Documente Academic
Documente Profesional
Documente Cultură
31/12/2010
ACTIV lei
1 ACTIVE PE TERMEN LUNG
1.1 Active nemateriale
Active nemateriale (111, 112)
Amortizarea activelor nemateriale (113)
31/12/2011
1
2
13,694,872
(8,522,857)
14,254,305
(10,988,426)
5,172,015
3,265,879
4
5
6
7
14,176,623
1,463,955
918,990,131
28,271,458
1,463,955
962,114,419
(435,448,517)
(512,107,363)
499,182,192
479,742,469
10
11
2,250
9,000
14
15
16
17
2,250
261,630
9,000
283,468
18
504,618,087
483,300,816
19
20
126,782,610
122,062,329
21
22
23
24
25
793,180
9,000,536
12,578,582
4,968,159
154,123,067
1,904,505
9,466,752
10,843,846
3,673,796
147,951,228
26
27
28
29
30
31
32
33
34
49,156,293
58,004,470
5,086,648
2,912,365
175,502
58,759
86,307
113,824
1,295,613
438,804
205,368
574,545
1,127,130
108,805
35
57,589,698
61,754,735
36
37
47,752,081
91,701,388
38
39
47,752,081
91,701,388
12
13
40
41
42
43
44
45
8,857
37,407,655
3,735,947
3,700
41,156,159
1,656,099
6,171
23,707,528
16,923,622
2,650
40,639,971
877,175
46
47
302,277,104
342,924,497
806,895,191
826,225,313
PASIV lei
3 CAPITAL PROPRIU
3.1 Capital statutar i suplimentar
Capital statutar (311)
Capital suplimentar (312)
Capital nevrsat (313)
Capiatl retras (314)
Total s. 3.1 (rd. 48+49-50-51)
3.2 Rezerve
Rezerve stabilite de legislaie (321)
Rezerve prevzute de statut (322)
Alte rezerve (323)
Total s. 3.2 (rd. 53+54+55)
3.3 Profit nerepartizat (pierdere neacoperit)
Corectarea rezultatelor perioadelor precedente
(331)
Profitul nerepartizat (pierderea neacoperit) a
anilor precedeni (332)
Profitul net (pierderea net) a perioadei de
gestiune (333)
Dividente pltite n avans
Total s. 3.3 (rd. 57+58+59-60)
3.4 Capital secundar
Diferene din reevaluarea activelor pe termen
lung (341)
Subvenii (342)
Total s. 3.4 (rd. 62+63)
31/12/2010
31/12/2011
48
49
50
51
52
36,198,073
554,331
39,998,073
554,331
36,752,404
40,552,404
53
54
55
56
5,720,839
28,100,699
23,969,317
57,790,855
5,720,839
28,100,699
57
33,821,538
(600,997)
58
370,431,162
413,350,489
59
60
61
74,227,120
108,275,946
444,658,282
521,025,438
62
63
64
539,201,541
595,399,380
207,831,690
168,701,760
207,831,690
168,701,760
74
75
76
155,225
155,225
76,405
76,405
207,986,915
168,778,165
66
67
68
69
70
71
72
73
78
79
793,228
691,725
80
81
82
976,583
1,769,811
691,725
83
84
85
86
20,082,140
10,959,309
13,076
31,054,525
27,917,353
7,958,325
222,261
36,097,939
87
2,512,410
2,824,714
88
89
90
91
92
25,037
1,934,390
2,880,784
19,479
2,101,793
4,692,522
93
211,727
787,909
94
95
2,252,256
17,065,795
14,831,687
96
26,882,399
25,258,104
59,706,735
62,047,768
806,895,191
-
826,225,313
-
CONTROL (ACTIV-PASIV)
Indicatori, lei
Venituri din vnzri (611) , VV
Costul vnzrilor (711)
Profit brut (pierdere global) (rd. 01-02)
Alte venituri operaionale (612)
Cheltuieli comerciale (712)
Cheltuieli generale i administrative (713)
Alte cheltuieli operaionale (714)
Rezultatul din activitatea operaional : profit
(pierdere) (rd. 03+04-05-06-07)
Rezultatul din activitatea de investiii: profit
(pierdere) (621-721)
Rezultatul din activitatea financiar: profit
(pierdere) (622-722)
Rezultatul din activitatea economicofinanciar: profit (pierdere) (rd. 08+09+10)
Rezultatul excepional: profit (pierdere) (623723)
Profitul (pierderea) perioadei de gestiune
pn la impozitare (rd. 11+12)
Cheltuieli (economii) privind impozitul pe venit
(731)
Profit net (pierdere net) ( rd. 13 -14)
cod
rd.
