Documente Academic
Documente Profesional
Documente Cultură
SOLD LA
31.12.2015 31.12.2016
2 3
0 0
559,253 859,260
0 0
0 0
0 0
559,253 859,260
45,754,200 47,538,434
41,916,264 42,030,101
497,534 449,682
19,623,009 19,037,319
2,766,899 3,310,698
122,316 988,685
110,680,222 113,354,919
11,026,217 11,071,088
245,000 245,000
6,956,955 5,268,525
18,228,172 16,584,613
129,467,647 130,798,792
11,175,684 17,658,169
727,927 810,621
22,423,424 23,965,770
370,906 3,795,003
34,697,941 46,229,563
61,908,877 39,824,971
25,288 96,185
5,377,156 3,722,309
113,736 307,022
1,745,354 2,216,785
69,170,411 46,167,272
0 0
11,101,333 10,689,973
114,969,685 103,086,808
307,214 221,101
307,214 221,101
0 0
26,558,335 1,782,258
922,638 397,983
40,609,213 22,893,516
318,169 413,320
3,905
7,437 2,135,181
207,132
8,648,341 5,400,884
77,271,265 33,027,047
38,005,634 70,280,862
167,473,281 201,079,654
0 0
7,792,408 10,523,252
5,039,852 3,232,804
12,832,260 13,756,056
236,360 238,737
3,173,705 2,762,349
3,410,065 3,001,086
0 0
0 0
0 0
0 0
28,887,588 56,643,266
950,500 450,980
29,838,088 57,094,246
27,384,726 27,384,726
17,045,966 17,547,151
5,443,617 7,737,863
37,536,232 37,536,232
42,979,849 45,274,095
512,707
21,122
2,037,311 2,037,311
8,980,031 333,903
28,381,984 41,511,533
1,342,377 2,294,246
151,230,956 184,322,512
0 0
151,230,956 184,322,512
151,230,956.00 184,322,512.00
EXERCITIUL
DENUMIREA INDICATORILOR Nr. rd. FINANCIAR
2014 2015
A B 1 2
1. Cifra de afaceri netă (rd 02+03-04+05+06) 1 232,469,308 267,974,858
Producţia vândută 2 217,621,791 239,993,666
Venituri din vânzarea mărfurilor 3 16679848 29,959,066
Reduceri comerciale acordate 4 1832331 1,977,874
Venituri din dobânzi înregistrate de entităţile
radiate din Registrul general si caremai au in
derulare contracte de leasing 5
Venituri din subvenţii de exploatare aferente
cifrei de afaceri nete 6 0
2. Venituri aferente costului producţiei în curs
de execuţie
Sold C 7 3,582,890
Sold D 8 505390
3. Venituri din producţia de imobilizări
necorporale şi corporale 9
4. Venituri din reevaluarea imobilizărilor
corporale 10
5. Venituri din producţia de investiţii imobiliare 11 18614 212,314
6. Venituri din subvenţii de exploatare 12
7. Alte venituri din exploatare 13 410,008 8,767,334
- din care, venituri din fondul comercial negativ 14
15
VENITURI DIN EXPLOATARE – TOTAL (rd
01+07-08+09+10+11+12+13) 16 232,392,540 280,537,396
8. a) Cheltuieli cu materiile prime şi materialele
consumabile 17 144,776,200 160,765,778
Alte cheltuieli materiale 18 849,942 841,623
2,332,293
40,607
1,984,715
239,107
261,892,836
139,927,754
943,224
5,002,130
26,932,964
1,759,757
20,515,316
16,414,621
4,100,695
12,123,400
12,672,931
549,531
-977,613
4,183,136
5160749
25,654,070
19,530,180
875,673
724,267
37,961
4,485,989
-411356
424,178
835,534
227,950,132
33,942,704
12,312,236
12,312,236
2,201,239
21,263
14,534,738
672,446
2,491,242
3,163,688
11,371,050
276,427,574
231,113,820
45,313,754
4,373,399
571,178
41,511,533
Activ 2014 2015 2016
A Active imobilizate 123,851,116 129,467,647 130,798,792
I IMOBILIZARI NECORPORALE 636,771 559,253 859,260
