Documente Academic
Documente Profesional
Documente Cultură
1.
2.
3.
4.
4.1.
4.2.
4.3.
Nr.
rd.
BILANT CONTABIL
A. ACTIVE IMOBILIZATE
I. IMOBILIZRI NECORPORALE
1. Ch. de constituire (ct.201-2801)
2. Ch. de dezvoltare (ct.203-2803-2903)
3. Concesiuni ,brevete i alte imobilizri necorporale.
4. Fondul comercial (ct.2071-2807-2907-2075)
5. Avansuri si imobilizri necorporale n curs
TOTAL (rd. 01 la 05)
II. IMOBILIZRI CORPORALE
1. Terenuri i construcii
2. 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
TOTAL: (rd. 07 la 10)
III. IMOBILIZRI FINANCIARE
1. Aciuni deinute la entitile afiliate
2. mprumuturi acordate entitilor afiliate
3. Interese de participare
4. mprumuturi acordate ent. cu interese de partic.
5. Investiii deinute ca imobilizri
6. Alte mprumuturi
TOTAL: (rd. 12 la 17)
ACTIVE IMOBILIZATE - TOTAL (rd. 06+11+18)
1
2
3
4
5
6
Anul 2008
Anul 2009
55,637
84,084
71,876
55,637
84,084
71,876
7
8
9
10
33,958,090
84,960,835
424,735
25,810,023
48,609,840
130,089,935
885,922
68,360,531
51,167,678
114,981,759
739,803
77,690,698
11
145,153,683
247,946,228
244,579,938
70,927,750
7,667,934
74,007,923
1,693,775
8,587,672
88,877,131
336,907,443
1,115,239
4,065,838
79,189,000
323,840,814
12
13
14
15
16
17
18
19
Anul 2007
7,050,077
72,474,631
5,033,317
84,558,025
229,767,345
B. ACTIVE CIRCULANTE
I. STOCURI
1. Materii prime i materiale consumabile
2. Producia n curs de execuie
3. Produse finite i mrfuri
4. Avansuri pentru cumprri de stocuri
TOTAL: (rd. 20 la 23)
II. CREANE
1. Creane comerciale
2. Sume de ncasat de la entitile afiliate
3. Sume de ncasat de la entiti cu interese de
participare
4. Alte creane
5. Capital subscris i nevrsat
TOTAL: (rd. 25 la 29)
III. INVESTIII FINANCIARE PE TERMEN SCURT
1. Aciuni deinute la entitile afiliate
2. Alte investiii pe termen scurt
TOTAL: (rd. 31 +32)
IV. CASA I CONTURI LA BNCI
ACTIVE CIRCULANTE TOTAL (rd.
24+30+33+34)
C. CHELTUIELI N AVANS (ct.471)
D. DATORII PE TR SCURT
1. mprumuturi din emisiunea de obligaiuni
2. Sume datorate instituiilor de credit
3. Avansuri ncasate n contul comenzilor
4. Datorii comerciale
5. Efecte de comer de pltit
6. Sume datorate entitilor afiliate
7. Sume datorate entitilor cu interese de participare
8. Alte datorii, inclusiv fiscale i sociale
TOTAL: (rd. 37 la 44)
