Documente Academic
Documente Profesional
Documente Cultură
APLICATIA Analiza Economica
APLICATIA Analiza Economica
7
8
9
10
11
12
13
14
15
16
INDICATORI
Producia vndut (Qv)
Venituri din vnzarea mrfurilor (VVM)
Venituri din subvenii din exploatare aferente
cifrei de afaceri nete (VS)
Reduceri comerciale acordate (R)
CIFRA DE AFACERI NET
(CAN=QV+VVM+VS-R)
Variaia produciei stocate (Qs) (Sold C)
PRODUCIA OBINUT DESTINAT
LIVRRII sau PRODUCIA MARF
FABRICAT (Qf = Qv Qs)
Producia imobilizat (Qi)
PRODUCIA EXERCIIULUI
(Qex=QVQs+Qi)
Cheltuieli privind mrfurile (Ca)
MARJA COMERCIAL (MC = VVM - Ca)
Cheltuieli materiale totale (CM)
Cheltuieli privind prestaiile externe (Lt)
Consum intermediar (Ci)
MARJA INDUSTRIAL (MI = Qex - Ci)
VALOAREA ADUGAT (VA = MC + MI)
2009
54.003.709
5.417.558
2010
57.935.822
6.693.611
2011
66.263.615
7.395.887
2012
82.830.804
7.019.171
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
59.421.267
64.629.433
73.659.502
89.849.975
681.578
2.956.791
1.089.724
4.703.915
54.685.287
59.283
60.892.613
0.00
67.353.339
18.324
87.534.719
0.00
54.744.570
4.464.517
953.041
20.874.929
7.370.104
28.245.033
26,499,537
27.452.578
60.892.613
5.220.569
1.473.042
21.233.708
9.442.533
30.676.241
30.216.372
31.689.414
67.371.663
5.795.671
1.600.216
21.234.385
11.843.827
33.078.212
34.293.451
35.893.667
87.534.719
5.774.925
1.244.246
36.567.007
15.768.581
52.335.588
35.199.131
36.443.377
INDICATORI
Producia vndut (Qv)
Venituri din vnzarea
mrfurilor (VVM)
Venituri din subvenii din
exploatare aferente cifrei
de afaceri nete (VS)
Reduceri comerciale
acordate (R)
CIFRA DE AFACERI
NET
(CAN=QV+VVM+VS-R)
Variaia produciei stocate
(Qs) (Sold C)
PRODUCIA OBINUT
DESTINAT LIVRRII
sau PRODUCIA
MARF FABRICAT
(Qf = Qv Qs)
Producia imobilizat (Qi)
PRODUCIA
EXERCIIULUI
(Qex=QVQs+Qi)
Cheltuieli privind mrfurile
(Ca)
MARJA COMERCIAL
(MC = VVM - Ca)
Cheltuieli materiale totale
(CM)
Cheltuieli privind
prestaiile externe (Lt)
Consum intermediar (Ci)
MARJA INDUSTRIAL
(MI = Qex - Ci)
VALOAREA ADUGAT
(VA = MC + MI)
2009
-
100,00%
123,55%
136,52%
129,56%
123,55%
110,49%
94,91%
100,00%
0,00%
0,00%
0,00%
0,00%
0,00%
0,00%
100,00%
0,00%
0,00%
0,00%
0,00%
0,00%
0,00%
100,00%
108,76%
123,96%
151,21%
108,76%
113,97%
121,98%
100,00%
433,82%
159,88%
690,15%
433,82%
36,85%
431,66%
100,00%
111,35%
123,17%
160,07%
111,35%
110,61%
129,96%
100,00%
0,00%
30.91%
0,00%
0,00%
100,00%
0,00%
100,00%
111,23%
123,07%
159,90%
111,23%
110,64%
129,93%
100,00%
116,93%
129,82%
129,35%
116,93%
111,02%
99,64%
100,00%
154,56%
167,91%
130,56%
154,56%
108,63%
77,75%
100,00%
101,72%
101,72%
175,17%
101,7%
100,00%
172,21%
100,00%
100,00%
128,12%
108,61%
160,70%
117,11%
213,95%
185,29%
128,12%
108,61%
125,43%
107,83%
133,14%
158,22%
100,00%
114,03%
129,41%
132,83%
114,03%
113,49%
102,64%
100,00%
115,43%
130,75%
132,75%
115,43%
113,27%
101,53%
2010
I QV < I Qf
2011
I QV < I Qf
IVA <IQex
2009
Raportul dintre producia vndut i producia
obinut destinat livrrii (Qv / Qf)
Raportul dintre producia obinut destinat livrrii
i producia exerciiului(Qf / Qex)
Raportul dintre valoarea adugat i producia
exerciiului (VA / Qex)
2010
2011
2012
0.98
0.95
0.98
0.95
0.998
0.999
0.50
0.52
0.53
0.42
2010/2009
2011/2009
2012/2009
2010/2009
2011/2010
2012/2011
<1
<1
<1
<1
>1
<1
>1
>1
>1
>1
<1
>1
>1
>1
<1
>1
>1
<1
IQV / IQf
IQf / IQex
IVA / IQex
2.
