Professional Documents
Culture Documents
A. ACTIVE IMOBILIZATE
I. IMOBILIZRI NECORPORALE
1. Cheltuieli de dezvoltare
2. Concesiuni, brevete, licene, mrci, drepturi i valori similare i alte imobilizri necorporale
3. Fondul comercial
4. Imobilizari necorporale in curs de executie
5. Active necorporale de explorare si evaluare a resurselor minerale
TOTAL: (rd. 01 la 05)
II. IMOBILIZRI CORPORALE
1. Terenuri i construcii
2. Instalaii tehnice i maini
3. Alte instalaii, utilaje i mobilier
4. Investitii imobiliare
5. Imobilizari corporale in curs de executie
6. Investitii imobiliare in curs de executie
7. Active corporale de explorare si evaluare a resurselor minerale
TOTAL: (rd. 07 la 13)
III. ACTIVE BIOLOGICE
IV. IMOBILIZRI FINANCIARE
1. Aciuni deinute la filiale
2. mprumuturi acordate entitilor din grup
3. Actiunile detinute la entitatile asociate si la entitatile controlate in comun
4. mprumuturi acordate entitilor asociate si entitatilor controlate in comun
5. Alte titluri imobilizate
6. Alte mprumuturi
TOTAL: (rd. 16 la 21)
ACTIVE IMOBILIZATE - TOTAL (rd. 06+14+15+22)
B. ACTIVE CIRCULANTE
I. STOCURI
1. Materii prime i materiale consumabile
2. Producia n curs de execuie
3. Produse finite i mrfuri
4. Avansuri pentru cumprri de stocuri
TOTAL: (rd. 24 la 27)
II. CREANE
1. Creane comerciale
2. Avansuri platite
3. Sume de ncasat de la entitile din grup
4. Sume de ncasat de la entitile asociate si entitatile controlate in comun
5. Creante rezultate din operatiunile cu instrumente derivate
6. Alte creane
7. Capital subscris i nevrsat
TOTAL: (rd. 29 la 35)
SOLD C
SOLD D
SOLD C
SOLD D
- Cheltuieli
- Venituri
CHELTUIELI DE EXPLOATARE - TOTAL
PROFITUL SAU PIERDEREA DIN EXPLOATARE:
- Profit
- Pierdere
16. Venituri din actiuni detinute la filiale
17. Venituri din actiuni detinute la entitati asociate si entitati controlate in comun
18. Venituri din operatiuni cu titluri si alte instrumente financiare
19. Venituri din operatiuni cu instrumente derivate
20. Venituri din diferente de curs valutar
21. Venituri din dobanzi (ct.766*)
- din care, veniturile obinute de la entitile din grup
22. Alte venituri financiare
VENITURI FINANCIARE - TOTAL
23. Ajustarea valorii imobilizrilor financiare i a
investiiilor financiare deinute ca active circulante
- Cheltuieli
- Venituri
24. Cheltuieli privind operatiunile cu titluri si alte instrumente financiare
25. Cheltuieli privind operatiunile cu instrumente derivate
26. Cheltuieli privind dobnzile
- din care, cheltuielile n relaia cu entitile din grup
27. Alte cheltuieli financiare
CHELTUIELI FINANCIARE - TOTAL
PROFITUL SAU PIERDEREA FINANCIAR():
- Profit
- Pierdere
VENITURI TOTALE
CHELTUIELI TOTALE
28. PROFITUL SAU PIERDEREA BRUT(A):
- Profit
- Pierdere
29. IMPOZITUL PE PROFIT CURENT
30. Impozitul pe profit amanat
31. Venituri din impozitul pe profit amanat
32. Alte impozite neprezentate la elementele de mai sus
33. PROFITUL SAU PIERDEREA NET() A PERIOADEI DE RAPORTARE:
- Profit
- Pierdere
BILANUL CONTABIL
2011
584,983
584,983
52,751,397
