|
|
<= BACK
|
SC ZIMTUB |
|
ZIMNICEA |
|
BILANT |
|
|
|
incheiat la data de 31.03.2010 |
|
|
|
|
|
|
|
|
lei |
|
|
Nr. |
Sold la: |
Sold la: |
|
rd. |
inceputul anului |
sfarsitul anului |
|
A |
B |
1 |
2 |
|
A. ACTIVE IMOBILIZATE |
|
|
|
|
I.IMOBILIZARI NECORPORALE |
|
|
|
|
1.Chelt.de const. (ct.201-2801) |
1 |
|
|
|
2. Chelt.de dezv. (ct.203-2803-2903) |
2 |
|
|
|
3. Concesiuni, brevete, marci, drepturi si valori similare si alte imob.necorp. |
|
|
|
|
(ct.2051+2052+208-2805-2808-2905-2908) |
|
3 |
2,250 |
1,500 |
|
4. Fondul comercial (ct.2071-2807-2907-2075) |
|
4 |
|
|
|
5. Avansuri si imobilizari necorporale in curs (ct.233+234-2933) |
5 |
|
|
|
TOTAL (rd.01 la 05) |
6 |
2,250 |
1,500 |
|
II.IMOBILIZARI CORPORALE |
|
|
|
|
1.Terenuri si contructii (ct.211+212-2811-2812-2911-2912) |
7 |
8,214,185 |
8,109,695 |
|
2.Instalatii tehnice si masini (ct.213-2813-2913) |
|
8 |
6,621,594 |
6,582,960 |
|
3.Alte instalatii, utilaje si mobilier (ct.214-2814-2914) |
9 |
19,700 |
48,047 |
|
4.Avansuri si imobilizari corporale in curs |
|
|
148,888 |
148,888 |
|
(ct.231+232-2931) |
10 |
|
|
|
TOTAL (rd.07 la 10) |
11 |
15,004,367 |
14,889,590 |
|
III.IMOBILIZARI FINANCIARE |
|
|
|
|
1. Titluri de participare detinute la soc.din cadrul grupului |
|
|
|
|
(ct. 261-2961) |
12 |
|
|
|
2. Creante asupra societatilor din cadrul grupului |
|
|
|
|
(ct.2671+2672-2965) |
13 |
|
|
|
3. Titluri sub forma de interese de participare (ct.263-2963) |
14 |
1,000 |
1,000 |
|
4. Creante din interese de participare (ct.2675+2676-2967) |
15 |
|
|
|
5. Titluri detinute ca imobilizari (ct.262+264+265-2962-2964) |
16 |
|
|
|
6. Alte creante (ct.2673+2674+2678+2679-2966-2969) |
17 |
229,377 |
|
|
7. Actiuni proprii (ct.2677-2968) |
18 |
|
|
|
TOTAL (rd.12 la 18) |
19 |
230,377 |
1,000 |
|
B. ACTIVE IMOBILIZATE - TOTAL (rd. 06+11+19) |
20 |
15,236,994 |
14,892,090 |
|
I.STOCURI |
|
|
|
|
1.Materii prime, materiale consumabile |
|
|
|
|
(ct.301+3021+3022+3023+3024+3025+3026+3028+303+/-308+351+ |
21 |
7,687,225 |
3,763,837 |
|
358+381+/-388-391-3921-3922-3951-3958-398) |
|
|
|
|
2.Productie in curs de executie |
|
|
|
|
(ct.331+332+341+/-3481+3541-393-3941-3952) |
22 |
|
|
|
3.Produse finite si marfuri (ct.345+346+/-3485+/-3486+3545+3546+ |
|
|
|
|
356+357+361+/-368+371+/-378-3945-3946-3953-3954-3956-3957-396-397-4428) |
23 |
3,213,056 |
2,688,253 |
|
4. Avansuri pentru cumparari de stocuri (ct. 4091) |
24 |
512,246 |
813,629 |
|
TOTAL (rd.21 la 24) |
25 |
11,412,527 |
7,265,719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
II.CREANTE |
|
|
|
|
1. Creante comerciale (ct.4092+4111+4118+413+418-491) |
26 |
5,740,775 |
15,797,580 |
|
