|
BALANCE SHEET WITH FINANCIAL RATIOS - 1 YEAR (example) |
|
|
Company name |
BYTE ELABORAZIONI SRL |
|
Company type |
LIMITED LIABILITY COMPANY |
|
Fiscal code |
01094460514 |
|
Address |
129-131, ROMANA 52100 AREZZO (AR) |
|
Chamber of Commerce registration |
AR 82807 |
|
Economic Activity |
COMPUTER PROGRAMMING, CONSULTANCY AND RELATED ACTIVITIES |
| BALANCE SHEET: ASSETS | |
|
DUE FROM SHAREHOLDERS FOR SUBSCRIBED SHARE CAPITAL UNPAID |
0,00 |
|
FIXED ASSETS |
77.603,00 |
|
Intangible Assets |
34.926,00 |
|
Tangible Assets |
42.677,00 |
|
of which Land e Buildings |
NA |
|
Financial assets |
0,00 |
|
of which Amounts owed by assoc./affiliated co.s |
0,00 |
|
of which Holdings |
0,00 |
|
of which Treasury stocks |
0,00 |
|
CURRENT ASSETS |
239.722,00 |
|
Stocks |
20.407,00 |
|
Credits |
210.451,00 |
|
of which Short-term debtors |
210.451,00 |
|
of which Trade debtors |
167.330,00 |
|
of which Short-term trade debtors |
167.330,00 |
|
Financial assets |
60,00 |
|
of which Treasury stocks |
NA |
|
Cash and bank |
8.804,00 |
|
PREPAYMENTS & ACCRUED INCOME |
16.652,00 |
|
TOTAL ASSETS |
333.977,00 |
|
BALANCE SHEET:LIABILITIES |
|
|
SHAREHOLDER'S EQUITY |
37.629,00 |
|
Share capital |
31.000,00 |
|
Share premium reserve |
0,00 |
|
Revaluation reserve |
0,00 |
|
PROVISIONS FOR RISKS & CHARGES |
0,00 |
|
Provisions for taxation |
0,00 |
|
PROVISION FOR SEVERANCE INDEMNITY |
38.201,00 |
|
CREDITORS |
252.233,00 |
|
Short-term creditors |
252.233,00 |
|
Trade creditors |
148.820,00 |
|
Amounts due to banks - medium/long-term |
0,00 |
|
Amounts due to banks - short-term |
36.243,00 |
|
Accrued expenses and deferred income |
NA |
|
PREPAYMENTS & ACCRUED INCOME |
5.914,00 |
|
TOTAL LIABILITIES |
333.977,00 |
|
MEMORANDUM ACCOUNTS |
NA |
|
ACCUMULATED DEPRECIATION OF TANGIBLE ASSETS |
NA |
| PROFIT AND LOSS ACCOUNT | |
|
PRODUCTION VALUE |
950.764,00 |
|
Revenues |
941.131,00 |
|
Other revenues |
9.633,00 |
|
PRODUCTION COSTS |
925.299,00 |
|
Purchase of raw materials & goods |
310.115,00 |
|
Change in materials |
5.755,00 |
|
CONSUMPTION OF MATERIALS |
315.870,00 |
|
OVERHEADS |
457.726,00 |
|
VALUE ADDED |
177.168,00 |
|
STAFF COST |
121.577,00 |
|
Provision for severance indemnity |
6.753,00 |
|
G.O.M |
45.958,00 |
|
AMORT/DEPREC/WRITED. OF FIXED ASSETS |
14.706,00 |
|
PROFIT/(LOSS) FROM ORDINARY OPERATING ACTIVITIES |
31.252,00 |
|
OTHER INCOME /CHARGES |
-5.716,00 |
|
Interest receivable & similar income |
71,00 |
|
OPERATING PROFIT (LOSS) |
25.536,00 |
|
FINANCIAL CHARGES |
5.124,00 |
|
PROFIT/(LOSS) BEFORE EXTRAORDINARY OP.S |
20.412,00 |
|
ADJUSTMENTS TO VALUE OF FINANCIAL ASSETS (+-) |
0,00 |
|
EXTRAORDINARY INCOME/CHARGES (+-) |
13.011,00 |
|
PROFIT/(LOSS) BEFORE TAXATION |
33.423,00 |
|
TAXATION |
27.094,00 |
|
PROFIT/(LOSS) FOR THE PERIOD |
6.329,00 |
| BALANCE SHEET: RATIOS | |
| Returns ratios | |
| R.O.E. (Return On Equity) | 16,82 % |
| R.O.I. (Return On Investment) | 9,36 % |
| R.O.S. (Return On Sales) | 2,71 % |
| R.O.A. (Return On Assests) | 7,63 % |
| G.O.M on Returns | 4,88 % |
| Turnover ratios | |
| Invested Capital Turnover | 281,80 % |
| Current Assets Turnover | 392,59 % |
| Warehouse Turnover | 4.611,81 % |
| Equity and financial ratios | |
| Fixed Assets Cover | 48,49 % |
| Banks on Current Assets | 15,12 % |
| Short-term Banks on Current Assets | 15,12 % |
| Gearing | 88,73 % |
| Shareholders' Equity / Invested Capital | 11,27 % |
| Financial Charges on Turnover | 0,54 % |
| Financial Charges on G.O.M. | 11,15 % |
| Productivity ratios | |
| Turnover per Employee | NA |
| Operating Value Added per Employee | NA |
| Labour Cost per Employee | NA |
| Labour Cost on Turnover | 12,92 % |
| Value Added on Turnover | 18,83 % |
| Liquidity ratios | |
| Current Ratio | 99,31 % |
| Acid-Test Ratio | 91,41 % |
| Days of Credit to Customers or Duration of Amounts owed by Customers | 64,01 |
| Days of Credit from Suppliers or Duration of Amounts owed to Suppliers | 69,78 |
| Days of Stocks or Duration of Stocks | 7,80 |
| Rate of intensity of Current Assets | 27,24 % |
| Incidence Ratios for Costs | |
| Consumption of Materials on Costs | 34,14 % |
| External Costs on Costs | 83,61 % |
| Labour Costs on Costs | 13,14 % |
| Depreciation and Devaluation on Costs | 1,59 % |