Documente Academic
Documente Profesional
Documente Cultură
Petronela
Petronela
2010
82,294,885
316,654
960,075
0
-20,445,584
-14,260,764
-4,696,965
-2,794,334
45,110,857
2011
93,443,090
312,530
-103,102
0
-25,365,226
-14,383,314
-4,940,311
-28,591,151
25,415,929
2012
104,970,886
98,785
1,016,472
0
-27,128,516
-16,432,143
-5,672,160
-35,263,182
26,245,830
16,934,705
910,221
0
17,844,926
-3,430,133
21,275,059
15,707,018
1,212,744
0
16,919,762
-2,698,974
19,618,736
16,416,857
7,196,600
0
23,613,457
-2,577,257
26,190,714
2013
119,072,518
156,819
552,079
-30,552,404
-18,018,323
-6,003,762
-36,182,466
34,476,144
22,587,898
6,527,443
0
29,115,341
-3,534,262
32,649,603
2010
2011
2012
2013
82,294,885 93,443,090
###
###
89,764,504 105,510,561 119,727,744 136,741,409
4,896,125
2,997,906
2,686,036
2,017,651
-12,365,744 -15,065,377 -17,442,894
0
0
0
0
0
0
0
0
0
0
0
0
-19,686,542
0
0
0
0
2010
316,654
2011
312,530
2012
98,785
2013
156,819
2010
960,075
960,075
2011
-103,102
-103,102
2012
1,016,472
1,016,472
2013
552,079
552,079
Cheltuieli cu personalul
Cheltuieli cu salariile personalului i tichetele de mas acordate salariailor
Cheltuieli privind asigurrile i protecia social
Cheltuieli cu primele reprezentnd participarea personalului la profit
Cheltuieli cu remunerarea n instrumente de capitaluri proprii
Venituri din subvenii de exploatare pentru plata personalului, asigurri i protecia social
Cheltuieli cu amortizarea
Cheltuieli de exploatare privind amortizarea imobilizrilor
Cheltuieli de exploatare privind ajustrile pentru deprecierea imobilizrilor
Venituri din ajustri pentru deprecierea imobilizrilor
Pierderi din creane i debitori diveri
Cheltuieli de exploatare privind ajustrile pentru deprecierea activelor circulante
Venituri din creane reactivate i debitori diveri
Venituri din ajustri pentru deprecierea activelor circulante
2010
2011
2012
2013
###
### -27,128,516 -30,552,404
-15,962,391 -21,315,660 -22,412,993 -25,239,064
-2,229,422
-1,696,692
-1,776,120
-1,721,396
-1,685,268
-1,871,742
-2,311,497
-2,864,848
-568,503
-481,132
-627,906
-727,096
2010
2011
2012
2013
###
### -16,432,143 -18,018,323
-11,094,263 -11,226,430 -12,791,039 -14,019,329
-3,166,501 -3,156,884
-3,641,104
-3,998,994
2010
2011
-4,696,965 -4,940,311
2012
-5,672,190
2013
-6,003,762
2010
###
2011
###
2012
###
2013
###
-1,403,237
-1,599,239
-2,634,071
-2,037,100
61,102
-603,197
-402,368
-2,229,631
-22,086
Impozitul pe profit
Cheltuieli cu impozitul pe profit
Cheltuieli cu impozitul pe venit i alte impozite care nu apar n evenimentele de mai sus
2010
2011
2012
2013
910,221
### 7,196,600 6,527,443
809,906 684,215
0
0
2,180,933 2,873,913 2,947,471 2,611,134
0
0
930,838
909,869
0
0
48,230
273,800
1,196,652 1,587,152 1,378,723 1,168,885
4,187,491 5,145,280 5,305,262 4,963,688
344,152 1,631,444 -3,194,561 -4,321,315
119,151
112,995
62,797
20,514
2010
0
2011
0
2012
0
2013
0
BILAN CONTABIL
Active
Active imobilizate
Imobilizri corporale
Imobilizri necorporale
Imobilizri financiare
Active circulante
Stocuri
Creane
Investiii pe termen scurt
Casa i conturi la banci
Total active
Cheltuieli inregistrate in avans
Capital i datorii
Capital i rezerve
Capital
Prime de capital i aciuni proprii
Rezerve din reevaluare
Rezerve
