Upload
crazy
View
7
Download
0
Embed Size (px)
DESCRIPTION
Financial statement for economy. This books offers a better understandability for the economics terms and how you can create a new firm.
Citation preview
TRANSLATION FROM ROMANIAN ________________________________________________________________
County: Timis
Legal person: ABC SRL
Address:
Number at the Trade Register:
Property form: limited liability trade companies
Main business: Manufacturing of parts and accessories for vehicles and vehicle engines
Tax number:
BALANCE SHEET
concluded on December 31, 2007
Form 10 - page 1
- RON -
NAME OF THE INDICATOR
line BALANCE ON
01/01/2007 31/12/2007
A B 1 2
A. Fixed assets
I. INTANGIBLES
1. Set-up costs (acc. 201-2801) 01 0 0
2. Development costs (acc. 203-2803-2903) 02 0 0
3. Concessions, patents, licenses, trademarks and similar rights
and assets (acc. 205+208-2805-2808-2905-2908)
03 116940 586586
4. Goodwill (acc. 2071-2807-2907) 04 0 0
5. Advance payments and intangible assets in progress (acc.
233+234-2933)
05 0 0
TOTAL: (line 01 to 05) 06 116940 586586
II. TANGIBLES
1. Land and buildings (acc. 211+212-2811-2812-2911-2912) 07 11084577 11263106
2. Plant and equipment (acc. 213-2813-2913) 08 8626893 12584924
3. Other plants, equipment and furniture (acc. 214-2814-2914) 09 538074 540018
4. Advance payments and tangible assets in progress (acc.
231+232-2931)
10 957303 2722161
TOTAL: (line 07 to 10) 11 21206847 27110209
III. FINANCIAL FIXED ASSETS
1. Investments in subsidiaries (acc. 261-2961) 12 0 0
2. Loans to subsidiaries (acc. 2671+2672-2964) 13 0 428
3. Investments in associates (acc. 263-2962) 14 0 0
4. Loans to associates (acc. 2673+2674-2965) 15 0 0
5. Investments as intangibles (acc. 265-2963) 16 0 0
6. Other loans (acc. 2675+2676+2678+2679-2966-2968) 17 0 0
TOTAL (line 12 to 17) 18 0 428
FIXED ASSETS - TOTAL (line 06+11+18) 19 21323787 27697223
B. CIRCULATING ASSETS
I. INVENTORIES
1. Raw materials and consumables (acc. 301+302+303+/-
308+351+358+381+/-388-391-392-3951-3958-398)
20 4971759 7156140
2. Work in progress (acc. 331+332+341+/-348-393-3941-
3952)
21 172341 242318
3. Finished goods and goods purchased for resale (acc.
345+346+/-348+354+356+357+361+/-368+371+/-378-3945-
3946-3953-3954-3956-3957-396-397-4428)
22 1094482 1986986
4. Advance payments to suppliers for the purchase of
inventories (acc. 4091)
23 0 0
TOTAL: (line 20 to 23) 24 6238582 9385444
II. RECEIVABLES (amounts to be collected after one year
have to be indicated separately for each element)
1. Commercial receivables (acc. 2675+2676+2678+2679-
2966-2968+4092+411+413+418-491)
25 4759249 13409755
2. Receivables from subsidiaries (acc. 451-495) 26 0 0
3. Receivables from associates (acc. 453-495) 27 0 0
4. Other receivables (acc.
425+4282+431+437+4382+441+4424+4428+444+445+446+
447+4482+4582+461+473-496+5187)
28 6915284 1756374
5. Subscribed and not paid in share capital (acc. 456-495) 29 0 0
TOTAL: (line 25 to 29) 30 11674533 15166129
III. SHORT TERM FINANCIAL INVESTMENTS
1. Shares in subsidiaries (acc. 501-591) 31 0 0
2. Other short term investments (acc. 505+506+508-595-596-
598+5113+5114)