9,954,436
10
6,282,000
11
13,556,673
12
13
14
82,544,506
15
16
14,080
17
18
19
20
91,500
21
106,515
22
212,095
23
83,341,584
24
6,533,194
25
26
8,333,734
27
197,053
28
15,063,981
29
30,532,468
30
410,485
31
32
33
34
1,538,664
35
36
32,481,617
37
37,276,689
38
439,799
39
85,262,086
40
41
42
43
1,246,392
44
11,077,291
45
46
47
48
49
50
5,620,249
51
17,943,932
52
67,318,154
53
150,659,738
54
55
56
57
175,288
58
59
60
61
62
63
64
175,288
65
66
36,223,697
67
36,223,697
68
3,673,360
69
70
71
72
73
3,673,360
74
37,483,690
75
76
77
78
79
8,201,990
80
81
45,685,680
82
83
41,181,862
84
6,645,973
85
802,599
86
5,661,781
87
13,110,353
88
89
90
91
92
93
94
987,650
95
96
97
12,447,946
98
99
850,798
100
110,587,393
101
102
110,587,393
168,603,670
168,603,670
Nr. rand
(rd. 02 la 04)
(ct. 701 + 702 + 703 + 704 + 705 + 706 + 708)
(ct. 707)
(ct. 709)
(ct. 7411)
(ct. 711)
(ct. 711)
(ct. 711)
(rd. 09 + 10)
(ct.721+ 722)
(ct.725)
(ct.753)
(ct.755)
(ct.756)
(ct.757)
(ct.7417)
(ct. 758 + 7419)
(rd. 01+ 06- 07 + 08 +11+12 +13+14+15+16)
(ct. 601 + 602-7412)
(ct. 603 + 604 + 608)
(ct. 605 - 7413)
(ct. 607)
(ct. 609)
(rd. 24 + 25)
(ct.641+642+643+644-7414)
(ct.645-7415)
(rd. 27 - 28)
(ct.6811+6813 + 6816 + 6817)
(ct.7813 + 7816)
(rd. 30 - 31)
(ct. 654 + 6814)
(ct. 754 + 7814)
(rd. 33 la 41)
(ct.611+612+613+614+621+622+623+624+625+626+627+62
8-7416)
(ct. 635)
(ct.652)
(ct.653)
(ct.655)
(ct.656)
(ct.657)
(ct.6587)
(ct. 6581+ 6582 + 6583 + 6585 + 6588)
(rd. 43 - 44)
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
(ct. 6812)
(ct. 7812)
(rd. 18 la 21- 22+23 + 26 + 29 + 32 + 42)
43
44
45
(rd. 17 - 45)
(rd. 45 - 17)
(ct.7611)
(ct. 7613 )
(ct.762)
(ct. 763)
(ct. 765)
46
47
48
49
50
51
52
53
54
55
56
57
(ct.663+664+665+667+668)
(rd. 57 +60+ 61 + 62 + 64)
58
59
60
61
62
63
64
65
(rd. 56 - 65)
(rd. 65 - 56)
(rd. 17 +56)
(rd.45 + 65)
66
67
68
69
(rd.68 - 69)
(rd. 69 - 68)
(ct. 691)
(ct. 692)
(ct. 792)
(ct. 698)
70
71
72
73
74
75
76
77
2012
2013
1,777,039
1,881,161
0
825
1,777,039
1,881,986
69,097,626
69,001,510
37,190,220
49,407,290
48,761
57,046
7,555,730
7,237,083
2,568,288
269,238
116,460,625
125,972,167
14,080
14,080
91,500
91,500
76,987
899,093
182,567
1,004,673
118,420,231
128,858,826
9,970,808
12,557,183
13,654,534
14,373,193
1,123,532
7,709,508
24,748,874
34,639,884
37,218,333
46,077,436
3,645,831
1,730,766
8,346,351
3,274,080
49,210,515
51,082,282
47,697,070
36,169,722
382,480
557,184
122,038,939
122,449,072
300,584
14,886,318
21,549,552
16,287,096
14,649,250
4,938,880
6,371,411
36,112,294
42,570,213
85,926,645
80,179,443
204,346,876
209,038,269
3,882,109
205,153
4,087,262
2,871,075
3,441,168
62,963,416
64,788,553
65,834,491
68,229,721
6,364,743
8,423,629
6,364,743
8,423,629
37,483,690
37,483,690
4,418,991
7,454,056
41,902,681
44,937,746
57,484,813
6,297,260
6,297,260
3,136,267
6,811,399
4,741,410
4,741,410
14,174,937
17,850,069
280,528
54,733,111
15,068,186
14,863,993
850,765
128,060,380
132,384,919
128,060,380
132,384,919
240,459,170
240,459,170
251,608,482
251,608,482
23,457,333