Profitul sau pierderea exerciiului financiar
Datorii pe termen lung
mprumuturi i alte datorii care trebuie pltite ntr-o perioad mai mare de un an
Subvenii pentru investiii
Datorii pe termen scurt
Datorii comerciale i alte datorii pe termen scurt
Avansuri incasate in contul comenzilor
Partea curent de mprumuturi i datorii pe termen lung
Alte datorii
Total capital i datorii
2010
2011
2012
2013
14,029,868
14,842,993
14,220,788
402,687
402,687
587,711
17,986,516
21,036,200
16,409
16,409
587,711
25,053,842
25,581,079
0
0
3,478,513
###
5,926,005
###
6,102,075
###
2010
2011
2012
2013
###
###
###
###
24,076,580 30,015,983 18,511,091 20,102,995
26,054,978 23,859,519 23,663,358 24,423,800
299,413
420,569
587,383
717,805
3,181,845 2,393,566 5,164,002 5,689,286
0 11,045,805 11,045,805
1,164,957
276,964
866,695
144,164
195,446
195,446
252,505
252,505
887,993
722,531
###
###
###
###
13,007
13,007
0
0
12,771,013 11,085,569 14,328,360 17,185,728
5,656
5,701
8,945
9,059
2010
###
7,296,631
436,422
5,764,879
55,702
Creane
Creane comerciale
Avansuri pltite
Sume de ncasat de la entiti legate
Decontari cu acionarii privind capitalul
Ajustri pentru deprecierea creanelor n cadrul grupului i acionari
Creane n legtur cu personalul
Impozit pe profit de ncasat
Alte creane n legtur cu bugetul de stat
Debitori diveri
Ajustri pentru deprecierea creanelor- debitori diveri
Dobnzi de ncasat
Furnizori- debitori pentru prestri de servicii
Subvenii de ncasat
Operaii n curs de calificare
###
16,105,191
0
0
###
66,248,433
3,675,268
2011
###
8,842,897
416,638
2012
###
8,402,364
1,169,863
2013
###
9,663,702
847,978
5,599,687
371,788
6,047,038
0
6,479,344
0
###
###
###
20,454,281 47,893,155 57,327,155
0
677,582
729,186
945
0
0
6,054,403
7,399,656
6,305,551
###
73,492,034
0
0
0
0
2010
215,368
215,368
2011
288,892
288,892
920,826
920,826
736,337
736,337
###
###
109,486,150 109,486,150
14,001,817 14,029,868
14,001,817 14,029,868
2012
278,730
278,730
2013
322,694
322,694
53,137,626 49,524,125
53,137,626 49,524,125
###
###
109,486,150 109,486,150
24,983,008
-94,034
-94,034
587,711
587,711
587,711
587,711
2010
###
5,715,147
2011
###
6,526,934
2012
###
7,660,548
2013
###
9,058,487
480,588
2,980,149
450,477
0
0
7,865,582 10,325,968 15,995,355
402,687
16,409
844,330
402,687
16,409
2010
2011
###
###
15,507,022 23,065,513
3,336
3,436
2,749,950
3,478,513
2012
2013
###
###
26,445,557 26,202,910
3,482
3,809
5,926,005
6,102,075
2010
###
2011
###
litigii
garanii acordate clienilor
restructurare
dezafectare imobilizri corporale
impozite
922,784 1,566,600
2,435,673 2,443,766
2012
1,572,446
2013
###
1,572,446 2,423,540
0
0
circulant
2011
2012
2013
2011
2012
2013
INDICATORI FINANCIARI
Indicatori de lichiditate
Lichiditate curent
A/B
Active circulante (A)
Datorii pe termen scurt (B)
Lichiditate imediat
(A-B)/C
Active circulante (A)
Stocuri (B)
Datorii pe termen scurt (C)
Lchiditate de numerar
A/B
Numerar i echivalente de numerar (A)
Datorii pe termen scurt (B)
2010
2011
2012
5.50
4.37
3.85
736,337
26,547,462
53,137,626
32,375,044
2013
4.05
130,877,041
32,308,794
3.52
130,877,041
16,991,024
32,308,794
1.53
49,524,125
32,308,794
INDICATORI FINANCIARI
2010
Indicatori de capital circulant
Capital circulant net (RON)
A-B
Active circulante (A)
Datorii pe termen scurt (B)
