,031,340
55.1%
432,590
1.1%
507,311
1.2%
587,911
1.1%
108,449
0.3%
102,811
0.3%
125,323
0.2%
112,950
0.3%
108,764
0.3%
108,720
0.2%
22,439,618
0
6,524,304
5,143,196
54.9%
62.8%
14.2%
28,227,304
17,918
8,697,979
6,855,899
53.6%
12.6%
25,679,269
0
7,374,132
5,811,162
1,381,108
3.4%
1,562,970
3.8%
1,842,080
3.5%
5,364,310
13.1%
4,036,981
9.9%
5,626,670
10.7%
2,935,364
7.2%
3,150,114
7.7%
4,133,853
7.8%
41,199
0.1%
34,118
0.1%
29,742
0.1%
506,735
1.2%
533,329
1.3%
592,869
1.1%
232,868
0.6%
308,137
0.8%
369,968
0.7%
0.0%
0.0%
0.0%
378,306
0.9%
508,332
1.2%
1,005,165
1.9%
Cheltuieli cu transportul
282,183
0.7%
307,294
0.8%
547,335
1.0%
136,358
0.3%
170,426
0.4%
212,214
0.4%
1,357,715
3.3%
1,288,478
3.2%
1,376,560
2.6%
54,823
0.1%
35,852
0.1%
37,970
0.1%
Alte cheltuieli
2,374,123
5.8%
851,015
2.1%
1,454,847
2.8%
2,648,827
6.5%
3,964,412
9.7%
5,633,896
10.7%
2,648,827
0
6.5%
3,964,412
0
9.7%
0.0%
5,633,896
0
10.7%
0.0%
0.0%
1,532
0.0%
2,981
0.0%
- Cheltuieli
- Venituri
Ajustri privind provizioanele
0
0
0
0.0%
1,532
0
0
0.0%
2,981
0
0
0.0%
Cheltuieli cu colaboratorii
- Cheltuieli
- Venituri
0.0%
16.0%
0.0%
0.0%
0.0%
18.0%
0.0%
0.0%
0.0%
2.6%
0.0%
16.5%
13.0%
0.0%
0.0%
0.0%
Pagina 10
APPLE CORPORATION
- Cheltuieli
- Venituri
31-12-11
31-12-12
31-12-13
0
0
0.0%
0
0
0.0%
0.0%
0
0
0.0%
0.0%
37,631,048
92.0%
41,775,212
102.2%
48,992,866
93.0%
5,377,588
13.2%
6,860,343
16.8%
5,111,254
9.7%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
99,723
1,355,113
1,454,836
0.2%
0.2%
2.0%
27,735
1,418,530
1,446,265
0.1%
3.6%
63,889
760,969
824,858
0.0%
0.0%
0.0%
0
0
269,029
1,611,924
1,880,953
0.0%
0.0%
4.5%
0
0
686,186
2,020,937
2,707,123
0.0%
4.6%
0
0
500,496
1,352,280
1,852,776
-426,117
-1.0%
-1,027,918
-2.5%
-1,260,858
-2.4%
4,951,471
0
0
12.1%
14.3%
0.0%
3,850,396
0
0
0.0%
0.0%
5,832,425
0
0
0.0%
0.0%
0.0%
44,463,472
39,512,001
108.7%
49,460,413
43,627,988
121.0%
106.7%
55,550,385
51,699,989
105.4%
96.6%
4,951,471
12.1%
5,832,425
14.3%
3,850,396
7.3%
838,665
2.1%
560,510
1.4%
647,391
1.2%
0.0%
0.0%
0.0%
4,112,806
10.1%
5,271,915
12.9%
3,203,005
6.1%
EBITDA
EBIT
7,869,327
5,220,500
19.2%
10,297,333
6,332,921
25.2%
10,170,478
4,536,582
19.3%
52,691,129
11%
3.3%
0.0%
0.7%
3.9%
0.0%
0.0%
12.8%
40,889,270
0.0%
1.2%
3.3%
0.0%
0.0%
0%
1.9%
15.5%
16%
2.7%
2.7%
0.0%
1.3%
3.8%
5.1%
7.3%
0.0%
98.1%
0.0%
0%
47,605,928
0.0%
8.6%
0%
Pagina 11
APPLE CORPORATION
31-12-11
8,811,574
5,271,915
3,539,659
-
7,902,166
3,203,005
4,699,161
-
7,860,198
(951,376)
(4,665,306)
(1,779,519)
(82)
(5,952)
5,446,447
(13,129)
189,885
(123,720)
5,329,755
(2,572,411)
(5,806,674)
1,007,242
(3,965)
(823)
1,862,163
15,459
242,542
111,645
(9,065,828)
(8,787,101)
(278,727)
(9,774,761)
(9,678,021)
(96,740)
2,755,109
1
1,401,750
1,353,358
-
2,777,095
(2,886,741)
2,862,340
2,801,496
-
Cash Flow
OK
31-12-12
1,549,479
3,822,609
7,860,198
(9,065,828)
2,755,109
5,372,088
OK
31-12-13
(1,667,911)
5,372,088
5,329,755
(9,774,761)
2,777,095
3,704,177
OK
Pagina 12
APPLE CORPORATION
Indicatori de lichiditate
Lichiditatea curent
Lichiditatea imediat
Rata capacitii de plat
Fondul de rulment
