Documente Academic
Documente Profesional
Documente Cultură
792.222.976,00
1.247.405.312,0
0
1.773.419.980,0
0
789.250.688,00
1.189.675.008,0
0
1.745.548.048,0
0
0,00
0,00
0,00
115.674.032,00
119.672.696,00
155.304.072,00
Stocuri
40.560.312,00
37.739.432,00
67.827.168,00
Creante - Total
70.233.544,00
76.641.176,00
85.726.493,00
4.877.754,00
5.289.665,00
1.747.991,00
2.420,00
2.420,00
2.420,00
208.124,00
7.447.523,00
0,00
3.679.006.720,0
0
3.610.827.520,0
0
3.275.159.407,0
0
621.398.016,00
608.477.440,00
586.966.919,00
1.532.375.168,0
0
1.440.510.976,0
0
1.340.253.391,0
0
3.563.124.480,0
0
3.483.707.392,0
0
3.119.855.335,0
0
2.770.901.504,0
0
2.236.301.824,0
0
1.346.435.355,0
0
44.354.004,00
51.858.240,00
175.894.130,00
3.428.965,00
10.286.895,00
18.331.126,00
Venituri in avans
5.960.727,00
0,00
0,00
34.321.136,00
34.321.136,00
34.321.138,00
2.836.744.192,0
0
2.288.160.256,0
0
1.522.329.485,0
0
627.531.200,00
497.955.200,00
765.442.904,00
651.930.624,00
497.814.304,00
748.252.214,00
409.013.120,00
104.108.960,00
115.621.363,00
1.101.515.904,0
0
1.463.740.928,0
0
1.082.961.765,0
0
-449.585.312,00
-965.926.656,00
-334.709.551,00
0,00
0,00
0,00
45.040,00
391.247,00
1.053.759,00
2.781.584,00
100.097.824,00
51.746.423,00
7.873.701,00
38.393.404,00
245.859.628,00
12.516.522,00
106.245.792,00
288.705.417,00
Rezultat financiar
-9.734.938,00
-6.147.966,00
-236.958.994,00
Venituri totale
654.712.192,00
597.912.128,00
799.998.637,00
Cheltuieli totale
1.114.032.512,0
0
1.569.986.816,0
0
1.371.667.182,0
0
Rezultat brut
-459.320.224,00
-972.074.624,00
-571.668.545,00
Rezultat net
-459.320.224,00
-946.867.200,00
-569.443.477,00
2.267,00
2.744,00
3.318,00
Datorii - Total
Judetul:
VALCEA
Activitatea
Cod 2413
CAEN:
Unitatea:
Adresa:
Nr. Registrul
Comertului
J38/219/1991
Cod 1475261
Fiscal:
Simbol: OLT
20
767.941.421
772.800.745
I.Imobilizari necorporale:
06
6.407.826
6.445.921
Inceputul
Sfarsitul perioadei
perioadei
A.Active imobilizate:
19
772.694.852
884.060.079
I.Imobilizari necorporale:
06
6.445.921
5.616.637
1. Terenuri si constructii
07
175.555.353
173.971.788
08
434.487.521
391.130.460
II.Imobilizari corporale:
09
618.902
563.758
10
146.280.944
303.138.193
11
756.942.720
868.804.199
III.Imobilizari financiare:
18
9.306.211
9.639.243
B.Active circulante:
35
421.301.645
493.256.670
20
81.673.522
62.516.744
21
15.802.825
26.374.039
22
118.797.279
96.533.840
23
7.356.144
6.039.183
Total stocuri:
24
223.629.770
191.463.806
II.Creante:
30
179.611.328
259.393.949
33
2.420
2.420
34
18.058.127
42.396.495
C.Cheltuieli in avans:
36
2.375.007
655.954
45
631.889.091
780.415.952
46
-208.843.493
-286.609.627
47
557.099.497
592.060.626
56
233.669.693
259.921.845
H.Provizioane:
60
I.Venituri in avans:
63
7.382.916
5.496.125
J.Capital si rezerve:
83
323.429.804
332.138.781
81
323.429.804
332.138.781
I.Capital:
67
354.695.600
354.695.600
II.Prime de capital:
68
69
490.049.278
487.586.188
IV.Rezerve:
75
14.483.864
19.690.468
I.Stocuri:
V.Rezultatul reportat:
Sold Creditor
76
Sold Debitor
77
535.798.938
538.199.795
Sold Creditor
78
22.643.128
8.779.523
Sold Debitor
79
Repartizarea profitului
80
22.643.128
413.203
VI.Rezultatul exercitiului:
01
1.442.065.098
1.731.805.193
10
1.532.113.198
1.742.100.936
32
1.482.028.225
1.722.693.746
33
50.084.973
19.407.190
34
Venituri financiare
42
41.344.916
68.012.608
Cheltuieli financiare
49
68.786.761
78.640.275
50
51
27.441.845
10.627.667
52
22.643.128
8.779.523
53
Venituri extraordinare
54
Cheltuieli extraordinare
55
56
Rezultatul financiar
Rezultatul curent
Rezultatul extraordinar
Rezultatul extraordinar Profit
57
Venituri totale
58
1.573.458.114
1.810.113.544
Cheltuieli totale
59
1.550.814.986
1.801.334.021
60
22.643.128
8.779.523
61
64
22.643.128
8.779.523
65
Rezultatul brut
Rezultatul net
Date Informative
Nr.rd.
