
- •Introduction
- •1 Theoretical and Methodological Review of Concepts of a Financial Condition of the Enterprise and its Analysis
- •1.1 Concept of financial statement of the enterprise
- •1.2 Factors influencing the change in the financial condition of the enterprise
- •1.3 System of indicators, characterizing financial condition of the enterprise
- •1.4 Concepts, purposes, objectives and types of analysis of the financial condition of the enterprise.
- •2 Analysis of a financial condition of the enterprise
- •2.1 Short characteristic of enterprise
- •2.2 Analysis of the financial provisions of «Редпрайс» llp
- •2.3 The maturity analysis of balance
- •2.4 Analysis of Financial Stability of «Редпрайс» llp
- •Indicators of inventory expenses availability and sources of their formation:
- •Absolute stability of financial position:
- •2. The dependency ratio.
- •6. The ratio of stocks of own sources of funding.
- •7. The ratio of financing.
- •8. The ratio of accounts payable.
- •3 Development of the Actions Providing Strengthening of Financial and Market Stability
- •3.1 Recommendations about receivables management
2.2 Analysis of the financial provisions of «Редпрайс» llp
In order to determine the financial condition of one or another enterprise, it is necessary to conduct a financial analysis of its activities. The main content of the financial analysis is a systematic study of the financial condition of the company, as well as factors that directly affect him.
Analysis of the financial condition of the company allows to obtain indicators which are the basis of the complex analysis. Stable financial position and financial performance can determine the competitiveness of the company. Financial position of the company is the management of all of its financial and economic activities and thus determines its comprehensive assessment.
The most generalized and important indicators of profitability the profitability indicators of economic activity. The overall profitability of the enterprise is the ratio of profits to assets. Return on equity - the ratio of net profit to shareholders ' equity. With the profitability of capital is closely related to its turnover, which is one of the most important indicators characterizing the intensity of use of funds of the company and its business activity [25, s].
One of the indicators characterizing the financial position of the enterprise is its solvency, i.e. the possibility of cash money resources in a timely manner to meet their payment obligations [25, s].
Solvency - torque characteristic of the enterprise, reflecting the availability of the settlement funds in the amount sufficient for immediate repayment of creditors, which are impossible to roll over.
Assessing the solvency balance is based on the characteristics of current assets liquidity, which is defined as the time required to turn them into cash. The less time is required for collection of the asset, the higher the liquidity. Balance liquidity - the ability of the entity to turn assets into cash and to pay their payment obligations, but rather is the degree of coverage of debt obligations of the enterprise's assets, the period of conversion in cash equal to the maturity of payment obligations. It depends on the degree of conformity of the size of existing means of payment the value of short-term debt obligations.
Liquidity of the enterprise is the more General concept than the liquidity of the balance sheet. Liquidity balance assumes that there should be means of payment only by domestic sources (asset sales). But the company can borrow from.
The concept of solvency and liquidity are very close, but the second is more capacious. The degree of liquidity of balance of the enterprise depends on its solvency. At the same time, liquidity characterizes as the current state of accounts and term. The company may be effective at the reporting date, but may be adversely affected in the future, and Vice versa.
Assets are the property, property and non-property benefits and rights of the data subject, having a monetary evaluation. The asset balance contains information on the allocation of capital available to the company, i.e. the attach it to a specific property and material assets, expenses of the enterprise on manufacture and sale of products and on the rests of free cash. Each type of capital allocation corresponds to a separate balance sheet item.
The funds of the enterprise is of great importance in financial activities and increase its efficiency. From what appropriations invested in fixed and working capital, how many of them is in the sphere of production and circulation, in cash and kind of how well their relationship, largely dependent on the results of production and financial activity, and, consequently, the financial condition of the enterprise.
In the process of analysis of the company's assets in the first place you should examine changes in their composition and structure, and to evaluate them. In the process of further analysis is necessary to establish changes in long-lived assets. Long-term assets or fixed assets investments long-term objectives in real estate, bonds, stocks, stocks of minerals, joint ventures, intangible assets and other Great attention is paid to research of the state, dynamics and structure of assets, because they occupy the main share in the long-term assets of the enterprise. When studying the structure of the basic means you need to find out the ratio of their active and passive parts.
Table 1.
Analysis of changes in the composition and structure of assets of the enterprise.