Durata de rotaie a stocurilor (zile)
A/B*nr. Zile perioada
Stocuri (A) (RON)
Cheltuieli cu materiile prime i materialele cinsumabile (B) (RON)
Perioada de colectare a creanelor comerciale (zile)
A/B*nr. Zile perioada
Creane comerciale(A)
Cifra de afaceri net (B)
Perioada de plat a datoriilor comerciale (zile)
A/B*nr. Zile perioada
Datorii comerciale (A)
Achiziii (B)
Ciclul operaional (zile)
A+B-C
Durata de rotaie a stocurilor (A)
Perioada de colectare a creanelor comerciale (B)
Perioada de plat a datoriilor comerciale (C)
82,243,044
100,503,352
18,260,308
241.96
13,553,634
20,445,584
71.43
16,105,191
82,294,885
68.78
15,507,022
82,294,885
244.62
241.96
71.43
68.78
2011
2012
2013
15,619,265
27,128,516
166.53
16,991,024
30,552,404
175.73
210.15
166.53
91.96
202.99
175.73
80.32
INDICATORI FINANCIARI
Indicatori de profitabilitate i eficien
Rata profitului din exploatare
A/B*100%
Profitul sau pierderea din exploatare (A)
Cifra de afaceri net (B)
Rata profitului brut
A/B*100%
Profitul sau pierderea brut (A)
Cifra de afaceri net (B)
Rata profitului net
A/B*100%
Profitul sau pierderea net (A)
Cifra de afaceri net (B)
Rentabilitatea activelor
A/B*100% - anualizat
Profit sau pierdere net (A)
Total active (B)
Viteza de rotaie a activelor imobilizate
(A/B)- anualizata
Cifra de afaceri net (A)
Imobilizri corporale(B)
Rentabilitatea capitalurilor proprii
A/B*100- anualizata
Profit/Pierderea net (A)
Capitaluri proprii (B)
Rentabilitatea capitalurilor angajate
A/B*100- anualizata
Profit/Pierderea net (A)
Capitaluri proprii + Datorii pe termen lung (B)
2010
2011
0.21
0.17
16,934,705
82,294,885
0.22
15,707,018
93,443,090
0.18
17,844,926
82,294,885
0.18
16,919,762
93,443,090
0.15
14,414,793
82,294,885
0.09
14,220,788
93,443,090
0.08
14,414,793 14,220,788
168,016,801 184,629,619
1.53
1.65
82,294,885
53,612,816
13.17
93,443,090
56,689,637
12.99
14,414,793 14,220,788
109,486,150 109,486,150
13.07
12.94
14,414,793 14,220,788
110,330,480 109,888,837
2012
2013
0.16
0.19
16,416,857 22,587,898
104,970,886 119,072,518
0.22
0.24
23,613,457 29,115,341
104,970,886 119,072,518
0.20
0.21
21,036,200 25,581,079
104,970,886 119,072,518
0.11
0.12
21,036,200 25,581,079
198,231,674 210,304,024
1.78
1.92
104,970,886 119,072,518
58,971,639 61,979,691
15.65
23.38
21,036,200 25,581,079
134,375,124 109,392,116
15.65
23.38
21,036,200 25,581,079
134,391,533 109,392,116
INDICATORI FINANCIARI
Indicatori de profitabilitate i eficien
Rata de impozitare efectiv
A/B*100%
Impozit pe profit (A)
Profit sau pierderea brut (B)
Cifra de afaceri net/Angajat
A/B
Cifra de afaceri net(A)
Numar de angajai(B)
Cheltuiala medie cu personalul per angajat
A/B
Cheltuieli cu personalul(A)
Numar de angajai(B)
2010
2011
0.19
0.16
3,430,133 2,698,974
17,844,926 16,919,762
235802 261014.22
82,294,885 93,443,090
349
358
40861.788 40176.855
14,260,764 14,383,314
349
358
2012
2013
0.11
0.12
2,577,257
3,534,262
23,613,457 29,115,341
308737.9 350213.288
104,970,886 119,072,518
340
340
48329.8324 52995.0676
16,432,143
340
18,018,323
340
INDICATORI FINANCIARI
2010
Indicatori de ndatorare
Rata de ndatorare
A/B
Total datorii(A)
Total active(B)
Total datorii/Capitaluri proprii
A/B
Total datorii (A)
Capitaluri proprii(B)
Rata de capitalizare
A/B
Datorii pe termen lung(A)
