Professional Documents
Culture Documents
DENUMIRE INDICATOR
2008
2009
2010
1.Cifra de afaceri
77121
90407
92462
2487
1224
34962
7097
6790
12791
4.Datorii total
56854
62125
56539
5.Activ - total
140070
135107
146400
67230
46249
33068
41045
53365
43161
4315
41718
39749
9.Valoare adaugata
19043
23898
25969
10.Creante- total
77121
62118
56541
11.Stocuri - total
41498
33066
23679
12.Numar de salariati
2550
2428
2281
13.Cheltuieli energetice
1015
1257
1010
14.Rezultatul financiar
1299
-2466
1928
11175
2726
4623
Evaluarea statica
Rata rentabilitatii vanzarilor:
Pbr
9835
*100 =
* 100 = 13,81% 1 pct 0
CA
71239
VA = 10001 0
RV =
Rezultatele de exploatare:
Re = 3495 0 se penalizeaza cu 0,5 puncte
Che.Fin.
127979
25%(?) ;
* 100 = 179,65% 25% se penalizeaza cu 1 punct
CA
71239
P.rest.
57878
*100 50% ;
* 100 = 81,25%50% se penalizeaza cu 1 pct
CA
71239
Es=2,5 puncte
DENUMIRE RATA
2008
2009
2010
TREND
PUNCTE
A.DAS COMERCIAL
1.Dinamica CA
2.Intensitatea exportului
46842
8.62
63455.13
0
63155.14
0
2
2.5
B.DAS - FINANCIAR
1.Rata rezultatelor de exploatare
2.Rata indatoririlor
3.Rata platilor restante
4.Rata cheltuielilor financiare
5.Rata cheltuielilor salariale
6.Rata de recuperare a creantelor
7.Rata rotatiei stocurilor
9.30
49.46
67.09
62.94
7.93
100
419.28
-3.45
83.69
62.36
142.40
8.67
57.35
758.54
-4.91
105.42
81.25
179.65
8.77
52.38
884.08
1
1
2
1
2.5
3
5
C. DAS TEHNOLOGIC
1.Productivitatea muncii
2.Energo-intensivitatea
22.01
5.28
22.77
6.58
22.01
6.73
2
1
1.74
571
1.89
438
1.91
403
5
1
A. 1. 2008= 46 842
2009 =
CA
69293
=
= 63455 .13
I 2009 / 2008 1.092
2010 =
CA
71239
71239
=
=
= 63155 .14
I 2010 / 2009 1.033 * 1.092 1.128
2. 2008 =
Vexp
CA
* 100 =
4039
*100 = 8.62 0 0
46842
2009=0
2010=0
B.
1. 2008 =
2.
3.
4.
Re z. exp
CA
*100 =
4358
*100 = 9.30 0 0
46842
2009 =
2388
*100 = 3.45 0 0
69293
2010 =
3495
* 100 = 4.91 0 0
71239
2008 =
Dat.tot.
41636
* 100 =
*100 = 49.46 0 0
Activ.tot
84187
2009 =
70460
* 100 = 83.69 0 0
84187
2010 =
89704
* 100 = 105.42 0 0
85094
2008 =
Pl.rest.
31428
* 100 =
* 100 = 67.09 0 0
CA
46842
2009 =
43212
*100 = 62.36 0 0
69293
2010 =
57878
* 100 = 81.25 0 0
71239
2008 =
Chelt. fin.
29483
* 100 =
*100 = 62.94 0 0
CA
46842
3
5.
2009 =
98675
* 100 = 142.40 0 0
69293
2010 =
127979
*100 = 179.65 0 0
71239
2008 =
Chelt.sal.
996
*100 =
*100 = 7.93 0 0
VA
12566
893
817.77
2009 = 1.092 *100 =
* 100 = 8.672 0 0
10298
9430 .40
1.092
877
777.48
2010 = 1.033 * 1.092 *100 =
* 100 = 8.77 0 0
10001
8866.13
1.033 * 1.092
6.
7.
C.
1.
2008 =
Creante
46842
* 100 =
* 100 = 100 0 0
CA
46842
2009 =
39742
* 100 = 57.35 0 0
69293
2010 =
37312
* 100 = 52.38 0 0
71239
2008 =
CA.
