Active imobilizate (rd.19) Imobilizări necorporale 167,778 128,056 Imobilizări corporale 20,657,818 28,069,049 Imobilizări financiare 10,013,200 5,763,798 Active circulante Stocuri (rd.24) 120,153 120,743 Creante -creante (rd.30) 939,772 1,308,464 -chelt. in avans (rd.36) 604,049 548,823 Active de trezorerie -inv. pe termen scurt (rd.33) 0 5,103,404 -lichiditati (rd.34) 107,813 82,388 total active circulante 1,771,787 2,060,418 Total activ 32,610,583 41,124,725
5,185,792
Echilibrul financiar 2008 2009
FRN 1,088,127 6,781,525 NFR 1,088,127 1,678,160 TN 0 5,103,365 Pasiv 2008 2009 Capitaluri permanente Capitaluri proprii -capitaluri proprii-total (rd.83) 31,707,753 40,708,813 -provizioane (rd.60) 162,241 258 -subventii pentru investitii (rd.61) 56,929 33,357 Datorii pe termen lung (rd.56) 0 0 Datorii pe termen scurt Datorii de exploatare -rd.39-->44 356,351 382,258 -venituri inreg. in avans (rd.62) 0 0 Datorii bancare pasive curente -imprum.din obligatiuni (rd.37) 0 0 cifra de afaceri -sume datorate instit.de credit (rd.38) 327,309 0 profit brut Total pasiv 32,610,583 41,124,686 dobanzi profit net
Indicatori 2008 2009 Ref
Rata curenta 3.07199403836674 7.7001770681432 1,8 Rata rapida 1771786.791674 2060417.5487603 0,8 Rata cash 0.1869304229337 19.380298870695 0,2 Rata indatorarii 356352.003689508 0.9295089511237 68% Rata de acoperire a dobanzilor 7.27894465532593 56.698059137684 2,4 Rata de rotatie a stocurilor 39.0289131357519 37.836048466578 8 Durata medie de incasare a clientilor 30 Rata de utilizare a activelor fixe 7,5 Rata profitului 13.864914816073 31.716529807343 120% Rentabilitatea investitiei 1.99379140201204 3.5233062348745 13% Rata rentabilitatii financiare 2.05056157716379 3.5593029941698 920% 70% 2008 2009 576754.7 267580.6 4,689,441 4,568,438 669,932 1,710,376 106,695 30,708 650,187 1,448,950