7/25/2019 Gestiunea riscurilor
1/40
BILANT CONTABIL
Nr. rd.A. ACTIVE IMOBILIZATEI. IMOBILIZRI NECORPORALE1. Ch. de constituire (ct.21!2"1# 1
2. Ch. de de$%o&t're (ct.2!2"!2)# 2. Concesiuni *+re%ete ,i '&te i-o+i&i$ri necor/or'&e. 0. ondu& co-erci'& (ct.21!2"!2)!23# 03. A%'nsuri si i-o+i&i$ri necor/or'&e 4n curs 3
TOTAL (rd. 01 la 05) 5II. IMOBILIZRI CORPORALE
1. Terenuri ,i construc6ii 2. Inst'&'6ii tehnice ,i -',ini (ct.21!2"1!2)1# ". A&te inst'&'6ii* uti&'7e ,i -o+i&ier (ct.210!2"10!2)10# )
0. A%'nsuri ,i i-o+i&i$ri cor/or'&e 4n curs 1TOTAL: (rd. 07 la 10) 11III. IMOBILIZRI INANCIARE1. Ac6iuni de6inute &' entit6i&e '8i&i'te 122. 9-/ru-uturi 'cord'te entit6i&or '8i&i'te 1. Interese de /'rtici/'re 100. 9-/ru-uturi 'cord'te entit6i&or cu interese de /'rtici/'re 133. In%esti6ii de6inute c' i-o+i&i$ri 155. A&te 4-/ru-uturi 1TOTAL: (rd. 12 &' 1# 1" ACTIVE IMOBILIZATE - TOTAL (rd. 06+11+18) 1)
B. ACTIVE CIRC;LANTEI. E1. Cre'n6e co-erci'&e 232.
7/25/2019 Gestiunea riscurilor
2/40
1. Ac6iuni de6inute &' entit6i&e '8i&i'te 12. A&te in%esti6ii /e ter-en scurt 2TOTAL: (rd. 31 +32) IV. CA
7/25/2019 Gestiunea riscurilor
3/40
II. PRIME E CAPITAL 5"III. REZERVE IN REEVAL;AREIV. EZEVE
1. Re$er%e &e'&e 2. Re$er%e st'tut're s'u contr'ctu'&e 1. Re$er%e re/re$entnd sur/&usu& re'&i$'t din re$er%e din ree%'&u're 2
0. A&te re$er%e TOTAL (rd. 70 la 73) 0 Ac6iuni /ro/rii 3 C,tiuri &e'te de instru-ente&e de c'/it'&uri /ro/rii 5 Pierderi &e'te de instru-ente&e de c'/it'&uri /ro/rii V. PROIT;L
7/25/2019 Gestiunea riscurilor
4/40
%) ,e#tuie#i cu a$iurri#e -i 'rotecia $ocia# 16%.a) A,tarea /al-r -. *-r+. ne*-r+ (rd. 1) 17 a.1) ,e#tuie#i (ct.6811+6813) 18 a.2) Venituri (ct.7813+7815) 1%.) A,tarea /al-r a*t/el-r *r*lante (rd. 21#22) 20 %.1) ,e#tuie#i (ct.654+6814) 21
%.2) Venituri (ct.754+7814) 22&. Alte *'eltel de e+l-atare (rd. 24 la 2$) 238.1. ,e#tuie#i 'rivind 're$taii#e e&terne 248.2. ,. cu a#te i!'oite ta&e -i vr$!inte a$i!i#ate 258.3. ,e#tuie#i cu de$'u%iri donaii -i active cedate 26A,tr +r/. +r-/5. +entr r,*r *'eltel (rd.2) 27,e#tuie#i (ct.6812) 28Venituri (ct.7812) 2C6ELT. DE EPLOATARE (rd. 10 la 14!1%!20!27!2%) 30 *N 9P:;
# Pr-8t (rd. 03#70) 31 Pierdere (rd. 300) 32. Venituri din intere$e de 'artici'are 33 din care NN # Pr-8t (rd. 40#4%) 48 Pierdere (rd. 4740) 414. N # Pr-8t (rd. 71!4&) 50 Pierdere (rd. 32+4) 5115. Venituri e&traordinare (ct.771) 5216. ,e#tuie#i e&traordinare (ct.671) 5317. 9:*N # Pr-8t (rd. "2#"7) 54 Pierdere (rd. 5352) 55VENITURI TOTALE (rd. 03!40!"2) 56
7/25/2019 Gestiunea riscurilor