1
2
3
4
5
6
7
630,436,889
367,800,301
262,636,588
17,816,655
109,500,653
62,563,283
38,493,557
100.0%
58.3%
41.7%
2.8%
17.4%
9.9%
6.1%
692,741,194
413,850,595
278,890,599
12,310,969
119,073,269
61,161,411
23,775,042
100.0%
59.7%
40.3%
1.8%
17.2%
8.8%
3.4%
69,895,750
11.1%
87,191,846
12.6%
3,212,109
0.5%
8,920,959
1.3%
10
1,158,475
0.2%
12,170,641
1.8%
11
74,266,334
11.8%
108,283,446
15.6%
2010
12
% de la VV
0.0%
2011
% de la VV
0.0%
13
74,266,334
11.8%
108,283,446
15.6%
14
15
39,214
74,227,120
0.0%
11.8%
7,500
108,275,946
0.0%
15.6%
cod
rd.
1
2
3
4
5
6
7
2010
2011
630,436,889
692,741,194
367,800,301
413,850,595
262,636,588
278,890,599
17,816,655
12,310,969
109,500,653
119,073,269
62,563,283
61,161,411
38,493,557
23,775,042
69,895,750
87,191,846
3,212,109
8,920,959
10
1,158,475
12,170,641
11
74,266,334
108,283,446
12
13
74,266,334
14
15
39,214
7,500
74,227,120
108,275,946
108,283,446
Indicatori
Cod.
2010
2011
Activitatea operaional
ncasri bneti din vnzri
Pli bneti furnizorilor i antreprenorilor
Pli bneti salariailor, contribuii pentru asigurrile sociale i prime
de asigurare obligatorie de asisten medical
Plata dobnzilor
1
2
971,038,820
410,546,464
1,042,363,366
461,329,331
3
4
63,071,686
8,019,217
69,869,990
4,927,211
14,973
39,214
6
7
14,036,557
320,847,192
2,348,549
338,429,489
182,575,845
170,116,680
3,572,616
799,127
10
11
12
47,637,603
2,395,466
1,800
54,761,975
7,425,829
5,310
13
Fluxul net al mijloacelor bneti din activitatea de investiii ( rd. 0910+ 11+ 12+/-13)
14
(41,667,721)
(46,531,709)
15
4,746,312
16
78,936,040
31,203,180
Plata dividendelor
ncasri bneti din emisiunea de aciuni proprii
17
18
51,942
54,512,801
3,800,000
19
20
35,977,231
(44,031,005)
Fluxul net al mijloacelor bneti din activitatea financiar (rd. 1516- 17+ 18-19+/- 20)
21
(110,218,901)
(125,946,986)
22
23
24
25
26
27
30,689,223
30,689,223
(296,776)
10,763,712
41,156,159
(2,362,015)
(2,362,015)
1,845,827
41,156,159
40,639,971
Activitatea de investiii
Activitatea financiar
CONSUMURILE I CHELTUIELILE
NTREPRINDERII
2010
2011
010
020
030
630436889
541,348,892
251,389,773
692741194
592,328,300
304,171,800
031
032
033
182,649,805
818,442
15,190,413
238,909,800
0331
0332
0333
0334
034
035
036
037
4,678,845
4,973,700
10,511,568
15,742,985
8,405,002
28,583,126
050
74,339,281
87,577,700
051
052
053
054
055
1,451,130
866,850
15,578,319
1,367,600
923,800
056
057
058
059
060
070
080
45,391,022
47,991
1,062,033
1,051,772
6,865,063
98,519,590
55,049,609
98,778,300
55,914,400
090
11,077,464
12,081,900
091
9,211,934
092
1,865,530
100
50,973,175
33,804,200
101
102
103
35,840
1,888,166
636,513
43,900
104
1041
2,135,553
2,135,553
105
7,331,419
1051
106
6,051,486
2,025,101
4,789,500
alte cheltuieli
107
32,894,198
Nr.