Datorii pe termen lung + Capitaluri proprii (B)
Rata de acoperire a cheltuielilor cu dobnzile
A/B
Profitul sau pierderea din exploatare(A)
Cheltuieli privind dobnzile(B)
Datorie net
A-B
Total datorii (A)
Casa i conturi la bnci (B)
0.11
19,104,638
168,016,801
0.17
19,104,638
109,486,150
0.0077
844,330
110,330,480
142.13
16,934,705
119,151
18,183,812
19,104,638
920,826
2011
2012
2013
0.15
0.16
0.15
32,391,453
53,137,626
32,308,794
49,524,125
INDICATORI FINANCIARI
2011
Indicatori fluxuri de numerar
Flux de numerar de exploatare/total datorii
A/B
Flux de numerar de exploatare(A)
Total datorii(B)
Flux de numerar de exploatare/datorii pe termen scurt
A/B
Flux de numerar de exploatare(A)
Datorii pe termen scurt(B)
Flux de numerar de exploatare/datorii pe termen lung
A/B
Flux de numerar de exploatare(A)
Datorii pe termen lung(B)
Flux de numerar de exploatare/cifra de afaceri net
A/B
Flux de numerar de exploatare(A)
Cifra de afaceri net(B)
Flux de numerar de finanare/ Flux de numerar de investiii
A/B
Flux de numerar de finanare(A)
Flux de numerar de investiii(B)
2012
2013
INDICATORI FINANCIARI
2010
Evoluia principalilor indicatori
Cifra de afaceri net
Profitul sau pierderea din exploatare
Profitul sau pierderea net
Creterea/Reducerea net a numerarului
Active circulante
Active imobilizate
Datorii pe termen scurt
Datorii pe termen lung
2011
82,294,885 93,443,090
16,934,705 15,707,018
21,275,059 19,618,736
0
-184,489
100,503,352 115,969,010
67,513,449 68,660,609
18,260,308 26,547,462
844,330
402,687
2012
2013
104,970,886 119,072,518
16,416,857 22,587,898
26,190,714 32,649,603
52,401,289
-3,613,501
124,727,284 130,877,041
73,504,390 79,426,983
32,375,044 32,308,794
16,409
0
2010
5.5
4.76
0.05
Lichiditate curenta
Lichiditate imediata
Lichiditate de numerar
2011
4.37
3.79
0.03
2012
3.85
3.37
1.64
Indicatori de lichiditate
Lichiditate curenta
Lichiditate imediata
Lichiditate de numerar
5.5
4.76
4.37
3.85
3.79
4.05
3.37
3.52
1.64
0.05
2010
1.53
0.03
2011
2012
2013
2013
4.05
3.52
1.53
.52
013
1.53
2010
224.62
241.96
71.43
68.78
Ciclul operaional
Durata de rotaie a stocurilor
Perioada de colectare a creanelor comerciale
Perioada de plat a daroriilor comerciale
300
2011
208.97
219.17
79.9
90.1
2012
284.73
210.15
166.53
91.96
1000
900
250
800
700
200
600
150
500
400
100
300
200
50
100
0
0
2010
2011
2012
2013
2013
298.39
202.99
175.73
80.32
Rata de indatorare
Total dotorii/Capitaluri proprii
Rata de capitalizare
Rata de acoperire a cheltuielilor cu dobanzile
0.35
ie a stocurilor
0.25
0.20
nal
1800.00
0.30
ectare a
erciale
t a daroriilor
2000.00
1600.00
1400.00
1200.00
1000.00
0.15
800.00
600.00
0.10
400.00
0.05
200.00
0.00
0.00
2010
2011
2012
2013
Rata de ind
Total dotorii
Rata de cap
Rata de aco
cheltuielilor
2010
2011
2012
0.11
0.15
0.16
0.17
0.25
0.24
0.007653 0.003664 0.000122
142.13
139.01
261.43
2000.00
1800.00
1600.00
1400.00
1200.00
1000.00
800.00
600.00
400.00
200.00
0.00
Rata de indatorare
Total dotorii/Capitaluri proprii
Rata de capitalizare
Rata de acoperire a
cheltuielilor cu dobanzile
2013
0.15
0.30
0
1101.10
2010
0.21
0.22
0.18
2011
0.17
0.18
0.15
2012
0.16
0.22
0.20
2013
0.19
0.24
0.21
0.3
0.25
0.21
0.22
0.2
0.22
0.18
0.17
0.18
0.15
0.15
0.24
0.2
0.21
0.19
0.16
0.1
0.05
0
2010