46842
*100 =
*100 = 419.28 0 0
Stocuri
11172
2009 =
69293
* 100 = 758.54 0 0
9135
2010 =
71239
* 100 = 884.08 0 0
8058
2008 =
2009 =
10298 mii.lei
10298
=
= 22.77lei / sal
I 2009 / 2008 * 438 1.0325 * 438
4
2010 =
2.
D.
1.
10001mii.lei
10001
=
= 22.01lei / sal
I 2010 / 2009 * I 2009 / 2008 * 403 1.033 * 1.092 * 403
2008 =
Chelt.energ.
663
*100 =
*100 = 5.28 0 0
VA
12566
2009 =
678
*100 = 6.58 0 0
10298
2010 =
673
* 100 = 6.73 0 0
10001
2008 =
Chelt.sal. 996
=
= 1.74lei
nr.sal.
571
2009 =
893mii.lei.
893
=
= 1.89lei
I 2009 / 2008 * 438 1.0785 * 438
2010 =
877 mii.lei.
877
=
= 1.91lei
I 2010 / 1009 * I 2009 / 2008 * 403 1.0559 * 1.0785 * 403
Evaluarea dinamica
ED =
8.96
= 2.24
4
Evaluator Global
EG = 0.6 * E S + 0.4 * E D = 0.6 * 2.5 + 0.4 * 2.24 = 2.396 2.4 > 2
Probabilitatea(%)
P=
EG
2.4
*100 =
*100 = 48% Clasa B (situatie incerta)
5
5
PIATA CONSOLIDATA
( 25 SOCIETATI )
Indicator
2008
2009
2010
1.Cifra de afaceri
8 600 000
9 600 000
10 300 000
3 400 000
3 233 000
3 800 000
3.Rezultatul de exploatare
1 400 000
1 780 000
2 220 000
4.Datorii totale
5 100 000
4 527 000
4 550 000
5.Activul total
12 500 000
13 724 000
14 820 000
6.Plati restante
1 500 000
1 272 000
890 000
7.Cheltuieli financiare
2 700 000
2 762 000
2 778 000
8.Cheltuieli salariale
410 000
468 000
480 000
9.Valoarea adaugata
2 230 000
2 407 000
2 494 000
10.Creante
11 193 000
8 740 000
6 000 000
11.Stocuri
3 100 000
2 850 000
2 450 000
12.Nr. de salariati
252 000
230 000
229 000
13.Cheltuieli energetice
247 000
184 000
130 000
14.Rezultatul financiar
998 000
716 000
592 000
1 800 000
1 807 000
1 250 000
15.Rez.brut al exercitiului
DENUMIRE RATA
2008
2009
2010
TREND
PUNCTE
A. Eficienta comerciala
1.Cota medie de piata
2.Intensitatea exportului
4
39.53
4
33.68
4
36.89
3.5
3
B. Probabilitatea structurala
3.Rezultatul de exploatare
4.Rezultate financiare
5.Rezultatul brut
16.28
11.6
20.93
18.54
7.46
18.82
21.55
5.75
12.13
5
1
1
C .Echilibrul financiar
6.Chetuieli financiare
7.Plati restante
8.Gradul de indatorare
9.Soldul
10.Stocuri
31.4
17.44
40.8
112.71
36.05
28.77
13.25
32.99
77.79
29.69
26.97
8.64
30.7
49.61
23.79
5
5
5
1
5
D. Performanta exploatarii
11.Productivitatea aparenta
12.Energo-intensivitatea
13.Cheltuieli salariale
14.Nivelul chelt.salariale
34.13
11.08
18.39
1626.28
38.22
7.64
19.44
1886.68
39.88
5.21
19.25
1840.6
4
5
2.5
4
A. 1.
100
= 4%
25
2.
B. 3.
4.
5.
2008 =
3400000
* 100 = 39.53%
8600000
2009 =
3233000
* 100 = 33.68%
9600000
2010 =
3800000
*100 = 36.89%
10300000
2008 =
1400000
*100 = 16.28%
8600000
2009 =
1780000
* 100 = 18.54%
9600000
2010 =
2220000
*100 = 21.55%
10300000
2008 =
998000
* 100 = 11.60%
8600000
2009 =
716000
* 100 = 7.46%
9600000
2010 =
592000
*100 = 5.75%
10300000
2008 =
1800000
* 100 = 20.93%
8600000
2009 =
1807000
* 100 = 18.82%
9600000
2010 =
1250000
* 100 = 12.13%
10300000
B. 6. 2008 =
2700000
* 100 = 31.40%
8600000
2009 =
2762000
*100 = 28.77%
9600000
8
7.