rnd
2010
2011
010
630436889
692741194
020
030
541348892
251,389,773
031
182649805
238909800
70000000
032
15190413
4973700
60000000
050
051
052
054
070
080
74,339,281
1451130
866850
592,328,300
304,171,800
87,577,700
1367600
923800
80000000
50000000
40000000
30000000
98,519,590
55,049,609
98,778,300
55,914,400
20000000
090
11,077,464
12,081,900
10000000
100
50,973,175
33,804,200
101
105
35840
7331419
43900
4789500
600000000
500000000
400000000
300000000
200000000
100000000
0
2010
2011
rilor si cheltuielilor
2010
2011
Cod
2010
020
030
100.00%
46.44%
100.00%
51.35%
031
032
033
72.66%
0.33%
6.04%
78.54%
0.00%
1.64%
0331
0332
0333
0334
034
035
036
037
1.86%
0.00%
4.18%
0.00%
6.26%
0.00%
3.34%
11.37%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
050
13.73%
14.79%
051
052
053
054
055
1.95%
1.17%
20.96%
0.00%
2.72%
1.56%
1.05%
0.00%
0.00%
0.00%
056
057
058
059
060
070
080
61.06%
0.06%
1.43%
1.41%
9.23%
18.20%
10.17%
0.00%
0.00%
0.00%
0.00%
0.00%
16.68%
9.44%
090
2.05%
2.04%
091
092
83.16%
16.84%
0.00%
0.00%
100
9.42%
5.71%
101
102
103
0.07%
3.70%
1.25%
0.13%
0.00%
0.00%
104
1041
4.19%
4.19%
0.00%
0.00%
105
1051
14.38%
0.00%
14.17%
0.00%
20011
106
107
11.87%
64.53%
0.00%
0.00%
Nr.
rnd
020
030
2010
2011
100.00%
46.44%
100.00%
51.35%
031
72.66%
78.54%
032
6.04%
1.64%
050
13.73%
14.79%
051
052
054
070
080
1.95%
1.17%
0.00%
18.20%
10.17%
1.56%
1.05%
0.00%
16.68%
9.44%
090
2.05%
2.04%
100
9.42%
5.71%
101
105
0.07%
14.38%
0.13%
14.17%
Ponderea co
9.42%
2.05%
10.17%
46.44%
18.20%
13.73%
Consumuri i c
care:
Consumuri i c
prestate de ter
Uzura (amortiz
Contribuii privi
i medicale ob
Contribuii privi
i medicale ob
Remunerarea m
Contribuii privi
i medicale ob
Alte consumur
total, din care:
2.04%
materii prime, m
cumprate, pies
materii prime, m
cumprate, pies
Consumuri i c
care:
Consumuri i c
prestate de ter
Uzura (amortiza
lung
Remunerarea m
Contribuii privin
stat i medicale
Alte consumuri
total, din care:
5.71%
9.44%
16.68%
51.35%
14.79%
Consumuri i
cheltuieli
aferente
serviciilor
prestate de
teri - total,
din care:
Uzura
(amortizarea)
activelor pe
termen lung
Remunerarea
muncii
Contribuii
privind
asigurrile
sociale de
stat i
medicale
obligatoriitotal
ilor 2010
uielilor 2011
elilor 2010-2011
rarea
2010
2011
Contribuii
privind
asigurrile
sociale de
stat i
medicale
obligatoriitotal
Alte
consumuri i