2.Sume de incas.de la soc. din cadrul grupului (ct.4511+4518-4951) |
27 |
3,228,315 |
3,228,315 |
|
3.Sume de incasat din interese de participare |
|
|
|
|
(ct.4521+4528-4952) |
|
|
|
28 |
|
|
|
4.Alte creante (ct.425+4282+431+437+4382+441+4424+4428+444+ |
|
|
|
|
445+446+447+4482+4582+461+473-496+5187) |
|
29 |
227,757 |
168,875 |
|
5. Creante privind capitalul subscris si nevarsat (ct.456-4953) |
30 |
|
|
|
TOTAL (rd.26 la 30) |
|
|
|
31 |
9,196,847 |
19,194,770 |
|
III. INVESTITII FINANCIARE PE TERMEN SCURT |
|
|
|
|
1. Titluri de participare detinute la soc.din cadrul grupului |
32 |
|
|
|
(ct.501-591) |
|
|
|
|
|
|
|
|
2. Actiuni proprii (ct.502-592) |
|
|
33 |
|
|
|
3. Alte investitii financiare pe termen scurt (ct. 5031+5032+505+ |
|
|
|
|
5061+5062+5081+5088-593-595-596-598+5113+5114) |
34 |
|
|
|
TOTAL (rd.32 la 34) |
|
|
|
35 |
0 |
0 |
|
IV. CASA SI CONTURI LA BANCI |
|
|
|
|
|
|
(ct.5112+5121+5124+5125+5311+5314+5321+5322+5323+5328+ |
36 |
134,249 |
550,536 |
|
5411+5412+542) |
|
|
|
|
|
|
|
ACTIVE CIRCULANTE - TOTAL |
|
|
|
|
|
|
( rd.25+31+35+36) |
|
|
|
37 |
20,743,623 |
27,011,025 |
|
C. CHELTUIELI IN AVANS (ct.471) |
|
|
38 |
12,657 |
10,013 |
|
D. DATORII CE TREBUIE PLATITE INTR-O PERIOADA DE UN AN |
|
|
|
|
1. Imprumuturi din emisiuni de obligatiuni |
|
|
|
|
|
(ct.1614+1615+1617+1618+1681-169) |
|
|
39 |
|
|
|
2. Sume datorate institutiilor de credit |
|
|
|
|
|
(ct. 1621+1622+1624+1625+1627+1682+5191+5192+5198) |
40 |
6,577,028 |
7,071,264 |
|
3. Avansuri incasate in contul comenzilor (ct. 419) |
|
41 |
|
|
|
4. Datorii comerciale (ct.401+404+408) |
|
42 |
5,604,366 |
9,299,585 |
|
5. Efecte de comert de platit (ct.403+405) |
|
43 |
|
|
|
6. Sume datorate societatilor din cadrul grupului |
|
|
|
|
|
(ct. 1661+1685+2691+4511+4518) |
|
|
44 |
|
|
|
7. Sume datorate privind interesele de participare |
|
|
|
|
|
(ct. 1662+1686+2692+4521+4528) |
|
|
45 |
|
|
|
8. Alte datorii, incl. datorii fiscale si alte dat.ptr. asig.soc. |
|
|
|
|
(ct. 1623+1626+167+1687+2698+421+423+424+426+427+4281+ |
46 |
628,979 |
2,298,128 |
|
431+437+4381+441+4423+4428+444+446+447+4481+4551+4558+ |
|
|
|
|
456+457+4581+462+473+509+5186+5193+5194+5195+5196+5197) |
|
|
|
|
TOTAL (rd.39 la 46) |
|
|
|
47 |
12,810,373 |
18,668,977 |
|
E. ACTIVE CIRCULANTE, RESPECTIV DATORII CURENTE NETE |
|
|
|
|
(rd. 37+38-47-62) |
|
|
|
48 |
7,937,995 |
8,326,454 |
|
F. TOTAL ACTIVE MINUS DATORII CURENTE |
|
|
|
|
|
(rd.20+48) |
|
|
|
|
49 |
23,174,989 |
23,218,544 |
|
G. DATORII CE TREBUIE PLATITE INTR-O PERIOADA MAI |
|
|
|
|
MARE DE UN AN |
|
|
|
|
|
|
|
1. Imprumuturi din emisiuni de obligatiuni |
|
|
|
|
|
(ct.1614+1615+1617+1618+1681-169) |