3 Concesiuni, brevete si alte imob 579,558 559,253 859,260
necorporale
Imobilizari necorporale in curs de 57,213
executie
5. Active necorporale de 0 0 0
exploatare si evaluare a
resurselor minerale
6. Avansuri 0 0 0
II IMOBILIZARI CORPORALE 113,999,465 110,680,222 113,354,919
1 Terenuri si constructii 56,003,950 45,754,200 47,538,434
2 Instalatii tehnice 41,576,295 41,916,264 42,030,101
3 Alte instalatii, utilaje si mobilie 493,411 497,534 449,682
4. Investiţii imobiliare 13,357,561 19,623,009 19,037,319
5. Imobilizări corporale în curs de 2,568,248 2,766,899 3,310,698
execuţie
6. Investiţii imobiliare în curs de 0 0 0
execuţie
7. Active corporale de exploatare 0 0 0
şi evaluare a resurselor minerale
8. Active biologice productive 0 0 0
9. Avansuri 0 122,316 988,685
III IMOBILIZARI FINANCIARE 9,214,880 18,228,172 16,584,613
1 Actiuni detinute la entitatile 0 11,026,217 11,071,088
afiliate
2. Imprumuturi acordate entitatilor 0 0 0
afiliate
3 Acţiuni deţinute la entităţile 9214880 245000 245000
asociate şi la entităţile controlate
în comun 262,263-296
4 Imprumuturi acordate entitatilor 0 0 0
asociate şi entităţilor controlate în
comun
5 Alte titluri imobilizate 0 0 0
6 Alte imprumuturi 0 6956955 5268525
B ACTIVE CIRCULANTE 90,355,216 114,969,685 103,086,808
I STOCURI 33,656,618 34,697,941 46,229,563
1. Materii prime si materiale 12,613,196 11,175,684 17,658,169
consumabile
2. Productia in curs de executie 618,081 727,927 810,621
3. Produse finite si marfuri 20,425,341 22,423,424 23,965,770
4. Avansuri pentru cumparari de 0 370,906 3,795,003
stocuri
II Creante 53,241,094 69,170,411 46,167,272
1. Creante comerciale 50,583,951 61,908,877 39,824,971
2, Avansuri platite 1,783,433 25,288 96,185
2. Sume de incasat de la entitatile 25,569 5,377,156 3,722,309
afiliate
3 Sume de incasat de la 317,056 113,736 307,022
entitatileasociate şi entităţile în
comun
4. Alte creante 531,085 1,745,354 2,216,785
5. Creante privind capitalul 0 0 0
subscris si nevarsat
III INVESTITII FINANCIARE PE 0 0 0
TERMEN SCURT
1. Actiuni detinute la entitatile 0 0 0
afiliate
2. Alte investitii financiare pe 0 0 0
termen scurt
IV CASA SI CONTURI LA BANCI 3,457,504 11,101,333 10,689,973
TOTAL ACTIV 214,206,332 244,437,332 233,885,600
0 0
-2.91 2.42
0 0
0 0
0 0
0 0
97.81 -9.02
0 0
0 0
0 0
0 0
0 0
0 0
27.24 -10.34
3.09 33.23
0 0
0 0
0 0
0 0
29.92 -33.26
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
221.08 -3.71
14.11 -4.32
2015/2014 2016/2015
20.92 21.23
0.00 96.08
0 0
-8.88 2.94
3.22 5.34
-55.41 -96.28
201.47 46.26
0 0
0 0
0.00 0.00
0 0
9.97 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
20.01 20.16
3 -57.26
0 0
0 0
0 0
0 0
0 0
0 0 0
0 0
0 0
14.11 -4.32
0 0
RATELE DE STRUCTURA AL
2014 2015 2016
1. Rata activelor imobilizate 57.82 52.97 55.92 Rata active
1.1. Rata imobilizarilor necorporale 0.30 0.23 0.37
1.2. Rata imobilizarilor corporale 53.22 45.28 48.47
1.3. Rata imobilizarilor financiare 4.30 7.46 7.09
RATELE DE STRUCTURA AL
2014 2015 2016
1. Rata stabilitatii financiare 65.03 68.39 85.88 Rata stabilit
