Professional Documents
Culture Documents
LA
ANALIZA ECONOMICA
FINANCIARA
Profesor
Lector univ.drd.
ntocmit
Student
Anul III zi p.m
2009
BRAOV
CUPRINS
Denumirea indicatorilor
Anul 2007
Anul 2008
0
1.377.041
1.377.041
1.377.041
1.377.041
2.562
3.804
178.544
2.046
27.522
211.916
745.609
96.717
2.165.053
2.261.770
2.165.053
2.261.770
78.381
0
131.045
2.037
54.987
188.070
1.129.513
63.712
75.997
171.656
244.897
75.284
93.902
246.940
62.648
338.800
83.359
1.333.388
43.653
1.894.121
367.649
11
13
1.110
4.096
5.218
14.797
1.475
3.675
5.163
23.344
11
9.526
24.334
19.116
1.802
7.114
32.260
27.097
24.537
340.551
104.998
109.538
4540
1.382.259
1.357.722
24.537
2.371.932
2.035..920
336.011
24.537
81.647
254.364
100
2.500
125
2.300
250.000
0,16
25
-
287.500
0,2
30
27
Anul 2007
Anul 2008
0
2.562
-2.562
1.377.041
0
0
1.377.041
-2.562
1.377.041
957.525
416.954
0
63.712
246.940
106.302
0
0
62.648
0
43.653
5.218
24.334
24.537
0
0
0
24.537
96.717
78.381
18.336
2.165.053
0
0
2.165.053
18.336
2.165.053
1.317.583
865.806
0
75.997
338.800
451.009
0
0
83.359
0
376.650
5.163
32.260
349.553
104.998
109.538
81.647
254.364
MC
D *C
100
g *c
i
unde:
100
D
MC
gi
C
ci
MC
D *C
100
g *c
i
100
unde:
D
MC
gi
C
ci
Analiza factoriala
MC MC 1 -MC 0 =18.336-(-2.562)= 20.898
D * C 0 - D0 C 0 = 96717 25 0 25 24179,25
D 1
100
100
100
100
2. Influenta modificarii C - cota medie de adaos comercial
96717 30 25
D C1
C= 1
D1 * C 0 =
=4.835,85
100
100
100
D1 g i1 ci 0
g i
100
100
D1 g i 0 ci 0
100
100
96717 27 96717 25
26113,59100
100
24179,25=1934,34
2.2. Influenta modificarii ci cota de adaos comercial pe grupe de marfuri
sau sectoare de activitate
ci
D1 g i1 ci1
100
100
26113,59=2901,51
D1 g i1 ci 0
100
100
100
100
Rb Vt * 1
Vt
Ch
prb - profitul mediu brut la 1 leu venituri totale
Vt
prb
g * prb
i
100
Vt
Rb
gi
prb
prbi
Ct
1357722
Pr b0 1 0 1
0,018
Vt 0
1382259
Ct
2035920
Pr b1 1 1 1
0,142
Vt1
2371932
Analiza factoriala :
1. Influenta modificarii veniturilor totale
Vt (Vt1 Vt0 ) * prb0 =(2371932-1382259)* 0,018=17814,11
1. Influenta modificarii profitul mediu brut la 1 leu venituri totale
prb Vt1 ( prb1 prb0 ) =2371932(0,142-0,018)= 294119,56
VERIFICARE:
Rb Vt Pr b 17814,11+294119,56=311933,68
gi Vt1
i1
prbi 0
100
i0
prbi 0
100
prbi Vt1
i1
prbi1
100
i1
prbi 0
100
VERIFICARE :
Pr b g i prbi
Re Ve 1
Ve
Che
pre - profitul mediu la 1 leu venituri de exploatare
Ve
Re Ve * pre - formula
pre
g * pre
i
100
Ns
Schema de analiza :
T
t
Ve
Wh
gi
Re
pre
prei
Analiza factoriala :
10
884729*0,032=28311,32
1.1.
Influenta modificarii
Ns ( Ns1 Ns 0 ) t
1.1.2.Influenta modificarii
t Ns1 (t1 t 0 ) Wh0 pre 0 125( 2300 2500) 0,16 0,032 128
VERIFICARE :
1.2.
VERIFICARE : Ve T Wh
2.
1894121
pre Ve1 ( pre1 pre0 ) 2261770 1
0,032 296291,87
2261770
gi Ve1
i1
* prei 0
100
* prei 0
100
i0
11
prei Ve1
i1
* prei1
100
* prei 0
100
i1
qv * P Cifra de afaceri;
qv * C
qv
Pr
c
p
Nr.
Crt.
1.
2.
3.
4.
5.
6.