52,127,408
2011
2012
2013
Nr. rand
156,382,223
154,267,925
2,114,298
0
0
0
3,431,944
0
1,307,998
1,307,998
196,912,658
194,725,133
2,187,525
0
0
0
9,340,056
0
618,836
618,836
212,022,588
209,474,849
2,547,739
0
0
0
4,141,261
0
1,003,898
1,003,898
01
02
03
04
05
06
07
08
09
10
11
420,627
161,542,792
38,746,854
4,168,893
7,307,017
1,747,424
2,159
50,812,707
39,905,766
10,906,941
604,746
207,476,296
58,723,600
5,334,909
10,229,747
1,923,091
19,434
65,478,335
52,968,781
12,509,554
676,582
217,844,329
71,732,441
7,319,857
9,801,449
2,271,583
16,798
75,957,602
61,324,840
14,632,762
12
13
14
15
16
17
18
19
20
21
22
23
24
25
6,527,234
7,276,901
8,617,911
26
6,527,234
0
152,699
7,657,194
7,504,495
21,729,480
7,276,901
0
3,110,831
6,555,415
3,444,584
25,261,585
8,617,911
0
-959,338
7,965,491
8,924,829
24,712,271
27
28
29
30
31
32
20,024,131
23,070,906
21,355,894
33
832,989
75,706
876,177
100,259
1,599,653
211,565
34
35
36
328,658
796,654
14,861,563
885,585
13,949,665
1,545,159
2,395,230
37
38
39
40
41
42
24,668,597
9,807,034
146,051,712
40,845,159
26,895,494
191,269,230
39,171,885
36,776,655
201,832,208
43
44
45
15,491,080
0
33,187
0
0
0
5,318,553
2,205,662
16,207,066
0
22,958
0
0
0
9,584,300
2,136,345
16,012,121
0
61,380
0
0
0
9,793,743
2,193,103
0
7,557,402
0
11,743,603
0
12,048,226
46
47
48
49
50
51
52
53
54
55
56
57
0
0
0
0
3
0
5,011,689
5,011,692
0
0
0
0
5,088
0
9,379,951
9,385,039
0
0
0
0
195
0
9,837,295
9,837,490
58
59
60
61
62
63
64
65
2,545,710
0
169,100,194
151,063,404
2,358,564
0
219,219,899
200,654,269
2,210,736
0
229,892,555
211,669,698
66
67
68
69
18,036,790
0
5,588,844
18,565,630
0
5,371,406
1,873,962
18,222,857
0
3,050,208
961,336
652,680
70
71
72
73
74
75
12,447,946
15,068,186
14,863,993
76
77
ACTIV
1. Active imobilizate
2011
83,341,584
Imobilizri necorporale
cheltuieli de dezvoltare;
Imobilizri corporale
+/ diferene din reevaluare;
Imobilizri financiare
2. Active circulante
584,983
0
82,544,506
0
212,095
85,262,086
Stocuri
Creane
capital subscris i nevrsat;
Investiii financiare pe termen scurt
Casa i conturi la bnci
15,063,981
32,481,617
0
37,276,689
439,799
168,603,670
PASIV
1. Capitaluri proprii
cheltuieli de dezvoltare;
+/ diferene din reevaluare
capital subscris i nevrsat;
cheltuieli nregistrate n avans;
+ provizioane
+ venituri nregistrate n avans
2. Provizioane
provizioane
3. Datorii pe termen lung
4. Datorii pe termen scurt
5. Venituri nregistrate n avans
2011
110,587,393
0
0
0
0
36,223,697
3,673,360
36,223,697
-36,223,697
175,288
17,943,932
3,673,360
-3,673,360
168,603,670
2012
2013
118,420,231
128,858,826
1,777,039
1,881,986
0
0
116,460,625 125,972,167
0
0
182,567
1,004,673
122,038,939
122,449,072
24,748,874
49,210,515
0
47,697,070
382,480
34,639,884
51,082,282
0
36,169,722
557,184
300,584
-300,584
240,459,170
251,608,482
2012
2013
128,060,380
132,384,919
0
0
0
0
65,834,491
6,364,743
0
0
0
-300,584
68,229,721
8,423,629
65,834,491
68,229,721
-65,834,491
-68,229,721
4,087,262
36,112,294
6,364,743
0
42,570,213
8,423,629
-6,364,743
-8,423,629
