Documente Academic
Documente Profesional
Documente Cultură
Grupa de
produse
Iulie
Aug
Sep
Oct
Nov
Dec
TOTAL
2012
2012
2012
2012
2012
2012
2012
Cantitate
15000
15010
15020
15030
15040
15050
90150
Valoare
12096.8
12104.8
12112.9
12121.0
12129.0
12137.1
72701.6
Cantitate
8500
8500
8500
8500
8500
8500
51000
Valoare
13709.7
13709.7
13709.7
13709.7
13709.7
13709.7
82258.1
Covrig
Cantitate
5000
5000
5000
5000
5000
5000
30000
Valoare
12096.8
12096.8
12096.8
12096.8
12096.8
12096.8
72580.6
Covrig
Cantitate
3500
3500
3500
3500
3500
3500
21000
Valoare
9879.0
9879.0
9879.0
9879.0
9879.0
9879.0
59274.2
47782.3
47790.3
47798.4
47806.5
47814.5
47822.6
286814.5
Covrig
1 leu/buc
Covrig
2 lei/buc
3 lei/buc
3,5 lei/buc
3.5
TOTAL
venituri
PROD/zi (aprox)
1280
32000
1280
32010
1281
32020
1281
32030
1282
32040
1282
32050
1281
192150
fitile
32000
32010
32020
32030
32040
32050
192150
alte
8500
8500
8500
8500
8500
8500
51000
TOTAL Nr covrigi/luna
2013
2014
2015
2016
320300
329909
329909
329909
258306.5
266055.6
266055.6
266055.6
96090
91514
90608
89711
val control
154983.9
147603.7
146142.3
144695.3
48045
45757
45304
43147
116237.9
110702.8
109606.7
104387.3
32030
31097
29616
28206
90407.3
87774.0
83594.3
79613.6
619935.5
612136.1
605398.9
594751.9
1655
496465
1661
498278
1376
495438
1364
490973
496465
498278
495438
490973
80075
76854
74920
71353
venituri zilnice
1068
320
65
19
153
107
9
6
1647
100
2066
2562
140000
Valoare -RON
9920
340
Valoare -RON
Materiale
consumabile
ciocolat, mere, stafide etc.)
4760
0
Valoare -RON
Pungi/pachet 2000 buc.
Consum fizic
Valoare -RON
Total
mat
prime,
materiale RON
consumabile,alte materiale consumabile
32000
32
256
0
16
557
15493
Luna 8
Luna 9
Luna 10
Luna 11
Luna 12
2012
2013
2014
2015
32010
32020
32030
32040
32050
192150
496465
498278
495438
9923
9926
9929
9932
9936
59567
153904
154466
153586
340
340
340
340
340
2040
841
807
787
4760
4760
4760
4760
4760
28560
15975
15332
14947
32
32
32
32
32
192
4344
4360
4335
256
256
256
256
256
1537
43441
43599
43351
16
16
16
16
16
96
248
249
248
557
557
557
557
558
3343
8638
8670
8621
15496
15500
15503
15506
15510
93007
221958
222068
220504
valoare fitil
2016
490973
152202
749
14235
4296
42960
245
8543
217939
0.31
Cheltuielile cu salariile
2012
Execuie
Personal contractual
Conducere
Nr. Salariai
Salarii medii brute/an/salariat
9
800
43200
Nr. salariai
500
3000
Nr. salariai
Salarii medii brute/salariat
1
2900
17400
63600
34332
123930
2013
9
800
2014
9
800
2015
9
800
2016
9
800
net
86400
86400
86400
86400
500
500
500
500
6000
6000
6000
6000
1
2900
1
2900
1
2900
1
2900
34800
34800
34800
34800
127200
74235
127200
74235
127200
74235
127200
74235
200055
173176.2
173176.2
173176.2
556
bonus
bonusfara
tichete
valoare
1800
2200
2500
0
0
2250
250
3375
375
1417.5
150
Cheltuielile cu utilitile
Tip cheltuieli
Energie electric
Consum
fizic
Luna 1...