Se da urmatoarea situatie:
Indicatori
Simbol
Cifra de afaceri
qvP
Cheltuieli aferente cifrei de afaceri qvC
Volumul efectiv al productiei qv1 P0
vandute exprimat in preturi
prevazute
Volumul efectiv al productiei qv1 C 0
vandute exprimat in costuri
prevazute
Suma profitului aferent cifrei de Pr
afaceri
Profitul mediu la un leu cifra de Pr
afaceri
12
Programat
Realizat
46.750
43.010
__
56.100
52.117
50.957
__
49.779
3.740
3.983
0,088
0,078
qv P
qv P
1
=1,089
2894
3 Influenta modificarii costulurilor unitare
C ( qv1 P0 qv1C1 ) qv1 P0 qv0 C 0 -52.117+49.779=-2338
4 Influenta modificarii preturilor de vanzare
P qv1 P1 qv1C1 qv1 P0 qv1C1 3983-( -1160)=5143
unde:
* p = CA
qv
CA
Pr
g
Pr
c
13
Analiza factoriala :
Pr Pr1 Pr0 3983 3740 243
0,088=370,2
56.100*(0,078-0,088)=-561
qv1C0 1 qv0 C0
g CA1 1
qv1 P0 qv0 P0
=56.100(0,03-0,08)=-2805
qv1C0
P CA1 1
qv1 P1
qv C
1 1 0 56.100(0,12-0,03)=5049
qv1 P0
qv1C1 1 qv1C0
C CA1 1
qv1 P1
qv1 P1
56.100(0,08-0,12)=-2244
VERIFICARE : CA qv P 370,2+452,5=822,8
Pr CA Pr 822,8+(-561)
Pr g P C -2805+5049+(-2244)
14
Rc
Pr
* 100
qvP
qv * C *100
Rc 1
qv * P
Schema de analiza
Rc
P
C
qv1 * P0
qv0 * P0
12- 3=9%
qv1 * C1 *100
C 1
qv1 * P1
qv * C
qv * P
1
* 100 8-12=-4%
15
R rC
Pr
* 100
qv
*C
qv * P qv * C *100
qv * C
Schema de analiza
g
C
P
qv
* P0 qv1 * C 0
qv
* C0
qv
* 100
* P0 qv 0 * C 0
qv
* C0
* 100 2,36%
qv
* P0 qv1 * C1
qv
* C1
* 100
qv
* P0 qv1 * C 0
qv
* C0
* 100 -2,22-2,36=
-4,58%
3 Influenta modificarii preturilor de vanzare
P
qv
* P1 qv1 * C1
qv
* C1
* 100
qv
* P0 qv1 * C1
qv
16
* C1
*100 7,64-(-2,22)=9,86
Re
Re
EBE
* 100 sau R e
* 100
At
At
Unde:
Re=rezultatul exploatarii
At =active totale
EBE
=excedentul brut din exploatare la 1 leu active totale
At
Re =
CA Re
*
At CA
Schema de analiza
CA
At
Re
Re c
R
CA
p
c
CA CA1 CA0
=
At At1
At 0
* R0 c =(0,794-3,412)*18,33%*100=-47,99
17
CA1
c
c
R c At *( R1 R0 )=0,79*(17,08%-18,33%)*100=-0,99
1
CA1
qv1 * p0 qv1 * c0 *100 qv0 * p0 qv0 * c0 *100) =0,
*(
At1
qv1 * p0
qv0 * p0
79*(15,82%-18,33%)*100=-1,98%
2.2 Influenta modificarii pretului
p
CA1
qv1 * p1 qv1 * c0 *100 qv1 * p0 qv1 * c0 *100) =0,7
*(
At1
qv1 * p1
qv1 * p0
9*(26,16%-15,82%)*100=8,20%
2.3 Influenta modificarii costurilor
c
CA1
qv1 * p1 qv1 * c1 *100 qv1 * p1 qv1 * c0 *100) =0,7
*(
At1
qv1 * p1
qv1 * p1
9*(17,08%-16,16%)*100=-7,21%
Pnet
*100
CPR
Unde:CPR=capitaluri proprii
Pnet =Profitul net
P
Vt
At
*
* net
At CPR Vt
Unde:Vt=venituri totale
At
=factorul de multiplicare a capitalului propriu
CPR
Vt
=viteza de rotatie a activului circulant
At
Pnet
=rentabilitatea neta a veniturilor totale
Vt
18
Schema de analiza
Vt
At
At
CPR
Pnet
Vt
Rf
V t1 Vt 0
At 0
P
Vt
* net 0 =(3,4-2,6)*5,3*0,07*100=28,4%
=(
)*
CPR0 Vt 0
At1 At 0
At
V t1
At
*
At1
CPR
At
At1
0 *
CPR1 CPR0
Pnet 0
=(6,3-5,3)*3,4*0,07*100=24,9%
Vt 0
Vt1
*
At1
Pnet
Vt
At1
CPR1
Rbrut
* 100
CPM
Unde:Rbrut=rezultatul brut
Rf CPM =
Unde:
CA
Rbrut
*
CPM
CA
CA
=cifra de afaceri la 1 leu capitaluri permanente
CPM
Rbrut
=rezultatul brut la 1 leu cifra de afaceri
CA
19
Schema de analiza
CA/CPM
Rf(CPM)
Rbrut/CA
CA
CA1
CA0
CPM
CPM 1 CPM 0
* Rbrut0
CA0
