Documente Academic
Documente Profesional
Documente Cultură
0
A. ACTIVE IMOBILIZATE
I. IMOBILIZRI NECORPORALE
1 Cheltuieli de constituire (ct.201 - 2801)
2 Cheltuieli de dezvoltare (ct.203-2803-2903)
3 Concesiuni, brevete, licene, mrci, etc.
4 Fond comercial (ct.2071-2807-2907-2075)
5 Avansuri i imobilizri necorporale n curs (ct.233+234TOTAL: (rd. 01 la 05)
II. IMOBILIZRI CORPORALE
1 Terenuri i construcii (ct.211+212-2811-2812-29112 Instalaii tehnice i maini (ct.213-2813-2913)
3 Alte instalaii, utilaje i mobilier (ct.214-2814-2914)
4 Avansuri i imobilizri corporale n curs (ct.231+232TOTAL: (rd. 07 la 10)
III. IMOBILIZRI FINANCIARE
Titluri de participare deinute la societile din cadrul
1 grupului (ct261-2961)
Creane asupra societilor din cadrul grupului
2 (ct.2671+2672-2965)
3 Titluri sub form de interese de participare (ct.2634 Creane din interese de participare (ct.2675+26765 Titluri deinute ca imobilizri (ct262+264+265-29626 Alte creane (ct.2673+2674+2678+2679-2966-2969)
7 Aciuni proprii (ct.2677-2968)
TOTAL: (rd. 12 la 18)
ACTIVE IMOBILIZATE - TOTAL (rd. 6 + 11+19)
B. ACTIVE CIRCULANTE
I. STOCURI
1 Materii prime i materiale consumabile
2 Producia n curs de execuie (ct.331+332+341+/3 Produse finite i mrfuri (ct.345+346+/-3485+/4 Avansuri pentru cumprri de stocuri (ct.4091)
TOTAL: (rd. 21 la 24)
II. CREANE
1 Creane comerciale (ct.4092+4111+4118+413+418Sume de ncasat de la societile din cadrul grupului
2 (ct.4511+4518-4951)
2009
2010
0
0
0
0
0
0
0
4071880
13508700
11860
14755
17607195
0
0
0
0
0
0
0
0
3804381
12153374
751
13117
15971623
0
12
13
14
15
16
17
18
19
20
0
0
0
83000
0
0
83000
17690195
0
0
0
83000
20000
0
103000
16074623
21
22
23
24
25
3431957
5028141
250888
76996
8787982
3711321
4837616
328933
43657
8921527
26
2708984
1480555
27
Nr. Rd.
B
1
2
3
4
5
6
7
8
9
10
11
28
29
30
31
0
308080
0
3017064
0
829975
0
2310530
32
33
34
35
36
37
0
0
0
0
34479
34479
11839525
0
0
0
0
48077
48077
11280134
38
356
376
39
40
41
42
43
44
45
46
47
48
49
0
4315600
0
589624
0
0
0
2161023
7066247
4773634
22463829
0
3313168
0
785247
0
0
0
1582714
5681129
5599381
21674004
50
51
52
53
54
55
56
57
58
0
1548439
0
0
0
0
0
0
1548439
0
0
0
0
0
0
0
0
0
0
0
59
60
61
62
63
64
0
0
0
0
0
0
0
0
15087134
0
15087134
0
0
0
0
0
0
0
0
0
0
15087134
0
15087134
0
0
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
0
0
44702
0
4351176
1999992
0
0
2351184
0
1432378
0
0
1520488
0
1520488
20915390
1531.7
20,915,390
0
0
44702
0
4712278
2114374
0
0
2597904
0
1829890
0
0
1944272
0
1944272
21674004
1531.7
21,674,004
Valori nominale
ACTIV
I. IMOBILIZARI
Necorporale
Corporale
Financiare
2009
17,690,195
0
17,607,195
83,000
2010
16,074,623
0
15,971,623
103,000
11,839,525
8,787,982
3,017,064
34,479
11,280,134
8,921,527
2,310,530
48,077
356
376
29,530,076
27,355,133
2009
19,229,242
0
19,139,021
90,221
0
12,869,564
9,552,536
3,279,549
37,479
2010
16,074,623
0
15,971,623
103,000
0
11,280,134
8,921,527
2,310,530
48,077
387
376
32,099,193
27,355,133
Valori reale
ACTIV(REAL)
I. IMOBILIZARI
Necorporale
Corporale
Financiare
II. ACTIVE CIRCULANTE
Stocuri
Creante
Disponibilitati
ACTIV
I. IMOBILIZARI
Necorporale
Corporale
Financiare
2009
59.91%
0.00%
59.62%
0.28%
2010
58.76%
0.00%
58.39%
0.38%
40.09%
29.76%
10.22%
0.12%
41.24%
32.61%
8.45%
0.18%
0.00%
0.00%
100.00%
100.00%
R Infl 2010
1.087
Valori nominale
2009
20,915,390
2010
21,674,004
5,864,039
3,313,168
2,750,647
589,624
2,161,023
0
2,367,961