240,459,170
251,608,482
85,262,086
122,038,939
122,749,656
2011
Analiza lichiditii financiare
85,262,086
active curente
datorii curente
1.Rata lichiditii curente (RLC)
17,943,932
stocuri
2.Rata lichiditii imediate(RLI)-
15,063,981
trezoreria
3.Rata lichiditii efective(RLE)
37,716,488
475.16%
391.21%
210.19%
67,318,154.00
4.Capitalul de lucru-CL
168,603,670
activ bilantier
5.Rata capitalului de lucru (RCL) (Net
39.93%
datorii totale
1.Rata solvabilitii generale (RSG)
290.61%
0
33,989,445.00
CAF
25,776,086
CAFN
3.Capacitatea de rambursare a datoriilor (Crd)
0.4443
18,036,793
EBIT=RBDI=RBE+CHD
6,012,264.33
chelt. Cu dobanzile
8,592,028.67
50
45
40
Capacitatea de
rambursare a
datoriilor
35
30
25
Rata de acoperire a
dobnzilor din
rezultat
20
15
10
5
0
2009
2010
2011
2012
2013
122,038,939
122,749,656
36,112,294
42,570,213
337.94%
288.35%
24,748,874
34,639,884
269.41%
206.98%
48,079,550
36,726,906
133.14%
86.27%
85,926,645.00
80,179,443.00
240,459,170
251,608,482
35.73%
31.87%
112,398,790
119,223,563
213.93%
211.04%
39,410,671.00
25,879,327.00
28,868,383
15,449,029
0.2568
0.1296
18,570,718
18,223,052
3,649.91
93,451.55
5,088
195
5,673.82
79,225.79
Evoluia indi
2.5
2
1.5
1
0.5
0
2009
Rata lich
Rata lich
Nivel: [150%-300%],
Rata c
Tendin:
Nivel: [80%-180%],
Tendin:
0.295
0.29
0.285
0.28
0.275
0.27
0.265
2009
Rata so
3.6
3.5
3.4
3.3
3.2
3.1
3
2.9
2009
20
2009
2010
2011
2009
2010
2011
2009
2010
2011
2011
Intervale
de siguran financiar, tendine favorabile
2013
2012
Rate generale de s
110,587,393
128,060,380
132,384,919
168,603,670
240,459,170
251,608,482
65.59%
53.26%
58,016,277
112,398,790
34.41%
46.74%
[30%-100%],
52.62%
119,223,563
47.38%[0%-70%],
10
8
6
4
146,986,378
197,981,533
200,614,640
87.18%
82.33%
[60%-100%],
79.73%
75.24%
64.68%
[50%-100%],
65.99%
0.00%
0.00%
-[0%-40%],
52.46%
87.77%
2
0
2009
2010
0
0.00%[0%-50%],
90.06% <200%,
10
8
6
4
2
0
2009
2010
2011
2009
2010
2011
09
Rata stabilitii
financiare
Rata autonomiei
financiare la termen
Rata ndatorrii
financiar bancare
Rata prghiei
financiare - capitaluri
proprii
2010
2011
1. Asigurare cu personal
a)Asigurare ca numr
- numr de personal (N)
-indicele numrului de angajai (IN)
- cifra de afaceri (CAN)
-indicele cifrei de afaceri (ICAN)
- productivitatea muncii (Wm)
-indicele productive muncii (IWm)
Corelatia IN, ICAN, IWm
1,286
102,23%
156,382,223
98%
121603.59
96%
IN>100
ICAN<100
IWM<100
IN>ICAN
IN>IWN
b) Asigurare ca i structur
c) Asigurare ca i calificare
2, Productivitatea muncii
a) Cifra de afaceri /angajat
Profit
b)Profitul/angajat
75.19%
121,603.59
12,447,946
9,679.58
324.93
50,812,707
2012
Intervale de siguran
financiar, tendine favorabile
2013
1,376
107.00%
196,912,658
125.92%
143105.13
117.68%
IN>100%
ICAN>100%
IWM>100%
IN<ICAN
1,695
123.18%
212,022,588
107.67%
125087.07
87.41%
IN>100%
ICAN>100%
IWM<100%
ICAN>IN
IN<IWM
IN>IWN
68.97%
53.75%
143,105.13
15,068,186
10,950.72
125,087.07
14,863,993
8,769.32
332.52
358.25
65,478,335
75,957,602
net
2010
2011
2012
12,535,857
158,289,213
15,063,981
156,382,223
