.

Анализ основных показателей деятельности предприятия на примере конкретной организации

Язык: русский
Формат: контрольна
Тип документа: Word Doc
0 1132
Скачать документ

2

Федеральное агентство по образованию

КОНТРОЛЬНАЯ РАБОТА

по дисциплине: «Комплексный экономический анализ»

на тему: «Анализ основных показателей деятельности предприятия»

выполнена на основе отчетности ОАО «Чебоксарский речной порт»

за 2004-2005 гг.

Выполнила: ________________

___________________________

Проверил:

___________________________

___________________________

2006

Содержание

Введение 3

1. Обзор обобщающих показателей, характеризующих финансовое состояние
предприятия. 4

2. Анализ состава и размещения активов предприятия. 6

3. Анализ динамики и структуры источников средств предприятия. 7

4. Анализ наличия и структуры оборотных средств. 8

5. Анализ наличия собственных оборонных средств. 9

6. Анализ кредиторской задолженности. 10

7. Анализ дебиторской задолженности. 11

8. Анализ платежеспособности и ликвидности. 12

Заключение 14

Список литературы 14

Введение

Если бухгалтер (или финансовый директор) на основании аналитических
коэффициентов дает управленческие советы руководству компании, ему
следует учитывать и современные тенденции на рынках, а не полагаться
только на академичные выкладки и теории, которыми нельзя слепо
руководствоваться. Результаты, полученные в ходе применения
аналитических коэффициентов, нужно оценивать через призму текущего
положения компании на рынке, ее целей и перспектив на других рынках, ее
специфики и проблем. По сути, для каждой отрасли, и даже фирмы, есть
свой набор значений коэффициентов, к которым следует стремиться.

В работе рассмотрено практическое применение комплексного финансового
анализа на основе отчетности ОАО «Чебоксарский речной порт» за 2004-2005
годы.

1. Обзор обобщающих показателей, характеризующих финансовое состояние
предприятия.

Таблица 1.

Анализ доходности предприятия

ПоказателиОтчетный периодПредыд. периодИзмененияТыс.р.В % к
выручкеТыс.р.В % к выручкеТыс. р.%Пункты %1. Выручка от продажи товаров,
продукции, работ, услуг (за минусом налога на добавленную стоимость,
акцизов и аналогичных обязательных платежей)81 242100119 030100-37
788-3202. Себестоимость проданных товаров, продукции,
услуг795359810781191-28 276-2673. Валовая прибыль1 707211 2199-9
512-85-74. Коммерческие расходы2405332083-803-2505. Управленческие
расходы00000006. Прибыль (убыток) от продаж69818 0117-7 313-91-67.
Проценты к получению0015631-1 563-100-18. Проценты к уплате4028642-2
860-100-29. Прочие операционные доходы66 201812 383263 81826787910.
Прочие операционные расходы64933803453361 48017807711. Внереализационные
доходы5 6157440841 20727312. Внереализационные расходы1986252624-3
276-62-213. Прибыль (убыток) до налогообложения4 195547864-591-12114.
Текущий налог на прибыль45012704231567115. Чистая прибыль (убыток)
отчетного периода3 74554 7594-1 014-211

Таблица 2.

Сравнительный аналитический баланс

ПоказателиНа 01.01.05На 01.01.06ИзмененияТыс. р.В % к итогуТыс. р.В % к
итогуТыс. р.Пункты%В % к сумме на начало периодаВ % к изменению итога
балансаАКТИВ1. Основные средства и прочие внеоборотные
активы412334149921218688-2012162. Запасы и
затраты98881091184-770-692-13. Денежные средства, расчеты и прочие
активы4861549176755751281402636494В том числе:- дебиторская
задолженность и прочие оборотные активы3217232142242601100702844281-
денежные средства и краткосрочные финансовые
вложения1185012254561113606-121510БАЛАНС997361002357941001360580236100ПА
ССИВ1. Собственные средства499515055327235376-2711142. Долгосрочные
обязательства21434216252327410895292303. Краткосрочные
обязательства283512811794450895932241666В том числе:- краткосрочные
кредиты и займы860193519615265956020- кредиторская
задолженность19702208265435629521542046БАЛАНС997361002357941001360580236
100

На начло 2005 года удельный вес себестоимости проданных товаров в
выручке составлял 98%, на конец – 91%. Возросла доля валовой прибыли (с
2 до 9%), доля чистой прибыли несколько уменьшилась – с 5 до 4%. На
начало года заметна доля операционных доходов и расходов.

Валюта баланса увеличилась на 236%. В структуре активов выросли денежные
средства, пассивов – краткосрочные обязательства.
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2. Анализ состава и размещения активов предприятия.

Из таблицы 3 следует, что доля оборотных активов возросла в структуре
активов с 59 до 79% (за счет увеличения доли краткосрочной дебиторской
задолженности с 32% до 60 %). Долгосрочная дебиторская задолженность
отсутствует. Удельный вес запасов снизился на с 10 до 4%.