An
precedent
An curent
23
5432
5048
- RON SOLD LA
Denumirea indicatorului
Nr.
rd.
01.01.2007
31.12.2007
A. ACTIVE IMOBILIZATE
19
I. Imobilizari necorporale
06
884.060.079 1.095.016.853
5.616.637
3.878.853
07
173.971.788
225.781.309
08
391.130.460
446.571.476
09
563.758
427.497
10
303.138.193
384.540.459
11
868.804.199 1.057.320.741
18
9.639.243
33.817.259
B. ACTIVE CIRCULANTE
35
493.256.670
554.156.881
20
62.516.744
82.243.262
21
26.374.039
38.972.827
22
96.533.840
130.484.861
23
6.039.183
7.051.464
Total stocuri:
24
191.463.806
258.752.414
II. Creante
30
259.393.949
285.312.548
33
2.420
2.420
34
42.396.495
10.089.499
C. CHELTUIELI IN AVANS
36
655.954
267.746
45
780.415.952
971.113.644
46
47
597.450.452
678.327.836
56
259.921.845
653.557.844
H. PROVIZIOANE
60
29.851.465
I. VENITURI IN AVANS:
63
5.496.125
12.211.253
J. CAPITAL SI REZERVE
85
332.138.781
-17.292.726
83
332.138.781
-17.292.726
I. Capital
67
354.695.600
32.358.864
68
69
487.586.188
551.445.330
IV. Rezerve
74
19.690.468
24.630.472
Sold C
78
Sold D
79
538.199.795
529.833.475
I. Stocuri
-286.609.627 -416.689.017
80
8.779.523
Sold D
81
8.779.523
95.893.917
82
413.203
Repartizarea profitului
Nr.
rd.
B
31.12.2007
01 1.731.805.193 1.749.871.975
10 1.742.100.936 1.875.094.922
32 1.722.693.746 1.867.709.442
33
19.407.190
7.385.480
- Pierdere
34
42
68.012.608
83.894.339
49
78.640.275
187.173.736
- Profit
50
- Pierdere
51
10.627.667
103.279.397
- Profit
52
8.779.523
- Pierdere
53
95.893.917
Venituri extraordinare
54
55
- Profit
56
- Pierdere
57
Venituri totale
58 1.810.113.544 1.958.989.261
Cheltuieli totale
59 1.801.334.021 2.054.883.178
- Profit
60
8.779.523
- Pierdere
61
95.893.917
- Profit
64
8.779.523
- Pierdere
65
95.893.917
Date informative
Formularul 30
Nr.
31.12.2006 31.12.2007
rd.
23
2
5048
4836
- RON SOLD LA
Denumirea indicatorului
Nr.
rd.
