Documente Academic
Documente Profesional
Documente Cultură
A Craiova
Situatii Financiare
pentru anul incheiat la 31 decembrie 2005
Cuprins
Pag
SC ROMAUDIT SRL
AUTORIZATIA CAFR nr. 445/2003
Aprilie 2006
1
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Raport al auditorului financiar privind
„Situatiile financiare la 31.12.2005”
2
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
In opinia noastra, cu rezerva generata de potentialul efect al aspectelor la care ne-
am referit mai sus, certificam situatiile financiare si consideram ca acestea furnizeaza o
imagine fidela in aspectele semnificative a pozitiei financiare a societatii la data de
31.12.2005, precum si a rezultatelor din exploatare si a fluxurilor de numerar pentru anul
incheiat la aceasta data in conformitate cu Legea nr. 82/1991 republicata si cu OMFP nr.
94/2001 .
3
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
SC ELECTROPUTERE SA Audit extern
Prezentarea generala a
S.C. ELECTROPUTERE S.A.
Data constituirii: 1991 in baza Legii 15/1990 si a Legii nr. 31/1990 fiind
inregistrata la Registrul Comertului sub nr. J16/12/1991.
4
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Pozitia societatii pe piata.
Clienti principali:
Furnizori semnificativi:
Pro duse - detine certificat de calitate ISO 9001 si - Depasirea sistematica a ciclului de
certificate de calitate nationale fabricatie normat datorita
- cercetare si proiectare integrata in neaprovizionarii cu materiale si
fiecare divizie si fabrica, care aplica componente conform acestuia
programe de asimilare si modernizare a - Productivitate scazuta si costuri de
produselor noi, corelate cu cerintele productie mari datorita existentei in
pietii procesul tehnologic a unor masini si
utilaje cu grad de uzura fizica si morala
de aprox. 50 ? si mentinerii in fabricatie
a unor produse sub nivelul tehnic al
principalilor concurenti
Tehno lo gii - know-how avansat in domeniul - tehnologiile unor echipamente sunt
energetic, transportului feroviar si urban invechite gener`nd costuri mari de
productie
- lipsa echipamentului competitiv pentru
producerea transformatoarelor de
distributie
- tehnologii cu performante reduse in
cadrul Diviziilor MER si AE
M arketing - Producator unic si detinator de know- - Organizare si logistica incompleta
how in Rom`nia pentru transformatoare pentru livrari complete
de putere - Lipsa retea proprie de reprezentante
- Sistemul energetic national este dotat zonale
in proportie de 80% cu echipamente - Nu avem agenti interni
produse de Electroputere, in marea - Nu avem agenti externi care sa ocupe
majoritate cu durata de viata expirata, toate zonele geografice
care necesita modernizare sau inlocuire - Aprovizionarea se face in urma unor
- Experienta in colaborari cu firme de slabe studii de marketing
prestigiu pentru livrari complexe sau la - Furnizori cu probleme (in restructurare,
cheie in consortiu sau ca subfurnizor unici sau impun cantitati minime)
6
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
A specte lipsa capitalului circulant
financiare lipsa mijloacelor financiare pentru
participarea la licitatiile internationale
nivelul ridicat al compensatiilor sau
barterului in economia rom`neasca nu
permite administrarea corespunzatoare
a numerarului
datorii mari catre bugetul de stat
credite mari angajate
lipsa de resurse financiare pentru
dezvoltarea de produse noi cerute de
piata
O po rtunitati Riscuri
7
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
- 3 fabrici care asigura
a) scule, dispozitive, verificatoare si produse de mecanica fina;
b) piese turnate si forjate;
c) producerea si modificarea utilajelor cu specific electrotehnic;
- o divizie de sarcini generale care asigura:
a) aprovizionarea
b) transporturi
c) paza
d) metrologie, laboratoare.
8
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Anexa A
9
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Anexa B
10
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Amortizarea reprezinta 38.84 % din valoarea bruta a imobilizarilor din
care:
- aferenta imobilizarilor necorporale - 72.80 %
- aferenta imobilizarilor corporale : - 40 %
- constructiilor si cladirilor - 12.58 %
- aferenta instalatiilor tehnice si masinilor - 92.00 %
- aferenta altor imobilizari corporale - 83,76 %
- stocuri - 29.60 %
- creante - 60.30 %
- casa si conturi la banci - 10.09 %
- investitii financiare pe termen scurt - sub 0,01 %
11
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
La iesirea din gestiune s-a folosit in cazul materiilor prime materialelor
consumabile si produselor finite, metoda FIFO (prima intrare - prima iesire) ce
reprezinta tratamentul contabil de baza permis de IAS 2, metoda agreata si de
organele fiscale din Romania.
Creante
- lei -
Denumire client Valo are debit
Parteneri externi, din care:
- U zinexpo rtimpo rtB ucuresti 2899872
- G recia PPC 4694719
- Elvimex 1666175
- C o melmerItalia 1094557
- Terna G recia
1115733
- E D L C o rpo ratin Elvetia
Parteneri interni, din care: 4087094
- M inisterul Transpo rturilo r, unitatisubo rdo nate 7840863
- M inisterul Sanatatii, unitati subo rdo nate -
- M inisterul L ucrarilo r Publice, unitati subo rdo nate -
- M inisterul Industriilo r, unitati subo rdo nate 12436369
- Perso ane juridice private 891854
- A lti beneficiari
1662950
Conturi bancare :
- cont EPC Credit Global Exploatare
- subcont VFU BCR
- subcont MER BCR
- subcont Traf o BCR
- subcont AE BCR
- subcont PTF BCR
- subcont RMU BCR disponibil APAPS
13
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
- subcont SDV BCR
- subcont DAR BCR
- subcont Cantina BCR
- cont curent EPC BCR
- cont curent EPC BCR Suc. Jiul
- cont EPC avansuri BCR
- subcont TRAFO disponibil popriri BCR
- cont disponibil EPC popriri BCR
- cont curent EPC CITIBANK
- cont curent EPC BIR
- cont curent EPC ABN AMRO BANK
- cont curent EPC Eximbank
- garantie depusa la CEC
- cont curent TRAFO Trezorerie
- cont curent PTF Trezorerie
- cont curent EPC Trezorerie
- cont curent valuta BCR Lapus
- cont curent valuta BCR Sucursala Jiul
- cont curent valuta CITIBANK
- cont curent valuta BIR
Din total 4.23% sunt datorii catre institutiile de credit, 4.90% reprezinta
avansuri incasate in contul comenzilor, 10.83% reprezinta datorii comerciale,
1.07% reprezinta efecte de comert de platit, iar 78.97% alte datorii (cea mai
mare parte fiind datorii fiscale indeosebi majorari de intarziere).