E. ACTIVE CIRCULANTE NETE (rd. 35+36-45-62)
F. TOTAL ACTIVE MINUS DATORII CURENTE (rd.
19+46)
G. DATORII MAI MARI DE UN AN
1. mprumuturi din emisiunea de obligaiuni
2. Sume datorate instituiilor de credit
3. Avansuri ncasate n contul comenzilor
4. Datorii comerciale
5. Efecte de comer de pltit
6. Sume datorate entitilor afiliate
7. Sume datorate entitilor cu interese de participare
8. Alte datorii, inclusiv fiscale i sociale
TOTAL: (rd. 48 la 55)
20
21
22
23
24
20,623,049
16,701,208
151,850
307,058
37,783,165
17,852,533
32,899,959
204,386
2,600
50,959,478
13,622,506
39,099,410
175,754
422
52,898,092
25
26
63,788,357
78,630,348
79,822,416
13,534,970
27
28
29
30
7,195,715
1,090,365
1,473,115
70,984,072
79,720,713
94,830,501
31
32
33
34
172
172
29,535,123
0
5,427,313
0
6,352,725
35
36
138,302,532
78,208
136,107,504
264,570
154,081,318
81,399
37
38
39
40
41
42
43
44
45
46
17,881,050
5,968,173
77,749,684
5,702,668
34,738,174
3,969,382
45,001,003
3,897,106
97,802
55,961,856
9,055,698
33,847,437
3,018,614
55,802
11,620,997
118,922,572
19,104,049
10,738,073
98,441,540
37,930,534
26,460,593
128,400,000
24,097,179
47
248,871,394
374,837,977
347,937,993
56,232,207
78,115,460
61,878,345
2,838,395
9,612,715
48
49
50
51
52
53
54
55
56
7,973,689
3,899,743
36,851,881
93,084,088
116,514,501
202,603,650
105,533,847
183,763,045
H. PROVIZIOANE
1. Provizioane pentru pensii i alte obligaii similare
2. Provizioane pentru impozite
3. Alte provizioane
TOTAL PROVIZIOANE: (rd. 57 la 59)
I. VENITURI N AVANS
Subvenii pentru investiii
Venituri nregistrate n avans
TOTAL (rd. 61+62)
J. CAPITAL I REZERVE
I. CAPITAL
- capital subscris vrsat
- capital subscris nevrsat
- patrimoniul regiei
TOTAL (rd. 64 la 66)
II. PRIME DE CAPITAL
III. REZERVE DIN REEVALUARE
IV. REZERVE
1. Rezerve legale
2. Rezerve statutare sau contractuale
3. Rezerve - surplusul realizat din rezerve din reev.
4. Alte rezerve
TOTAL (rd. 70 la 73)
Aciuni proprii
Ctiguri legate de instrum. de capitaluri proprii
Pierderi legate de instrumentele de capitaluri proprii
V. PROFITUL SAU PIERDEREA REPORTAT ()
sold C
sold D
VI. PROFITUL SAU PIERDEREA EXERCIIULUI
FINANCIAR
sold C
sold D
Repartizarea profitului
57
58
59
60
139,878
2,980,806
2,980,806
61
62
63
354,119
354,119
1,740,349
1,740,349
1,465,269
1,605,147
1,665,538
1,665,538
64
65
66
67
68
69
97,357,734
1,144
97,357,734
97,357,734
97,358,878
97,357,734
97,357,734
15,786,073
34,983,522
31,754,601
70
71
72
73
74
75
76
77
2,084,080
2,220,895
2,324,479
916,681
22,685,937
25,686,698
1,694,572
36,409,438
40,324,905
4,923,493
36,409,438
43,657,410
4,771,685
9,886,929
78
79
605,469
80
81
82
14,570,075
2,736,317
1,456,107
846,574
136,815
103,584
83
153,160,619
170,493,978
164,235,339
84
85
153,160,619
170,493,978
164,235,339
Nr.
rd.