01.01.2008
31.12.2008
A. ACTIVE IMOBILIZATE
19
1.095.016.853 1.106.989.588
I. Imobilizari necorporale
06
3.878.853
2.173.485
1. Terenuri si constructii
07
225.781.309
211.263.044
08
446.571.476
598.782.983
09
427.497
703.318
10
384.540.459
268.749.669
11
1.057.320.741 1.079.499.014
18
33.817.259
25.317.089
B. ACTIVE CIRCULANTE
35
554.156.881
393.993.463
I. Stocuri
20
82.243.262
36.549.306
21
38.972.827
20.565.788
22
130.484.861
80.875.485
23
7.051.464
2.295.978
Total stocuri:
24
258.752.414
140.286.557
II. Creante
30
285.312.548
237.145.241
33
2.420
2.420
34
10.089.499
16.559.245
C. CHELTUIELI IN AVANS
36
267.746
90.572
45
46
47
678.327.836
390.974.167
56
653.557.844
598.697.822
H. PROVIZIOANE
60
29.851.465
29.851.465
I. VENITURI IN AVANS:
63
12.211.253
13.691.111
J. CAPITAL SI REZERVE
85
-17.292.726 -251.266.231
83
-17.292.726 -251.266.231
I. Capital
67
32.358.864
32.358.864
68
69
551.445.330
516.900.405
IV. Rezerve
74
24.630.472
59.178.124
Sold C
78
Sold D
79
529.833.475
625.702.175
Sold C
80
Sold D
81
234.001.449
82
971.113.644 1.110.099.456
-416.689.017 -716.015.421
Repartizarea profitului
Nr.
rd.
A
PERIOADEI DE
RAPORTARE
31.12.2007
31.12.2008
01 1.749.871.975 1.946.943.238
10 1.875.094.922 1.953.192.428
32 1.867.709.442 2.030.372.934
33
7.385.480
- Pierdere
34
77.180.506
42
83.894.339
58.709.676
49
187.173.736
215.530.619
- Profit
50
- Pierdere
51
103.279.397
156.820.943
- Profit
52
- Pierdere
53
95.893.917
234.001.449
Venituri extraordinare
54
55
- Profit
56
- Pierdere
57
Venituri totale
58 1.958.989.261 2.011.902.104
Cheltuieli totale
59 2.054.883.178 2.245.903.553
60
- Pierdere
61
95.893.917
234.001.449
- Profit
64
- Pierdere
65
95.893.917
234.001.449
Date informative
Formularul 30
Nr.
31.12.2007 31.12.2008
rd.
23
2
4836
4199
- RON SOLD LA
Denumirea indicatorului
Nr.
rd.
01.01.2009
31.12.2009
A. ACTIVE IMOBILIZATE
19
1.106.989.588 1.098.810.419
I. Imobilizari necorporale
06
2.173.485
784.081
1. Terenuri si constructii
07
211.263.044
213.562.319
08
598.782.983
613.347.586
09
703.318
1.104.839
10
268.749.669
244.785.628
11
1.079.499.014 1.072.800.372
18
25.317.089
25.225.966
B. ACTIVE CIRCULANTE
35
393.993.463
361.367.836
20
36.549.306
27.629.294
21
20.565.788
15.601.588
22
80.875.485
67.321.408
23
2.295.978
3.153.235
Total stocuri:
24
140.286.557
113.705.525
I. Stocuri
II. Creante
30
237.145.241
187.445.219
33
2.420
2.420
34
16.559.245
60.214.672
C. CHELTUIELI IN AVANS
36
90.572
328.439
45
1.110.099.456
977.242.253
46
-716.015.421 -615.545.978
47
390.974.167
483.264.441
56
598.697.822
901.799.922
H. PROVIZIOANE
60
29.851.465
29.851.465
I. VENITURI IN AVANS:
63
13.691.111
11.708.759
J. CAPITAL SI REZERVE
85
-251.266.231 -460.095.705
83
-251.266.231 -460.095.705
I. Capital
67
32.358.864
34.302.386
68
69
516.900.405
512.783.981
IV. Rezerve
74
59.178.124
62.404.596
Sold C
78
Sold D
79
625.702.175
859.699.458
Sold C
80
Sold D
81
209.887.210
82
Repartizarea profitului
Nr.
rd.