3.
4.
5.
6.
7.
8.
9.
10.
11
INDICATORI OPERAIONALI
Cifra de afaceri net
(CAN=QV+VVM+VS-R)
Cifra de afaceri medie
CAN
CA
Q
Cifra de afaceri marginal
CAm
CA CA1 CA
Q
Q1 Q0
Rv
CV
CA
2009
2010
2011
2012
59.421.267
64.629.433
73.659.502
89.849.975
Acest indicator exprim preul mediu de vnzare sau venitul
obinut pe o unitate de produs sau serviciu vndut.
Indicatorul este relevant pentru entitile cu producie
omogen.
Acest indicator reflect variaia veniturilor din vnzri
generat de creterea cu o unitate a volumului fizic al
vnzrilor
17.093.839
19.852.800
18.712.670
33.481.880
1.603.499
1.622.663
1.326.625
0.00
14.819.553
16.229.974
22.283.333
25.758.614
33.516.891
37.705.437
42.322.628
59.240.494
6.028.677
4.505.000
4.847.460
6.477.950
15.522.365
17.394.413
19.373.110
21.302.634
21.551.042
21.899.413
24.220.570
27.780.584
0,56
0,58
0,57
0,66
56.932.134,4
81.546.131,9
CAmin
CF
1 RV
49.435.285,4
52.568.223,7
Nr.
crt.
1
2
3
4
5
6
Indicatorii dinamicii
Modificarea (abaterea) absolut a
CAN (baz fix)
Modificarea (abaterea) absolut
aCAN (baz n lan)
Indicele (ritmul modificrii) CAN
(cu baz fix)
Indicele (ritmul modificrii) CAN
(cu baz n lan)
Aaterea relativ a CAN (cu baz
fix)
Aaterea relativ a CAN (cu baz
n lan)
2009
R
7.
8.
9.
n 1
CAN n
1 100
CAN 0
2011
2012
+ 5.208.166
+ 14.238.235
+ 30.428.708
+ 5.208.166
+ 9.030.069
+ 16.190.473
100,00%
108.76%
123.96%
151.21%
108.76%
113.97%
121.98%
0.00%
+ 8.76%
+ 23.96%
+ 51.21%
+ 8.76%
+ 13.97%
+ 21.98%
2010
89.849.975
1 100 (3 1,512 1) 100
59
.
421
.
267
106,56%
60.650.744,18
104,84%
70.258.967,95
107,85%
83.310.129,8
2,06%
8,71%
13,10%
I CAN
1 100
I
I CAN Re ala
10.
INDICATORI
Cifra de afaceri net (CAN)
Numrul mediu al personalului ( N )
Valoarea medie a imobilizrilor corporale ( M f )
Valoarea medie a imobilizrilor corporale direct productive ( M
'
f
CAN N
M f M f Q f CA
'
N g i r f r ' gV
N M f M f Qf
2011
73.659.502
606
2012
89.849.975
606
90.050.192
94.299.885
11.876.255
67.353.339
16.262.161
87.534.719
Se observ c ntre cifra de afaceri net i factorii de influen exist o legtur determinist
de tipul relaiei de produs. Pentru cuantificarea influenei factorilor se aplic procedeul
substituiilor nlnuite, astfel:
I.