32 0 0
TOTAL: (line 31+32) 33 0 0
IV. CASH REGISTER AND BANK ACCOUNTS (acc.
5112+512+531+532+541+542)
34 2361671 7065924
CIRCULATING ASSETS - TOTAL (line 24+30+33+34) 35 20274786 31617497
C. EXPENSES IN ADVANCE (acc. 471) 36 965 72928
D. DEBTS TO BE PAID IN PERIOD SHORTER THAN 1
YEAR
1. Debenture loans (acc. 161+1681-169) 37 0 0
2. Debts towards credit institutions (acc.
1621+1622+1624+1625+1627+1682+5191+5192+5198)
38 0 0
3. Advance payments from customers (acc. 419) 39 99040 155560
4. Commercial debts - suppliers (acc. 401+404+408) 40 27643418 58196839
5. Bills of exchange payable (acc. 403+405) 41 0 0
6. Debts towards companies within the group (acc.
1661+1685+2691+451)
42 0 0
7. Debts towards associates (1663+1686+2692+453) 43 0 0
8. Other debts, including tax debts and debts related to social
securities (acc. 1623+1626+167+1687+2693+421+423+
424+426+427+4281+431+437+4381+441+4423+4428+444+4
46+447+4481+455+456+457+4581+462+473+509+5186+519
3+5194+5195+5196+5197)
44 1344701 2891220
TOTAL: (line 37 to 44) 45 29087159 61243619
E. NET CIRCULATING ASSETS/NET CURRENT DEBTS
(line 35+36-45-62)
46 -8811408 -29553194
F. TOTAL ASSETS MINUS CURRENT DEBTS (line 19+46) 47 12512379 -1855971
G. DEBTS TO BE PAID IN PERIOD LONGER THAN 1
YEAR
1. Debenture loans (acc. 161+1681-169) 48 0 0
2. Debts towards credit institutions (acc.
1621+1622+1624+1625+1627+1682+5191+5192+5198)
49 0 0
3. Advance payments from customers (acc. 419) 50 0 0
4. Commercial debts - suppliers (acc. 401+404+408) 51 0 0
5. Bills of exchange payable (acc. 403+405) 52 0 0
6. Debts towards companies within the group (acc.
1661+1685+2691+451)
53 21970905 33383519
7. Debts towards associates (1663+1686+2692+453) 54 0 0
8. Other debts, including tax debts and debts related to social
securities (acc.1623+1626+167+1687+2693+421+423+424+
426+427+4281+431+437+4381+441+4423+4428+444+446+
447+4481+455+456+457+4581+462+473+509+5186+5193+
5194+5195+5196+5197)
