Documente Academic
Documente Profesional
Documente Cultură
CF0=0,2*(422.385.833+38.733.921+27.582.735+38.542.074+3.145.168-
250.493)+0,2*155.809.695+46.653.866-546.401 +5.068.377=
106.027.847,6+31.161.939+46.653.866-546.401+5.068.377=188.365.628,6
CF1=0,2*(274.839.492+29.016.191+22.574.926+26.078.060+11.332.440)+0,2*
115.832.537+51.385.568+30.296
=72.768.221,8+23.166.507,4+51.385.568+30.296+4.254.551=151.605.144,2
2) Cheltuieli variabile
CV = 80% (consumuri externe de la terți rd. (20+21+22+36) + ch privind
mărfurile-reduceri comerciale acordate de catre furnizori rd. (23-24)) + 80% ch.
Personal(rd. 25) + ch. cu despăgubiri, donații și active cedate(ct. 652->658) (rd.
38+39+40+41+42+43+44)
CV0= 0,8*(422.385.833+38.733.921+27.582.735+38.542.074+3.145.168-
250.493)+ 472.048+179.109+2.365.369
=424.111.390,4+124.647.756+472.048+897.598+179.109+2.365.369
=552.673.270,4
CV1= 291.072.887,2+92.666.029,6+312.843+1.197.859=385.249.618,8
OBS: CF+CV= Total Cheltuieli de exploatare
MCV0= 746.729.484-552.673.270,4=194.056.213,6
MCV1= 547.121.134-385.249.618,8=161.871.515,2
2
MCV% 0 = 194.056.213,6/746.729.484*100=25,987%
MCV% 1= 161.871.515,2/547.121.134*100=29,586%
5) Pragul de rentabilitate din exploatare (CApr)
CF
CApr= MCV %
CApr 0= 188.365.628,6/25,987%=7.248.456,097
CApr 1= 151.605.144,2/29,586%=5.124.219,029
Rre 0 = 7.248.456,097/746.729.484*100=0,9706%
Rre 1 = 5.124.219,029/547.121.134*100=0,936%
Această rata e preferabil să fie cât mai mică, pentru a evidenția un risc de
exploatare minim. Cu cât rata riscului de exploatare e mai mică, cu atât, și
pragul din rentabilitate e mai mic.
Is 0 = 746.729.484-7.248.456,097/746.729.484=0,990
Is 1 = 547.121.134-5.124.219,029/547.121.134=0,990
α 0 = 746.729.484-7.248.456,097=739.481.027,903
α 1 = 547.121.134-5.124.219,029=541.996.914,971
α’0 = 739.481.027,903/7.248.456,097*100=10.201,910
α’1 = 541.996.914,971/5.124.219,029*100=10.577,161
INTERPRETARE
Z=1,2*R5+1,4*R4+3,3*R1+ 0,6*R3+ R2
RC
R 1 = AT =33.525.966/723.600.553=0,046%
=14.973.695/732.718.927=0,020%
RC=rezultatul curent
CA
R 2 = AT =746.729.484/723.600.553=1,031%
=547.121.134/732.718.927= 0,746%
AT=active totale
Valoarea . de . piata. a . capitalurilor . proprii
R3 = Valoarea . datoriilor .totale =21.882.104/112.626.588=0,194%
=3.207.211/128.258.989=0,0250%
Pr ofitul .reinvestit
R4 = AT =3.890.779/723.600.553= 0,0053%
=13.919.766/732.718.927=0,018%
CA=cifra de afaceri
AC
R 5 = AT =232.703.066/723.600.553=0,3215
=229.779.839/732.718.927=0,3135
Z=0,16*R1+0,22*R2-0,87*R3-0,10*R4+0,24*R5
R12019 = 121.157.473-105.465.772/723.600.553=0,02168
R12020 = 137.153.567-91.738.385/732.718.927=0,06198
R22019 = 605.582.831/723.600.553=0,8369
R22020 = 597.793.905/732.718.927=0,8158
R32019 = 11.033.346/746.729.484=0,0147
R32020 = 7.017.692/547.121.134 =0,0128
6
R42019 =155.809.695/242.374.241=0,6428
R42020 =115.832.537/184.313.064=0,6284
R52019 = 65.698.649/112.626.588=0,5833
R52020 = 82.310.674/128.258.989=0,6417
Z=0,16*R1+0,22*R2-0,87*R3-0,10*R4+0,24*R5
Z2019= 0,02168*0,16+0,22*0,8369-0,87*0,0147-
0,10*0,6428+0,24*0,5833=0,09873
Z2020=0,16*0,6198+0,22*0,8158-0,87*0,0128-
0,10*0,6284+0,24*0,6417=0,11053
Interpretare:
Fondul de rulment net global reprezintă acea parte din resursele durabile
care este afectată finanţării ciclului de exploatare.
CONCLUZII
PUNCTE TARI
12
PUNCTE SLABE
13
RECOMANDĂRI