14
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Sumele datorate institutiilor de credit (7.045.466 lei) se refera la
produsele bancare acordate de BCR - Sucursala Lapus Craiova, astfel:
15
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Principalii furnizori aflati in sold la 31.12.2005:
C resteri Reduceri
Elemental capitalului So ld la 1 So ld la 31
To tal din prin To tal, din prin
pro priu ianuarie decembrie
care transfer care transfer
0 1 2 3 4 5 6
Capital subscris 12416795 12416795
Prime de capital
Rezerve din erevaluare 138021223 138021223
16
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Rezerve statuare sau
contractuale
Alte rezerve 10875735 325 10875659
17
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Anexa C
Pr ofit brut
? 100 % ? 0
Venituri totale aferente perioadei
Pr ofit brut
? 100% ? 0
Capital propriu
Debitori comerciali
? 365 ? 56 zile
Vanzari
Creditori comerciali
? 365 ? 238 zile
Achizitii
5. Solvabilitatea patrimoniala:
6. Solvabilitatea generala:
18
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Anexa D
Contul de profit si pierdere asa cum este cunoscut ofera imaginea performantei
societatii.
SC Electroputere SA a intocmit aceasta componenta a situatiilor financiare
conform modelului reglementat de OMFP nr. 94/2001.
Veniturile au fost recunoascute la momentul livrarii produselor si a acceptarii
lor de catre client sau a realizarii serviciului si s-au evaluat la valoarea justa a
mijlocului de plata primit sau de primit.
Cheltuielile sunt grupate in functie de natura lor.
Se constata o crestere a cifrei de afaceri comparativ cu anul 2004 (177.257.674
lei fata de 172.990.549 lei, adica 2.47%)
De asemenea, se constata o diminuare a veniturilor provenite din vanzarea
marfurilor, variatia stocurilor fapt care indica o crestere a ponderii productiei vandute
in totalul productiei obtinute.
Veniturile din exploatare au crescut cu 10.33 %, dar cheltuielile din exploatare
au crescut cu 20.09 %.
Din acest motiv pierderea din exploatare a crescut de la 13.969.984 lei la 31
decembrie 2004 la 33.603.494 lei la 31 decembrie 2005.
Analizand rezultatul din exploatare se constata ca din punct de vedere al
activitatii de baza s-a obtinut profit (9.599.302 lei), pierderea din exploatare fiind
generata de cheltuielile generale de administratie in valoare de 18.910.209 lei si de
nivelul ridicat al cheltuielilor care nu se includ in costul productiei de 24.914.520 lei.
La cheltuielile aferente altor venituri din exploatare sunt inregistrate cheltuieli cu
obligatii bugetare, cheltuieli cu activele cedate, cheltuieli de sponsorizare si cheltuieli
cu actiunile sociale.
A fost inregistrata pierdere financiara de 1.919.259 lei care a provenit in
principal din evidentierea veniturilor si cheltuielilor din diferente de curs valutar
aferente creantelor/datoriilor in valuta.
Nu au fost inregistrate "Venituri sau cheltuieli extraordinare" care conform
IAS reprezinta efectele unor fenomene cu caracter accidental care se petrec rar si care
sunt in mod clar diferite de activitatile obisnuite ale intreprinderii.
In consecinta, veniturile totale de numai lei fata de cheltuieli totale de
227.573.855 lei au generat o pierdere contabila de 35.522.753 lei.
Intrucat exista cheltuieli nedeductibile fiscal foarte mari reprezentand in
principal accesorii ale obligatiilor bugetare la 31.12.2005, s-a inregistrat pierdere
f iscala de 8.683.301 lei.
19
C:\Documents and Settings\mmilitaru\My Documents\Felicitari\AGA16052006\14.Raport audit ELECTROPUTERE 2005.doc
Judetul: 16--DOLJ MARI CONTRIBUABILI
Persoana juridica: ELECTROPUTERE
Adresa: localitatea CRAIOVA, str. CALEA BUCURESTI, nr. 80, tel. 0251436700
BILANT
la data de 31.12.2005
Formularul 10 - lei -
______________________________________________________________________________________
| Denumirea indicatorului |Nr.| SOLD LA |
| |rd.|_______________________________|
| | | 01.01.2005 | 31.12.2005 |
|__________________________________________________|___|_______________________________|
| A | B | 1 | 2 |
|__________________________________________________|___|_______________|_______________|
|A. ACTIVE IMOBILIZATE |
|______________________________________________________________________________________|
|I. IMOBILIZARI NECORPORALE |
|______________________________________________________________________________________|
| 1.Cheltuieli de constituire (ct.201-2801) | 01| 0| 0|
|__________________________________________________|___|_______________|_______________|
| 2.Cheltuieli de dezvoltare (ct.203-2803-2903) | 02| 105009| 93241|
|__________________________________________________|___|_______________|_______________|
| 3.Concesiuni, brevete, licente, marci, drepturi | 03| | |
| si valori similare si alte imobilizari | | | |
| necorporale | | | |
| (ct.2051+2052+208-2805-2808-2905-2908) | | 2274| 872|
|__________________________________________________|___|_______________|_______________|
| 4.Fondul comercial (ct.2071-2807-2907-2075) | 04| 0| 0|
|__________________________________________________|___|_______________|_______________|
| 5.Avansuri si imobilizari necorporale in curs | 05| | |
| (ct.233+234-2933) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| TOTAL (rd. 01 la 05) | 06| 107283| 94113|
|__________________________________________________|___|_______________|_______________|
|II. IMOBILIZARI CORPORALE |
|______________________________________________________________________________________|
| 1.Terenuri si constructii | 07| | |
| (ct.211+212-2811-2812-2911-2912) | | 129878690| 125534524|
|__________________________________________________|___|_______________|_______________|
| 2.Instalatii tehnice si masini | 08| | |
| (ct.213-2813-2913) | | 9622418| 6695022|
|__________________________________________________|___|_______________|_______________|
| 3.Alte instalatii, utilaje si mobilier | 09| | |
| (ct.214-2814-2914) | | 93324| 82762|
|__________________________________________________|___|_______________|_______________|
| 4.Avansuri si imobilizari corporale in curs | 10| | |
| (ct.231+232-2931) | | 853694| 879766|
|__________________________________________________|___|_______________|_______________|
| TOTAL (rd. 07 la 10) | 11| 140448126| 133192074|
|__________________________________________________|___|_______________|_______________|
|III. IMOBILIZARI FINANCIARE |
|______________________________________________________________________________________|
| 1.Titluri de participare detinute la | 12| | |
| societatile din cadrul grupului (ct.261-2961)| | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 2.Creante asupra societatilor din cadrul | 13| | |
| grupului (ct.2671+2672-2965) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 3.Titluri sub forma de interese de | 14| | |
| participare (ct.263-2963) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 4.Creante din interese de | 15| | |
| participare (ct.2675+2676-2967) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 5.Titluri detinute ca imobilizari | 16| | |
| (ct.262+264+265-2962-2964) | | 3562669| 3562669|
|__________________________________________________|___|_______________|_______________|
| 6.Alte creante | 17| | |
| (ct.2673+2674+2678+2679-2966-2966) | | 3170097| 3318882|
|__________________________________________________|___|_______________|_______________|
| 7.Actiuni proprii (ct.2677-2968) | 18| 0| 0|