B
31.12.2009
01 1.946.943.238 1.077.518.784
10 1.953.192.428 1.068.267.540
32 2.030.372.934 1.168.083.748
33
- Pierdere
34
77.180.506
99.816.208
42
58.709.676
27.918.383
49
215.530.619
137.960.718
- Profit
50
- Pierdere
51
156.820.943
110.042.335
- Profit
52
- Pierdere
53
234.001.449
209.858.543
Venituri extraordinare
54
55
- Profit
56
- Pierdere
57
Venituri totale
58 2.011.902.104 1.096.185.923
Cheltuieli totale
59 2.245.903.553 1.306.044.466
60
- Pierdere
61
234.001.449
209.858.543
- Profit
64
- Pierdere
65
234.001.449
209.887.210
Date informative
Formularul 30
Nr.
31.12.2008 31.12.2009
rd.
B
23
2
4199
3468
- RON SOLD LA
Denumirea indicatorului
Nr.
rd.
01.01.2010
31.12.2010
A. ACTIVE IMOBILIZATE
19
1.098.810.419 1.774.271.357
I. Imobilizari necorporale
06
784.081
2.231.599
1. Terenuri si constructii
07
213.562.319
475.767.124
08
613.347.586
863.425.069
09
1.104.839
1.609.158
10
244.785.628
406.012.441
11
1.072.800.372 1.746.813.792
18
25.225.966
25.225.966
B. ACTIVE CIRCULANTE
35
361.367.836
381.028.681
20
27.629.294
72.010.862
21
15.601.588
20.069.874
22
67.321.408
45.701.148
23
3.153.235
24.752.290
Total stocuri:
24
113.705.525
162.534.174
II. Creante
30
187.445.219
213.252.331
33
2.420
2.420
34
60.214.672
5.239.756
C. CHELTUIELI IN AVANS
36
328.439
3.920.360
45
977.242.253 1.170.462.046
46
-615.545.978 -785.513.005
47
I. Stocuri
483.264.441
988.758.352
56
H. PROVIZIOANE
60
29.851.465
29.851.465
I. VENITURI IN AVANS:
66
11.708.759
381.413.692
I. Capital
70
34.302.386
34.302.386
71
72
512.783.981
641.615.409
IV. Rezerve
77
62.404.596
68.438.425
Actiuni proprii
78
79
80
Sold C
81
Sold D
82
901.799.922 1.126.039.534
J. CAPITAL SI REZERVE
83
Sold D
84
209.887.210
223.315.891
Repartizarea profitului
85
86
Patrimoniul public
87
88
-460.095.705 -548.546.339
0
-460.095.705 -548.546.339
Nr.
rd.
B
31.12.2010
01 1.077.518.784 1.309.544.085
12 1.068.267.540 1.354.207.851
35 1.168.083.748 1.489.478.789
- Profit
36
- Pierdere
37
99.816.208
135.270.938
45
27.918.383
73.671.746
52
137.960.718
161.684.449
- Profit
53
- Pierdere
54
110.042.335
88.012.703
- Profit
55
- Pierdere
56
209.858.543
223.283.641
Venituri extraordinare
57
58
- Profit
59
- Pierdere
60
Venituri totale
61 1.096.185.923 1.427.879.597
Cheltuieli totale
62 1.306.044.466 1.651.163.238
63
- Pierdere
64
209.858.543
223.283.641
- Profit
67
- Pierdere
68
209.887.210
223.315.891
Date informative
Formularul 30
Nr.
31.12.2009 31.12.2010
rd.
23
2
3468
3570
BILANT
la data 31.12.2011
Formular 10
- lei -
Denumirea elementului
Nr.
rd.