5/40
C6ELTUIELI TOTALE (rd. 70!4%!"7) 57 ?; # Pr-8t (rd. "$#"%) 58 Pierdere (rd.5756) 518. @P: P P:> (ct.6171) 601. #te c,e#t. cu i!'oite#e (ct.68) 61
20. N 9A >NN # Pr-8t 62 Pierdere 6321. P AN de %a 64 di#uat 65
7/25/2019 Gestiunea riscurilor
6/40
O"
2010 2011 2013
)0 )0 )0
39$ 39$ 39$
5*0 530*55 51*32"*"5 1*2" 13"*0)
3" 3" 3"
)*958933 792$73 8811$5
5 5 563 63 63
959390 792930 881602
3* 5*213 0*3
12*" )3*5 )*05"5* 5*20 3*
158383 162215 1$5968
3")*10 "3*12 0*
1))*""0 1*5"" 0"*"3
789058 716811 887853
7/25/2019 Gestiunea riscurilor
7/40
0 0 0
*5)" 32*203 152*211021139 931271 119603$
1)*0 1*"))
"*"" 3*
30*)2 22*0 30*530
12*55 53*) 153*525$$3 298376 59$65$
515169 632895 619279
1$7$559 1$25825 1500881
10*1
1"*))18993 1$371 0
0 0 0
0*"05 3*5 20*02
$78$6 35630 2$$32
5)*2) 5)*2) 5)*2)
639297 639297 639297
7/25/2019 Gestiunea riscurilor
8/40
7/25/2019 Gestiunea riscurilor
9/40
76811 82234 8080620":32" 11$:$7& %&:3%1
20525 116638 7871
27:120 #33& 0
23120 8
442:$$3 10":10& 17%:&"$
5317 8315 104668080 1573 17020
33272 113700 0 0
7:1"":%32 2:3&$:007 2:31":"20
&%:&&0 1%:732 11":"0"
1000 5 11
5587 7661 13583$:"&% %:%"$ 14:434
0 0 0
13388 08 181
44168 2102 1786"%:""$ 7:010 7:%$%
#"0:3$3 4:%4$ 10:%2%
7$:311 22:17& 12$:272
0 0 0
7:2"0:2"3 7:011:1"1 7:04":"13
7/25/2019 Gestiunea riscurilor
10/40
7:217:74& 2:3&3:017 2:313:2&%
7$:311 22:17& 12$:272
12012 6324 25617
24:&33 1":&14 100:$1"
7/25/2019 Gestiunea riscurilor
11/40
Situatie Creante
Anul 2010 2011 2012
Sold 31 dec 789058 716811 887853
Termen lichiditate
sub un an 6665$1 5038$6 687000
peste un an 122517 212965 200853
SITUA;IA ACTIVELOR Iinanciare $7 0 0
TOTAL ACTIVE IATE 1:$"4:1$& 0 43:&"$
SITUA;IA ACTIVELOR I
7/25/2019 Gestiunea riscurilor
12/40
7/25/2019 Gestiunea riscurilor
13/40
7/25/2019 Gestiunea riscurilor
14/40
7/25/2019 Gestiunea riscurilor
15/40
7/25/2019 Gestiunea riscurilor
16/40
ILI>ATE #2011Amortizri i provizioane
/o#d 31.12. /o#d 01.01. !ortiare
7/25/2019 Gestiunea riscurilor
17/40
7/25/2019 Gestiunea riscurilor
18/40
7/25/2019 Gestiunea riscurilor
19/40
7/25/2019 Gestiunea riscurilor
20/40
7/25/2019 Gestiunea riscurilor
21/40
/o#d 31.12.
0
0
262658
54238
5786
0
&11:7&2
0
0
0
&11:7&2
/o#d 31.12.