cheltuieli
operaionale total, din
care:
31/12/2010
ACTIV
1 ACTIVE PE TERMEN LUNG
31/12/2011
1.0%
0.7%
98.9%
0.0%
0
99.3%
0.0%
0.1%
62.5%
58.5%
51.0%
19.1%
15.8%
13.6%
0.5%
43.1%
18.0%
26.7%
11.9%
0.3%
37.5%
41.5%
100.0%
100.0%
PASIV
31/12/2010
31/12/2011
3 CAPITAL PROPRIU
Capital statutar si suplimentar
Rezerve
Profit nerepartizat (pierdere neacoperit)
Capital secundar
6.8%
10.7%
82.5%
-
6.8%
5.7%
87.5%
-
66.8%
72.1%
25.8%
0.2%
100.0%
0.0%
25.8%
20.4%
3.0%
52.0%
45.0%
1.1%
58.2%
40.7%
7.4%
7.5%
100.0%
100.0%
31/12/2010
1
2
31/12/2011
264.79%
-164.79%
436.46%
-336.46%
1.02%
0.68%
2.84%
5.89%
Terenuri (122)
Mijloace fixe (123)
Resurse naturale (125)
Uzura i epuizarea activelor materiale pe termen
lung (124, 126)
5
6
7
0.29%
184.10%
0.00%
0.31%
200.55%
0.00%
-87.23%
-106.75%
98.92%
99.26%
10
11
100.00%
0.00%
100.00%
0.00%
12
13
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.05%
0.00%
0.06%
18
62.54%
58.50%
19
20
82.26%
0.00%
82.50%
0.00%
21
22
23
24
25
0.51%
5.84%
8.16%
3.22%
50.99%
1.29%
6.40%
7.33%
2.48%
43.14%
26
27
28
29
30
31
32
33
34
85.36%
0.00%
0.00%
8.83%
5.06%
0.30%
0.10%
0.15%
0.20%
93.93%
0.00%
0.00%
2.10%
0.71%
0.33%
0.93%
1.83%
0.18%
35
19.05%
18.01%
36
37
100.00%
-
100.00%
-
38
39
15.80%
26.74%
40
41
42
43
44
0.02%
90.89%
9.08%
0.01%
13.62%
0.02%
58.34%
41.64%
0.01%
11.85%
45
0.55%
0.26%
37.46%
41.50%
100.00%
100.00%
PASIV
31/12/2010
31/12/2011
3 CAPITAL PROPRIU
3.1 Capital statutar i suplimentar
Capital statutar (311)
Capital suplimentar (312)
Capital nevrsat (313)
Capiatl retras (314)
Total s. 3.1 (rd. 48+49-50-51)
3.2 Rezerve
Rezerve stabilite de legislaie (321)
Rezerve prevzute de statut (322)
Alte rezerve (323)
Total s. 3.2 (rd. 53+54+55)
3.3 Profit nerepartizat (pierdere neacoperit)
Corectarea rezultatelor perioadelor precedente
(331)
Profitul nerepartizat al anilor precedeni (332)
Profitul net (pierderea) al perioadei de gestiune
(333)
Dividente pltite n avans
Total s. 3.3 (rd. 57+58+59-60)
3.4 Capital secundar
Diferene din reevaluarea activelor pe termen
lung (341)
Subvenii (342)
Total s. 3.4 (rd. 62+63)
48
49
50
51
52
98.49%
1.51%
0.00%
0.00%
6.82%
98.63%
1.37%
0.00%
0.00%
6.81%
53
54
55
56
9.90%
48.62%
41.48%
10.72%
16.91%
83.09%
0.00%
5.68%
57
58
0.00%
83.31%
-0.12%
79.33%
59
60
61
16.69%
0.00%
82.47%
20.78%
0.00%
87.51%
62
63
64
#DIV/0!
0.00%
0.00%
#DIV/0!