55 505666 401475
TOTAL: (line 48 to 55) 56 22476571 33784994
H. PROVISIONS
1. Provisions for pensions and related payables (acc. 1515) 57 0 0
2. Provisions for taxes (acc. 1516) 58 0 0
3. Other provisions (acc. 1511+1512+1513+1514+1518) 59 0 2740206
TOTAL: (line 57 to 59) 60 0 2740206
I. DEFERRED INCOME
- Grants for investments (acc. 131+132+133+134+138) 61 0 0
- Deferred income (acc. 472) 62 0 0
TOTAL: (line 61 + 62) 63 0 0
J. SHARE CAPITAL AND RESERVES
I. SHARE CAPITAL
1. Paid in share capital (acc. 1012) 64 11049958 11049958
2. Not paid in share capital (acc. 1011) 65 0 0
3. Assets (autonomous companies) (acc. 1015) 66 0 0
TOTAL: (line 64 to 66) 67 11049958 11049958
II. PREMIUM RELATED TO SHARE CAPITAL (acc. 104) 68 0 0
III. REVALUATION RESERVE (acc. 105) 69 0 203192
IV. RESERVES
1. Legal reserve ( acc. 1061) 70 0 0
2. Statutory or contractual capital reserve (acc. 1063) 71 0 0
3. Reserve representing surplus from revaluation reserve (acc.
1065)
72 0 0
4. Other reserves (acc. 1068) 73 0 0
TOTAL (line 70 to 73) 74 0 0
Own shares (acc. 109) 75 0 0
Profit from instruments of own capitals (acc. 141) 76 0 0
Loss from instruments of own capitals (acc. 149) 77 0 0
V. PROFIT OR LOSS CARRIED FORWARD
Credit balance (acc. 117) 78 0 0
Debit balance (acc. 117) 79 5717625 21156303
VI. PROFIT OR LOSS OF THE FINANCIAL YEAR
Credit balance (acc. 121) 80 0 0
Debit balance (acc. 121) 81 15296525 28478018
Profit distribution (acc. 129) 82 0 0
OWN CAPITALS - TOTAL (line 67+68+69+74-75+76-
77+78-79+80-81-82)
83 -9964192 -38381171
Assets (autonomous companies) (acc. 1016) 84 0 0
CAPITALS / TOTAL (line 83+84) 85 -9964192 -38381171
Director, Financial Manager
PROFIT AND LOSS ACCOUNT
concluded on December 31, 2007
Form 20 - Page 1 - RON
NAME OF THE INDICATOR LINE Income in the reporting period
31/12/2006 31/12/2007
A B 1 2
1. NET TURNOVER (line 02 to 05) 01 14035951 49206617
Sold production (acc. 701+702+703+704+705+706+708) 02 14035951 48940681
Sale of goods purchased for resale (acc. 707) 03 0 265936
Interest income of leasing companies (acc. 766) 04 0 0
Incomes from the operation subsidies related to the net
turnover (acc. 7411)
05 0 0
2. Variation of the inventory (acc. 711) - Credit balance 06 1296357 1086287
and of the work in progress - Debt balance 07 505996 0
3. Capitalized costs of intangible and tangible non-current
assets (acc. 721+722)
08 0 0
4. Subsidies related to other incomes (acc. 7417+758) 09 2613895 2491237
INCOMES FROM OPERATION - TOTAL (line 01+06-
07+08+09)
10 17440207 52784141
5. a) Expenses with raw materials and consumables (acc.
601+602-7412)
11 14006472 38737626
Other material expenses (acc. 603+604+606+608) 12 713645 477866
b) Other expenses (power and water) (acc. 605-7413) 13 385583 640202
c) Goods for resale (acc. 607) 14 0 185112
6. Personnel expenses (line 16+17) of them: 15 2665301 8489593
a) Salaries (acc. 641+642-7414) 16 2036454 6664963
b) Expenses with insurances and social security (acc. 645-
7415)
17 628847 1824630
7. a) Depreciation and provisions for depreciation of tangibles
and intangibles (line 19-20)
18 1088186 2025681
a.1) Expenses (acc. 6811+6813) 19 1088186 2025681
a.2) Incomes (acc. 7813) 20 0 0
b) Adjustment of the value of circulating assets (line 22-23) 21 0 0
b.1) Expenses (acc. 654+6814) 22 0 0
b.2) Incomes (acc. 754+7814) 23 0 0
8. Other expenses from operation (line 25 to 28) 24 14735952 21876030
8.1 Expenses regarding external services (acc. 611+612+613+
614+621+622+623+624+625+626+627+628-7416)
25 14460722 20350345
8.2 Expenses with other taxes, fees and assimilated deposits
(acc. 635)