0
0
2&":133
4$$:&7&
$:40"0
%"&:442
0
0
0
%"&:442
7/25/2019 Gestiunea riscurilor
22/40
7/25/2019 Gestiunea riscurilor
23/40
7/25/2019 Gestiunea riscurilor
24/40
7/25/2019 Gestiunea riscurilor
25/40
7/25/2019 Gestiunea riscurilor
26/40
A*al,a rd/ r/l
I*da4r 2010 2011 2012
Produc6i' %ndut (%# )1"*50 "1*"0" 50*2
Produc6i' stoc't (Js#
Produc6i' i-o+i&i$'t (i#
918,634 801,848 640,270
Pondere' % 4n e 100.00% 100.00% 100.00%
Pondere' s 4n e 0.00% 0.00% 0.00%
Pondere' i 4n e 0.00% 0.00% 0.00%
A*al,a Cr d aar
I*da4r 2010 2011 2012
Produc6i' %ndut (%# 918,634 801,848 640,270
Venituri din %n$'re' -'r8uri&or (V%-# 1,936,136 2,188,929 2,358,870
7/25/2019 Gestiunea riscurilor
27/40
Che&tuie&i cu s'&'rii&e (Cs# 291,399 303,077 291,178
Che&tuie&i 8in'nci're ! do+n$ii (C8# 13,388 908 1,981
I-/o$ite ,i t'=e ( IT # 84,891 98,027 97,826
A-orti$'re ( A # 205,925 116,638 78,971
Pro8it net ( Pn # 24,899 15,814 100,615
620,02 34,464 70,71
R't' de re-uner're ' /erson'&u&ui (RCs#46.96% 56.71% 51.03%
R't' de re-uner're ' creditori&or ( RC8# 2.16% 0.17% 0.35%
R't' de re-uner're ' st'tu&ui (Rit# 13.68% 18.34% 17.15%
R't' de re-uner're ' c'/it'&u&ui tehnic (R'#33.19% 21.82% 13.84%
R't' de re-uner're ' 'c6ion'ri&or (R/n# 4.01% 2.96% 17.63%
A*al,a Ed*d/l/ >r/4 d*
I*da4r 2010 2011 2012V'&o're' 'du't (VA# 643,585 521,518 562,965
; d 4r =alara (>)91#73$ 39#73$ 9#74$
A*al,a r4a>l4
I*da4r 2010 2011 2012
Venituri din e=/&o't're (Ve# 3,243,672 3,003,395 3,031,025
Che&tuie&i din e=/&o't're (Ce# 3,155,792 2,986,003 2,915,520
r4 d* la4ar () V -C 87,880 17,392 11,0
Venituri 8in'nci're (V8# 6,587 7,756 14,494
Che&tuie&i 8in'nci're (C8# 57,556 3,010 3,767
Valara Ad/;a4 VA C=
+ C + IT + A + *
Ed*4 >r/4 d* la4ar (EBE) VA + & - IT - C
7/25/2019 Gestiunea riscurilor
28/40
r4 d* a44a4a *a*ar () V - C%0,969 4,746 10,727
r4 /r*4 () + 36,911 22,138 126,232
Venituri e=tr'ordin're (Ve=# 0 0 0
Che&tuie&i e=tr'ordin're (Ce=# 0 0 0
0 0 0
Venituri tot'&e (Vt# 3,250,259 3,011,151 3,045,519
Che&tuie&i tot'&e (Ct# 3,213,348 2,989,013 2,919,287
r4 >r/4 (>) V4 - C4 36,911 22,138 126,232
I-/o$it /e /ro8it (I/# 12,012 6,324 25,617
r4 *4 (*) > - I 24,899 1,814 100,61
A*al,a aa4 d a/4*a*ar - M
I*da4r 2010 2011 2012
E=cedent +rut din e=/&o't're (EBE# 267,295 120,414 173,961
A&te %enituri din e=/&o't're (A%e# 388,902 12,618 31,885
339,272 0 11,370
Venituri 8in'nci're (V8# 6,587 7,756 14,494
Che&tuie&i 8in'nci'e -onet're (C8K# 57,556 3,010 3,767