Indicatorii de ndatorare
Gradul de ndatorare
Rata capitalurilor proprii
Solvabilitatea general
Levierul financiar
Indicatori de gestiune
Rotaia stocurilor (zile)
Rotaia clienilor (zile)
Rotaia furnizorilor (zile)
Indicatori de profitabilitate
Marja profitului operaional
Rentabilitatea economic (ROA)
Rentabilitatea financiar (ROE)
Marja profitului brut
Necesarul de finantare
Ciclul de conversie a numerarului
Necesarul de finanare pe termen scurt
Ali indicatori
Acoperirea dobnzii
Risc valutar
Trend Cifra de Afaceri
31-12-11
1, 3, 5, 7
153.51%
113.97%
20.43%
10,010,438
0, 3, 5, 6
43.07%
55.50%
2.66
78%
0, 1, 2, 3
0, 2, 3, 4
0, 2, 4
117
156
174
0, 3, 6, 9
0, 2
0, 4 ,8
12.77%
8.26%
14.89%
12.11%
0, 5, 8, 10
0, 3, 5
0, 4, 7
PUNCTAJ TOTAL:
CLASA DE RISC:
Indicatori
foarte bun
bun
foarte bun
niciun incident
<= 15 zile
> 7 zile & < 30 zile
fr discrepane
disponibilitate
19.40
9.00
0
142.67%
107.01%
20.88%
10,979,871
47.10%
51.97%
2.46
91%
0
0
0
127
170
228
2
8
99
11,193,028
% din maxim
Management
Acionariat
Poziia pe pia
CIP
CRB
Restane curente
Raport audit
Transparena
31-12-12
13.30%
8.33%
16.03%
12.25%
31-12-13
52.58%
46.44%
2.33
113%
0
0
0
103
194
231
2
8
69
9,097,324
10
5
4
12.65
9.00
1
129.73%
103.14%
12.06%
9,132,853
0
0
0
8.61%
4.48%
9.65%
7.31%
0
4
66
9,618,506
10
5
7
6.61
9.00
1
10
5
7
51
54
46
78%
83%
71%
22
22
22
55%
55%
55%
73
A
76
A
68
B
A:
B:
C:
D:
E:
70 - 105
50 - 69
30 - 49
15 - 29
0 - 14
9
6
6
2
0
-4
2
1
Pagina 13
Analiz bilan:
1. Indicatori de lichiditate:
-
Fondul de rulment este relative constant i pozitiv ntre 2011-2013- firma are
mijloace de a-i acoperi datoriile curente.
2. Indicatori de ndatorare:
-
4. Indicatori de profitabilitate:
-
5. Ali indicatori:
-
Pagina 14
periodic,
cele
vechi
fiind
valorificate
(se
observ
Deoarece
majoritatea
clienilor
sunt
externi,
se
nregistreaz
Dei valoric EBITDA s-a meninut constant n 2012 i 2013, ca procent din
cifra de afaceri, aceasta a sczut de la 25% la 19%, dar profitabilitatea
companiei rmnnd n cote optime;
Analiz cash-flow:
-
La sfrsitul anului 2012 s-a nregistrat o intrare de stocuri mai mare datorit
semnrii precontractelor cu partenerii din Orient, fapt ce a generat o ieire
de cash mai mare (veniturile au fost recunoscute in anul urmtor). n 2013
firma nu s-a mai aprovizionat att de mult ca in 2012, vnznd ce era deja
n stoc ;
Aspecte non-financiare:
-
La fiecare trei luni firma solicit clienilor situaiile financiare pentru a urmri
solvabilitatea acestora. n cazul in care nu sunt ntlnii anumiti indicatori, se
va solicita avansuri pentru livrarea mrfurilor;
Concluzii:
Compania este din punct de vedere financiar sntoas. Cash-ul generat din
activitatea operaional acoper n proporie de peste 50% investitiile. Recomandat ar fi ca
acest procent s nu scad.
2011
2012
2013
TIBD
8,782,121
11,537,229
17,201,065
EBITDA
7,869,327
10,297,333
10,170,478
1.12
1.12
1.69
Pagina 16
Tota Intrest Bearin Debt (TIBD) raportat la EBITDA arat c firma, dac ar continua
s se menin pe aceiai linie decizional, i-ar putea plti datoriile n mai puin de doi ani.
Cifre mai mari de 2.5-3 ar trage un semnal de alarm.
Pagina 17