Sold la
01.01.2011
31.12.2011
A. ACTIVE IMOBILIZATE
I. IMOBILIZRI NECORPORALE
1.Cheltuieli de constituire (ct.201-2801)
01
02
270.667
03
2.231.599
2.231.069
04
05
06
2.231.599
2.501.736
07
475.767.124
564.322.662
08
863.425.069
855.935.212
09
1.609.158
1.520.098
10
406.012.441
426.698.625
11 1.746.813.792 1.848.476.597
12
25.225.966
25.135.966
13
14
15
16
17
18
25.225.966
25.135.966
19 1.774.271.357 1.876.114.299
B. ACTIVE CIRCULANTE
I. STOCURI
1. Materii prime i materiale consumabile (ct. 301 + 321 + 20
72.010.862
48.531.576
302 + 322 + 303 + 323 +/-308 + 351 + 358+ 381 + 328 +/388 - 391 - 392 - 3951 - 3958 - 398)
2. Producia n curs de execuie (ct. 331 + 332 + 341 +/348* - 393 - 3941 - 3952)
21
20.069.874
9.865.661
45.701.148
38.367.684
23
24.752.290
4.548.743
24
162.534.174
101.313.664
II. CREANTE (Sumele care urmeaza sa fie incasate dupa o perioada de un an trebuie prezentate
separat pentru fiecare element)
1. Creane comerciale (ct. 2675* + 2676 *+ 2678* +
2679* - 2966* - 2968* + 4092 +411 + 413 + 418 - 491)
25
164.949.666
135.130.607
26
27
28
48.302.665
79.191.027
29
30
213.252.331
214.321.634
31
2.420
2.420
33
2.420
2.420
34
5.239.756
3.326.508
35
381.028.681
318.964.226
36
3.920.360
3.345.234
38
578.498.139
550.947.103
39
104.717.330
96.710.728
40
449.998.810
824.159.800
41
42
37.247.767
81.630.688
45 1.170.462.046 1.553.448.319
46
-785.513.005
1.231.173.859
988.758.352
644.940.440
49
19.723.943
30.022.010
50
151.899.335
85.080.081
51
442.638.691
362.031.214
52
53
511.777.565
508.871.350
56 1.126.039.534
986.004.655
55
H. PROVIZIOANE
1. Provizioane pentru pensii i obligaii similare (ct. 1515)
57
58
59
29.851.465
29.851.465
60
29.851.465
29.851.465
61
10.441.408
9.301.229
62
35.000
63
35.000
64
65
370.972.284
446.667.518
66
381.413.692
456.003.747
67
34.302.386
34.321.138
68
69
70
34.302.386
34.321.138
71
72
641.615.409
639.073.044
73
6.842.711
6.842.711
74
75
53.605.469
56.133.617
76
7.990.245
7.990.245
77
68.438.425
70.966.573
78
79
80
81
J. CAPITAL I REZERVE
I. CAPITAL
IV. REZERVE
(ct. 117)
SOLD D (ct. 117)
82 1.069.586.668 1.292.902.559
83
84
223.315.891
278.342.623
85
86
-548.546.339 -826.884.427
87
88
-548.546.339 -826.884.427
Denumirea indicatorilor
Nr.
rd.
2010
2011
01
1.309.544.08
1.533.016.194
5
02
1.234.083.24
1.468.548.424
5
03
75.460.840
64.467.770
04
07
Sold D
08
19.965.331
15.916.180
09
58.405.817
30.574.909
10
6.223.280
13.956.549
11
8.909.566
13
736.147.305
850.290.534
14
8.729.003
12.521.260
15
253.588.910
361.342.954
16
47.326.717
46.116.239
17
18
123.102.931
148.350.146
19
95.020.301
112.701.929
28.082.630
35.648.217
21
110.925.444
127.814.294
22
119.588.429
127.828.637
23
8.662.985
14.343
-2.900.211
827.554
25
4.791.243
25.675.173
26
7.691.454
24.847.619
27
212.558.690
173.264.415
125.452.021
132.932.641
5.494.378
5.364.704
30
81.612.291
34.967.070
31
32
- Cheltuieli (ct.6812)
33
- Venituri (ct.7812)
34
35
1.489.478.78
1.720.527.396
9
36
37
135.270.938
158.895.924
38
161.543
246.140
39
161.543
246.140
10. Venituri din alte investiii i mprumuturi care fac parte din
40
activele imobilizate(ct.763)
488
493
41
42
418.315
787.347
43
44
73.091.400
78.964.695
45
73.671.746
79.998.675
- Cheltuieli (ct.686)
47
- Venituri (ct.786)
48
49