1
Anul 2007
Anul 2008
Anul 2009
294,954,903
269,018,676
185,652,076
2
3
4
5
6
7
8
9
293,362,61
7
1,592,286
265,345,005
3,673,671
178,975,731
6,676,345
14,479,599
22,472,448
6,245,333
3,771,089
5,355,404
318,560,995
5,490,805
2,172,273
299,154,202
6,032,781
1,660,698
199,590,888
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
62,077,899
934,876
2,152,834
969,785
35,142,060
26,676,302
8,465,758
13,000,620
13,000,620
67,668,452
847,989
1,803,086
3,026,481
46,558,255
35,219,895
11,338,360
20,515,718
20,515,718
36,350,602
714,061
1,441,703
5,772,975
38,423,514
29,414,112
9,009,402
15,022,387
15,022,387
1,200,597
1,229,442
28,845
179,202,164
172,728,116
1,062,824
5,411,224
-1,634,385
6,560,278
8,194,663
-1,793,661
1,793,661
132,478,122
128,265,029
1,039,337
3,173,756
397,478
1,703,466
1,305,988
-44,570
572,381
616,951
79,406,682
74,907,474
887,927
3,611,281
-135,202
1,175,907
1,311,109
30
293,046,450
271,501,920
176,952,152
31
32
33
34
35
36
37
38
39
25,514,545
27,652,282
22,638,736
39,943
844,207
1,039,703
1,018,995
398,844
3,394,579
1,689,874
3,192,512
40
4,434,282
41
801,102
2,748,812
1,171,400
4,435,563
16,415
Cheltuieli (ct.686)
Venituri (ct.786)
13. Cheltuieli privind dobnzile (ct.666-7418)
- din care, n cadrul grupului
Alte cheltuieli financiare
(ct.663+664+665+667+668+688)
CHELTUIELI FINANCIARE TOTAL (rd. 41+44+46)
REZULTATUL FINANCIAR
- Profit (rd. 40-47)
- Pierdere (rd. 47-40)
14. REZULTATUL CURENT
- Profit (rd. 31+48)
- Pierdere (rd. 32+49)
15. Venituri extraordinare (ct.771)
16. Cheltuieli extraordinare (ct.671)
17. REZULTATUL EXTRAORDINAR
- Profit (rd. 52-53)
- Pierdere (rd. 53-52)
VENITURI TOTALE (rd. 09+40+52)
CHELTUIELI TOTALE (rd. 30+47+53)
REZULTAT BRUT:
- Profit (rd. 56-57)
- Pierdere (rd.57-56)
18. IMPOZITUL PE PROFIT (ct.691-791)
19. Alte chelt. cu impozitele (ct.698)
20. REZULTATUL NET AL EXERCIIULUI
FINANCIAR
- Profit
- Pierdere
21. REZULTATUL PE ACIUNE
- de baz
- diluat
42
43
44
45
801,102
1,171,400
16,415
6,970,227
14,716,535
14,297,905
46
47
5,548,555
13,319,884
11,776,842
27,664,777
11,005,277
25,319,597
48
49
-8,885,602
-24,915,965
-20,884,034
50
51
52
53
16,628,943
2,736,317
1,754,702
54
55
56
57
322,995,277
306,366,334
301,903,014
299,166,697
204,026,451
202,271,749
58
59
60
61
16,628,943
2,736,317
1,754,702
62
63
14,570,075
2,058,868
298,595
2,736,317
1,456,107
64
65
Ind
2007
2008
2009
Var abs
2/1
Var rel
3/2
2/1
3/2
Qv
Qs
Qi
Qe
Ponderea Qv
Ponderea Qs
Ponderea Qi
293,362,617
14,479,599
3,771,089
311,613,305
94.14%
4.65%
1.21%
265,345,005
22,472,448
5,490,805
293,308,258
90.47%
7.66%
1.87%
178,975,731
6,245,333
6,032,781
191,253,845
93.58%
3.27%
3.15%
-28,017,612
7,992,849
1,719,716
-18,305,047
-3.68%
3.02%
0.66%
-86,369,274
-16,227,115
541,976
-102,054,413
3.11%
-4.40%
1.28%
-9.55%
55.20%
45.60%
-5.87%
-32.55%
-72.21%
9.87%
-34.79%
Ind
2007
2008
Qv
Vm
Se
CA
Ponderea Qv