Luna 2
Luna 6
Luna 7
1800
Valoare
-RON
Gaz Metan
Consum
fizic
668
0
Valoare
-RON
Ap
Consum
fizic
1694
0
Valoare
-RON
Cldur
Consum
fizic
300
20
129
Valoare
-RON
Alte utiliti
gunoi, etc
- Consum
fizic
Valoare
-RON
Total
utiliti
aferente procesului
de producie
2490
Luna 8
Luna 9
Luna 10
Luna 11
Luna 12
2012
2013
2014
1800
1800
1800
1800
1800
10800
21600
21600
668
668
668
668
668
4006
8013
8013
300
300
300
300
300
1800
3400
6960
1694
1694
1694
1694
1694
10161
19194
19194
25
25
28
30
30
158
348
375
161
161
181
194
194
1019
2243
2419
180
180
180
15367
29629
29806
2523
2523
2542
2555
vitrine, etc
hota
oparitor
pe luna
1000 kw
1030 kw
1250 kw
3200*12
38400
2555
2015
2016
21600
21600
8013
8013
6960
6960
19194
19194
375
375
2419
2419
180
180
29806
29806
2012
2013
286815
619935
89664
213320
Cheltuieli cu materiale
consumabile
3343
8638
Cheltuieli cu mrfurile
123930
200055
15367
29629
Cheltuieli cu transportul
7800
6000
Cheltuieli cu promovarea
5000
Cheltuieli cu salariile
Cheltuieli cu utilitile, din care:
- aferente procesului tehnologic
- aferente spaiilor comune i
administrative
33600
- reparaii
3600
7200
- asigurri
150
300
600
1200
- comisioane bancare
600
1200
18000
36000
- chirii
284854
537142
1960
82793
13
2014
2015
2016
612136
605399
594752
213398
211883
209397
chirie
8670
8621
8543
reparaii/piese 1%
asigurare main
173176
173176
173176
comunicaii
comisioane bancare
29806
29806
29806
chirie main
benzin
6000
6000
6000
asigurri utilaje
altele
33600
33600
33600
7200
7200
7200
273
248
225
1200
1200
1200
1200
1200
1200
36000
36000
36000
510522
508934
506347
101614
96465
88405
17
16
15
lunar
TOTAL
1600
19200
100
1200
100
1200
1200
14400
500
6000
25
300
3000
36000
78300
total cu tva
0
19200
nu porta tva
Grafic rambursare
s
total chirii la cashflow
33600
u porta tva
1.00
42,000.00
2.00
41433.59
3.00
40863.24
4.00
40288.92
5.00
39710.60
6.00
39128.26
7.00
38541.86
8.00
37951.39
9.00
37356.81
10.00
36758.09
11.00
36155.20
12.00
35548.12
13.00
34936.81
14.00
34321.25
15.00
33701.41
16.00
33077.26
17.00
32448.76
18.00
31815.89
19.00
31178.61
20.00
30536.90
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00
44.00
45.00
46.00
47.00
48.00
49.00
50.00
51.00
52.00
53.00
54.00
55.00
56.00
29890.72
29240.05
28584.85
27925.10
27260.75
26591.78
25918.15
25239.83
24556.80
23869.01
23176.44
22479.05
21776.80
21069.67
20357.62
19640.62
18918.62
18191.60
17459.52
16722.35
15980.05
15232.58
14479.92
13722.01
12958.83
12190.34
11416.51
10637.29
9852.64
9062.54
8266.94
7465.80
6659.09
5846.76
5028.79
4205.12
57.00
58.00
59.00
60.00
3375.72
2540.55
1699.56
852.73
566.41
292.25
858.66
570.35
288.31
858.66
574.32
284.34
858.66
578.32
280.34
858.66
582.34
276.32
858.66
586.39
272.27
858.66
590.47
268.19
858.66
594.58
264.08
858.66
7363.26
598.72
259.94
858.66
46367.71
602.89
255.78
858.66
607.08
251.58
858.66
611.31
247.36
858.66
615.56
243.10
858.66
619.84
238.82
858.66
624.16
234.51
858.66
628.50
230.16
858.66
632.87
225.79
858.66
637.28
221.39
858.66
2012.00
1693.83
3458.13
51,519.68
2013.00
2940.70
rest total
641.71
216.95
858.66
2014.00
2301.76
646.18
212.49
858.66
8002.17
650.67
655.20
659.76
664.35
668.97
673.63
678.31
683.03
687.79
692.57
697.39
702.24
707.13
712.05
717.01
722.00
727.02
732.08
737.17
742.3
747.47
752.67
757.91
763.18
768.49
773.84
779.22
784.64
790.1
795.6
801.14
806.71
812.32
817.98
823.67
829.4
207.99
203.46
198.90
194.31
189.69
185.03
180.35
175.63
170.87
166.09
161.27
156.42
151.53
146.61
141.66
136.67
131.64
126.58
121.49
116.36
111.19
105.99
100.76
95.48
90.17
84.82
79.44
74.02
68.56
63.06
57.52
51.95
46.34
40.68
34.99
29.26
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
36063.76
2015.00
1607.41
8696.53
25759.83
2016
852.8
9451.13
15455.90
2017
123.18
5028.79
rest total
835.17
840.98
846.84
852.73
23.49
17.68
11.83
5.93
858.66
858.66
858.66
858.66
5151.97
42000.01
9519.68
51519.6
42000.01
Denumirea indicatorilor
Nr. rd.