|__________________________________________________|___|_______________|_______________|
| TOTAL (rd. 12 la 18) | 19| 6732766| 6881551|
|__________________________________________________|___|_______________|_______________|
| ACTIVE IMOBILIZATE - TOTAL (rd. 06+11+19) | 20| 147288175| 140167738|
|__________________________________________________|___|_______________|_______________|
|B. ACTIVE CIRCULANTE |
|______________________________________________________________________________________|
|I. STOCURI |
|______________________________________________________________________________________|
| 1.Materii prime si materiale consumabile | 21| | |
| (ct.301+3021+3022+3023+3024+3025+3026+3028+ | | | |
| 303+/-308+351+358+381+/-388-391-3921-3922- | | | |
| 3951-3958-398) | | 10181661| 7779235|
|__________________________________________________|___|_______________|_______________|
| 2.Productia in curs de executie | 22| | |
| (ct.331+332+341+/-3481+3541-393-3941-3952) | | 13186948| 11865078|
|__________________________________________________|___|_______________|_______________|
| 3.Produse finite si marfuri (ct.345+346+/- | 23| | |
| 3485+/-3486+3545+3546+356+357+361+/-368+ | | | |
| 371+/-378-3945-3946-3953-3954-3956-3957- | | | |
| 396-397-4428) | | 2850259| 5454895|
|__________________________________________________|___|_______________|_______________|
| 4.Avansuri pentru cumparari de stocuri(ct.4091)| 24| 24175| 146580|
|__________________________________________________|___|_______________|_______________|
| TOTAL (rd. 21 la 24) | 25| 26243043| 25245788|
|__________________________________________________|___|_______________|_______________|
|II. CREANTE |
|______________________________________________________________________________________|
| 1.Creante comerciale | 26| | |
| (ct.4092+4111+4118+413+418-491) | | 29879234| 51334189|
|__________________________________________________|___|_______________|_______________|
| 2.Sume de incasat de la societatile din cadrul | 27| | |
| grupului (ct.4511+4518-4951) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 3.Sume de incasat din interese de participare | 28| | |
| (ct.4521+4528-4952) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 4.Alte creante (ct.425+4282+431+437+4382+441+ | 29| | |
| 4424+4428+444+445+446+447+4482+4582+4582461+ | | | |
| 473-496+5187) | | 485910| 100608|
|__________________________________________________|___|_______________|_______________|
| 5.Creante privind capitalul subscris si | 30| | |
| nevarsat (ct.456-4953) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| TOTAL (rd. 26 la 30) | 31| 30365144| 51434797|
|__________________________________________________|___|_______________|_______________|
|III. INVESTITII FINANCIARE PE TERMEN SCURT |
|______________________________________________________________________________________|
| 1.Titluri de participare detinute la | 32| | |
| societatile din cadrul grupului (ct.501-591) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 2.Actiuni proprii (ct.502-592) | 33| 0| 0|
|__________________________________________________|___|_______________|_______________|
| 3.Alte investitii financiare pe termen scurt | 34| | |
| (ct.5031+5032+505+5061+5062+5081+5088-593- | | | |
| 595-596-598+5113+5114) | | 4642| 1818|
|__________________________________________________|___|_______________|_______________|
| TOTAL (rd. 32 la 34) | 35| 4642| 1818|
|__________________________________________________|___|_______________|_______________|
|IV. CASA SI CONTURI LA BANCI | 36| | |
| (ct.5112+5121+5124+5125+5311+5314+5321+5322+ | | | |
| 5323+5328+5411+5412+542) | | 14223463| 8604060|
|__________________________________________________|___|_______________|_______________|
| ACTIVE CIRCULANTE - TOTAL (rd. 25+31+35+36) | 37| 70836292| 85286463|
|__________________________________________________|___|_______________|_______________|
|C. CHELTUIELI IN AVANS (ct.471) | 38| 302398| 238494|
|__________________________________________________|___|_______________|_______________|
|D. DATORII CE TREBUIE PLATITE INTR-O PERIOADA DE UN AN |
|______________________________________________________________________________________|
| 1.Imprumuturi din emisiuni de obligatiuni | 39| | |
| (ct.1614+1615+1617+1618+1681-169) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 2.Sume datorate institutiilor de credit | 40| | |
| (ct.1621+1622+1624+1625+1627+1682+5191+5192+5198)| | 6770865| 7045466|
|__________________________________________________|___|_______________|_______________|
| 3.Avansuri incasate in contul comenzilor | 41| | |
| (ct.419) | | 2513874| 8154606|
|__________________________________________________|___|_______________|_______________|
| 4.Datorii comerciale (ct.401+404+408) | 42| 15466989| 18039006|
|__________________________________________________|___|_______________|_______________|
| 5.Efecte de comert de platit (ct.403+405) | 43| 0| 1789540|
|__________________________________________________|___|_______________|_______________|
| 6.Sume datorate societatilor din cadrul | 44| | |
| grupului (ct.1661+1685+2691+4511+4518) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 7.Sume datorate privind interesele de | 45| | |
| participare (ct.1662+1686+2692+4521+4528) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 8.Alte datorii, inclusiv datorii fiscale si | 46| | |
| alte datorii pentru asigurarile sociale | | | |
| (ct.1623+1626+167+1687+2698+421+423+424+426+ | | | |
| 427+4281+431+437+4381+441+4423+4428+444+446+ | | | |
| 447+4481+4551+4558+456+457+4581+462+473+509+ | | | |
| 5186+5193+5194+5195+5196+5197) | | 100756926| 131501352|
|__________________________________________________|___|_______________|_______________|
| TOTAL (rd. 39 la 46) | 47| 125508654| 166529970|
|__________________________________________________|___|_______________|_______________|
|E.ACTIVE CIRCULANTE NETE, RESPECTIV DATORII | 48| | |
| CURENTE NETE (rd.37+38-47-64) | | -55150355| -83525226|
|__________________________________________________|___|_______________|_______________|
|F.TOTAL ACTIVE MINUS DATORII CURENTE(rd.20+48-63) | 49| 91526722| 56308758|
|__________________________________________________|___|_______________|_______________|
|G. DATORII CE TREBUIE PLATITE INTR-O PERIOADA MAI MARE DE UN AN |
|______________________________________________________________________________________|
| 1.Imprumuturi din emisiuni de obligatiuni | 50| | |
| (ct.1614+1615+1617+1618+1681-169) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 2.Sume datorate institutiilor de credit | 51| | |
| (ct.1621+1622+1624+1625+1627+1682+5191+5192+5198)| | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 3.Avansuri incasate in contul comenzilor | 52| | |
| (ct.419) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 4.Datorii comerciale (ct.401+404+408) | 53| 0| 0|
|__________________________________________________|___|_______________|_______________|
| 5.Efecte de comert de platit (ct.403+405) | 54| 0| 0|
|__________________________________________________|___|_______________|_______________|
| 6.Sume datorate societatilor din cadrul | 55| | |
| grupului (ct.1661+1685+2691+4511+4518) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 7.Sume datorate privind interesele de | 56| | |