Ponderea Vm
Ponderea Se
293,362,617
1,592,286
0
294,954,903
99.46%
0.54%
0.00%
265,345,005
3,673,671
0
269,018,676
98.63%
1.37%
0.00%
2009
178,975,731
6,676,345
0
185,652,076
96.40%
3.60%
0.00%
Var abs
2/1
-28,017,612
2,081,385
*
-25,936,227
-0.83%
0.83%
0.00%
3/2
-86,369,274
3,002,674
*
-83,366,600
-2.23%
2.23%
0.00%
Var rel
2/1
-9.55%
130.72%
*
-8.79%
-0.83%
152.96%
*
3/2
-32.55%
81.73%
*
-30.99%
-2.26%
163.34%
*
Var rel
2/1
3/2
130.72%
81.73%
212.08%
90.75%
3.97%
39.58%
-5.87%
-34.79%
-16.52%
-42.89%
28.49%
-17.82%
28.29%
-17.43%
32.03%
-16.48%
107.70%
-8.48%
6.82%
-17.63%
57.81%
-26.78%
-81.22%
-46.79%
24.46%
-17.36%
-34.68%
-15.23%
Var abs
2/1
3/2
35.75%
36.13%
2.05%
0.38%
28.08%
31.10%
11.25%
3.02%
12.56%
12.52%
-2.07%
-0.04%
20.83%
18.45%
4.40%
-2.37%
2.78%
1.79%
-15.63%
-0.99%
Ratele de structura dupa provenienta
0.68%
1.15%
-0.16%
0.47%
99.32%
98.85%
0.16%
-0.47%
0.68%
1.15%
-0.16%
0.47%
17.62%
13.53%
-21.48%
-4.09%
0.00%
0.00%
-64.19%
0.00%
32.29%
40.70%
8.64%
8.40%
67.71%
59.30%
-8.64%
-8.40%
473,014,947 477,922,132 104,945,070
4,907,185
473,014,947 477,922,132
*
*
22.68%
16.56%
22.68%
-6.12%
32.11%
39.78%
8.38%
7.67%
Var rel
2/1
3/2
6.08%
1.06%
66.88%
10.75%
-14.17%
-0.32%
26.79%
-11.39%
-84.91%
-35.60%
Ind
2007
2008
2009
Vm
Cmv
Mc
Qe
Ci
Vap
VA
Cs
Cf
IT
A
Pn
VA*
VA-VA*
1,592,286
969,785
622,501
311,613,305
237,893,725
73,719,580
74,342,081
26,676,302
13,319,884
11,587,450
13,000,620
14,570,075
79,154,331
-4,812,250
3,673,671
3,026,481
647,190
293,308,258
198,584,556
94,723,702
95,370,892
35,219,895
27,664,777
12,377,697
20,515,718
2,736,317
98,514,404
-3,143,512
6,676,345
5,772,975
903,370
191,253,845
113,413,840
77,840,005
78,743,375
29,414,112
25,319,597
10,195,924
15,022,387
1,456,107
81,408,127
-2,664,752
Ind
2007
RATA CS
RATA CF
RATA IT
RATA A
RATA PN
Ponderea Mc
Ponderea Vap
Ratele Mc
Rmc*
Rmc**
Rvap
Rci
At
At medii
R VAO/At
R VAO
33.70%
16.83%
14.64%
16.42%
18.41%
0.84%
99.16%
0.84%
39.09%
64.19%
23.66%
76.34%
368,069,877
*
23.74%
2008
2009
-18.96%
0.16%
-18.96%
-54.94%
-100.00%
36.51%
-11.31%
28.51%
*
*
35.29%
69.06%
-0.47%
69.06%
-23.19%
*
26.03%
-12.41%
1.04%
*
-26.97%
23.88%
In anul 2007, valoarea adaugata este de 74,342,081 lei, urmand ca in anul 2008 sa creasca cu
28.29 % ajungand pana la valoarea de 95,370,892 lei, iar in anul 2009 aceasta scade fata de anul 2008 cu
17.43 %, dar este superioara valorii nregistrate in anul 2007, apreciata favorabil.
In componenta valorii adaugate intra marja comerciala si valoarea adaugata aferenta
activitatii de productie.
Marja comerciala inregistreaza valoare crescande in cei trei ani analizati, aceasta fiind de
622,501 lei, 647,190 lei, respectiv 903,370 lei. Acest lucru este favorabil pentru intreprindere, care probabil
a luat unele masuri pentru eficientizarea activitatii de comert, deoarece aceasta va imbunatati valoarea
adaugata.