2012
A
1 Cifra de afaceri net (rd. 02 + 03 04 + 05 + 06)
Producia vndut
(ct. 701 + 702+ 703 + 704 + 705
+ 706 + 708)
Venituri din vnzarea mrfurilor
(ct. 707)
B
1
286815
286815
Sold D
Producia realizat de entitate
pentru scopurile sale proprii i
capitalizat (ct. 721 + 722)
8
9
10
11
VENITURI DIN
EXPLOATARE - TOTAL
12
286815
13
97464
14
3343
(rd. 01 + 07 - 08 + 09 + 10)
15
15367
18
123930
19
89598
20
34332
21
4824
22
4824
23
24
16
17
(rd. 25 - 26)
b.1) Cheltuieli (ct. 654 + 6814)
25
26
27
44750
28
44750
29
30
Cheltuieli cu dobnzile de
refinanare nregistrate de
entitile radiate din Registrul
general i care mai au n derulare
contracte de leasing (ct. 666*)
31
32
33
34
35
CHELTUIELI DE
EXPLOATARE TOTAL
289678
(rd. 13 la 16 - 17 + 18 + 21 +
24 + 27 + 32)
PROFITUL SAU
PIERDEREA DIN
EXPLOATARE:
10
11
36
37
38
39
40
41
42
43
44
13
45
-2863
46
47
48
49
1694
50
51
CHELTUIELI
FINANCIARE - TOTAL (rd.
46 + 49 + 51)
52
1694
53
54
1694
55
-4557
56
57
58
PROFITUL SAU
PIERDEREA
FINANCIAR():
15
59
60
61
286815
62
291372
63
64
65
-4557
19
66
-729
(ct. 698)
20 PROFITUL SAU PIERDEREA
NET() A EXERCIIULUI
FINANCIAR:
67
-3828
- Pierdere
(rd. 64 + 65 + 66);
(rd. 65 + 66 - 63)
68
Proiecii
N+1
N+2
N+3
N+4
N+5
619935
612136
605399
594752
588863
619935
612136
605399
594752
588863
619935
612136
605399
594752
588863
219320
219398
217883
215397
213264
8638
8670
8621
8543
8458
29629
29806
29806
29806
29806
200055
173176
173176
173176
173176
125820
98941
98941
98941
98941
74235
74235
74235
74235
74235
9647
9647
9647
9647
9647
9647
9647
9647
9647
9647
79500
79473
79448
79425
78639
79500
79473
79448
79425
78639
546789
520170
518581
515994
512990
73146
91967
86818
78758
75873
2941
2302
1607
853
123
2941
2302
1607
853
123
2941
2302
1607
853
123
70205
89665
85211
77905
75750
619935
612136
605399
594752
588863
549730
522471
520188
516847
513114
70205
89665
85211
77905
75750
11233
14346
13634
12465
12120
58973
75318
71577
65440
63630
60181
18145
CASH-FLOW
PROIECTII
Nr. crt.
Explicaii / lun
Intrri de lichiditi
(1+2+3+4)
L7/2012
L8/2012
L9/2012
L10/2012
L11/2012
-4891
3436
11768
20081
199250
59260
59270
59280
59290
din vnzri
59250
59260
59270
59280
59290
42000
Alocaie Financiar
nerambursabil
0
98000
199250
54369
62706
71048
79371
55387
49975
49979
50007
50028
20823
20827
20831
20836
20840
20655
20655
20655
20655
20655
Chirii
2800
2800
2800
2800
2800
Utiliti
3088
3128
3128
3152
3168
Cheltuieli de marketing
Asigurri
25
25
25
25
25
Reparaii/ntreinere
744
1488
1488
1488
1488
Servicii cu terii
10
11
Alte cheltuieli
1052
1052
1052
1052
1052
140000
Credite (1+2)
959
959
959
959
959
Creditul solicitat
959
959
959
959
959
566
570
574
578
582
dobnzi i comisioane
392
388
384
380
376
0
6200
Pli/ncasri pentru
impozite i taxe (1-2+3)
Pli TVA
Rambursri TVA
7795
9094
9096
9093
9091
14220
14222
14225
14227
14230
6425
5128
5129
5134
5138
Impozit pe profit/cifr de
afaceri
Dividende
204141
50934
50938
50966
50986
-4891
8326
8332
8314
8304
II
-4891
3436
11768
20081
28385
PROIECTII
L12/2012
AN 2012
AN 2013
AN 2014
AN 2015
AN 2016
AN 2017
28385
18065
176778
345832
509993
666608
59300
495650
768720
759049
750695
737492
736020
59300
355650
768720
759049
750695
737492
736020
42000