0.00%
0.00%
66.82%
72.06%
66
67
68
69
100.00%
0.00%
99.93%
100.00%
0.00%
99.95%
70
71
0.00%
0.00%
0.00%
0.00%
72
73
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.07%
0.00%
100.00%
0.05%
25.78%
20.43%
78
79
80
81
82
44.82%
0.00%
0.00%
629.14%
2.96%
0.00%
100.00%
0.00%
0.00%
1.11%
83
84
85
86
64.67%
35.29%
0.04%
52.01%
77.34%
22.05%
0.62%
58.18%
87
9.35%
11.18%
88
89
90
91
92
0.09%
7.20%
10.72%
0.00%
0.00%
0.08%
8.32%
18.58%
0.00%
0.00%
93
0.79%
3.12%
94
95
8.38%
63.48%
0.00%
58.72%
45.02%
40.71%
7.40%
7.51%
100.00%
100.00%
37.5%
62.5%
41.5%
ACTIVE CURENTE
58.5%
7.4%
CAPITAL PROPRIU
25.8%
7.5%
CAPITAL PROPRIU
20.4%
72.1%
7.5%
CAPITAL PROPRIU
20.4%
72.1%
ERMEN LUNG
ENTE
MEN LUNG
CAPITAL PROPRIU
DATORII PE TERMEN LUNG
DATORII PE TERMEN SCURT
CAPITAL PROPRIU
DATORII PE TERMEN LUNG
DATORII PE TERMEN SCURT
CAPITAL PROPRIU
DATORII PE TERMEN LUNG
DATORII PE TERMEN SCURT
Anii
Angajatii
2010
2011
Structura activelor
ATL/TA
AC/TA
S/AC
Rata imobilizrilor
Rata activelor curente
Uzura activelor materiale pe
termen lung
Analiza AC
Rata stocurilor de mrfuri i
materiale
0.63
0.37
0.58
0.42
47%
52%
50.99%
43.14%
CTS/AC
19.05%
18.01%
ITS/AC
MB/AC
15.80%
13.62%
26.74%
11.85%
TA-TD
AC-DTS
ATL-DTL
CP/TA
TD/TA
DTS/TA
Active nete
Active Nete
Active curente nete
Active pe termen lung nete
Structura pasivelor
Coeficientul de autonomie
Coeficientul de atragere a
surselor mprumutate
Rata datoriilor pe termen scurt
539,201,541
242,570,369
296,631,172
595,399,380
280,876,729
314,522,651
0.67
0.72
0.33
0.07
0.28
0.08
0.39
3.58
1.39
13.1%
18.2%
40.3%
12.6%
15.6%
13.1%
#DIV/0!
#DIV/0!
280,876,729
0.655
3.142
5.527
2.47
0.84
2.02
VV/S
VV/Creante
360/coefic
360/coefic
360/coefic
360/coefic
360/coefic
TD/TA
Rotaia stocurilor
Rotaia creanelor
Durata de rotaie
Capitalului de rulment, zile
Activelor, zile
Activelor curente, zile
Stocurilor, zile
Creanelor, zile
Rate de cretere (descretere)
4.09
10.95
4.68
11.22
139
461
173
88
33
146
429
178
77
32
9.9%
6.2%
45.9%
0.33
0.28
DTL/CP
0.39
0.28
TD/CP
0.50
0.39
Valoarea optim
>2,00
0,7-0,75
0,2-0,25
Formula de calcul
AC/DTS
(AC-S)/DTS
MB/DTS
2010
5.063
2.481
0.689
2011
5.527
3.142
0.655
Indicatorii lichiditatii
6.000
5.5
5.000
5.063
4.000
3.1
3.000
2.481
2.000
1.000
0.689
0.000
2010
0.6
2011
itatii
5.527
3.142
0.655
2011
Valoarea optim
>0
Formula de calcul
AC-DTS
ct mai mare
2010
2011
242570369.0
280876729.0
(MB+ITS)/ACN
0.367
0.471
ct mai mare
ct mai mare
(ACN/TA)*100%
VV/ACN
30.062
2.599
33.995
2.466
ct mai mic
>0, ct mai mare
>0, ct mai mare
360/RCR
TA-DTS
AC-DTL-DTS
138.516
145.965
747188456
539201541
764177545
595399380
90000
80000
70000
60000
50000
40000
30000
20000
10000
146.000
144.000
142.000
2010
2011
140.000
138.516
138.000
136.000
134.000
Durata de rotaie a capitalului de rulment, zile
wery SA
2010
2011
400000000.0
300000000.0
200000000.0
100000000.0
0.0
Active curente nete (ACN),
lei
2.600
2.599
2.550
2010
2011
2.500
2.466
2.450
2.400
Rotaia capitalului de rulment (RCR)