26 60956 314960
8.3 Expenses with indemnification, donations and assigned
assets (acc. 658)
27 214274 1210725
Expenses with refinancing interests registered by leasing
companies (acc. 666)
28 0 0
Adjustments related to provisions for risks and expenses (line
30-31)
29 0 2740206
- Expenses (acc. 6812) 30 0 2740206
- Incomes (acc. 7812) 31 0 0
EXPENSES FROM OPERATION – TOTAL
(line 11 to 15+18+21+24+29)
32 33595139 75172316
BALANCE FROM OPERATION - Profit (line 10-32) 33 0 0
- Loss (line 32-10) 34 16154932 22388175
9. Revenues from long term investments (acc. 7611+7613) 35 0 0
- of them, within the group 36 0 0
10. Revenues from long term receivables (acc. 763) 37 0 0
- of them, within the group 38 0 0
11. Interest income (acc. 766) 39 30049 69578
- of them, within the group 40 0 0
Other financial income (acc. 762+764+765+767+768) 41 2323227 3617782
FINANCIAL INCOMES - TOTAL (line 35+37+39+41) 42 2353276 3687360
12. Adjustment of the financial fixed assets and of financial
investments held as circulating assets (line 44-45)
43 0 0
- Expenses (acc. 686) 44 0 0
- Incomes (acc. 786) 45 0 0
13. Expenses with interests (acc. 666-7418) 46 708193 1003655
- of them, within the group 47 0 0
Other financial expenses (acc. 663+664+665+667+668) 48 786676 8773548
FINANCIAL EXPENSES - TOTAL (line 43+46+48) 49 1494869 9777203
FINANCIAL BALANCE - Profit (line 42-49) 50 858407 0
- Loss (line 49-42) 51 0 6089843
14. CURRENT BALANCE - Profit (line 10+42-32-49) 52 0 0
- Loss (line 32+49-10-42) 53 15296525 28478018
15. Extraordinary revenues (acc. 771) 54 0 0
16. Extraordinary expenses (acc. 671) 55 0 0
17. PROFIT OR LOSS FROM EXTRAORDINARY
OPERATION - Profit (line 54-55)
56 0 0
- Loss (line 55-54) 57 0 0
TOTAL REVENUES (line 10+42+54) 58 19793483 56471501
TOTAL EXPENSES (line 32+49+55) 59 35090008 84949519
GROSS PROFIT OR LOSS - Profit (line 58-59) 60 0 0
- Loss ( line 59-58) 61 15296525 28478018
18. Income tax (acc. 691) 62 0 0
19. Other taxes not represented above (acc. 698) 63 0 0
20. NET PROFIT OR LOSS OF THE FINANCIAL YEAR
- Profit (line 60-61-62-63)
64 0 0
- Loss (line 61+62+63-60) 65 15296525 28478018
Director, Financial Manager
INFORMATIVE DATA
on December 31, 2007
Form 30 - page 1
I. Data regarding the recorded balance Line Number of
organizations
Amounts
Organizations that have recorded profit 01 0 0
Organizations that have recorded loss 02 1 28478018
II. Data regarding due payments
Line
Total
(col. 2+3)
Of them:
For current
business
For investment
business
A B 1 2 3
DUE PAYMENTS - TOTAL (line 04+08+14 to
18+22), of them:
03 34499473 34499473 0
Suppliers with due payments - total (line 05 to
07), of them:
04 34499473 34499473 0
- over 30 days 05 5514524 5514524 0
- over 90 days 06 28447170 28447170 0
- over 1 year 07 537779 537779 0
Company’s due contributions to the budget of
social securities - total (line 09 to 13), of them:
08 0 0 0
- contributions of employees, employers and
other assimilated persons to the state social
securities
09 0 0 0
- contributions to the state health insurance fund 10 0 0 0
- contributions to the additional retirement
pension
11 0 0 0
- contributions to the budget of unemployment
insurance
12 0 0 0
- other social debts 13 0 0 0
Due payments to the budgets of special funds
and other funds
14 0 0 0
Due payments to other creditors 15 0 0 0
Unpaid taxes and fees at the established
deadline to the state budget
16 0 0 0
Unpaid taxes and fees at the established
deadline to local budgets
17 0 0 0
Bank credits not reimbursed at due date - total
(line 19 to 21), of them:
18 0 0 0
- due after 30 days 19 0 0 0