98000
87685
495650
786785
935826
1096527
1247485
1402629
50032
308223
574914
548363
546399
543197
540977
20844
125001
282668
282804
280865
277685
275485
20655
123930
200055
173176
173176
173176
173176
2800
16800
33600
33600
33600
33600
33600
3168
19055
36740
36959
36959
36959
36959
6200
25
150
300
273
248
225
205
1488
4464
8928
8928
8928
8928
8928
1052
12623
12623
12623
12623
12623
12623
140000
959
5752
11504
11504
11504
11504
2053
959
5752
11504
11504
11504
11504
2053
586
3458
7363
8002
8697
9451
5029
372
2294
4141
3502
2807
2053
1323
9093
25141
129734
130457
128115
124393
124120
14232
85356
184493
182172
180167
176998
176645
5139
59486
65992
66061
65685
65070
64644
-729
11233
14346
13634
12465
12120
-1531
23589
30127
28631
26176
25452
50990
477585
610007
589995
586534
580877
568482
8310
18065
158713
169054
164161
156615
167539
36695
18065
176778
345832
509993
666608
834147
CALCUL RIR
RIR CONTROL
32.8
Calcul suma
inv. init.
-140000
VAN =
an 1
an2
13603.16
89994.39
134613
32.8
26%
2012
fn
2013
fn
2014
fn
2015
fn
18065.00
158712.66
169054.26
164160.92
an3
an4
an5
72182.50
52780.98
37917.90
8134.11
investitia initiala
-140000.00
156615.46
2017
33597
###
Bilan PREVIZIONAT
Denumirea elementului
A
A.
B.
C.
D.
E.
F.
G.
H.
I.
J.
Bilan PREVIZIONAT
Nr. rd.
Denumirea elementului
A
ACTIVE IMOBILIZATE
I. IMOBILIZRI NECORPORALE (ct. 201 + 203 + 205 + 2071 + 208 + 233 +234 -280 - 290 - 2933)
II. IMOBILIZRI CORPORALE (ct. 211 + 212 + 213 + 214 + 223 + 224 + 231 + 232 - 281 - 291 - 2931)
ACTIVE CIRCULANTE
I. STOCURI (ct. 301 + 321 + 302 + 322 + 303 + 323 +/- 308 + 328 + 331 + 332 + 341 + 345 + 346 +/- 348 +
351
+ 354 + 356 + 357 + 358 + 361 + 326 +/- 368 + 371 + 327 +/- 378 + 381 +/- 388 - 391 - 392 - 393 - 394 II. CREANE
395 - 396 - 397 - 398 + 4091 - 4428)
III. INVESTIII PE TERMEN SCURT (ct. 501 + 505 + 506 + 508 + 5113 + 5114 - 591 - 595 - 596 - 598)
6
7
10
11
12
13
14
16
17
Venituri nregistrate n avans (ct. 472) - total (rd. 19 + 20), din care:
18
19
20
21
15
CAPITAL I REZERVE
I. CAPITAL (rd. 23 la 25), din care:
22
23
24
25
26
27
28
29
30
31
SOLD C
32
SOLD D
33
SOLD C
34
SOLD D
35
36
37
38
39
Actual
-N-2 N
NN-1
Proiecii
N
2012
2013
2014
2015
2016
2017
16330.5
12701.5
9073
8760
5131
57673
51655
45637
39619
33601
27583
74004
64357
54710
48379
38732
27583
36314
37993
38011
37751
37323
36954
18065
133417
253096
363763
472296
587126
54379
171410
291107
401513
509620
624080
72699
68568
69524
68484
66789
65384
-18320
102841
221583
333030
442830
558696
55684
167198
276293
381408
481562
586279
46368
36064
25760
15456
5152
200
200
200
200
200
200
200
200
200
200
200
200
128383
115439
235766
161508
-2297
33087
78278
121224
160488
-3828
58973
75318
71577
65440
63630
-3628
56876
108605
150055
186864
224318
-3628
56876
108605
150055
186864
224318
345817
203889
449892
233994
548351
258805
651663
289702
235766
161508
345817
203889
449892
233994
548351
258805
651663
289702
cheltuieli exploatare
190961
399676
401201
399273
397143
venituri
profit
cash-flow
cheltuieli
venituri
profit
venituri
profit
cheltuieli
500000
394971
446864.6
43486.9
83297.92
450000
400000
350000
ch
ex
ve
pr
ca
300000
250000
200000
150000
100000
50000
0
1
500000
450000
394971.3