Valoarea adaugata din activitatea de productie are cea mai mare pondere in marimea valorii
adaugate in toti cei 3 ani supusi analizei. Aceasta se consuma pentru plata salariilor, a impozitelor si taxelor,
a cheltuielilor financiare, pentru acoperirea amortismentelor, iar diferenta se cuvine actionarilor
intreprinderii prin profitul net.
In structura sa, se constata ca cea mai mare pondere in anul 2007 o detin cheltuielile salariale
33.37%, situatia mentinandu-se si in urmatorii doi ani. In anii 2008 si 2009, ponderea cheltuielilor financiare
se apropie de cea a cheltuielilor salariale.
2007
2008
VA
Se
IT*
Cs
EBE
Qe
CA
Amortiz.
Rata A
Cf
Rata Cf
Div
R div
EBE/Qe
EBE/CA
EBE/Va
EBE/Sal
74,342,081
0
9,528,582
26,676,302
38,137,197
311,613,305
294,954,903
13,000,620
34.09%
13,319,884
34.93%
1,000,000
2.62%
12.24%
12.93%
51.30%
142.96%
95,370,892
0
12,377,697
35,219,895
47,773,300
293,308,258
269,018,676
20,515,718
42.94%
27,664,777
57.91%
1,500,000
3.14%
16.29%
17.76%
50.09%
135.64%
2009
78,743,375
0
9,897,329
29,414,112
39,431,934
191,253,845
185,652,076
15,022,387
38.10%
25,319,597
64.21%
2,000,000
5.07%
20.62%
21.24%
50.08%
134.06%
Var abs
2/1
3/2
21,028,811
-16,627,517
*
*
2,849,115
-2,480,368
8,543,593
-5,805,783
9,636,103
-8,341,366
-18,305,047 -102,054,413
-25,936,227
-83,366,600
7,515,098
-5,493,331
8.85%
-4.85%
14,344,893
-2,345,180
22.98%
6.30%
500,000
500,000
0.52%
1.93%
4.05%
4.33%
4.83%
3.48%
-1.21%
-0.02%
-7.32%
-1.59%
Var rel
2/1
3/2
28.29%
-17.43%
*
*
29.90%
-20.04%
32.03%
-16.48%
25.27%
-17.46%
-5.87%
-34.79%
-8.79%
-30.99%
57.81%
-26.78%
25.98%
-11.29%
107.70%
-8.48%
65.80%
10.88%
50.00%
33.33%
*
*
*
*
*
*
*
*
*
*
Rata amortizarii inregistreaza crestere in anul 2008 fata de 2009, cu 22.98% si o scadere in
2009 fata de 2008, ajungand l un nivel de 38.10%.
Marimea acestei rate este foarte ridicata in anul 2008, avand in vedere ca excedentul brut de
exploatare trebuie sa acopere si cheltuielile cu dobanzile, impozitul pe profit, remunerarea actionarilor.
Rata cheltuielilor financiare creste in toti cei 3 ani analizati de la 34.93% in anul 2007 pana
la valoarea de 64.21% in anul 2009.
Excedentul brut din exploatare urmeaza aceeasi tendinta ca si rata amortizarii, situatie carea
se regaseste si in cadrul elementelor sale componente, cu precizarea ca impozitele si taxele, precum si
cheltuielile salariale cresc/scad intr-un ritm superior valorii adaugate. Se apreciaza nefavorabila scaderea
excedentului brut in anul 2009, cand valoarea adaugata scade intr-o pondere mult mai mare decat cheltuielile
salariale.
In perioada analizata, respectiv anii 2007 2009, intreprinderea SC Dafora SA a repartizat
dividende astfel 1.000.000 in anul 2007, in anul 2008 1.500.000 iar in anul 2009 2.000.000.