2011
2012
Rata profitului brut
2013
Rata profitului net
0.24
2013
net
0.21
2010
2011
235802 261014.2
40861.79 40176.85
400000
350213.288235294
350000
308737.9
300000
235801.962750716
250000
261014.217877095
200000
150000
100000
50000
0
40861.787965616
2010
40176.8547486034
2011
48329.8323529412
2012
52995.0676470588
2013
2012
2013
308737.9 350213.3
48329.83 52995.07
350213.288235294
9412
52995.0676470588
2013
l per angajat
2010
2011
2012
2013
82,243,044 89,421,548 92,352,240 98,568,247
2010
2011
2012
2013
Datorie nata
2010
2011
2012
2013
18,183,812 26,213,811 -20,746,173 -17,215,331
Datorie nata
Datorie nata
98,568,247
13
26,213,811
18,183,812
2010
2011
2012
-20,746,173
2013
-17,215,331
2013
-17,215,331
2010
2011
2012
82,294,885 93,443,090 104,970,886
16,934,705 15,707,018 16,416,857
21,275,059 19,618,736 26,190,714
140,000,000
119,072,518
120,000,000
104,970,886
100,000,000
93,443,090
82,294,885
80,000,000
60,000,000
40,000,000
20,000,000
0
16,934,705
2010
21,275,059
15,707,018
2011
19,618,736
26,190,714
16,416,857
2012
32,649,603
22,587,898
2013
2013
119,072,518
22,587,898
32,649,603
2010
100,503,352
67,513,449
Active Circulante
Active imobilizate
250,000,000
119,072,518
14
oatare
200,000,000
150,000,000
67,513,449
68,660,609
73,504,3
100,000,000
50,000,000
32,649,603
22,587,898
100,503,352
2010
115,969,010
2011
Active Circulante
2013
124,727,2
2012
Active imobilizate
2011
2012
2013
115,969,010 124,727,284 130,877,041
68,660,609 73,504,390 79,426,983
68,660,609
73,504,390
79,426,983
115,969,010
124,727,284
130,877,041
2011
2012
2013
ve Circulante
Active imobilizate
2010
2011
2012
2013
18,260,308 26,547,462 32,375,044 32,308,794
844,330
402,687
16,409
0
35,000,000
30,000,000
844,330
15,000,000
10,000,000
32,375,044
32,308,794
2012
2013
402,687
25,000,000
20,000,000
16,409
26,547,462
18,260,308
5,000,000
0
2010
2011
,308,794
2013
2010
2011
2012
2013
40.183
31.909
0.693
7.580
59.817
8.067
11.773
39.430
0.548
100.000
37.188
30.705
0.469
6.014
62.812
8.249
14.358
39.805
0.399
100.000
37.080
29.749
0.099
7.233
62.920
7.879
28.235
0.000
26.806
100.000
37.768
29.471
0.120
8.176
62.232
8.079
30.604
0.000
23.549
100.000
88.504
65.883
0.000
8.426
5.522
8.674
0.508
0.508
0.000
10.988
9.331
0.002
0.000
1.655
100.000
84.988
60.985
0.000
7.815
8.268
7.921
0.224
0.224
0.000
14.787
12.848
0.002
0.000
1.938
100.000
82.152
60.327
0.000
0.324
9.911
11.591
0.009
0.009
0.000
17.839
14.572
0.002
0.000
3.265
100.000
83.261
56.723
0.000
0.304
12.980
13.253
0.000
0.000
0.000
16.739
13.575
0.002
0.000
3.161
100.000
2010
100.000
0.385
1.167
0.000
-24.844
-17.329
-5.707
54.816
20.578
1.106
0.000
21.684
-4.168
25.852
2011
100.000
0.334
-0.110
0.000
-27.145
-15.393
-5.287
27.199
16.809
1.298
0.000
18.107
-2.888
20.995
2012
100.000
0.094
0.968
0.000
-25.844
-15.654
-5.404
25.003
15.639
6.856
0.000
22.495
-2.455
24.950
2013
100.000
0.132
0.464
0.000
-25.659
-15.132
-5.042
28.954
18.970
5.482
0.000
24.452
-2.968
27.420
2011
0.135
-0.013
-1.107
0.000
0.241
0.009
0.052
9.232
-0.437
0.000
-0.072
0.332
0.000
-0.052
-0.213
2012
0.123
-0.684
-10.859
0.000
0.070
0.142
0.148
0.233
0.033
0.000
0.045
4.934
0.000
0.396
-0.045
2013
0.134
0.587
-0.457
0.000
0.126
0.097
0.058
0.026
0.314
0.000
0.376
-0.093
0.000
0.233
0.371