Удельный вес внеоборотных активов в общей структуре активов снизился с
41 до 21%. Такое снижение произошло за счет снижения удельного веса
основных средств в структуре активов (с 21 до 18%). В абсолютном
выражении стоимость основных средств по данным бухгалтерского баланса
увеличилась на 22963 тыс. рублей. Снижение в абсолютном выражении
наблюдалось по строке «Незавершенное строительство» (15321 тыс. рублей).

В целом, аза анализируемый период внеоборотные средства увеличивались
более медленными темпами, чем оборотные.

Таблица 3.

Анализ состава и размещения активов предприятия

АктивыНа 01.01.05На 01.01.06ИзмененияТыс. р.В % к итогуТыс. р.В % к
итогуТыс. р.Пункты, %1. Внеоборотные412334149921218688-201.1.
Нематериальные0000001.2. Основные средства2062021435831822963-21.3.
Незавершенное строительство192991939782-15321-181.4. Доходные вложения в
материальные ценности0000001.5. Долгосрочные финансовые
вложения3030001.6. Прочие внеоборотные активы1311123571104602.
Оборотные:585035918587379127370202.1. Запасы98881091184-770-62.2.
Дебиторская задолженность > 12 мес.0000002.3. Дебиторская задолженность
< 12 мес.321723214224260110070282.4. Краткосрочные финансовые вложения1169012237001012010-22.5. Денежные средства1600540-10602.6. Прочие оборотные активы4593510759561660ИТОГО9973610023579410013605803. Анализ динамики и структуры источников средств предприятия.Собственные средства предприятия увеличились на 5376 тыс. руб. (за счет нераспределенной прибыли), заемные – возросли на 130682 тыс. руб.Таблица 4.Анализ динамики и структуры источников средств предприятияВиды источников финансовых ресурсовНа 01.01.05На 01.01.06ИзмененияТыс. р.В % к итогуТыс. р.В % к итогуТыс. р.В % к итогу1. Собственные средства499511005532731537641.1. Уставный капитал38384773838421001.2. Добавочный капитал42214220001.3. Резервный капитал4040001.4. Фонд социальной сферы0000001.5. Целевые финансирования и поступления0000001.6. Нераспределенная прибыль прошлых лет0000001.7. Нераспределенная прибыль прошлого года111412216517953764ИТОГО499511005532731537642. Заемные средства 2.1. Долгосрочные кредиты банков2009840602963340198312.2. Долгосрочные займы133632227189112.3. Краткосрочные кредиты банков860117351962026595202.4. Кредиты банков для работников0000002.5. Краткосрочная задолженность 1970240826544662952482.6. Прочая задолженность480940460ИТОГО497851001804671001306821004. Анализ наличия и структуры оборотных средств.В структуре оборотных средств преобладает дебиторская задолженность, и ее доля увеличивается на 22 процентных пункта. Доля производственных запасов и краткосрочных финансовых вложений снижается.Таблица 5.Анализ динамики оборотных средств на предприятииВиды оборотных средствНа 01.01.05На 01.01.06ИзмененияТыс. р.В % к итогуТыс. р.В % к итогуТыс. р.В % к итогу1. Производственные запасы82251469744-1251-12. Затраты в незавершенном производстве0000003. Расходы будущих периодов87511034115904. Готовая продукция78811110132205. Товары0000006. Прочие запасы и затраты0000007. Дебиторская задолженность321725514224277110070868. Краткосрочные финансовые вложения116902023700131201099. Денежные средства – всего1600540-106010. Прочие оборотные активы4593810759661665ИТОГО585031001858731001273701005. Анализ наличия собственных оборотных средств.За анализируемый период в собственных средствах наблюдались изменения исключительно за счет увеличения нераспределенной прибыли, которая возросла на 5376 тыс. рублей.Собственные оборотные средства снизились с величины 10029 тыс. рублей до 7668 тыс. рублей. Темп снижения составил 24% (2361 тыс. рублей). На эту сумму оборотные средства на конец года по сравнению с его началом дополнительно формируются за счет заемных источников еще на 1/4.Таблица 6.Анализ наличия и движениясобственных оборотных средств предприятия, тыс. р.ПоказателиНа начало периодаНа конец периодаИзменения1. Уставный капитал383843838402. Добавочный капитал42242203. Резервный капитал4404. Фонд социальной сферы0005. Целевые финансирования и поступления0006. Нераспределенная прибыль11141165175376Итого источников собственных средств49951553275376Исключаются:01. Нематериальные активы0002. Основные средства2062043583229633. Незавершенное строительство192993978-153214. Доходные вложения в материальные ценности0005. Долгосрочные финансовые вложения3306. Прочие внеоборотные активы095957. Убытки000Итого исключается39922476597737Собственные оборотные средства100297668-23616. Анализ кредиторской задолженности.Таблица 7.Анализ состава и динамики кредиторской задолженности предприятияВиды кредиторской задолженностиНа 01.01.04На 01.01.05ИзмененияТыс. р.В % к итогуТыс. р.В % к итогуТыс. р.%Пункты1. Расчеты с кредиторами603790283035722266469-33Поставщики и подрядчики403560166093312574412-27Авансы полученные1154179362-21881-15Прочие кредиторы8481310758229910126992. Долгосрочная кредиторская задолженность69110214344320743310233ИТОГО6728100497371004300973907. Анализ дебиторской задолженности.Таблица 8.Анализ состава и движения дебиторской задолженности предприятияВиды дебиторской задолженностиНа 01.01.04На 01.01.05ИзмененияТыс. р.В % к итогуТыс. р.В % к итогуТыс. р.%Пункты1. Дебиторская задолженность <12 мес.947110032172100227013400Покупатели и заказчики74147829083902166939212Прочие дебиторы1215135892-62648-11Авансы выданные8429250081658297-12. Дебиторская задолженность > 12
мес.0000000ИТОГО947110032172100227013400