Ind
Ve
Ce
Re
Vf
Cf
Rf
Rc
Vex
Cex
Rex
Ct
Vt
Pb
Ip
Pn
2007
318,560,995
293,046,450
25,514,545
4,434,282
13,319,884
-8,885,602
16,628,943
0
0
0
306,366,334
322,995,277
16,628,943
2,058,868
14,570,075
2008
299,154,202
271,501,920
27,652,282
2,748,812
27,664,777
-24,915,965
2,736,317
0
0
0
299,166,697
301,903,014
2,736,317
0
2,736,317
2009
199,590,888
176,952,152
22,638,736
4,435,563
25,319,597
-20,884,034
1,754,702
0
0
0
202,271,749
204,026,451
1,754,702
298,595
1,456,107
Var abs
2/1
3/2
-19,406,793
-99,563,314
-21,544,530
-94,549,768
2,137,737
-5,013,546
-1,685,470
1,686,751
14,344,893
-2,345,180
-16,030,363
4,031,931
-13,892,626
-981,615
0
0
0
0
0
0
-7,199,637
-96,894,948
-21,092,263
-97,876,563
-13,892,626
-981,615
-2,058,868
298,595
-11,833,758
-1,280,210
Var rel
2/1
3/2
-6.09% -33.28%
-7.35% -34.82%
8.38% -18.13%
-38.01%
61.36%
107.70%
-8.48%
180.41% -16.18%
-83.54% -35.87%
*
*
*
*
*
*
-2.35% -32.39%
-6.53% -32.42%
-83.54% -35.87%
-100.00%
0.00%
-81.22% -46.79%
Rezultatul din exploatare creste in 2008 fata de 2007 cu 2,137,737, insa inregistreaza o
scadere cu 5,013,546 lei in 2009 fata de 2008.
In anul 2008 veniturile din exploatare au scazut cu 6.09%, in timp ce cheltuielile din
exploatare au scazut cu un procent mai mare, de 7.35%.
In anul 2009 se observa o scadere a veniturilor din exploatare cu 33.28% fata de anul 2008,
in timp ce, in acelasi an, ponderea cheltuielilor de exploatare s-a diminuat cu 34.82%, lucru favorabil.
Principala cauza o constituie eficienta inca redusa a investitiilor efectuate, aspect normal,
avand in vedere ca in industrie, acestea au nevoie de timp pentru a putea sa fie exploatate la nivelul
programat.
In perioada urmatoare, profitul din exploatare ar trebui sa inregistreze un ritm de crestere mai
ridicat decat al productiei exercitiului si al cifrei de afaceri, recuperand decalajele dintre cei 3 ani supusi
analizei. Daca acest lucru nu se va intampla, atunci investitiile care le realizeaz nu au eficienta scontata,
aspect apreciat negativ.
10
Rezultatul financiar al intreprinderii SC Dafora SA este negativ in toti cei 3 ani supusi
analizei, dar nivelul pierderii nu este foarte mare.
Cel mai mare rezultat financiar cu valoare negativa a fost inregistrat in anul 2008 cand
valoarea veniturilor financiare a fost de 24,915,965 lei, in timp ce valoarea cheltuielilor financiare a fost de
2,748,812 lei, ceea ce a dus la obtinerea celei mai mari valori negative a rezultatului financiar din cei 3 ani
analizati.
Deoarece intreprinderea SC Dafora SA nu are activitati extraordinare, nivelul rezultatului
total este egal cu cel al rezultatului curent.
Profitul net urmeaza, de regula, o tendinta apropiata de cea a rezultatului brut. In anul 2008
se observa ca pe fondul diminuarii cotei de impozit pe profit, impozitul pe profit a scazut, precum si profitul
brut a inregistrat tot o scadere.