24,748,874
196,912,658
63,062,106
50,222,764
120.17%
74,288,256
164.29%
98.80%
125.92%
79.64%
ISM>100%
ICAN<100%
Icm<100%
147.92%
ISM>100%
ICAN>100%
Icm>100%
50,222,764
3.1138
159,007,867
0.3159
6,533,194
23.94
74,288,256
2.6507
204,684,025
0.3629
9,970,808
19.75
Intervale
2013 de siguran financiar, tendine favorabile
34,639,884
212,022,588
88,853,747
139.97%
107.67%
119.61%
ISM>100%
ICAN>100%
Icm>100%
88,853,747
2.3862
214,620,008
0.4140
12,557,183
16.88
99,131,929
82,544,506
99,131,929
82,544,506
155,9%
181.00%
16,022,000
16.16%
6,527,234
6.58%
82,544,506
156,382,223
1894.52
161,542,792
1,957.04
15,491,080
187.67
18,036,790
218.51
12,447,946
150.80
1.89
2012
2013
116,461,000
133,883,532
116,460,625
125,972,167
116,461,000
116,460,625
117.48%
141.09%
133,883,532
125,972,167
114.96%
108.17%
41,868,000
37,240,000
35.95%
27.82%
6,364,743
8,522,233
5.47%
6.37%
116,460,625
125,972,167
196,912,658
212,022,588
1690.81
1683.09
207,476,296
217,844,329
1,781.51
1,729.31
16,207,066
16,012,121
139.16
127.11
18,565,630
18,222,856
159.42
144.66
15,068,186
14,863,993
129.38
1.69
117.99
1.68
Tabel 4: Activitate
2009
CAN
156,382,223
active totale
168,603,670
0.9275
83,341,584
1.8764
82,544,506
1.8945
85,262,086
1.8341
15,063,981
10.3812
32,481,617
4.8145
30,532,468
5.1218
58,016,277
2.6955
11,077,291
14.1174
110,587,393
1.4141
2010
2011
196,912,658
212,022,588
240,459,170
251,608,482
0.8189
0.8427
118,420,231
128,858,826
1.6628
1.6454
116,460,625
125,972,167
1.6908
1.6831
122,038,939
122,449,072
1.6135
1.7315
24,748,874
34,639,884
7.9564
6.1208
49,210,515
51,082,282
4.0014
4.1506
37,218,333
46,077,436
5.2907
4.6014
112,398,790
119,223,563
1.7519
1.7784
16,287,096
14,649,250
12.0901
14.4733
128,060,380
132,384,919
1.5377
1.6016
SI NUMAR DE ZIL
Intervale de siguran financiar, tendine favorabile
2-2,5 rotaii,
n industrie 3 rotaii
2-2,5 rotaii ,
394
0
195
0
193
0
199
0
35
0
76
0
71
0
135
0
26
0
258
MAR DE ZILE
446
0
220
0
433
0
222
0
216
0
226
0
217
0
211
0
46
0
91
0
60
0
88
0
69
0
208
0
79
0
205
0
30
0
237
25
0
228
2011
a. Nivelul de exploatare
1. Cifra de afaceri net (CAN)
2. Producia exerciiului (Qex)
Chelt. Materiale rd. 13-15
ch. Prestatii externe Lt=rd. 28
3. Marja industrial (MI)
VM=rd. 03
C. Desf. = rd. 16
4. Marja comercial (MC)
156,382,223
159,007,867
50,222,764
20,024,131
88,760,972
2,114,298
1,747,424
366,874
89,127,846
37,032,576
15,491,080
144,214,298
14,187,925
2,545,710
2,545,710
c. Nivelul extraordinar
9. Rezultatul extraordinar (REX)
d. Nivelul global
10. Rezultatul curent (RC)
18,036,790
39,578,286
18,036,793
39,578,289
18,036,790
12,447,946
33,989,445
25,776,086
2010/
2012
2013
2009
2011/
2010
35000000
30000000
25000000
196,912,658
204,684,025
74,288,256
23,070,906
107,324,863
2,187,525
1,923,091
264,434
212,022,588
214,620,008
88,853,747
21,355,894
104,410,367
2,547,739
2,271,583
276,156
125.92% 107.67%
128.73% 104.85%
107,589,297
104,686,523
120.71%
97.30%
40,544,463
26,065,924
109.48%
64.29%
16,207,066
16,012,121
104.62%
0.00%
98.80%
#DIV/0!
0.00%
#DIV/0!