Дебиторская задолженность возросла на 22701 тыс. руб., кредиторская – на
43009 тыс. рублей, т.е. кредиторская задолженность в 2004 году
увеличивалась быстрее. По 2005 году сведения отсутствуют.

Таблица 9.

Сравнительный анализ дебиторской и кредиторской задолженности

Показатели Кредиторская задолженностьДебиторская задолженностьВ целомБез
долгосрочной1. Темпы роста, %7393403402. Оборачиваемость,
об.6,338,588,58Оборачиваемость, дн.57,6942,5542,55

За 2004 год дебиторская задолженность оборачивалась быстрее кредиторской
на 2,2 оборота в год. Период ее оборота был короче на 15,1 дня.

8. Анализ платежеспособности и ликвидности.

Таблица 10.

Анализ платежеспособности предприятия

ПоказателиЗначение показателяОтклоненияНормативНа 01.01.05На 01.01.061.
Краткосрочная задолженность, тыс.р.2835111794489593х2. Оборотные активы,
тыс.р.58503185873127370хВ том числе:  2.1. Запасы, тыс.
р.98889118-770х2.2. Дебиторская задолженность
<12мес.32172142242110070х2.3. Денежные средства и краткосрочные финансовые вложения118502375411904х3. Коэффициент абсолютной ликвидности0,420,20-0,210,2-0,254. Коэффициент промежуточной ликвидности1,551,41-0,140,6-0,85. Коэффициент текущей ликвидности1,901,48-0,4126. Собственные оборотные средства, тыс. р.21650929415177642х7. Коэффициент обеспеченности собственными оборотными средствами0,130,400,270,3За 2005 год коэффициент абсолютной ликвидности ОАО «Чебоксарский речной порт» снизился с 0,42 до 0,2, но продолжает оставаться в пределах нормы. Коэффициент промежуточной ликвидности снизился с 1,55 до 1,41 и при этом значительно выше нормы. Текущая ликвидность снизилась с 1,98 до 1,48, что несколько ниже нормы. Основная часть имущества предприятия сосредоточена в медленнореализуемых и быстрореализуемых активах, причем доля последних возрастает. Доля труднореализуемых активов снижается.Предприятие обладает возможностью рассчитаться практически по всем долгам, так как обладает сравнительно большим запасом ликвидности.Таблица 11.Анализ ликвидности балансаАктивНа 01.01.05На 01.01.06ПассивНа 01.01.05На 01.01.06Платежный излишек или недостатокВ % к итогу группы пассиваНа 01.01.05На 01.01.06На 01.01.05На 01.01.061. Наиболее ликвидные активы11850254561. Наиболее срочные обязательства864935290-320198349152. Быстрореализуемые активы367651512992. Краткосрочные обязательства1970282654-17063-6864520353. Медленно реализуемые активы988891183. Долгосрочные обязательства2143462523115465340521274. Труднореализуемые активы41233499214. Постоянные пассивы4995155327871854065023Баланс99736235794Баланс9973623579400100100ЗаключениеВ работе проанализирована отчетность ОАО «Чебоксарский речной порт» за 2005 и, частично, за 2004 год. По данным анализа можно сделать вывод, что предприятие обладает устойчивым финансовым положением и довольно большим запасом абсолютной и промежуточной ликвидности. В своей деятельности предприятие получает положительный финансовый результат. Структура активов и пассивов неоптимальна, но это некритично для устойчивой работы предприятия.Список литературы1. Пястолов С.М. Экономический анализ деятельности предприятий. – М.: Академический Проект, 2002. – 572с.2. Чечевицына Л.Н. Экономический анализ: Учеб. пособие. – Ростов-н/Д: Феникс, 2003. – 480с.3. Экономический анализ /Под ред. М.И. Баканова, А.Д. Шеремета. –М.: Финансы и статистика, 2003. -656с.

Похожие документы
Обсуждение
    Заказать реферат
    UkrReferat.com. Всі права захищені. 2000-2019