Ind
Pn
Aj
CAF
Ponderea Pn
Ponderea Aj
Df
Crf
Inv
Rfi
EBE
Rebe
Div
Rdiv
Af
Raic
2007
14,570,075
13,367,934
27,938,009
52.15%
47.85%
74,113,257
2.65
*
*
38,137,197
73.26%
1,000,000
2793.80%
26,938,009
*
Var abs
2/1
3/2
2,736,317
1,456,107
-11,833,758
-1,280,210
20,290,935
14,859,030
6,923,001
-5,431,905
23,027,252
16,315,137
-4,910,757
-6,712,115
Ratele de structura ale CAF
11.88%
8.92%
-40.27%
-2.96%
88.12%
91.08%
40.27%
2.96%
Ratele financiare ale CAF
112,853,634
117,840,201
*
*
4.90
7.22
*
*
102,792,545
-3,366,290
*
*
22.40%
-484.66%
*
*
47,773,300
39,431,934
9,636,103
-8,341,366
48.20%
41.38%
*
*
1,500,000
2,000,000
*
*
1535.15%
815.76%
*
*
21,527,252
14,315,137
-5,410,757
-7,212,115
20.94%
-425.25%
*
*
2008
2009
Var rel
2/1
3/2
-81.22% -46.79%
51.79% -26.77%
-17.58% -29.15%
*
*
*
*
*
*
*
*
25.27%
*
*
*
-20.09%
*
*
*
*
*
-17.46%
*
*
*
-33.50%
*
11
Ind
2007
2008
Ai
Ac
At
Pb
Ra*(Pb/At)
Pe
Ra**(Pe/At)
EBE
Ra***(EBE/At)
Efic.At(CA/At)
Rcom(Pe/CA)
CA
229,767,345
138,302,532
368,069,877
16,628,943
4.52%
25,514,545
6.93%
38,137,197
10.36%
80.14%
8.65%
294,954,903
336,907,443
136,107,504
473,014,947
2,736,317
0.58%
27,652,282
5.85%
47,773,300
10.10%
56.87%
10.28%
269,018,676
2009
323,840,814
154,081,318
477,922,132
1,754,702
0.37%
22,638,736
4.74%
39,431,934
8.25%
38.85%
12.19%
185,652,076
Var abs
2/1
3/2
107,140,098
-13066629
-2195028 17,973,814
104,945,070
4,907,185
-13892626
-981615
-3.94%
-0.21%
2,137,737
-5013546
-1.09%
-1.11%
9636103
-8341366
-0.26%
-1.85%
-23.26%
-18.03%
1.63%
1.92%
-25936227
-83366600
Var rel
2/1
3/2
46.63%
-3.88%
-1.59%
13.21%
28.51%
1.04%
-83.54% -35.87%
8.38%
-18.13%
25.27%
-17.46%
-29.03%
-31.70%
-8.79%
-30.99%
Rata rentabilitatii economice a activelor totale calculata cu ajutorul relatiei profit brut la 100
de lei active totale inregistreaza o scadere in toti cei trei ani analizati, in anul 2008 fata de 2007 scade de la
4.52% 0.58% iar in 2009 fata de 2008 scade pana la valoarea de o.37%, aceast scadere se datoreaza
scaderii profitului brut cu un ritm mult mai mare fata de activele totale.
Calculata prin cea de-a doua relatie (profit de exploatare la 100 de lei active totale), nivelul
ratei rentabilitatii economice este putin diferita fata de prima formula, deoarece nivelul profitului de
exploatare este mai mare decat profitul brut in toti cei 3 anii analizati, valorile obtinute fiind urmatoarele:
6.93% in anul 2007, 5.85% in anul 2008 si 4.74%% in anul 2009.
Eficienta activelor totale are valori foarte mici in ultimii ani analizati, in anul 2008 scazand
fata de anul 2007 cu 23.26%, iar in anul 2009 valoarea este in scadere cu 18.03% fata de anul 2008.
Calculata prin cea de-a treia relatie nivelul ratei rentabilitatii economice scade in cei 3 ani
analizati dar mult mai lent fata de celelalte relatii, valorile obtinute fiind urmatoarele: 10.36% in anul 2007,
10.10% in anul 2008 iar in anul 2009 aceasta fiind de 8.25%.
