Documente Academic
Documente Profesional
Documente Cultură
Denumirea elementului
Nr rd.
12/31/2007
1.00
A. Active imobilizate
I. Imobilizari necorporale
01
0.00
02
43966.00
03
0.00
04
43966.00
I. Stocuri
05
0.00
II. Creante
06
8711.00
07
0.00
08
21386.00
09
30097.00
C. Cheltuieli in avans
10
2719.56
11
72823.00
12
-40006.44
13
14
3959.56
0.00
15
0.00
B.Active circulante
16
0.00
17
0.00
18
0.00
19
500.00
20
500.00
21
0.00
patrimoniul regiei
22
0.00
23
0.00
24
0.00
IV. Rezerve
25
113.00
Actiuni proprii
26
0.00
27
0.00
28
0.00
29
J. Capital si rezerve
0.00
30
0.00
31
3346.56
32
0.00
Repartizarea profitului
33
0.00
34
3959.56
patrimoniul public
35
0.00
36
3959.56
mii RON
12/31/2008
2.00
Variatii
absolute
12/31/2009 2008/2007
Variatii
absolute
2009/2008
Variatie
relativa
2008/2007
Variatie
relativa
2009/2008
3.00
0.00
0.00
191532.00
201073.70
0.00
0.00
191532.00
147566
9541.7
335.64%
4.98%
201073.70
147566
9541.7
335.64%
4.98%
50.00
221.48
50
171.48
47755.00
32429.06
39044
-15325.94
448.21%
-32.09%
0.00
0.00
342.96%
2022.00
26735.00
-19364
24713
-90.55%
1222.21%
49827.00
59385.54
19730
9558.54
65.55%
19.18%
12087.44
16727.60
9367.88
4640.16
249736.00
90800.78
176913
-158935.22
242.94%
-187821.56
-14687.64
-147815.12
173133.92
369.48%
-92.18%
3710.44
0.00
186386.06
179897.00
-249.12
182675.62
-6.29%
4923.29%
179897
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
500.00
500.00
500.00
500.00
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
113.00
740.00
627
0.00%
554.87%
0.00
0.00
0.00
0.00
0.00
0.00
627.00
854.00
0.00
0.00
627
227
2470.44
4395.06
-876.12
1924.62
0.00
0.00
0.00
0.00
3710.44
6489.06
0.00
0.00
3710.44
6489.06
38.39%
-63.64%
36.20%
-26.18%
77.91%
Indicator
12/31/2007
12/31/2008
12/31/2009
43,966.00
43,966.00
30,097.00
8,711.00
21,386.00
2,719.56
191,532.00
191,532.00
49,827.00
50.00
47,755.00
2,022.00
12,087.44
201,073.70
201,073.70
59,385.54
221.48
32,429.06
26,735.00
16,727.60
Total Active
76,782.56
253,446.44
277,186.84
Pasive
Pasive curente
Datorii pe termen scurt - Total
venituri in avans
72,823.00
72,823.00
-
249,736.00
249,736.00
-
90,800.78
90,800.78
-
3,959.56
500.00
113.00
3,346.56
3,710.44
500.00
113.00
627.00
2,470.44
179,897.00
6,489.06
500.00
740.00
854.00
4,395.06
76,782.56
253,446.44
277,186.84
Indicator
Vanzari
12/31/2007
12/31/2008
12/31/2009
188603.00
386566.00
239157.00
182827.00
375407.00
259372.00
Amortizare
1792.00
8223.00
35458.00
EBIT
EBITA
Dobanda
3984.00
5776.00
0.00
2936.00
11159.00
0.00
-20215.00
-55673.00
12592.79
3984.00
2941.00
-32807.79
637.44
470.56
0.00
3346.56
2470.44
5232.21
Dividende
0.00
0.00
0.00
Profit retinut
0.00
0.00
0.00
Impozit
Profit net
-40,006.44
-64,112.00
24,105.56
3,902.00
82.00
-187,821.56
-201,931.00
14,109.44
2,864.00
-147,566.00
72.00
-14,687.64
-58,150.24
43,462.60
-20,220.00
-9,541.70
-12,587.79
CF extraorinar
CF total
3,984.00
5.00
-144,625.00
38,040.00
-4,309.49
12/31/2007
12/31/2008
12/31/2009
57.26%
75.57%
72.54%
57.26%
75.57%
72.54%
39.20%
21.42%
0.08%
11.70%
250000
11.35%
19.66%
0.02%
18.84%
27.85%
3.54%
0.80%
4.77%
9.65%
6.03%
200000
100.00%
100.00%
100.00%
150000
94.84%
98.54%
32.76%
5.16%
0.7%
1.46%
64.90%
2.34%
100000
50000
Row 2
Active
imobilizate - Total
12/31/2007
0.15%
4.36%
0.04%
0.25%
0.97%
0.27%
0.31%
1.59%
100.00%
100.00%
100.00%
12/31/2007
12/31/2008
12/31/2009
100.00%
100.00%
100.00%
96.94%
97.11%
108.45%
0.95%
2.13%
14.83%
2.11%
0.76%
-8.45%
0.00%
0.00%
5.27%
2.11%
0.76%
-13.72%
0.34%
0.12%
0.00%
1.77%
0.64%
2.19%
12/31/2008
Active
imobilizate - Total
12/31/2007
12/31/2008
12/31/2009
Nr rd.