Venituri e=tr'ordin're (Ve=# 0 0 0
Che&tuie&i e=tr'ordin're (Ce=# 0 0 0
I-/o$it /e /ro8it (I/ # 12,012 6,324 25,617
23,944 131,44 179,86
A*al,a aa4 d a/4*a*ar - M
I*da4r 2010 2011 2012
Pro8it net (Pn # 24,899 15,814 100,615
Che&tuie&i ne-onet're (Cn # 229,045 115,640 78,971
23,944 131,44 179,86
R't' /ro8itu&ui net 9.80% 12.03% 56.03%
R't' '-orti$ri&or ,i /ro%i$io'ne&or 90.20% 87.97% 43.97%
'torii 8in'nci're 38,388 0 75,000
C'/'cit'te' de r'-+urs're ' dotorii&or 8in'nci're15.12% 0.00% 41.76%
In%esti6ii 'nu'&e -166,460 88,672
R't' de 8in'6're ' in%esti6ii&or -78.97% 202.53%
r4 d* a44a4a 4rard*ar () V -C
Che&tuie&i cu des/u+iri&e* don'6ii&e ,i 'cti%e&eced'te (Cdd'#
Caa4a4a d a/4*aar (CA%) EBE +(A
- Cdda) + ( V - C@) + ( V - C ) - I
Caa4a4a d a/4*a*ar (CA%) * + C*
7/25/2019 Gestiunea riscurilor
29/40
E=cedentu& +rut de e=/&o't're 267,295 120,414 173,961
R't' de 'co/erire ' e=cedentu&ui +rut de e=/&o't're95.01% 109.17% 103.23%
Pro8it +rut 36,911 22,138 126,232
R't' de 'co/erire ' re$u&t'tu&ui e=ercitiu&ui687.99% 593.79% 142.27%
i%idende 7470 4744 30185
R't' de 'co/erire ' di%idende&or 3399.65% 2770.84% 594.96%
A*al,a A/4*a*r
I*da4r 2010 2011 2012
C'/'cit'te' de 'uto8in'n6're (CA# 253,944 131,454 179,586
i%idende (i%# 7470 4744 30185
A/4*aar (A) CA% - ' 246,474 126,710 149,402
I-o+i&i$ri cor/or'&e 'chi$i6ion'te -166,460 88,672
R't' de 'uto8in'n6're ' i-o+i&i$ri&or cor/or'&e -76.12% 168.49%
I-o+i&i$ri cor/or'&e ,i 8in'nci're 'chi$i6ion'te -166,460 88,672
-76.12% 168.49%
&4/aa =l
V*4/r 2010 2011 2012
1
Vn$ri de -r8uri 1*)5*15 2*1""*)2) 2*3"*"
Produc6i' %ndut )1"*50 "1*"0" 50*2
Produc6i' stoc't
Produc6i' i-o+i&i$'t
Produc6i' e=erci6iu&ui )1"*50 "1*"0" 50*2
M'r7' co-erci'& 2*"31 2"2*3 1)*033
V'&o're' 'du't 50*3"3 321*31" 352*)53
7/25/2019 Gestiunea riscurilor
30/40
Re$u&t't tot'& 5*)11 22*1" 125*22
A*al,a r*4a>l4 *
I*da4r 2010 2011 2012
Acti% tot'& (AT# 2**2 1*20*21 2*)3*33Pro8it Brut (P+# 5*)11 22*1" 125*22
Pro8it de e=/&o't're (Pe# "*"" 1*)2 113*33
E=cedent +rut de e=/&o't're (EBE# 25*2)3 12*010 1*)51
Ci8r' de '8'ceri (CA# 2*"30* 2*))* 2*)))*10
1.85 1.28 6.02
13.36 6.98 8.30
4aa a4al/l/ CAAT 1.$3 1.73 1.$3
Marl4a4 CA 3.08 0.58 3.85
$.39 1.01 5.51
*4a>l4a4a * ( >AT)
*4a>l4a4a * ( EBEAT)
*4a>l4a4a * ( AT)
7/25/2019 Gestiunea riscurilor
31/40
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
!115*"5 !151*3" !12.1 !2.13 . .
. .
-116786 -161578 -12.71 -20.15
. .. .. .