785,247
1,582,714
0
V. VENITURI IN AVANS
29,530,076
27,355,133
2009
22,735,029
0
0
0
6,374,210
2010
21,674,004
0
0
0
3,313,168
2,989,953
640,921
2,349,032
0
2,367,961
785,247
1,582,714
0
V. VENITURI IN AVANS
32,099,193
27,355,133
PASIV
I. CAPITAL PROPRIU
II.PROVIZIOANE PENTRU RISCURI SI CHELTUIELI
TOTAL PASIV
Valori reale
PASIV(REAL)
I. CAPITAL PROPRIU
II.PROVIZIOANE PENTRU RISCURI SI CHELTUIELI
III.DATORII PE TERMEN LUNG
TOTAL PASIV
PASIV
I. CAPITAL PROPRIU
2009
70.83%
2010
79.23%
0.00%
0.00%
19.86%
0.00%
9.31%
2.00%
7.32%
0.00%
12.11%
0.00%
8.66%
2.87%
5.79%
0.00%
V. VENITURI IN AVANS
0.00%
0.00%
TOTAL PASIV
100%
100%
2009
26,779,429
AE
1.Situatia neta
2.Fondul de rulment
3.Fondul de rulment propriu
4.Fondul de rulment imprumutat
5.Nevoia de fond de rulment
6.Trezoreria neta
2009
20,915,390
9,089,234
3,225,195
5,864,039
9,054,755
34,479
FR
NFR
tn=cf
IMO
imo brute
DAT
CPR
ACRnete
2010
21,674,004
8,912,549
5,599,381
3,313,168
8,864,472
48,077
-176,685
-190,283
13,598
-1,615,572
125,287
-2,550,871
758,614
9,089,234
ACRnete
8,912,549
-176,685
2009
22,735,029
9,879,997
3,505,787
6,374,210
9,842,519
37,479
2010
21,674,004
8,912,549
5,599,381
3,313,168
8,864,472
48,077
2009
FR
2010
-967,448
NFR
-978,047
Situatia neta
Fondul de rulment
Fondul de rulment propriu
Fondul de rulment imprumutat
Nevoia de fond de rulment
Trezoreria neta
tn=cf
TN = CF
10,598
2003
-
2004
-122542.8596
2010
24,987,172
pondere cf/ca
#REF!
#REF!
#REF!
#REF!
Denumirea indicatorului
A
0
Cifra de afaceri neta
Nr. Rd
B
(rd. 02 la 04)
Exercitiul financiar
precedent
(RON)
2009
23,456,618
2
3
4
5
6
7
8
9
10
11
23,456,618
0
0
2,100,866
0
0
348,625
25,906,109
8,553,254
275,645
12
13
14
15
3,666,349
0
5,628,930
4,351,127
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
1,277,803
3,215,403
3,215,403
0
145,476
172,271
26,795
2,021,543
1,546,574
187,328
287,641
0
0
23,506,600
0
2,399,509
-
33
34
0
0
35
36
0
0
37
38
45
0
39
40
16,286
16,331
41
42
43
44
45
0
0
0
523,663
0
46
47
129,980
653,643
48
49
637,312
50
51
52
53
1,762,197
0
0
54
55
56
57
0
0
25,922,440
24,160,243
58
59
60
61
1,762,197
241,709
0
0
1,520,488
0
0
0
62
63
64
65
Exercitiul financiar
incheiat
(RON)
2010
24,125,360
24,125,360
0
0
1,763,890
0
0
777,046
26,666,296
8,568,593
209,644
EBITDA
EBIT
EBT
RN
4,040,584
0
6,023,243
4,704,491
CAF
1,318,752
1,740,859
1,740,859
0
716,168
724,777
8,609
2,654,812
1,953,011
174,720
527,081
0
0
23,953,903
2,712,393
-
CF METODA DIRECTA
CFgest
CFinv
CFfin
Cffirma
1,714
Cfexp
8,356
10,070
CFD
295,255
CFDa
CFDc
CFD
130,959
426,214
RATE DE MARJA
416,144
2,296,249
-
RATE DE ROTATIE
26,676,366
24,380,117
2,296,249
351,977
1,944,272
ROA
ROE
Riscul de faliment
Gradul de indatorare
Levier
lichiditatea curenta
lichiditatea rapida
lichiditatea imediata
2009
5,501,263
2,285,860
1,762,197
1,520,488
2010
4,332,363
2,591,504
2,296,249
1,944,272
2009
4,735,891
2010
3,685,131
3,685,131
2010
3,875,414
2010
-125,287
2010
-3,736,529
2010
13,598
delta ca
delta ebit
delta pn
2009
5,259,554
2010
3,980,386
4,031,784
2010
1,185,658
2,846,126
4,031,784
2009
6.48%
20.19%
9.75%
2010
8.06%
15.27%
10.74%
2009
1.98
181.71
139.50
2010
2.14
131.13
132.99
A CAPITALURILOR
roa
ROE
2010
8.36%
9.30%
Riscul de faliment
Gradul de indatorare
Levier
lichiditatea curenta
lichiditatea rapida
lichiditatea imediata
2009
21.90%
28.04%
2009
430.43%
110.94%
1.25%
2010
13.26%
15.29%
2010
476.36%
99.60%
2.03%
2010
668,742
2010
305,644
423,784