| participare (ct.1662+1686+2692+4521+4528) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 8.Alte datorii, inclusiv datorii fiscale si | 57| | |
| alte datorii pentru asigurarile sociale | | | |
| (ct.1623+1626+167+1687+2698+421+423+424+426+ | | | |
| 427+4281+431+437+4381+441+4423+4428+444+446+ | | | |
| 447+4481+4551+4558+456+457+4581+462+473+509+ | | | |
| 5186+5193+5194+5195+5196+5197) | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| TOTAL (rd. 50 la 57) | 58| 0| 0|
|__________________________________________________|___|_______________|_______________|
|H. PROVIZIOANE PENTRU RISCURI SI CHELTUIELI |
|______________________________________________________________________________________|
| 1.Provizioane pentru pensii si alte obligatii | 59| | |
| similare | | 0| 0|
|__________________________________________________|___|_______________|_______________|
| 2.Alte provizioane (ct.151) | 60| 0| 0|
|__________________________________________________|___|_______________|_______________|
| TOTAL PROVIZIOANE (rd. 59+60) | 61| 0| 0|
|__________________________________________________|___|_______________|_______________|
|I. VENITURI IN AVANS (rd.63+64) | 62| 1391489| 2853967|
|__________________________________________________|___|_______________|_______________|
| - Subventii pentru investitii (ct.131) | 63| 611098| 333754|
|__________________________________________________|___|_______________|_______________|
| - Venituri inregistrate in avans (ct.472) | 64| 780391| 2520213|
|__________________________________________________|___|_______________|_______________|
|J. CAPITAL SI REZERVE |
|______________________________________________________________________________________|
| I. CAPITAL (rd.66 la 68), din care: | 65| 12416795| 12416795|
|__________________________________________________|___|_______________|_______________|
| - capital subscris nevarsat (ct.1011) | 66| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - capital subscris varsat (ct.1012) | 67| 12416795| 12416795|
|__________________________________________________|___|_______________|_______________|
| - patrimoniul regiei (ct.1015) | 68| 0| 0|
|__________________________________________________|___|_______________|_______________|
| II. PRIME DE CAPITAL (ct.1041+1042+1043+1044) | 69| 0| 0|
|__________________________________________________|___|_______________|_______________|
| III. REZERVE DIN REEVALUARE |
|______________________________________________________________________________________|
| Sold C (ct.105) | 70| 138021223| 138021223|
|__________________________________________________|___|_______________|_______________|
| Sold D (ct.105) | 71| 0| 0|
|__________________________________________________|___|_______________|_______________|
| IV. REZERVE (ct.106) (rd.73 la 76) | 72| 12371928| 12371603|
|__________________________________________________|___|_______________|_______________|
| 1.Rezerve legale (ct.1061) | 73| 1495944| 1495944|
|__________________________________________________|___|_______________|_______________|
| 2.Rezerve pentru actiuni proprii (ct.1062) | 74| 0| 0|
|__________________________________________________|___|_______________|_______________|
| 3.Rezerve statutare sau contractuale(ct.1063)| 75| 0| 0|
|__________________________________________________|___|_______________|_______________|
| 4.Alte rezerve (ct.1068+/-107) | 76| 10875984| 10875659|
|__________________________________________________|___|_______________|_______________|
| V. REZULTATUL REPORTAT |
|______________________________________________________________________________________|
| Sold C (ct.117) | 77| 0| 0|
|__________________________________________________|___|_______________|_______________|
| Sold D (ct.117) | 78| 54332432| 70978110|
|__________________________________________________|___|_______________|_______________|
| VI. REZULTATUL EXERCITIULUI |
|______________________________________________________________________________________|
| Sold C (ct.121) | 79| 0| 0|
|__________________________________________________|___|_______________|_______________|
| Sold D (ct.121) | 80| 16950792| 35522753|
|__________________________________________________|___|_______________|_______________|
| Repartizarea profitului (ct.129) | 81| 0| 0|
|__________________________________________________|___|_______________|_______________|
| TOTAL CAPITALURI PROPRII | 82| | |
| (rd.65+69+70-71+72+77-78+79-80-81) | | 91526722| 56308758|
|__________________________________________________|___|_______________|_______________|
| Patrimoniul public (ct.1016) | 83| 0| 0|
|__________________________________________________|___|_______________|_______________|
| TOTAL CAPITALURI (rd.82+83) | 84| 91526722| 56308758|
|__________________________________________________|___|_______________|_______________|
ADMINISTRATOR, INTOCMIT,
Numele si prenumele Numele si prenumele (calitatea)
MONDEA CORNEL NICA CORNEL
(1--compartim.financiar-contabile sau
personal calificat incadrat)
Semnatura Semnatura
Stampila unitatii
Formularul 20 - lei -
______________________________________________________________________________________
| |Nr.| REALIZARI AFERENTE |
| |rd.| PERIOADEI DE RAPORTARE |
| DENUMIREA INDICATORULUI | |_______________________________|
| | | 31.12.2004 | 31.12.2005 |
|__________________________________________________|___|_______________________________|
| A | B | 1 | 2 |
|__________________________________________________|___|_______________|_______________|
|1. Cifra de afaceri neta (rd. 02 la 04) | 01| 172990549| 177257674|
|__________________________________________________|___|_______________|_______________|
|Productia vanduta | 02| 164368762| 169717761|
|__________________________________________________|___|_______________|_______________|
|Venituri din vanzarea marfurilor | 03| 8621787| 7539913|
|__________________________________________________|___|_______________|_______________|
|Venituri din subventii de exploatare aferente | 04| 0| 0|
|cifrei de afaceri nete | | | |
|__________________________________________________|___|_______________|_______________|
|2. Variatia stocurilor ------- Sold C | 05| 0| 12328164|
|__________________________________________________|___|_______________|_______________|
| ------- Sold D | 06| 1341813| 0|
|__________________________________________________|___|_______________|_______________|
|3. Productia imobilizata | 07| 210728| 148208|
|__________________________________________________|___|_______________|_______________|
|4. Alte venituri din exploatare | 08| 543885| 473725|
|__________________________________________________|___|_______________|_______________|
|VENITURI DIN EXPLOATARE - TOTAL | 09| 172403349| 190207771|
|(rd. 01+05-06+07+08) | | | |
|__________________________________________________|___|_______________|_______________|
|5. a) Cheltuieli cu materiile prime si materialele| 10| 78426587| 104676157|
|consumabile | | | |
|__________________________________________________|___|_______________|_______________|
|Alte cheltuieli materiale | 11| 3399647| 3476941|
|__________________________________________________|___|_______________|_______________|
| b) Alte cheltuieli din afara(cu energie si apa)| 12| 7715120| 8527378|
|__________________________________________________|___|_______________|_______________|
| c) Cheltuieli privind marfurile | 13| 7905193| 7081090|