72.571.515
104.930.393
50
51
89.112.934
94.514.981
52
161.684.449
199.445.374
53
54
88.012.703
119.446.699
55
56
223.283.641
278.342.623
57
58
59
60
61
1.427.879.59
1.641.630.147
7
62
1.651.163.23
1.919.972.770
8
63
64
223.283.641
278.342.623
65
32.250
66
67
68
223.315.891
278.342.623
DATE INFORMATIVE
la data 31.12.2011
Formular 30
I. Date privind rezultatul inregistrat
A
Unitti care au inregistrat profit
Unitti care au inregistrat pierdere
II Date privind platile restante
A
Plti restante total (rd.04+08+14 la
18+22), din care:
Furnizori restani total (rd. 05 la 07), din
care:
- peste 30 de zile
- peste 90 de zile
- peste 1 an
Obligatii restante fata de bugetul
asigurarilor sociale total(rd.09 la 13), din
care:
- Contributii pentru asigurari sociale de
stat datorate deangajatori, salariati si alte
persoane asimilate
- Contributii pentru fondul asigurarilor
sociale de sanatate
- Contribuia pentru pensia suplimentar
- Contributii pentru bugetul asigurarilor
pentru somaj
Total din
care:
1=2+3
Nr. unitati
1
Sume
2
0
1
Pentru
activitatea
curenta
2
0
278.342.623
Pentru activitatea
de investitii
3
03 291.827.115
267.056.407
24.770.708
04 291.827.115
267.056.407
24.770.708
05 111.720.262
06 145.924.518
07 34.182.335
107.037.453
139.389.876
20.629.078
4.682.809
6.534.642
13.553.257
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
0
0
0
0
0
0
0
0
0
0
0
0
Nr.
31.12.2010 31.12.2011
rd.
B
1
2
23
3.570
3.447
24
3.573
3.383
Nr.
Sume (lei)
rd.
B
1
25
26
27
28
29
30
31
32
33
34
35
0
0
36
37
38
39
40
41
42
43
44
0
0
0
0
0
45 66.781.772
46 1.044.546
47 65.737.226
Nr.
Sume (lei)
rd.
B
1
48 5.915.088
Nr.
rd.
B
49
50
51
Nr.
rd.
B
52
53
54
31.12.2010
31.12.2011
2
0
0
0
0
0
0
31.12.2010
31.12.2011
2
0
0
0
0
55
0
0
Nr.
31.12.2010 31.12.2011
rd.
B
1
2
56
33.758.827 35.197.105
57
33.726.136
33.636.136
58
59
60
61
0
33.726.136
0
0
0
33.636.136
0
0
62
63
64
65
0
0
32.691
0
0
1.560.969
66
1.155
1.537.969
67
31.536
23.000
68
211.160.529 163.889.678
69
75.017.667
52.418.750
70
76.096.085
66.781.772
71
72
47.985.614
78.290.977
73
74
47.985.614
78.290.977
75
76
77
78
0
0
0
0
0
0
0
0
79
80
4.296.470
4.323.153
81
82
4.296.470
4.323.153
83
84
0
0
0
0
85
2.420
2.420
86
87
88
89
0
2.420
0
0
0
2.420
0
0
90
91
92
93
94
95
0
0
0
30.400
11.240
0
0
0
18.980
7.427
96
19.160
11.553
97
4.246.692
2.349.256
98
99
100
101
2.465.475
0
1.781.217
0
1.888.779
0
460.477
0
102
962.664
958.272
103
838.797
836.297
104
123.867
121.975
107
108
0
0
0
0
109
110
111
0
0
0
0
112
552.463.665 522.432.468
113
114
134.789.650 100.000.000
417.674.015 422.432.468
115
9.963.070
7.129.845
116
117
1.041.213
8.921.857
1.470.856
5.658.989
118
119
120
0
0
0
0
121
122
123
0
0
0
0
124
35.795.347
51.316.775
125
126
0
35.795.347
31.432.179
19.884.596
127
90.025
128
129
0
0
0
90.025
130
131
132
0
0
0
0
133
134
135
136
0
0
0
0
0
0
137
515.279.115 512.754.690
138
509.981.439 509.316.721
139
5.297.676
3.437.969
141
366.650.084 340.386.856
142
5.543.123
12.923.540
143
13.385.264
37.838.558
144
10.120.582
29.388.778
145
3.205.273
8.433.611
146
147
148
59.409
0
0
16.169
0
0
149
150
14.817.830
26.985.250
151
152
14.817.830
26.985.250
153
154
155
0
0
156
34.302.386 34.321.138
157
34.302.386 34.321.138
158
0
0
159
0
0
160
0
0
161
0
0
Nr.