8.
9.
2010 =
2778000
*100 = 26.97%
10300000
2008 =
1500000
* 100 = 17.44%
8600000
2009 =
1272000
* 100 = 13.25%
9600000
2010 =
890000
* 100 = 8.64%
10300000
2008 =
5100000
*100 = 40.8%
12500000
2009 =
4527000
*100 = 32.99%
13724000
2010 =
4550000
*100 = 30.70%
14820000
2008 =
11193000 1500000
* 100 = 112.71%
8600000
2009 =
8740000 1272000
* 100 = 77.79%
9600000
2010 =
10.
11.
2008 =
6000000 890000
*100 = 49.61%
10300000
3100000
* 100 = 36.05%
8600000
2009 =
2850000
*100 = 29.69%
9600000
2010 =
2450000
*100 = 23.79%
10300000
2008 =
8600000
= 34.13mii.lei / sal
252000
9
9600000
2009 = 1.0922 = 38.22 mii.lei / sal
230000
10300000
2010 = 1.033 * 1.0922 = 39.88mii.lei / sal
229000
12.
2008 =
247000
* 100 = 11.08%
2230000
2009 =
184000
*100 = 7.64%
2407000
2010 =
13.
2008 =
130000
*100 = 5.21%
2494000
410000
* 100 = 18.39%
2230000
468000
2009 = 1.0785 *100 = 19.44%
2407000
1.0922
480000
2010 = 1.0559 *1.0785 * 100 = 19.25%
2494000
1.033 *1.0922
14.
2008 =
410000 mii.lei
= 1626 .98lei
252000
468000 mii.lei
1.0785
2009 =
= 1886.68lei
230000
480000 mii.lei
2010 = 1.0559 *1.0785 = 1840.60lei
229000
10
DENUMIRE RATA
A.PERFORMANTA COMERCIALA
1.Cota de piata
2.Intensitatea exportului
MULTIPLICATORUL
VALOARE(%) VALORII DE
REFERINTA
PUNCTAJ
0.54
8.62
0.14
0.22
1 (max)
1 (max)
9.30
-16.63
-18.17
0.57
-1.43
-0.87
2 (max)
1 (max)
1 (max)
C.ECHILIBRUL FINANCIAR
6.Cheltuieli financiare
7.Plati restante
8.Gradul de indatorare
9.Soldul
10.Stocuri
62.94
67.09
49.46
32.91
23.85
2
3.85
1.21
0.29
0.66
1
1
2
5
4
(min)
(min)
(min)
(max)
(min)
D.PERFORMANTA EXPLOATARII
11.Productivitatea aparenta
12.Energo-intensivitatea
13.Cheltuieli salariale
14.Nivelul cheltuielilor salariale
82.04
5.28
7.93
1.74
2.36
0.48
0.43
0.07
5
4
4
3
(max)
(min)
(min)
(max)
B.PROFITAB. STRUCTURALA
3.Rezultatul de exploatare
4.Rezultatul financiar
5.Rezultatul brut al exportului
ES =
A.
1.
2 + 4 + 13 + 16 35
=
= 2.5 clasaB ( situatie.incerta)
14
14
CA
46842
* 100 =
*100 = 0.54%
CATOT
8600000
M Vref =
CP
0.54
=
= 0.14
C MP
4
11
2.
V EXP
4039
* 100 =
* 100 = 8.62%
CA
46842
M Vref =
B.
3.
R EXP
4358
*100 =
*100 = 9.30%
CA
46842
M Vref =
4.
9.30
= 0.57
16.28
R FIN
7792
* 100 =
* 100 = 16.63%
CA
46842
M Vref =
5.
6.
62.94
= 2.00
31.4
Pl.rest.
31428
* 100 =
* 100 = 67.09%
CA
46842
M Vref =
8.
18.17
= 0.87
20.93
Chelt. fin.
29483
* 100 =
* 100 = 62.94%
CA
46842
M Vref =
7.
16.63
= 1.43
11.6
RBRUT
8509
* 100 =
* 100 = 18.17%
CA
46842
M Vref =
C.
8.62
= 0.22
39.53
67.09
= 3.85
17.44
Dat.tot.
*100 =
Activ.tot.
12
13