20000000
15000000
10000000
120.91%
97.28%
5000000
0
-5000000
72.08% 104.43%
2,358,564
2,210,736
92.65%
93.73%
2,358,564
2,210,736
92.65%
93.73%
18,565,630
18,222,857
102.93%
98.15%
42,903,027
28,276,660
108.40%
65.91%
18,570,718
18,223,052
102.96%
98.13%
42,908,115
18,565,630
28,276,855
18,222,857
108.41%
102.93%
65.90%
98.15%
-10000000
-15000000
2011
15,068,186
39,410,671
28,868,383
15,825,329
25,879,327
15,449,029
121.05% 105.02%
115.95% 65.67%
112.00% 53.52%
Starea de profitabilitate
35000000
30000000
25000000
20000000
Rezultatul exploatrii
15000000
Rezultatul financiar
10000000
Rezultatul brut al
exerciiului
5000000
0
-5000000
2011
-10000000
2010
2009
2009
2010
###
### 10,053,803
1084196
1055070
2622532
2443815
3668646
13714779
1207261
2319401
1174795
9710574
23058453
21195988
2326049
14239231
18033091
-15000000
2011
trii
iar
R MRBE
2012
156,382,223 196,912,658
18,036,790
18,565,630
11.53%
9.43%
12,447,946
15,068,186
7.96%
7.65%
15,491,080
16,207,066
9.91%
8.23%
RMRNE
RMBREXP
Rbcan
4. Rata marjei brut din vnzri
MC
VM
5. Rata marjei comerciale (RMC)
R MBV
14,187,925
9.07% RMBV
366,874
2,114,298
17.35%
0
0.00% RMBV
264,434
2,187,525
12.09%
2013
2009
212,022,588
18,222,857
67108836
8.59%
33.65658
Nivel: -, Media rilor dezvoltate : 1%-6%, Tendin :
15,825,329
7.46%
29.26007
Nivel: -, Media rilor dezvoltate : 1,5 %-6,5 %, Tendin :
16,012,121
7.55%
20.43125
Nivel: -, Tendin :
RMBV
0
0.00%
42323778
63.06737
Nivel: -, Tendin :
276,156
2,547,739
10.84%
Nivel: -, Tendin :
42.29
2010
2011
2009
2010
2011
18.3991
2009
6755099
2010
6722229
2011
6307906
3.08368 6.941448
52547781 57755014
63.85303 61.80769
-614853 3118677 3264233
8334763 21924239 27444645
54.46558
43.4041
9779
168949
1418
192925
7885
143302
2009
6434717
2010
5059908
2009
2011
10843
59846
34.48035 18.11817
12.36
10.19
12.85
2675470
2011
6241150
49.47721
2022021
2010
54.44
37307
72535
51.4331 440.6985
67.8003 68.07932
9.90
13.56
13.62
41.21
55.39
56.31
8.24
11.08
11.26
48.14
76.65
67.99
9.63
15.33
13.60
157.30
166.06
166.64
52.43
55.35
55.55
26.71
27.66
33.76
2009
RENTABILITATEA FINANCIAR
11.26 %
11.97 %
18,036,793
150,659,738
EBIT
Capital permanent(CPM)
12,447,946
110,587,393
168,603,670
RENTABILITATEA ECONOMIC
1. Rata rentabilitii activelor(ROA)
7.38
10.70
10.70 %
8.24 %
151,063,404
18,036,790
2010
2011
11.77 %
11.95 %
CIAR
15,068,186
128,060,380
15,825,329
132,384,919
240,459,170
251,608,482
9.09 %
18,570,718
204,346,876
8.72 %
18,223,052
209,038,269
OMIC
6.27
6.29
7.72
7.24
18,565,630
18,222,857
7.72 %
7.24 %
7.51 %
200,654,269
7.48 %
211,669,698
Ratele bursiere
A. RATELE BURSIERE DE CRETERE
1. Capitalizarea bursier(KB)
3. Trezoreria pe aciune(CASH EPS)
4. Coeficientul de capitalizare bursier(PER)
5. Valoarea de pia/contabil pe aciune(PBR)
6.Pre de pia/Cifra de afaceri net pe ac iune(PSR)
CAN
B. RATELE BURSIERE DE DIVIDEND
1. Dividend pe aciune(DIVA)
2. Randamentul dividendelor(RDIV)
3. Rata de acoperire a dividendelor(RADIV)
2011
118,826,462
0.1657382202
9.55
1.07
0.76
156,382,223
0.070
0.0690
151.81