Valoarea optim
>0,5
Formula de calcul
CP/TP
2010
0.668
2011
0.721
<0,5
(DTL+DTS)/TA
0.332
0.279
<1,0
<0,3
(DTL+DTS)/CP
DTL/CP
0.496
0.386
0.388
0.283
<0,5
ACN/CP
0.450
0.472
<2
>2
TA/CP
TA/(DTL+DTS)
1.496
3.014
1.388
3.579
4.000
3.500
0.475
3.000
0.470
2.500
0.465
2.000
0.460
Coeficientul de manevrare a
capitalului propriu
0.455
0.450
1.000
0.445
0.500
0.440
0.435
2010
1.500
0.000
2011
0.721
0.668
0.600
0.500
0.400
0.332
0.279
0.300
0.200
0.100
0.000
2010
Coeficientul de autonomie financiar
2011
Coeficientul de atragere a mijloacelor mprumutate
4.000
3.500
3.000
2.500
Coeficientul de acoperire a
capitalului propriu
Rata solvabilitii generale
2.000
1.500
1.000
0.500
0.000
2010
2011
erire a
nerale
ct mai mic
<212
ct mai mare
360/CRCC
DRS+DRC
VV/MF
ct mai mic
TA/VV
2010
2011
0.781
460.763
0.838
429.368
2.086
172.610
4.090
88.009
10.947
32.886
2.020
178.209
4.682
76.886
11.218
32.092
12.825
11.943
28.070
120.895
0.686
30.143
108.979
0.720
1.280
1.193
INDICATORII PATRIMONIULUI
Indicatorul
Coeficientul de imobilizare
Rata mijloacelor fixe
Rata patrimoniului cu destinaie
productiv
Rata activelor curente
Rata compoziiei tehnice a activelor
Coeficientul de uzur a mijloacelor fixe
Rata activelor perfect lichide
Rata activelor ce au adus venituri
Valoarea optim
0.6
ct mai mare
Formula de calcul
ATL/TA
MF/TA
>0,5
0.4
ct mai mare
ct mai mic
ct mai mare
ct mai mare
(MF+S)/TA
AC/TA
MF/AC
U/MF
MB/TA
(MF+S+C)/TA ?
2010
0.625
1.139
2011
0.585
1.164
1.330
0.375
3.040
0.466
0.051
0.881
1.344
0.415
2.806
0.516
0.049
0.834
INDICATORII RENTABILITII
Indicatorul
Valoarea optim Formula de calcul
Rentabilitatea vnzrilor,%
>20
(PB/VV)*100%
Rentabilitatea vnzrilor (din profit net),%
ct mai mare
(PN/VV)*100%
Rentabilitatea activitii operaionale, %
ct mai mare
(RAOp/VV)*100%
Rentabilitatea economic,%
>10-15
(PPI/TA)*100%
Rentabilitatea financiar, %
>20-25
(PN/CP)*100%
Profit net ctre active,%
ct mai mare
(PN/TA)*100%
2010
41.659
11.774
11.087
9.204
13.766
9.199
2011
40.259
15.630
12.586
13.106
18.185
13.105
2010
2011
505425431.6 506743285.4
630436889.0 692741194.0
1.247
1.367
24.7
36.7
Coeficient
3.3
1
Formula de calcul
PPI/TA
VV/TA
2010
0.304
0.781
2011
0.432
0.838
Coeficientul de autonomie
Rentabilitatea net a activelor
0.6
1.4
ATLB/DTL
PN/TA
0.000
0.129
0.000
0.183
1.2
ACN/TA
0.361
0.408
1.575
2
1.862
2
Modelul Altman
Indicatorul
X1 Ponderea activelor curente nete
X2 Capacitatea de finanare
2010
0.361
0.100
2011
0.408
0.057
X3 Rentabilitatea activelor
X4 Gradul de ndatorare
3.3
0.6
PB/TA
CS/DTL
1.074
0.000
1.114
0.000
0.1
VV/TA
0.078
0.084
1.613
1.663
2.675
2.675
VV/N
forma nr.1-P
PM/N
forma nr.5-C
VV-CM
VA/N
C/VV
CC/VV
(DTL+DTS)/VV
ct mai mici
(DTLB+DTSB)/VV
(CC+CGA+ACO)/V
V
TC/PM
PN/N
ct mai mici
ct mai mici
ct mai mare
2010
2011
#DIV/0!
#DIV/0!
#DIV/0!
251389773.0
379047116.0
#DIV/0!
0.091
0.078
0.425
#DIV/0!
###
###
#DIV/0!
0.089
0.084
0.333
0.332
0.245
0.334
#DIV/0!
#DIV/0!
0.294
#DIV/0!
#DIV/0!