446864.6
43486.9
400000
350000
300000
250000
200000
150000
100000
50000
0
1
446864.6
43486.9
394971.3
500000
450000
400000
350000
300000
250000
200000
150000
100000
50000
0
ven
che
exp
50000
0
1
cheltuieli
exploatare
venituri
profit
cash-flow
cheltuieli
exploatare
venituri
profit
venituri
cheltuieli
exploatare
profit
cost productie
vanzare
simplu
miere
seminte
visine
mere
ciocolata
carnati
mozzarela
suncasimoza
total
800
50
50
120
130
150
80
80
80
1540
2560
0.24
0.48
0.48
0.48
0.48
0.48
0.72
0.72
0.84
total tva
192
24
24
57.6
62.4
72
57.6
57.6
67.2
614.4
cheltuileli lunare
2013
48194
21173
Cheltuieli cu materiale
consumabile
Cheltuieli cu mrfurile
Cheltuieli cu salariile
16671
2469
500
Cheltuieli cu promovarea
Cheltuieli indirecte/ alte cheltuieli,
din care:
- chirii
2800
- reparaii
- asigurri
25
100
- comisioane bancare
100
1500
45339
2855
lunar
chirie
1600
reparaii/piese 1%
asigurare main
comunicaii
100
comisioane bancare
100
chirie main
1200
benzin
500
asigurri utilaje
25
altele
1500
TOTAL
total cu tva
0
19200
33600
0
0
1200
1200
14400
6000
300
18000
60300
nu porta tva
Grafic rambursare
s
1.00
42,000.00
566.41
292.25
858.66
2.00
41433.59
570.35
288.31
858.66
3.00
40863.24
574.32
284.34
858.66
4.00
40288.92
578.32
280.34
858.66
5.00
39710.60
582.34
276.32
858.66
6.00
39128.26
586.39
272.27
858.66
7.00
38541.86
590.47
268.19
858.66
8.00
37951.39
594.58
264.08
858.66
9.00
37356.81
598.72
259.94
858.66
10.00
36758.09
602.89
255.78
858.66
11.00
36155.20
607.08
251.58
858.66
12.00
35548.12
611.31
247.36
858.66
13.00
34936.81
615.56
243.10
858.66
14.00
34321.25
619.84
238.82
858.66
15.00
33701.41
624.16
234.51
858.66
16.00
33077.26
628.50
230.16
858.66
17.00
32448.76
632.87
225.79
858.66
18.00
31815.89
637.28
221.39
858.66
19.00
31178.61
641.71
216.95
858.66
20.00
30536.90
646.18
212.49
858.66
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00
44.00
45.00
46.00
47.00
48.00
49.00
50.00
51.00
52.00
53.00
54.00
55.00
56.00
57.00
58.00
59.00
60.00
29890.72
29240.05
28584.85
27925.10
27260.75
26591.78
25918.15
25239.83
24556.80
23869.01
23176.44
22479.05
21776.80
21069.67
20357.62
19640.62
18918.62
18191.60
17459.52
16722.35
15980.05
15232.58
14479.92
13722.01
12958.83
12190.34
11416.51
10637.29
9852.64
9062.54
8266.94
7465.80
6659.09
5846.76
5028.79
4205.12
3375.72
2540.55
1699.56
852.73
650.67
655.20
659.76
664.35
668.97
673.63
678.31
683.03
687.79
692.57
697.39
702.24
707.13
712.05
717.01
722.00
727.02
732.08
737.17
742.3
747.47
752.67
757.91
763.18
768.49
773.84
779.22
784.64
790.1
795.6
801.14
806.71
812.32
817.98
823.67
829.4
835.17
840.98
846.84
852.73
207.99
203.46
198.90
194.31
189.69
185.03
180.35
175.63
170.87
166.09
161.27
156.42
151.53
146.61
141.66
136.67
131.64
126.58
121.49
116.36
111.19
105.99
100.76
95.48
90.17
84.82
79.44
74.02
68.56
63.06
57.52
51.95
46.34
40.68
34.99
29.26
23.49
17.68
11.83
5.93
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
858.66
42000.01
9519.68
51519.6
2012.00
1693.83
3458.13
51,519.68
2013.00
2940.70
7363.26
46367.71
2014.00
2301.76
rest total
8002.17
36063.76
2015.00
1607.41
8696.53
25759.83
2016
852.8
9451.13
15455.90
2017
123.18
5028.79
5151.97
42000.01
rest total