CA1
Rbrut1 Rbrut 0
Rbrut
*
CPM 1 CA1
CA
CA0
20
CAPITOLUL II
31.12.2007
39.041
0
39.041
0
0
97.270
66.118
3.256
27.896
0
136.311
31.12.2008
40.031
0
40.031
0
0
251.892
37.410
9.445
205.037
0
291.923
47.282
22.000
15.213
0
10.069
0
0
89.029
89.029
175.615
22.000
20.713
0
22.902
0
110.000
116.308
116.308
0
0
136.311
0
0
291.923
FRP2008=65.615-40.031=25.584
FRI2007=0
FRI2008=110.000
FR2007=8.241+0=8.241 lei
FR2008=25.584+110.000=135.584 lei
Analiza nevoiide fond de rulment
NFR=(ACR-DPB)-(Datorii pe termen scurt-credite pe termen scurt)= (ACRDPB)-Obligatii pe termen scurt
NFR2007=69.374- 89.029=-19.655
NFR2008=46.855- 116.308=-69.453
Analiza trezoreriei nete
TN=FR-NFR
TN2007=8.241+19.655=27.896 lei
TN2008=25.584+69.453=95.037
2.2RATELE PRIVIND STRUCTURA ACTIVULUI
1.Rata activelor imobilizate
R AI 2007
AI 2007
39.041
* 100
* 100 28,64%
TA2007
136.311
R AI 2008
AI 2008
40.031
*100
*100 13,71%
TA2008
291.923
IN
0
* 100
* 100 0%
TA
136.311
R IN 2008 0%
IC 2007
39.041
*100
*100 28,64%
TA2007
136.311
RIC 2008
IC 2008
40.031
* 100
* 100 13,71%
TA2008
291.923
22
RIF 2007
IF2007
* 100 0%
TA2007
RIF 2008
IF2008
* 100 0%
TA2008
ACR2007
97.270
* 100
* 100 71,35%
TA2007
136.311
R ACR 2008
ACR2008
251.892
* 100
* 100 82,28%
TA2008
291.923
a).Rata stocurilor
RS 2007
Stocuri2007
66.118
* 100
* 100 48,50%
TA2007
136.311
RS 2008
Stocuri 2008
37.410
*100
*100 12,81%
TA2008
291.923
Creantecomerciale 2007
3.256
* 100
* 100 2,38%
TA2007
136.311
RCC 2008
R DPB 2008
CPM 2007
47.282
* 100
* 100 34,68%
TP2007
136.311
RSF 2008
CPM 2008
175.615
* 100
* 100 60,15%
TP2008
291.923
R DTS 2007
DTS 2007
89.029
* 100
* 100 65,31%
TP2007
136.311
RDTS 2008
DTS 2008
116.308
*100
* 100 39,84%
TP2008
291.923
DT2007
89.029
* 100
* 100 65,31%
TP2007
136.311
R DT 2008
DT2008
116 .308
* 100
*100 39,84%
TP2008
291.923
Activecurente 2007
31.152
* 100
* 100 34,99%
Pasivecurente2007
89.029
R LC 2008
Activecurente2008
214.482
* 100
*100=184%
Pasivecurente 2008
116 .308
ACR2007
97.270
* 100
* 100 109%
Datoriicurente2007
89.029
R LR 2008
ACR2008
251.892
* 100
* 100 216%
Datoriicurente 2008
116 .308
DPB2007
27.896
* 100
*100 31,33%
DEX 2007
89.029
DPB2008
205.037
* 100
* 100 176,28%
DEX 2008
116 .308
DPB2007
27.896
* 100
* 100 31,33%
CRT2007
89.029
24
R LV 2008
DPB2008
205.037
* 100
* 100 176,28%
CRT2008
116 .308
CP2007
47.282
* 100
* 100 34,68%
CP2007 CRT2007
47.282 89.029
RSP 2008
CP2008
165.615
*100
*100 58,74%
CP2008 CRT2008
165.615 116.308
CP2007
47.282
* 100
0%
Datoriipetermenlung 2007
0
RSG 2008
CP2008
65.615
*100
*100 59,65%
Datoriipetermenlung 2008
110.000
Datoriitotale 2007
89.029
* 100
* 100 188%
CP2007
47.282
R IT 2008
Datoriitotale2008
226.308
* 100
* 100 344%
CP2008
65.615
4.Capacitatea de indatorare
C D 2008
CP2008
65.615
* 100
* 100 37,36%
CPM 2008
175.615
C D 2007
CP2007
*100 =0%
CPM 2007
ACR
*T
CA
Unde:Dz=durata in zile
ACR=soldul mediu al ACR(fara disponibilitati)
T=numarul de zile al perioadei analizate
b).numar de rotatii
25
N=
CA
ACR
CA
ACR1
Dz
ACR2
ACR
ACRn
1.Influenta modificarii cifrei de afaceri
ACR0
ACR0
* T
* T
CA1
CA0
CA
* T
* T
CA1
CA1
ACR
26