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 %