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
-116,786 -161,578 -12.71% -20.15%
252,793 169,941 13.06% 7.76%
0 0 0.00% 0.00%
136,007 8,363 4#76$ 0#28$
-5.37% -5.46%
5.37% 5.46%
0.00% 0.00%
;a4
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
252,793 169,941 13.06% 7.76%
208,074 133,056 12.25% 6.98%
-116,786 -161,578 -12.71% -20.15%
50,000 -166,140 9.75% -29.52%
44,719 36,88 18#80$ 13#0$
%166,786 4,62 %41#11$ 1#91$
%122,067 41,447 %18#97$ 7#9$
17#23$ 2#6$
%17#23$ %2#6$
;a4
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
7/25/2019 Gestiunea riscurilor
32/40
11,678 -11,899 4.01% -3.93%
-12,480 1,073 -93.22% 118.17%
13,136 -201 15.47% -0.21%
-89,287 -37,667 -43.36% -32.29%
-9,085 84,801 -36.49% 536.24%
%86,038 36,107 %13#87$ 6#76$
9.74% -5.67%
-1.99% 0.18%
4.66% -1.20%
-11.36% -7.98%
-1.05% 14.68%
la4ar
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011-122,067 41,447 -18.97% 7.95%
0 0 0.00% 0.00%
13,136 -201 15.47% -0.21%
11,678 -11,899 4.01% -3.93%
%146,881 3,47 %4#9$ 44#47$
-89,287 -37,667 -43.36% -32.29%
-12,480 1,073 -93.22% 118.17%
-2,726 25,440 -36.49% 536.24%
-116,786 -161,578 -12.71% -20.15%
-122,067 41,447 -18.97% 7.95%
11,678 -11,899 4.01% -3.93%
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
-240,277 27,630 -7.41% 0.92%
-169,789 -70,483 -5.38% -2.36%
%70,488 98,113 %80#21$ 64#13$
1,169 6,738 17.75% 86.87%
-54,546 757 -94.77% 25.15%
7/25/2019 Gestiunea riscurilor
33/40
,71 ,981 %109#31$ 126#02$
%14,773 104,094 %40#02$ 470#21$
0 0 0.00% 0.00%
0 0 0.00% 0.00%
0 0 0#00$ 0#00$
-239,108 34,368 -7.36% 1.14%
-224,335 -69,726 -6.98% -2.33%
%14,773 104,094 %40#02$ 470#21$
-5,688 19,293 -47.35% 305.08%
-9,085 84,801 -36.49% 536.24%
da dd/4
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
-146,881 53,547 -54.95% 44.47%
-376,284 19,267 -96.76% 152.69%
-339,272 11,370 -100.00% #DIV/0!
1,169 6,738 17.75% 86.87%
-54,546 757 -94.77% 25.15%
0 0 0.00% 0.00%
0 0 0.00% 0.00%
-5,688 19,293 -47.35% 305.08%
%122,490 48,132 %48#24$ 36#62$
4da ad4
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
-9,085 84,801 -36.49% 536.24%
-113,405 -36,669 -49.51% -31.71%
%122,490 48,132 %48#24$ 36#62$
7/25/2019 Gestiunea riscurilor
34/40
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
-122,490 48,132 -48.24% 36.62%
-2,726 25,440 -36.49% 536.24%
%119,76 22,692 %48#9$ 17#91$
/rlr *4rdar d ;=4/*C?l4/l 2010 2011 2012 ,/l4a4
2 3 1 - 2
Costu& -r8uri&or %ndute 1*5)"*2"3 1*)5*3) 2*)*013 Mar
7/25/2019 Gestiunea riscurilor
35/40
I-/o$it /e /ro8it 12*12 5*20 23*51,/l4a4/l *4 al r/l/
Mdara a>=l/4 Mdara rla4
20112010 20122011 20112010 20122011
-275,801 371,334 -13.79% 21.54%-14,773 104,094 -40.02% 470.21%
-70,488 98,113 -80.21% 564.13%
-146,881 53,547 -54.95% 44.47%
136,007 8,363 4.76% 0.28%
%0#6$ 4#74$ %30#43$ 369#16$
%6#38$ 1#32$ %47#74$ 18#87$
0#31 %0#30 0#22 %0#17
%2#0$ 3#27$ %81#11$ 62#28$
%3#39$ 4#0$ %77#04$ 446#44$
7/25/2019 Gestiunea riscurilor
36/40
7/25/2019 Gestiunea riscurilor
37/40
7/25/2019 Gestiunea riscurilor
38/40
7/25/2019 Gestiunea riscurilor
39/40
2010 2011 2012
2*"31 2"2*3 1)*033
)1"*50 "1*"0" 50*2
50*3"3 321*31" 352*)53
25*2)3 12*010 1*)51
"*"" 1*)2 113*33
5*)11 22*1" 125*22
5*)11 22*1" 125*22
7/25/2019 Gestiunea riscurilor
40/40
20*")) 13*"10 1*513
Top Related