2011
564309.2
-49,777,208
11.51
1,928,951,802
-0.9923
2011
12,447,946
110,587,393
0.11
58,016,277
168,603,670
0.66
0.34
3
0.0005%
0.0738
15,491,080
13,012,507
0.0772
564,309
2012
2013
131,692,049
0.3084349519
8.74
1.03
0.67
196,912,658
185,819,441
0.0829715546
11.74
1.40
0.88
212,022,588
0.090
0.0801
142.93
110.8272
186.0977
91.55522
95.70557
88.0157
125.9175
141.1014879989
26.90082759
134.3506644345
136.4922100508
131.0457971093
107.6734173178
0.089 128.5714
0.0561 116.0107
151.72 94.14967
98.9377068811
70.1181173099
106.152428641
2012
-1881642.56
-108,767,121
15.03
3,597,404,422
0.1970
2013
-2391527.36
-65,789,041
3.86
956,058,291
0.4902
2012
15,068,186
128,060,380
0.12
112,398,790
240,459,170
0.53
0.47
5,088
0.4527%
0.0644
16,207,066
13,613,935
0.0566
-1,881,643
2013
15,825,329
132,384,919
0.12
119,223,563
251,608,482
0.53
0.47
195
0.0164%
0.0630
16,012,121
13,450,182
0.0535
-2,391,527
100.0497 100.0497017893
-333.4418 127.0978564601
218.5079 60.4861472033
130.4868 25.7087941678
186.4953 26.5763361259
-19.85178 248.8511148364
156.3788388694
50.0618110642
123.0050472751
130.6306506932
115.3408732684
135.5797250689
127.2056283041
81.3445279577
99.9421584058
100.0994530085
-423.797336637
132.1669959545
33.5465839831
49.5636174014
-49.4013777773
2009 PPA1-PPA0
Cash-flow exploatare
Cash-flow investitii
Cash-flow financiar
Cash-flow TOTAL
Profit din exploatare
Flux expl/Rexpl *100
RNE
Flux num total/Pr net*100
2011
19,414,000
-13,191,000
-8,123,000
-1,900,000
15,491,080
125.32 %
12,447,946
-15.26 %
2012
36,129,000
-17,276,000
-8,490,000
10,363,000
16,207,066
222.92 %
15,068,186
68.77 %
2013 2012/2011
2013/2012
9,719,000
186.10 %
26.90 %
-10,609,000
130.97 %
61.41 %
-10,463,000
104.52 %
123.24 %
-11,353,000
-545.42 %
-109.55 %
16,012,121
104.62 %
98.80 %
60.70 %
177.88 %
27.23 %
15,825,329
121.05 %
105.02 %
-71.74 %
-450.58 %
-104.31 %
40,000,000
30,000,000
20,000,000
10,000,000
0
Cash-flow
exploatare
-10,000,000
-20,000,000
Cash-flow
investitii
Ca
fina
h-flow
oatare
20
11
20
12
Cash-flow
investitii
Cash-flow
financiar
Cash-flow
TOTAL
Profit din
exploatare
R v Altman
Modelul
X1-flexibilitatea firmei
AB
Capital de lucru
X2-rata autofinanrii activelor totale
Rezultat net
Dividende
X3-rata rentabilitii economice
X4-capacitatea de ndatorare
Capital social vrsat
Datorii totale
X5-randamentul activelor
Z
Modelul Conan-Holder
X1-lichiditatea imediat
X2-stabilitatea financiar
X3-gradul de finanare al vnzrilor din surse externe
X4-grad de remunerare al personalului
X5-rata rentabilitii valorii adugate
Z
2009
0.3993
168,603,670
67,318,154
0.0252
12,447,946
8,199,557
0.1070
0.6461
37,483,690
58,016,277
0.9275
2.18
2010
0.3573
240,459,170
85,926,645
0.0188
15,068,186
10,542,288
0.0772
0.3335
37,483,690
112,398,790
0.8189
1.73
2011
0.3187
251,608,482
80,179,443
0.0214
15,825,329
10,430,298
0.0724
0.3144
37,483,690
119,223,563
0.8427
1.68
2009
3.9121
0.8718
0.0320
0.5701
0.4155
83.26
2010
2.6941
0.8233
0.0477
0.6086
0.3768
60.03
2011
2.0698
0.7973
0.0464
0.7256
0.2490
45.34