01
188,521.00
Productia vanduta
02
188,521.00
03
04
05
12/31/2007
1
Sold C
06
Sold D
07
3. Productie imobilizata
08
09
10
188,521.00
11
161,871.00
12
13
14
6. Cheluieli cu personalul
15
12,376.00
a) Salarii si indemnizatii
16
8,143.41
17
4,232.59
18
1,792.00
a1) Cheltuieli
19
1,792.00
a2) venituri
20
21
b1) Cheltuieli
22
b2) venituri
23
24
25
26
27
Ajustari pv provizioanle
29
Cheltuieli
30
venituri
Cheltuieli de exploatare-total (rd. 11 la 15+18+21+24+29)
31
32
8,580.00
184,619.00
3,902.00
Rezultatul de exploatare
3,902.00
33
34
35
36
37
38
82.00
39
40
41
42
82.00
43
Cheltuieli
44
venituri
45
46
47
48
49
Rezultatul financiar
Profit (rd 42-49)
50
51
52
53
54
55
82.00
-
3,984.00
56
57
58
188,603.00
59
184,619.00
60
3,984.00
61
63
Rezultatul brut
62
637.44
3,346.56
64
Pierdere (61+62+63-60)
65
3,346.56
-
ada 2007-2009
Mii RON
12/31/2008
12/31/2009
386,494.00
239,152.00
350,832.00
207,817.00
35,662.00
31,335.00
386,494.00
239,152.00
328,047.00
114,003.00
15,958.00
16,235.00
10,500.36
10,682.63
5,457.64
5,552.37
8,223.00
35,458.00
8,223.00
35,458.00
31,402.00
93,676.00
383,630.00
259,372.00
2,864.00
-20,220.00
2,864.00
20,220.00
72.00
5.00
72.00
5.00
12,592.79
12,592.79
72.00
-
-12,587.79
12,587.79
2,936.00
5.00
-
20,215.00
38,040.00
-
5.00
38,040.00
5.00
38,040.00
386,571.00
277,197.00
383,630.00
271,964.79
2,941.00
5,232.21
470.56
-
837.15
-
2,470.44
4,395.06
2,470.44
4,395.06
4.1
A
B
C
A
B
C
D
E
A
B
C
D
A
B
C
D
E
F
RATELE DE PROFITABILITATE:
Rata profitului = Profit net / Vnzri
Rata de rentabilitate economic (ROA) = Profit net / Active totale
Rata de rentabilitate financiar (ROE) = Profit net / Capital propriu
ROE = [Profit net / Vnzri] x [Vnzri / Active totale] x [Active totale /
Capital propriu]
2007
0.41
2008
0.20
2009
0.65
0.41
0.20
0.65
0.29
0.01
0.29
2007
0.95
18.39
19.39
#DIV/0!
2008
0.99
67.31
68.31
#DIV/0!
2009
0.98
41.72
42.72
-1.61
2007
2%
4%
85%
2008
1%
1%
67%
2009
2%
2%
81%
#DIV/0!
#DIV/0!
#DIV/0!
2007
2008
7508.14
0.05
8.09
45.09
1.53
0.66
2009
1171.09
0.31
7.37
49.49
0.86
1.16
21.65
16.86
2.46
0.41
Active
Active circulante Total
Stocuri
Creante
Investitii financiare pe TS
Casa si conturi la banci
Cheltuieli in avans
Active imobilizate Total
Imobilizari necorporale
Imobilizari corporale
Imobilizari financiare
12/31/2007
30,097.00
8,711.00
-
12/31/2008
12/31/2009 Pasive
49,827.00
59,385.54
50.00
221.48
47,755.00
32,429.06
2,022.00
26,735.00
2,719.56
12,087.44
16,727.60
43,966.00
191,532.00
201,073.70
43,966.00
-
191,532.00
-
21,386.00
Pasive curente
201,073.70
-
Total Active
Active
Active circulante Total
Stocuri
Creante
Investitii financiare pe TS
Casa si conturi la banci
Cheltuieli in avans
Active imobilizate Total
Imobilizari necorporale
76,782.56
253,446.44
277,186.84
Total Pasive
12/31/2009 Pasive
12/31/2007
12/31/2008
39.20%
19.66%
0.00%
0.02%
11.35%
18.84%
0.00%
0.00%
0.00%
27.85%
0.80%
9.65%
3.54%
4.77%
6.03%
57.26%
75.57%
0.00%
0.00%
Imobilizari corporale
57.26%
75.57%
Imobilizari financiare
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% Rezerve
0.00%
0.00%
Total Active
0.00%
0.00%
Rezultatul exercitiului
0.00% financiar
0.00%
0.00%
0.00%
100.00%
100.00%
15.28%
12/31/2008
Structura a
12/31/2009
249,736.00
90,800.78
20%
249,736.00
90,800.78
#DIV/0!