|__________________________________________________|___|_______________|_______________|
|6. Cheltuieli cu personalul (rd. 15+16), din care:| 14| 50757003| 52608456|
|__________________________________________________|___|_______________|_______________|
| a) Salarii | 15| 37755017| 38769440|
|__________________________________________________|___|_______________|_______________|
| b) Cheltuieli cu asigurarile si protectia | 16| 13001986| 13839016|
|sociala | | | |
|__________________________________________________|___|_______________|_______________|
|7. a) Amortizari si provizioane pentru deprecierea| 17| 4037859| 7529335|
|imobilizarilor corporale si necorporale (rd.18-19)| | | |
|__________________________________________________|___|_______________|_______________|
| a.1) Cheltuieli | 18| 4037859| 7529335|
|__________________________________________________|___|_______________|_______________|
| a.2) Venituri | 19| 0| 0|
|__________________________________________________|___|_______________|_______________|
| b) Ajustarea valorii activelor circulante | 20| -170828| 441885|
|(rd. 21-22) | | | |
|__________________________________________________|___|_______________|_______________|
| b.1) Cheltuieli | 21| 175732| 687090|
|__________________________________________________|___|_______________|_______________|
| b.2) Venituri | 22| 346560| 245205|
|__________________________________________________|___|_______________|_______________|
|8. Alte cheltuieli de exploatare (rd. 24 la 26) | 23| 34302752| 39470023|
|__________________________________________________|___|_______________|_______________|
| 8.1. Cheltuieli privind prestatiile externe | 24| 20262657| 12570035|
|__________________________________________________|___|_______________|_______________|
| 8.2. Cheltuieli cu alte impozite, taxe si | 25| 1767292| 1985468|
|varsaminte asimilate | | | |
|__________________________________________________|___|_______________|_______________|
| 8.3. Cheltuieli cu despagubiri, donatii si | 26| 12272803| 24914520|
|activele cedate | | | |
|__________________________________________________|___|_______________|_______________|
|Ajustari privind provizioanele pentru riscuri si | 27| 0| 0|
|cheltuieli (rd. 28-29) | | | |
|__________________________________________________|___|_______________|_______________|
| - Cheltuieli | 28| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Venituri | 29| 0| 0|
|__________________________________________________|___|_______________|_______________|
|CHELTUIELI DE EXPLOATARE - TOTAL | 30| 186373333| 223811265|
|(rd. 10 la 14+17+20+23+27) | | | |
|__________________________________________________|___|_______________|_______________|
|REZULTATUL DIN EXPLOATARE - Profit (rd. 09-30) | 31| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Pierdere (rd. 30-09) | 32| 13969984| 33603494|
|__________________________________________________|___|_______________|_______________|
|9. Venituri din interese de participare | 33| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - din care, in cadrul grupului | 34| 0| 0|
|__________________________________________________|___|_______________|_______________|
|10. Venituri din alte investitii financiare si | 35| 0| 0|
|creante care fac parte din activele imobilizate | | | |
|__________________________________________________|___|_______________|_______________|
| - din care, in cadrul grupului | 36| 0| 0|
|__________________________________________________|___|_______________|_______________|
|11. Venituri din dobanzi | 37| 48921| 42699|
|__________________________________________________|___|_______________|_______________|
| - din care, in cadrul grupului | 38| 0| 0|
|__________________________________________________|___|_______________|_______________|
|Alte venituri financiare | 39| 735104| 1800632|
|__________________________________________________|___|_______________|_______________|
|VENITURI FINANCIARE - TOTAL (rd. 33+35+37+39) | 40| 784025| 1843331|
|__________________________________________________|___|_______________|_______________|
|12. Ajustarea valorii imobilizarilor financiare | 41| 0| 0|
|si a investitiilor financiare detinute ca active | | | |
|circulante (rd. 42-43) | | | |
|__________________________________________________|___|_______________|_______________|
| - Cheltuieli | 42| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Venituri | 43| 0| 0|
|__________________________________________________|___|_______________|_______________|
|13. Cheltuieli privind dobanzile | 44| 1551854| 1224950|
|__________________________________________________|___|_______________|_______________|
| - din care, in cadrul grupului | 45| 0| 0|
|__________________________________________________|___|_______________|_______________|
|Alte cheltuieli financiare | 46| 2212979| 2537640|
|__________________________________________________|___|_______________|_______________|
|CHELTUIELI FINANCIARE - TOTAL (rd. 41+44+46) | 47| 3764833| 3762590|
|__________________________________________________|___|_______________|_______________|
|REZULTATUL FINANCIAR - Profit (rd. 40-47) | 48| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Pierdere (rd. 47-40) | 49| 2980808| 1919259|
|__________________________________________________|___|_______________|_______________|
|14. REZULTATUL CURENT - Profit (rd. 09+40-30-47)| 50| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Pierdere (rd. 30+47-09-40)| 51| 16950792| 35522753|
|__________________________________________________|___|_______________|_______________|
|15. Venituri extraordinare | 52| 0| 0|
|__________________________________________________|___|_______________|_______________|
|16. Cheltuieli extraordinare | 53| 0| 0|
|__________________________________________________|___|_______________|_______________|
|17. REZULTATUL EXTRAORDINAR - Profit (rd. 52-53)| 54| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Pierdere (rd. 53-52)| 55| 0| 0|
|__________________________________________________|___|_______________|_______________|
|VENITURI TOTALE (rd. 09+40+52) | 56| 173187374| 192051102|
|__________________________________________________|___|_______________|_______________|
|CHELTUIELI TOTALE (rd. 30+47+53) | 57| 190138166| 227573855|
|__________________________________________________|___|_______________|_______________|
|REZULTATUL BRUT - Profit (rd. 56-57) | 58| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Pierdere (rd. 57-56) | 59| 16950792| 35522753|
|__________________________________________________|___|_______________|_______________|
|18. IMPOZITUL PE PROFIT (rd.61+62-63) | 60| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Cheltuieli cu impozitul pe profit curent | 61| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Cheltuieli cu impozitul pe profit amanat | 62| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Venituri din impozitul pe profit amanat | 63| 0| 0|
|__________________________________________________|___|_______________|_______________|
|19. Alte cheltuieli cu impozite care nu apar in | 64| 0| 0|
|elementele de mai sus | | | |
|__________________________________________________|___|_______________|_______________|
|20. REZULTATUL NET AL EXERCITIULUI FINANCIAR | | | |
| - Profit (rd. 58-59-60-64) | 65| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - Pierdere (rd. 59+60+64-58) | 66| 16950792| 35522753|