2. Rata autonomiei financiare globale 59.58 63.14 80.00
3. Rata autonomiei financiare la termen 91.62 92.32 93.15
Procent
100.00
4. Rata de îndatorare globala 40.42 36.86 20.00
80.00
5. Rata datoriilor pe termen scurt 34.97 31.61 14.12
65.03
6.Rata de îndatorare la termen 8.38 7.68 6.85 60.00
7. Rata creditelor bancare 7.73 7.13 6.41 40.00
20.00
0.00
1
A
Rata de înda
Rata autonomiei financiare la termen
3 20.00
2
3 93.15
1
Anul
Anul 2 92.32 R
0.00 5.00 10.00 15
o
w
2
Procent
1 91.62 5
6.00 25.00
20.00
4.00
15.00
2.00 10.00
5.00
0.00 0.00
1 2 3 1
2
Anul
E DE STRUCTURA ALE ACTIVULUI
44.08 42.18
55.92 57.82
1
47.03
52.97
100.00
85.88
80.00 59.58
65.03 68.39 80.00
60.00
Row 23
40.00
20.00 63.14
0.00
1 2 3
Anul
3 20.00 100%
90%
2 36.86 80%
Procent
70%
1
Anul 40.42 60%
8.38 7.68
50%
0.00 5.00 10.00 15.00 20.00 25.00 30.00 35.00 40.00 45.00 R 40%
o 30%
w 20%
Procent
2 10%
6
0%
1 2
Anul
Rata datoriilor pe termen scurt Rata activelor imobilizate 2011
34.97
35.00 31.61
50.00
30.00 45.00 45.28
25.00 40.00
Procent
35.00
20.00
15.00 14.12 R
o
30.00
w Colum
25.00 nE
10.00 2 20.00
7
5.00 15.00
10.00
0.00
5.00
7.46
1 Procent
2 0.00 0.23
Anul 3 1 2 3
Active imobilizate
r circulante
42.18
1 2 3
nanciare globale
59.58
1
2
3
.14
torare la termen
7.68 6.85
R
o
w
2
8
2 3
Anul
2011
Colum
nE
7.46
3
ANALIZA ECHILIB
Anul 2014 2015 2016 Patrimoniu
1. Patrimoniu net 127,629,691 154,333,807 187,102,497
2. Fondul de rulment financiar 15,447,864 37,698,420 70,059,761 3
3. Fondul de rulment propriu 3,778,575 24,866,160 56,303,705
Anul
4. Fondul de rulment imprumutat 11,669,289 12,832,260 13,756,056 2
5. Necesarul de fond de rulment 11,990,360 26,597,087 59,369,788
6. Trezoreria neta 3,457,504 11,101,333 10,689,973
1
0 50,000,000 100,000,000
Valoarea
13,756,056
60,000,000
14,000,000
13,000,000 40,000,000
12,500,000 26,597,087
Valoarea 11,669,289 30,000,000
12,000,000 Row 7 11,990,360
20,000,000
11,500,000
10,000,000
11,000,000
10,500,000 0
1 2 3 1
Anul 2
Anul
ANALIZA LICHIDIT
Anul 2014 2015 2016
1. Lichiditatea generala 1.21 1.49 3.12 Lichiditatea ge
2. Lichiditate curenta 0.76 1.04 1.72
3.Solvabilitatea globala 2.47 2.71 5.00 3.50
4. Solvabilitatea generala 1.21 1.49 3.12 3.00
2.50
2.00
1.21 1.49
1.50
1.00
0.50
0.00
1
2
Anul
ANALIZA ECHILIBRULUI FINANCIAR
Patrimoniul net Fondul de rulment financiar
187,102,49 80,000,000
7 70,000,000
60,000,000
154,333,80 Row 4
50,000,000
7 Valoarea
40,000,000 70,059,761 R
o
30,000,000 w
127,629,69 37,698,420 5
20,000,000
15,447,864
1 10,000,000
0
50,000,000 100,000,000 150,000,000 200,000,000 1 2 3
Valoarea Anul
59,369,788
3 10,689,973
Anul
26,597,087
R 2 11,101,333
11,990,360 o
w Row 9
1 3,457,504
1 Valoarea
2 0 2,000,000 4,000,000 6,000,000 8,000,000 10,000,000 12,000,000
Anul 3
Valoarea
5.00
3.12
2.47 2.71
1.21 1.49 R R
o o
w w
3 Procent 3
2 4
1 Procent
2 1 2 3
Anul 3 Anul
ar Fondul de rulment propriu
60,000,000 56,303,705
50,000,000
Valoarea
40,000,000
70,059,761 R
o
30,000,000 24,866,160 Row 6
w
5
20,000,000
3,778,575
10,000,000
3 0
1 Anul
2 3
10,689,973
11,101,333
Row 9
,000 12,000,000
R
o
w
Procent 3
4