|
|
50 |
|
|
|
|
|
|
|
2. Sume datorate institutiilor de credit |
|
|
2114100 |
2011368 |
|
(ct.1621+1622+1624+1625+1627+1682+5191+5192+5198) |
51 |
|
|
|
3. Avansuri incasate in contul comenzilor (ct. 419) |
|
52 |
|
|
|
4. Datorii comerciale (ct.401+404+408) |
|
53 |
|
|
|
5. Efecte de comert de platit (ct.403+405) |
|
54 |
|
|
|
6. Sume datorate societatilor din cadrul grupului |
|
|
|
|
|
(ct. 1661+1685+2691+4511+4518) |
|
|
55 |
|
|
|
7. Sume datorate privind interesele de participare |
|
|
|
|
|
(ct.1662+1686+2692+4521+4528) |
|
|
56 |
|
|
|
8. Alte datorii, incl. datorii fiscale si alte dat.ptr. asig.soc. |
|
|
|
|
(ct.1623+1626+167+1687+2698+421+423+424+426+427+4281+ |
|
|
|
|
431+437+4381+441+4423+4428+444+446+447+4481+4551+4558+ |
57 |
290,052 |
254,525 |
|
456+457+4581+462+473+509+5186+5193+5194+5195+5196+5197) |
|
|
|
|
TOTAL (rd.50 la 57) |
|
|
|
58 |
2,404,152 |
2,265,893 |
|
H. PROVIZIOANE PENTRU RISCURI SI CHELTUIELI |
|
|
|
|
1. Provizioane pentru pensii si alte obligatii similare |
59 |
|
|
|
2. Alte provizioane (ct.151) |
|
|
60 |
|
|
|
TOTAL PROVIZIOANE (rd.59+60) |
|
|
61 |
0 |
0 |
|
I. VENITURI IN AVANS (ct.131+472) |
|
62 |
7,907 |
25,607 |
|
J. CAPITAL SI REZERVE |
|
|
|
|
|
|
I. CAPITAL (rd.64 la 66) |
|
|
63 |
12,069,560 |
12,069,560 |
|
din care: |
|
|
|
|
|
|
|
|
-capital subscris nevarsat (ct.1011) |
|
64 |
|
|
|
-capital subscris varsat (ct.1012) |
|
|
65 |
12,069,560 |
12,069,560 |
|
-patrimoniul regiei (ct.1015) |
|
|
66 |
|
|
|
II.PRIME DE CAPITAL |
|
|
|
|
|
|
|
(ct. 1041+1042+1043+1044) |
|
|
67 |
3,000 |
3,000 |
|
III. REZERVE DIN REEVALUARE |
|
|
|
|
|
|
(ct.105) - Sold C |
|
|
|
68 |
5,248,580 |
5,248,580 |
|
- Sold D |
|
|
|
69 |
|
|
|
IV. REZERVE (ct. 106) (rd.71 la 74) |
|
|
70 |
3,236,992 |
3,236,992 |
|
1. Rezerve legale (ct.1061) |
|
|
71 |
824,645 |
824,645 |
|
2. Rezerve pentru actiuni proprii (ct. 1062) |
|
72 |
|
|
|
3. Rezerve statutare sau contractuale (ct. 1063) |
|
73 |
|
|
|
4. Alte rezerve (ct.1068+/-107) |
|
|
74 |
2,412,347 |
2,412,347 |
|
V. REZULTATUL REPORTAT |
|
|
|
|
|
|
(ct. 117) - Sold C |
|
|
|
75 |
|
|
|
- Sold D |
|
|
|
76 |
|
|
|
VI. REZULTATUL EXERCITIULUI |
|
|
|
|
|
|
(ct 121) - Sold C |
|
|
|
77 |
231,314 |
394,519 |
|
- Sold D |
|
|
|
78 |
|
|
|
Repartizarea profitului (ct.129) |
|
|
79 |
18,609 |
|
|
TOTAL CAPITALURI PROPRII |
|
|
|
|
|
|
( rd.63+67+68-69+70+75-76+77-78-79) |
|
|
80 |
20,770,837 |
20,952,651 |
|
Patrimoniul public ( ct.1016) |
|
|
81 |
|
|
|
TOTAL CAPITALURI (rd.80+81) |
|
|
82 |
20,770,837 |
20,952,651 |
|
|
|
DIRECTOR GENERAL |
|
|
|
DIRECTOR ECONOMIC |
|
TOMESCU FLORINEL |
|
|
|
|
IVANCEA ELENA |
|
|
|
|