|__________________________________________________|___|_______________|_______________|
|21. Rezultatul pe actiune - de baza | 67| 0| 0|
|__________________________________________________|___|_______________|_______________|
| - diluat | 68| 0| 0|
|__________________________________________________|___|_______________|_______________|
ADMINISTRATOR, INTOCMIT,
Numele si prenumele Numele si prenumele (calitatea)
MONDEA CORNEL NICA CORNEL
(1--compartim.financiar-contabile sau
personal calificat incadrat)
Semnatura Semnatura
Stampila unitatii
DATE INFORMATIVE
la data de 31.12.2005
Formularul 30 - lei -
______________________________________________________________________
| |Nr.| NR.UNITATI | SUME |
|I. DATE PRIVIND REZULTATUL |rd.|_______________|_______________|
| INREGISTRAT | | 1 | 2 |
|__________________________________|___|_______________|_______________|
|Unitati care au inreg. profit | 01| 0| 0|
|__________________________________|___|_______________|_______________|
|Unitati care au inreg. pierdere | 02| 1| 35522753|
|__________________________________|___|_______________|_______________|_______________
|II. DATE PRIVIND PLATILE RESTANTE |Nr.| TOTAL | DIN CARE: |
| |rd.| (COL.2+3) |_______________________________|
| | | |PT.ACTIVITATEA |PT.ACTIVITATEA |
| | | | CURENTA | DE INVESTITII |
|__________________________________|___|_______________|_______________|_______________|
| A | B | 1 | 2 | 3 |
|__________________________________|___|_______________|_______________|_______________|
|Plati restante - total | 03| 129186808| 129186808| 0|
|(rd.04+08+14 la 18+22),din care: | | | | |
|__________________________________|___|_______________|_______________|_______________|
|Furnizori restanti - total | 04| 5330664| 5330664| 0|
| (rd.05 la 07),din care: | | | | |
|__________________________________|___|_______________|_______________|_______________|
| - peste 30 de zile | 05| 922727| 922727| 0|
|__________________________________|___|_______________|_______________|_______________|
| - peste 90 de zile | 06| 4287050| 4287050| 0|
|__________________________________|___|_______________|_______________|_______________|
| - peste 1 an | 07| 120887| 120887| 0|
|__________________________________|___|_______________|_______________|_______________|
|Obligatii restante fata de bugetul| 08| 28824040| 28824040| 0|
|asigurarilor sociale | | | | |
| - total (rd.09 la 13), din care: | | | | |
|__________________________________|___|_______________|_______________|_______________|
| - contributii pentru asigurari | 09| 19526220| 19526220| 0|
|sociale de stat datorate de | | | | |
|angajatori, salariati si alte | | | | |
|persoane asimilate | | | | |
|__________________________________|___|_______________|_______________|_______________|
| - contributii pentru fondul | 10| 69273| 69273| 0|
|asigurarilor sociale de sanatate | | | | |
|__________________________________|___|_______________|_______________|_______________|
| - contributia pentru pensia | 11| 0| 0| 0|
|suplimentara | | | | |
|__________________________________|___|_______________|_______________|_______________|
| - contributii pentru bugetul | 12| 9228547| 9228547| 0|
|asigurarilor pentru somaj | | | | |
|__________________________________|___|_______________|_______________|_______________|
| - alte datorii sociale | 13| 0| 0| 0|
|__________________________________|___|_______________|_______________|_______________|
|Obligatii restante fata de | 14| 0| 0| 0|
|bugetele fondurilor speciale si | | | | |
|alte fonduri | | | | |
|__________________________________|___|_______________|_______________|_______________|
|Obligatii restante fata de alti | 15| 3964114| 3964114| 0|
|creditori | | | | |
|__________________________________|___|_______________|_______________|_______________|
|Impozite si taxe neplatite la | 16| 83549268| 83549268| 0|
|termenul stab. la bugetul de stat | | | | |
|__________________________________|___|_______________|_______________|_______________|
|Impozite si taxe neplatite la | 17| 7518722| 7518722| 0|
|termenul stab. la bugetele locale | | | | |
|__________________________________|___|_______________|_______________|_______________|
|Credite bancare nerambursate la | 18| 0| 0| 0|
|scadenta | | | | |
| - total (rd.19 la 21), din care: | | | | |
|__________________________________|___|_______________|_______________|_______________|
| - restante dupa 30 de zile | 19| 0| 0| 0|
|__________________________________|___|_______________|_______________|_______________|
| - restante dupa 90 de zile | 20| 0| 0| 0|
|__________________________________|___|_______________|_______________|_______________|
| - restante dupa 1 an | 21| 0| 0| 0|
|__________________________________|___|_______________|_______________|_______________|
|Dobanzi restante | 22| 0| 0| 0|
|__________________________________|___|_______________|_______________|_______________|
|III. Numar mediu de salariati |Nr.| | |
| |rd.| 31.12.2004 | 31.12.2005 |
|__________________________________|___|_______________________________|
| A | B | 1 | 2 |
|__________________________________|___|_______________|_______________|
|Numar mediu de salariati | 23| 3658| 3049|
|__________________________________|___|_______________|_______________|
______________________________________________________________________________________
|IV. Plati de dobanzi si redevente |Nr.| Sume |
| |rd.| (lei) |
|__________________________________________________________________|___|_______________|
|Venituri brute din dobanzi platite de persoanele juridice romane | 24| |
|catre persoanele fizice nerezidente din statele membre ale | | |
|Uniunii Europene, din care: | | 0|
|__________________________________________________________________|___|_______________|
|- impozitul datorat la bugetul de stat | 25| 0|
|__________________________________________________________________|___|_______________|
|Venituri brute din dobanzi platite de persoanele juridice romane | 26| |
|catre persoane juridice afiliate *) nerezidente din statele | | |
|membre ale Uniunii Europene, din care: | | 0|
|__________________________________________________________________|___|_______________|
|- impozitul datorat la bugetul de stat | 27| 0|
|__________________________________________________________________|___|_______________|
| Venituri din redevente platite de persoanele juridice romane | 28| |
|catre persoane juridice afiliate *) nerezidente din statele | | |
|membre ale Uniunii Europene, din care: | | 0|
|__________________________________________________________________|___|_______________|
|- impozitul datorat la bugetul de stat | 29| 0|
|__________________________________________________________________|___|_______________|
|V. Obligatii amanate la plata conform prevederilor art.3(4) |Nr.| Sume |
|din Ordonanta de Urgenta a Guvernului nr. 37/2004 privind masuri |rd.| (lei) |
|de diminuare a arieratelor din economie, evidentiate in conturi | | |
|extrabilantiere | | |
|__________________________________________________________________|___|_______________|
|Obligatii catre bugete amanate la plata | 30| 0|
|__________________________________________________________________|___|_______________|
|Obligatii comerciale amanate la plata | 31| 0|
|__________________________________________________________________|___|_______________|