Ind
2007
2008
Kpr
At
CA
Pn
Mkpr
Eat
Rv
153,082,411
368,069,877
294,954,903
14,570,075
2.40
80.14%
4.94%
170,229,408
473,014,947
269,018,676
2,736,317
2.78
56.87%
1.02%
164,153,940
477,922,132
185,652,076
1,456,107
2.91
38.85%
0.78%
9.52%
1.61%
0.89%
Rf
2009
Var abs
2/1
3/2
17,146,997
-6,075,468
104,945,070
4,907,185
-25,936,227
-83,366,600
-11,833,758
-1,280,210
0.37
0.13
-23.26%
-18.03%
-3.92%
-0.08
-7.91%
-0.72%
Var rel
2/1
3/2
11.20%
-3.57%
28.51%
1.04%
42.72%
-4.77%
760.75%
-79.34%
15.57%
4.78%
-29.03%
-31.70%
-79.41% -791.49%
*
Multiplicatorul capitalului propriu arata gradul in care capitalurile proprii finanteaza activele
totale. Acest multiplicator este in continua crestere: in anul 2008 fata de 2007 de la 2.40% la 2.78%; in anul
2009 fata de 2008 pana la valoarea de 2.91%. Aceasta rata exprima gradul de independenta financiara a
firmei sau gradul de indatorare. Cresterile acestui indicator nu constituie o problema pentru intreprindere
cata vreme creditele sunt utilizate eficient, iar gradul de indatorare se pastreaza in limite rezonabile.
Rata rentabilitatii vanzarilor se afla in scadere in toti cei trei ani analizati, de la 4.94% in anul
2007 la 1.02% in 2008 si la 0.78% in anul 2009.
Rata rentabilitatii financiare arata rentabilitatea potentiala a actionarilor, deoarece profitul net
nu este niciodata distribuit integral ca dividende. Aceasta rata scade in toti cei trei ani analizati de la
valoarea de 9.52% in anul 2007 la 1.61% in 2008 si cu 0.89% in anul 2009.
ELF(efect de levier financiar)
Df
ki
Pe
Re
Rd
Dob
DLF
LF
ELF
17,881,050
170,963,461
25,514,545
14.92%
7.00%
1,251,674
7.92%
0.12
0.93%
34,738,174
204,967,582
27,652,282
13.49%
7.00%
2,431,672
6.49%
0.20
1.32%
55,961,856
220,115,796
22,638,736
10.28%
7.00%
3,917,330
3.28%
0.34
1.12%
Rata rentabilitatii economice exprima eficienta utilizarii capitalurilor investite. Aceasta rata
este in scadere in anul 2008 fata de 2007 de la 14.92% la 13.49% pana la nivelul de 10.28% in 2009.
Rata dobanzii arata remuneratia capitalului imprumutat. Aceasta rata inregistreaza aceleasi
valori de 7%.
Efectul de levier financiar este pozitiv pe parcursul celor trei ani, insa inregistreaza valori
mici. Acest lucru se realizeaza atunci cand rentabilitatea economica este superioara ratei dobnzii.
13
Ind
2007
2008
2009
CA
EBE
Pe
Rv*(EBE/CA)
Rv**(Pe/CA)
Ce
Rv***(Pe/Ce)
294,954,903
38,137,197
25,514,545
12.93%
8.65%
293,046,450
8.71%
269,018,676
47,773,300
27,652,282
17.76%
10.28%
271,501,920
10.18%
185,652,076
39,431,934
22,638,736
21.24%
12.19%
176,952,152
12.79%
Var abs
2/1
3/2
2,814,399
-448552
2,518,680
-722526
4,887,060
-1030065
4.83%
3.48%
1.63%
1.92%
-1922653
624823
1.48%
2.61%
Var rel
2/1
3/2
42.72%
-4.77%
60.27%
-10.79%
306.40%
-15.89%
*
*
*
*
-39.98%
21.65%
16.98%
25.61%
14
5. Analiza SWOT
Puncte forte
Puncte slabe
15