#DIV/0!
21%
250,000.00
200,000.00
0%
150,000.00
1028496%
###
-
179,897.00
3,710.44
6,489.06
500.00
500.00
76%
73%
33%
0%
65%
1%
854.00
2,470.44
4,395.06
253,446.44
277,186.84
12/31/2007
12/31/2007
12/31/2007
99%
627.00
50,000.00
-
740.00
100,000.00
113.00
300,000.00
2% 300,000.00
250,000.00
12/31/2008
-
200,000.00
Pasive curente
Row 8
12/31/2009
249,736.00
90,800.78
249,736.00
90,800.78
12/31/2008
100,000.00
50,000.00
12/31/2008
-
179,897.00
3,710.44
6,489.06
500.00
500.00
113.00
740.00
627.00
854.00
Structura p
150,000.00
12/31/2008
2,470.44
4,395.06
253,446.44
277,186.84
Structura activelor
12/31/2008
12/31/2007
12/31/2007
12/31/2007
12/31/2008
59,385.54
12/31/2008
12/31/2009
Stocuri
Structura pasivelor
12/31/2009
12/31/2008
-
Pasive curente
Row 8
12/31/2008
12/31/2009
12/31/2008
12/31/2009
Row 7
Indicator
Venituri din exploatare
Cheltuieli din exploatare
Amortizare
Rezultatul din exploatare
Venituri financiare
Venituri extraordinare
EBIT
Cheltuieli extraordinare
Rezultatul financiar
Rezultatul exceptional
Cheltuieli financiare (Dobanzi)
EBIT-Impozit
EBITDA
PE (profit de exploatare)
EBT
Impozit
Profit net
12/31/2007
188,521.00
184,619.00
1,792.00
3,902.00
82.00
0.00
3,984.00
0.00
82.00
0.00
0.00
3,346.56
2,110.00
3,902.00
3,984.00
637.44
3,346.56
12/31/2008
386,494.00
383,630.00
8,223.00
2,864.00
72.00
5.00
2,936.00
0.00
72.00
5.00
0.00
2,466.24
-5,359.00
2,864.00
2,936.00
469.76
2,471.24
12/31/2009
239,152.00
259,372.00
35,458.00
-20,220.00
5.00
38,040.00
-20,215.00
0.00
-12,587.79
38,040.00
12,592.79
-20,215.00
-55,678.00
-20,220.00
-32,807.79
0.00
5,232.21
12/31/2007
3,984.00
3,346.56
2,110.00
3,902.00
3,984.00
3,346.56
12/31/2008
2,936.00
2,466.24
-5,359.00
2,864.00
2,936.00
2,471.24
12/31/2009
-20,215.00
-20,215.00
-55,678.00
-20,220.00
-32,807.79
5,232.21
12/31/2007
-40006.44
-64112
24105.56
3902
0
82
0
3984
12/31/2008
-187821.56
-201931
14109.44
2864
-147566
72
5
-144625
12/31/2009
-14687.64
-58150.24
43462.60
-20220.00
-9541.70
-12587.79
38040.00
-4309.49
12/31/2007
12/31/2008
12/31/2009
Indicator
Venituri din exploatare
Cheltuieli din exploatare
Rezultatul din exploatare
Venituri financiare
Cheltuieli financiare (Dobanzi)
Rezultatul financiar
Venituri extraordinare
Cheltuieli extraordinare
Rezultatul exceptional
12/31/2007
188,521.00
184,619.00
3,902.00
82.00
0.00
82.00
0.00
0.00
0.00
Cheltuieli totale
184,619.00
ebit
dob
EBT
2256
1377
327
89
463
19
482
56
426
12/31/2008
386,494.00
383,630.00
2,864.00
72.00
0.00
72.00
5.00
0.00
5.00
12/31/2009
239,152.00
259,372.00
-20,220.00
5.00
12,592.79
-12,587.79
38,040.00
0.00
38,040.00
383,630.00
271,964.79
Actvie= Nevoi
Pasive= Resurse
Capital social
Rezerve
Profit net nerepartizat
Provizioane (>1 an)
Datorii (>1 an)
Total = 186 386, 06 RON
Active
Pasive
201,073.70
76,113.14
277,186.84
FRN
NFR
ANC = AT-DT
ROE
Active
186,386.06
90,800.78
277,186.84
-14,687.64
-41,422.64
6,489.06
81%
73%
27%
100%
27%
33%
73%
67%
Active
Pasive
60%
40%
20%
0%
Pasive
67%
33%
100%
ntreprinderii (%)
33%
67%
Pasive