|VI. Tichete de masa |Nr.| Sume |
| |rd.| (lei) |
|__________________________________________________________________|___|_______________|
|Contravaloarea tichetelor de masã acordate salariatilor | 32| 0|
|__________________________________________________________________|___|_______________|
ADMINISTRATOR, INTOCMIT,
Numele si prenumele Numele si prenumele (calitatea)
MONDEA CORNEL NICA CORNEL
(1--compartim.financiar-contabile sau personal
calificat incadrat)
Semnatura Semnatura
Stampila unitatii
Formularul 40 - lei -
___________________________________________________________________________________________________
| Elemente de |Nr.| Valori brute |
| imobilizari |rd.|_______________________________________________________________________________|
| | | Sold initial | Cresteri | Reduceri | Sold final |
| | | | |_______________________________| (col.5=1+2-3) |
| | | | | Total | Din care: | |
| | | | | | dezmembrari si| |
| | | | | | casari | |
|_______________|___|_______________|_______________|_______________|_______________|_______________|
| A | B | 1 | 2 | 3 | 4 | 5 |
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Imobilizari necorporale |
|___________________________________________________________________________________________________|
|Cheltuieli de constituire si cheltuieli de dezvoltare | | |
| | 01| 284693| 80309| 50728| X| 314274|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Alte imobilizari | | | | | |
| | 02| 31990| 0| 258| X| 31732|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Avansuri si imobilizari necorporale in curs | | | |
| | 03| 0| 0| 0| X| 0|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|TOTAL (rd.01 la 03)| | | | | |
| | 04| 316683| 80309| 50986| X| 346006|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Imobilizari corporale |
|___________________________________________________________________________________________________|
|Terenuri | | | | | | |
| | 05| 47038888| 0| 0| X| 47038888|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Constructii | | | | | |
| | 06| 89857822| 10873| 69525| 69525| 89799170|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Instalatii tehnice si masini | | | | |
| | 07| 84546545| 274235| 1083038| 1083038| 83737742|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Alte instalatii, utilaje si mobilier | | | |
| | 08| 512685| 6490| 9584| 9584| 509591|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Avansuri si imobilizari corporale in curs | | | |
| | 09| 853694| 314718| 288646| X| 879766|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|TOTAL (rd.05 la 09)| | | | | |
| | 10| 222809634| 606316| 1450793| 1162147| 221965157|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|Imobilizari financiare | | | | |
| | 11| 6732766| 4168679| 4019894| X| 6881551|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
|ACTIVE IMOBILIZATE - TOTAL (rd.04+10+11) | | | |
| | 12| 229859083| 4855304| 5521673| 1162147| 229192714|
|_______________|___|_______________|_______________|_______________|_______________|_______________|
- lei -
___________________________________________________________________________________
| Elemente de |Nr.| Sold initial | Amortizare in | Amortizare | Amortizare la |
| imobilizari |rd.| | cursul anului | aferenta | sfarsitul |
| | | | | imobilizarilor| anului |
| | | | | scoase din | (col.9=6+7-8) |
| | | | | evidenta | |
|_______________|___|_______________|_______________|_______________|_______________|
| A | B | 6 | 7 | 8 | 9 |
|_______________|___|_______________|_______________|_______________|_______________|
|Imobilizari necorporale |
|___________________________________________________________________________________|
|Cheltuieli de constituire si cheltuieli de dezvoltare | |
| | 13| 179684| 92077| 50728| 221033|
|_______________|___|_______________|_______________|_______________|_______________|
|Alte imobilizari | | | | |
| | 14| 29716| 1401| 257| 30860|
|_______________|___|_______________|_______________|_______________|_______________|
|TOTAL (rd.13 la 14)| | | | |
| | 15| 209400| 93478| 50985| 251893|
|_______________|___|_______________|_______________|_______________|_______________|
|Imobilizari corporale |
|___________________________________________________________________________________|
|Terenuri | | | | | |
| | 16| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Constructii | | | | | |
| | 17| 7018020| 4353944| 68430| 11303534|
|_______________|___|_______________|_______________|_______________|_______________|
|Instalatii tehnice si masini | | | |
| | 18| 74924127| 3121549| 1002956| 77042720|
|_______________|___|_______________|_______________|_______________|_______________|
|Alte instalatii, utilaje si mobilier | | |
| | 19| 419361| 15935| 8467| 426829|
|_______________|___|_______________|_______________|_______________|_______________|
|TOTAL (rd.16 la 19)| | | | |
| | 20| 82361508| 7491428| 1079853| 88773083|
|_______________|___|_______________|_______________|_______________|_______________|
|AMORTIZARI - TOTAL (rd.15+20) | | | |
| | 21| 82570908| 7584906| 1130838| 89024976|
|_______________|___|_______________|_______________|_______________|_______________|
- lei -
___________________________________________________________________________________
| Elemente de |Nr.| Sold initial | Provizioane | Provizioane | Sold final |
| imobilizari |rd.| | constituite in| reluate la |col.13=10+11-12|
| | | | cursul anului | venituri | |
|_______________|___|_______________|_______________|_______________|_______________|
| A | B | 10 | 11 | 12 | 13 |
|_______________|___|_______________|_______________|_______________|_______________|
|Imobilizari necorporale |
|___________________________________________________________________________________|
|Cheltuieli de constituire si cheltuieli de dezvoltare | |
| | 22| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Alte imobilizari | | | | |
| | 23| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Avansuri si imobilizari necorporale in curs | | |
| | 24| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|TOTAL (rd.22 la 24)| | | | |
| | 25| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Imobilizari corporale |
|___________________________________________________________________________________|
|Terenuri | | | | | |
| | 26| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Constructii | | | | | |
| | 27| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Instalatii tehnice si masini | | | |
| | 28| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Alte instalatii, utilaje si mobilier | | |
| | 29| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Avansuri si imobilizari corporale in curs | | |
| | 30| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|TOTAL (rd.26 la 30)| | | | |
| | 31| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|Imobilizari financiare | | | |
| | 32| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
|PROVIZIOANE PENTRU DEPRECIERE - TOTAL (rd.25+31+32)| | |
| | 33| 0| 0| 0| 0|
|_______________|___|_______________|_______________|_______________|_______________|
ADMINISTRATOR, INTOCMIT,
Numele si prenumele Numele si prenumele (calitatea)
MONDEA CORNEL NICA CORNEL
(1--compartim.financiar-contabile sau personal
calificat incadrat)
Semnatura Semnatura
Stampila unitatii
S.C. ELECTROPUTERE S.A.