31.12.2010 31.12.2011
rd.
B
1
2
162
50.356
95.717
Formular 40
Elemente Imobilizari
Reduceri
Nr.
rd. Sold Initial
B
Cresteri
Sold final
Din care:
(col.5=1+2+3)
dezmembrari
si casari
Total
3
280.000
Imobilizari
necorporale
Cheltuieli de
constituire si cheltuieli 01
de dezvoltare
280.000
Alte imobilizari
02
16.479.880
11.942
16.491.822
Avansuri si
imobilizarinecorporale 03
in curs
16.479.880
291.942
16.771.822
119.232.029
Imobilizari corporale
Terenuri
05
112.086.991
7.157.188
12.150
Constructii
06
363.680.133 98.213.110
4.450.603
457.442.640
Instalatii tehnice si
masini
07
863.425.069 112.008.319
4.202.488
1.323.147
971.230.900
08
11.293
11.079
1.647.489
Avansuri si imobilizari
09
corporale in curs
1.609.158
49.624
33.726.136
90.000
ACTIVE
IMOBILIZATE 12 1.797.019.808 395.822.238 166.182.405
TOTAL(rd.04+10+11)
426.698.625
1.334.226 1.976.251.683
x
33.636.136
1.334.226 2.026.659.641
- lei Elemente de
imobilizari
A
Imobilizari
necorporale
Cheltuieli de
constituire
sicheltuieli de
dezvoltare
13
9.333
9.333
Alte imobilizari
14
14.248.281
12.472
14.260.753
15
14.248.281
21.805
14.270.086
Imobilizari
corporale
Terenuri
16
Constructii
17
12.325.394
10.320
12.315.074
Instalatii tehnice si
masini
18
114.102.570
20.628
114.081.942
19
127.526
135
127.391
20
126.555.490
31.083
126.524.407
21
14.248.281
126.577.295
31.083
140.794.493
Nr.rd.
Sold
initial
Ajustari
constituite in
cursul anului
Ajustari
reluate la
venituri
Sold final
(col.13=10+11-12)
10
11
12
13
Imobilizari necorporale
Cheltuieli de constituire si
cheltuielide dezvoltare
22
Alte imobilizari
23
Avansuri si imobilizari
necorporale incurs
24
25
Terenuri
26
Constructii
27
37.595
662
36.933
28
1.213.746
1.213.746
29
Avansuri si imobilizari
corporale incurs
30
31
1.251.341
662
1.250.679
Imobilizari financiare
32
8.500.170
8.500.170
AJUSTARI PENTRU
DEPRECIERE -TOTAL
(rd.25+31+32)
33
8.500.170
1.251.341
662
9.750.849
Imobilizari corporale
APRECIEREA BONITATII
INTREPRINDERII
INDICATORII DE BONITATE
Nr.crt
Denumire
indicator
1.
2.
3.
Solvabilitate
4.
Rata profitului
5.
Rentabilitate financiara
6.
7.
Marja de exploatare
8.
Marja neta
9.
Grad de indatorare
10.
Formula de
calcul
Observatii
11.
Gradul de acoperire a
dobanzii
12.
Activul net
Denumire
indicator
Active curente
Datorii curente (pe
termen scurt <1 an)
Stocuri
Active curente-Stocuri
Capitalul propriu
Datorii pe termen lung
Datorii totale
Total pasive
Active imobilizate
Cheltuieli inregistrate in
avans
Total active
Profit brut
Ca
Venituri totale
Profit din exploatare
2013
2014
Observati
i
16.
17.
18.
19.
Rezultatul net al
exercitiului
Cheltuielile cu
dobanzile
Impozit pe profit
EBIT
Nr.cr
t
Pozitia
1.
Rata
lichiditatii
curente
Solvabilitat
ea
patrimonia
la
Rata
profitului
Rentabilita
tea
financiara
Rata
utilizarii
activelor
curente
Gradul de
acoperire a
dobanzii
2.
3.
4.
5.
6.
Puncta Valoar
jul
e
indica
tor
2013
Valoar
e
indica
tor
2014
Punct
aj
acord
at
2013
Punct
aj
acord
at
2014
Punct
aj
TOTA
L
7.
Subtotal