Assets |
Absolute Value |
Specific weight, % |
Changes |
|||
At the beginning of the year |
At the end of the year |
At the beginning of the year |
At the end of the year |
Absolute values |
Relative values |
|
I. Short-term assets |
|
|
|
|
|
|
Cash |
301 683 |
3 552 127 |
1,71% |
13,81% |
3 250 444 |
91,51% |
Short-term financial investments |
|
364 000 |
0,00% |
1,42% |
364 000 |
100,00% |
Short-term receivables |
7 493 306 |
1 808 303 |
42,38% |
7,03% |
-5 685 003 |
-314,38% |
Stocks |
886 581 |
635 780 |
5,01% |
2,47% |
-250 801 |
-39,45% |
Current tax assets |
568 806 |
756 096 |
3,22% |
2,94% |
187 290 |
24,77% |
Non-current assets held for sale |
40 961 |
|
0,23% |
0,00% |
-40 961 |
|
Other short-term assets |
619 704 |
256 444 |
3,50% |
1,00% |
-363 260 |
-141,65% |
Total short-term assets |
9 911 041 |
7 372 750 |
56,05% |
28,67% |
-2 538 291 |
-34,43% |
II. Long-term assets |
|
|
|
|
|
|
Long-term financial investments |
|
|
0,00% |
0,00% |
0 |
|
Goodwill |
2 630 979 |
582 823 |
14,88% |
2,27% |
-2 048 156 |
-351,42% |
Long-term receivables |
|
1 634 383 |
0,00% |
6,36% |
1 634 383 |
100,00% |
Investments accounted for using the equity method |
364 600 |
228 |
2,06% |
0,00% |
-364 372 |
-159812,28% |
Investment property |
|
|
0,00% |
0,00% |
0 |
|
Fixed assets |
4 622 214 |
3 716 562 |
26,14% |
14,45% |
-905 652 |
-24,37% |
Biological assets |
|
|
0,00% |
0,00% |
0 |
|
Exploration and evaluation assets |
|
|
0,00% |
0,00% |
0 |
|
Intangible assets |
17 017 |
13 824 |
0,10% |
0,05% |
-3 193 |
-23,10% |
Deferred tax assets |
137 129 |
88 231 |
0,78% |
0,34% |
-48 898 |
-55,42% |
Other long-term assets |
|
12 306 715 |
0,00% |
47,86% |
12 306 715 |
100,00% |
Total long-term assets |
7 771 939 |
18 342 766 |
43,95% |
71,33% |
10 570 827 |
57,63% |
Balance |
17 682 980 |
25 715 516 |
|
|
|
|
From the table we can see that during the reporting period the company assets increased by 3 250 444 tenge or 91,51%.
From a financial point of view, the structure of working capital has improved compared with the previous year, as the share of the most liquid funds increased cash and short-term financial investments), and the share of less liquid assets (receivables) decreased. This has increased their possible liquidity. Efficiency of use of current assets are characterized by their turnover.
Liabilities is equity (assets of the entity after deducting its liabilities and obligations.
To assess these liabilities side of the balance is drawn up the analytical table 2.
Table 2.
The analysis of changes of the sources of funds of the enterprise.
Equity and liabilities |
Absolute Value |
Specific weight, % |
Changes |
|||
At the beginning of the year |
At the end of the year |
At the beginning of the year |
At the end of the year |
Absolute values |
Relative values |
|
III. Short-term liabilities |
|
|
|
|
|
|
Short-term financial liabilities |
3 768 772 |
292 917 |
21,31% |
1,14% |
-3 475 855 |
-1186,63% |
Tax liabilities |
39 591 |
43 347 |
0,22% |
0,17% |
3 756 |
8,66% |
The obligations of other mandatory and voluntary payments |
6 375 |
7 948 |
0,04% |
0,03% |
1 573 |
19,79% |
Short-term payables |
597 611 |
1 646 246 |
3,38% |
6,40% |
1 048 635 |
63,70% |
Estimated current liabilities |
8 307 |
38 591 |
0,05% |
0,15% |
30 284 |
78,47% |
Other short-term liabilities |
2 139 277 |
660 291 |
12,10% |
2,57% |
-1 478 986 |
-223,99% |
Total short-term liabilities |
6 559 933 |
2 689 340 |
37,10% |
10,46% |
-3 870 593 |
-143,92% |
IV. Long-term liabilities |
|
|
|
|
0 |
|
Long-term financial liabilities |
1 022 917 |
5 477 414 |
5,78% |
21,30% |
4 454 497 |
81,32% |
Long-term payables |
|
|
0,00% |
0,00% |
0 |
|
Estimated long-term liabilities |
|
|
0,00% |
0,00% |
0 |
|
Deffered tax liabilities |
24 556 |
221 133 |
0,14% |
0,86% |
196 577 |
88,90% |
Other long-term liabilities |
|
|
0,00% |
0,00% |
0 |
|
Total long-term liabilities |
1 047 473 |
5 698 547 |
5,92% |
22,16% |
4 651 074 |
81,62% |
V. Capital |
|
|
|
|
0 |
|
Share capital |
1 884 116 |
1 884 116 |
10,65% |
7,33% |
0 |
0,00% |
Additional paid-in capital |
|
3 311 665 |
0,00% |
12,88% |
3 311 665 |
100,00% |
Repurchased owners equity |
|
|
0,00% |
0,00% |
0 |
|
Share premium |
|
|
0,00% |
0,00% |
0 |
|
Reserves |
|
|
0,00% |
0,00% |
0 |
|
Undistributed income (uncovered loss) |
7 715 588 |
12 131 848 |
43,63% |
47,18% |
4 416 260 |
36,40% |
Minority interest |
475 870 |
|
2,69% |
0,00% |
-475 870 |
|
Total capital |
10 075 574 |
17 327 629 |
56,98% |
67,38% |
7 252 055 |
41,85% |
Balance |
17 682 980 |
25 715 516 |
|
|
|
|
The liabilities of the balance has increased mainly due to the growth of long-term liabilities on 4 651 074 tenge.
On the one hand, accounts payable - the most attractive way of financing, since the interest is usually not collected. On the other hand, because of the large delay of payments to the company may have problems with the supply of, damage to the reputation of the company because of the unfavorable reviews of creditors, court costs in the cases suppliers.
To reduce the debt promotes effective management through analysis of limitation terms. This analysis identifies which of the creditors, long waits for payment and will likely begin to show intolerance. For «Редпрайс» LLP it is necessary, first of all, to repay debts to the budget, social insurance and social security because of a delay on these payments, usually entail the payment of penalties (fines). Then you need a clear structuring of debts to suppliers and contractors, and to identify which ones require immediate repayment. For «Редпрайс» LLP it is recommended to use the mechanism of mutual settlements.