C R A I O V A
S1 S2 S2 - S1
+ Profit sau pierderi X -35.522.753 -35.522.753
+ Amortizari X 7.529.335 7.529.335
- Variatia stocurilor (+) 26.243.043 25.245.788 -997.255
- Variatia creantelor (+) 30.365.144 51.434.797 21.069.653
+ Variatia furnizorilor (+) 15.466.989 18.039.006 2.572.017
+ Variatia clientilor 2.513.874 8.154.606 5.640.732
creditori (+)
- Variatia altor elemente de 147.595.215 147.645.787 50.572
activ
+ Variatia altor elemente de 193.675.137 227.976.370 34.301.233
pasiv
+ = Flux de numerar din activ. X X -5.602.406
expl. (A)
+ Sume din vanzarea X - -
mijloacelor fixe
- Achizitii de mijloace fixe X 291.598 291.598
- Efect. inv. in regie proprie X X X
+ = Flux de numerar din activ. X X -291.598
inv. (B)
+ Variatia creditelor si 6.770.865 7.045.466 274.601
imprumut
+ = Flux de numerar din activ. X X 274.601
fin. (C)
+ Disponibilitati banesti la 14.223.463 X X
inceputul perioadei
+ Flux de numerar (A+B+C) X X -5.619.403
= Disponibilit. banesti la X 8.604.060 X
sfarsitul perioadei
Active imobilizate
- lei -
Valo area bruta Deprecieri
Elemente de active (amo rtizare si pro vizio ane)
Deprecierea
So ld la C rest
eri Reduceri So ld la So ld la inregistratain cursul Reduceri So ld la
1 ianuarie 31 decembrie 1 ianuarie exercitiului sau reluari 31 decembrie
Imobilizari necorporale 316.683 80.309 50.986 346.006 209.400 93.478 50.985 251.893
Imobilizari corporale
Terenuri 47.038.888 - - 47.038.888 - - - -
Constructii 89.857.822 10.873 69.525 89.799.170 7.018.020 4.353.944 68.430 11.303.534
Instalatii tehnice si masini 84.546.545 274.235 1.083.038 83.737.742 74.924.127 3.121.549 1.002.956 77.042.720
Alte imobilizari corporale 512.685 6.490 9.584 509.591 419.361 15.935 8.467 426.829
Total imobilizari corporale 221.955.940 291.598 1.162.147 221.085.391 82.361.508 7.491.428 1.079.853 88.773.083
Imobilizari in curs 853.694 314.718 288.646 879.766 - - - -
Imobilizari financiare 6.732.766 4.168.679 4.019.894 6.881.551 82.570.908 7.584.906 1.130.838 89.024.976
Repartizarea profitului
- lei -
Destinatia Suma
Profit net -
- rezerva legala -
- participare salariati la profit -
- dividende -
Profit nerepartizat -
- lei -
Denumirea indicatorului Exercitiul financiar
Precedent Curent
0 1 2
1. Cifra de afaceri neta 172.990.549 177.257.674
2. Costul bunurilor vandute si al 150.677.482 167.658.372
serviciilor prestate (3+4+5)
3. Cheltuielile activitatii de baza 103.025.537 117.732.868
4. Cheltuielile activitatilor auxiliare - -
5. Cheltuielile indirecte de productie 47.651.945 49.925.504
6. Rezultatul brut aferent cifrei de 22.313.067 9.599.302
afaceri nete (1-2)
7. Cheltuielile de desfacere - -
8. Cheltuieli generale de administratie 24.764.861 18.910.209
9. Cheltuieli ce nu se includ in 12.272.803 24.914.520
costul bunurilor vandute
10. Alte venituri din exploatare 754.613 621.933
11. Rezultatul din exploatare (6
-7-8-9+10) -13.969.984 -33.603.494
- lei -
D ato rii So ld la Termen de exigibilitate
31 decembrie sub 1 an 1 - 5 ani peste 5 ani
0 1 2 3 4
Total, din care: 166.529.970 166.529.970
- credite si dobanzi 7.045.466 7.045.466
- avansuri clienti 8.154.606 8.154.606
- datorii comerciale 18.039.006 18.039.006
- alte datorii 133.290.892 133.290.892
Suma de 7.045.466 lei este datorata BCR - Sucursala Lapus Craiova pentru
urmatoarele produse bancare:
- linie credit global de exploatare = 5.303.355 lei (garantata cu ipoteca rangI asupra
corp proprietate C1, ipoteca rang II asupra corp proprietate C2, gaj fara deposedare pentru
utilajele continute si terenul aferent);
- linie credit revolving pentru deschidere de acreditive @n valuta = 1.741.913 lei
(garantata cu ipoteca rang I corp proprietate C5, gaj fara deposedare pentru utilajele continute
si terenul aferent).
Datoriile comerciale @n suma de 18.039.006 lei reprezinta obligatiile catre furnizori a
caror plata nu a fost efectuata at`t din lipsa de disponibil c`t si datorita faptului ca se afla @n
termen de plata.
ACTIUNI SI OBLIGATIUNI
Structura actionariatului
AVAS
= 78009632 actiuni = 62,8259 %
INFORMATII PRIVIND
SALARIATII, ADMINISTRATORII SI DIRECTORII
B. SALARIATII
SITUATIA
INDICATORILOR SINTETICI DE EFICIENTA
I. ANALIZA LICHIDITATII
Nr Indicatori UM Relatia de calcul 2005
.
cr
t.
1. Lichiditate generala K1 Active circulante / Datorii pe 0,51
termen scurt
2. Lichiditate intermediara K2 (Active circulante - Stocuri) / 0,36
Datorii pe termen scurt)
ALTE INFORMATII