II.
III.
Relaia de adevr
Nr.
crt.
1.
2.
3.
4.
5.
6.
7.
8.
9..
10.
Nr.
crt.
1.
2.
3.
4.
5.
6.
7.
8.
9..
10.
INDICATORI
MARJA COMERCIAL
MARJA INDUSTRIALA
VALOAREA ADUGAT
(VA = MC + MI)
Cheltuieli cu personalul (Salarii i obligaii
privind organismele sociale)
Impozite, taxe i vrsminte legale
Cheltuieli privind dobnzile
Profitul net
Amortizri i provizioane constituite
VALOAREA ADUGAT
(VA = S + I + Db + Pn + Am)
VALOAREA ADUGAT NET
(VAN = VA Am)
INDICATORI
2009
MARJA
COMERCIAL
MARJA
INDUSTRIALA
VALOAREA
ADUGAT
(VA = MC + MI)
Cheltuieli cu personalul
(Salarii i obligaii
privind organismele
sociale) (S)
Impozite, taxe i
vrsminte legale (I)
Cheltuieli privind
dobnzile (Db)
Profitul net (Pn)
Amortizri i
provizioane (Am)
VALOAREA
ADUGAT
(VA=S+ I+ Db+Pn+Am)
VALOAREA
ADUGAT NET
(VAN = VA Am)
2009
953.041
26.499.537
2010
1.473.042
30.216.372
2011
1.600.216
34.293.451
2012
1.244.246
35.199.131
27.452.578
31.689.414
35.893.667
36.443377
16.430.081
884.478
156.719
4.692.455
5.288.845
16.911.536
1.937.556
847.076
7.078.657
4.914.589
16.779.138
2.037.894
3.567.308
8.093.994
5.415.333
16.724.898
2.371.295
2.703.472
8.058.071
6.585641
27.452.578
31.689.414
35.893.667
36.443.377
22.163.733
26.774.825
30.478.334
29.857.736
100%
154,56%
167,91%
130,56%
154,56%
108,63%
77,75%
100%
114,03%
129,41%
132,83%
114,03%
113,49%
102,64%
100%
115,43%
130,75%
132,75%
115,43%
113,27%
101,53%
100%
102,93%
102,12%
101,79%
102,93%
99,22%
99,68%
100%
219,06%
230,41%
268,10%
219,06%
105,18%
116,36%
100%
100%
540,51%
150,85%
2276,24%
172,49%
1725,04%
171,72%
540,51%
150,85%
421,13%
114,34%
75,78%
99,56%
100%
92,92%
102,39%
124,52%
92,92%
110,19%
121,61%
100%
115,43%
130,75%
132,75%
115,43%
113,27%
101,53%
100%
120,80%
137,51%
134,71%
120,80%
113,83%
97,96%
Indicatorii dinamicii
2009
2010
2011
2012
1
2
3
4
5
6
+ 4.236.836
+ 8.441.089
+ 8.990.799
+ 4.236.836
+ 4.204.253
+ 549.710
100,00%
115,43%
130,75%
132,75%
0,00%
-
115,43%
15,43%
15,43%
113,27%
30,75%
13,27%
101,53%
32,75%
1,53%
1.
Indicatori
Rata medie a valorii adugate aferent
cifrei de afaceri RVA
VA
100
CAN
2009
2010
2011
2012
46,20%
49,03%
48,73%
40,56%
50,20%
52,04%
53,28%
41,63%
46,75%
45,89%
5,68%
6,51%
9,94%
7,42%
22,55%
37,64%
22,11%
40,18%
15,09%
18,07%
3.
4.
5.
6.
7.
8.
VA
100
Qex
INDICATORI
Valoarea adugat(VA)
Numrul mediu al personalului ( N )
Producia exerciiului (Qex)
Numrul total de zile lucrate de personal ntr-un an (om-zile) (T z)
Numrul total de ore lucrate de personal ntr-un an (om-ore) (Th)
Numrul mediu de zile lucrate de un salariat pe an (zile/an) ( t z )
8
9
2011
35.893.667
606
67.371.663
141.198
1.058.985
2012
36.443.377
606
87.534.719
133.320
933.240
II.
III.
Relaia de adevr