- due after 90 days 20 0 0 0
- due after 1 year 21 0 0 0
Due interests 22 0 0 0
III. Average number of employees Line 31.12.2006 31.12.2007
Average number of employees 23 173 350
IV. Payments of interests and royalties
Line Amounts
(RON)
Gross incomes from interests paid by Romanian legal persons to
non-resident private persons from member states of the
European Union, of them:
24 0
- tax due to state budget 25 0
Gross incomes from interests paid by Romanian legal persons to
affiliated legal persons *), non-resident from member states of
the European Union, of them:
26 0
- tax due to state budget 27 0
Gross incomes from royalties paid by Romanian legal persons to
affiliated legal persons *), non-resident from member states of
the European Union, of them:
28 0
- tax due to state budget 29 0
V. Meal vouchers Line Amounts
(RON)
Equivalent value of meal vouchers granted to employees 30 538065
VI. Innovation expenses Line 31.12.2006 31.12.2007
- innovation expenses completed during the term 31 0 0
- innovation expenses to be completed during the term 32 0 0
- innovation expenses abandoned during the term 33 0 0
Director, Financial Manager
STATUS OF THE INVESTED ASSETS
Form 40 – page 1 - RON -
Elements of invested assets
Line
Gross values
Initial
balance
Increases Reductions Final
balance (line 5 =
1+2-3) Total Of them:
partitions and
quashing
A B 1 2 3 4 5
Intangibles
Incorporation expenses and
development expenses
01 0 0 0 X 0
Other invested assets 02 166140 637080 0 X 803220
Prepayments and ongoing
intangibles
03 0 0 0 X 0
TOTAL (line 01 to 03) 04 166140 637080 0 X 803220
Tangibles
Lands 05 1300648 0 0 X 1300648
Constructions 06 10079870 460376 0 0 10540246
Technological equipment and
machines
07 9289765 5358042 30705 0 14617102
Other equipment, installations and
furniture
08 659215 196985 3291 0 852909
Prepayments and ongoing 09 957303 2682882 918024 X 2722161
tangibles
Financial invested assets 10 22286801 8698285 952020 0 30033066
Total (line 05 to 09) 11 0 428 0 X 428
Fixed assets - TOTAL (line
04+10-11)
12 22452941 9335793 952020 0 30836714
STATUS OF THE AMORTIZATION OF THE INVESTED ASSETS
- RON -
Elements of invested assets
Line
Initial
balance
Amortization
during the
year
Amortization
related to
deregistered
invested
assets
Amortization
at the end of
the year
(line 9=6+7-8)
A B 6 7 8 9
Intangibles
Incorporation expenses and
development expenses
13 0 0 0 0
Other invested assets 14 49200 167434 0 216634
Prepayments and ongoing intangibles 15 49200 167434 0 216634
TOTAL (line 13 + 14)
Tangibles
Lands 16 0 0 0 0
Constructions 17 295941 281847 0 577788
Technological equipment and
machines
18 662872 1384650 15344 2032178
Other equipment, installations and
furniture
19 121141 191750 0 312891
Total (line 16 to 19) 20 1079954 1858247 15344 2922857
Amortization - TOTAL (line 15+20) 21 1129154 2025681 15344 3139491
Form 40 – page 2 - RON -
Elements of invested assets
Line
Initial
balance
Provisions
established
during the
year
Provisions
taken over
in incomes
Final
balance (line
13 = 10+11-
12=
A B 10 11 12 13
Intangibles
Incorporation expenses and
development expenses
22 0 0 0 0
Other invested assets 23 0 0 0 0
Prepayments and ongoing intangibles 24 0 0 0 0
TOTAL (line 22 to 24) 25 0 0 0 0
Tangibles
Lands 26 0 0 0 0
Constructions 27 0 0 0 0
Technological equipment and
machines
28 0 0 0 0
Other equipment, installations and
furniture
29 0 0 0 0
Prepayments and ongoing tangibles 30 0 0 0 0
TOTAL (line 26 to 30) 31 0 0 0 0
Financial invested assets 32 0 0 0 0
Provisions for depreciation – Total
(line 25+31+32)
33 0 0 0 0
Director, Financial Manager