- •Calculation and graphic work on the course: Business analysis
- •Introduction
- •Section I. Theoretical part Analysis of composition, structure and dynamics of the property (assets) of the company
- •Section II. Calculation part
- •Dynamics, composition and structure of non-current assets
- •Dynamics of indicators of technical state of fixed assets
- •Dynamics of indicators of movement of fixed assets
- •Dynamics of indicators of the efficiency of fixed assets
- •3. Analysis of efficiency of use of labor resources of enterprise
- •Dynamics of indicators of labor productivity
- •4. Analysis of the material resources of the enterprise
- •Dynamics of inventory turnover
- •Dynamics of indicators of efficiency of using material resources
- •5. Overall assessment of the financial state of enterprise
- •Dynamics and structure of property
- •Dynamics and structure of sources of property
- •6. Analysis of the financial stability of an enterprise
- •Dynamics of the main relative indicators of financial stability
- •7. Analysis of liquidity and solvency
- •Analysis of balance sheet liquidity
- •Dynamics of relative indicators of liquidity and solvency
- •8. Analysis of business activity
- •The dynamics of overall performance of economic activity
- •Dynamics of indicators of business activity
- •9. Analysis of profitability of the enterprise
- •Level and dynamics of financial results
- •Level and dynamics of indicators of profitability
- •Conclusions
- •Literature
Dynamics of indicators of efficiency of using material resources
Indicator |
Previous year |
Reporting year |
Absolute deviation (+, -) |
Scope of production (without VAT and excise tax), ths. UAH |
989053 |
978530 |
-10523 |
Material costs for production, ths. UAH |
837156 |
787751 |
-49405 |
Material consumption of products UAH. / UAH. |
1,181 |
1,242 |
0,061 |
Material return of products UAH. / UAH |
0,846 |
0,805 |
-0,041 |
Material consumption of products increased in the reporting period on 0.061 due to lower material costs for production. Thisis a good thing. Material return of products comes in the reporting period by reducing the scope of production.
5. Overall assessment of the financial state of enterprise
The analysis of the balance sheet total (the total value of assets) of an enterprise carry out by comparing the data on assets of the enterprise, which it owns, at the beginning and end of the reporting period.
The overall assessment of the dynamics of the financial condition of the business conducted on the following parameters:
Coefficient of change of balance sheet total (cbst) calculated by the formula:
CBST= (458080-499988)/499988 = -0.08
Coefficient of income (revenue) volume change from the sale of products (goods and services) (ci) is calculated:
CI = (989053-978530)/978530 = 0.011
The excess of rates of income (revenue) from the sale of products (goods and services) compared with growth rates of of balance sheet total (CBST < CI) indicates the improvement of property use, the more effective use of financial resources.
Assessment of the dynamics, composition and structure of property of the enterprise is provided in analytical table (Table 8):
Table 8
Dynamics and structure of property
Indicators of asset balance |
At the beginning of the reporting period |
At the end of the reporting period |
Deviation (+, -) | |||||
Sum, ths. UAH |
Structure, % |
Sum, ths. UAH |
Structure, % |
absolute, ths UAH |
relative, % |
structure, % | ||
1. Non-current assets |
299710 |
65,427 |
299187 |
59,839 |
-523 |
-0,175 |
-1,248 | |
1.1. Intangible assets |
83 |
- |
17 |
- |
-66 |
-79,518 |
- | |
1.2. Unfinished construction |
23326 |
- |
30414 |
- |
7088 |
30,387 |
- | |
1.3. Fixed Assets |
274301 |
- |
268683 |
- |
-5618 |
-2,048 |
- | |
1.4. Long-term financial investments |
- |
- |
- |
- |
- |
- |
- | |
2. Current assets |
158370 |
34,573 |
200801 |
40,161 |
42431 |
26,79 |
101,24 | |
2.1. Inventories |
86640 |
- |
81435 |
- |
-5205 |
-6,008 |
- | |
2.2. Bills received |
- |
- |
- |
- |
|
|
- | |
2.3. Receivables for goods, works, services |
52043 |
- |
102572 |
- |
50529 |
97,091 |
- | |
2.4. Receivables on settlements, other current receivables |
22067 |
- |
13973 |
- |
-8094 |
-36,679 |
- | |
2.5. Current financial investments |
208 |
- |
150 |
- |
-58 |
-27,885 |
- | |
2. 6. Cash and cash equivalents |
399 |
- |
4996 |
- |
4597 |
1152,130 |
- | |
3. Deferred expenses |
0 |
- |
20 |
- |
- |
- |
- | |
4. Non-current assets and disposal groups |
- |
- |
- |
- |
- |
- |
- | |
Property - total |
458080 |
100 |
499988 |
100 |
41908 |
9,149 |
100 |
The largest share of the non-current assets occupy fixed assets (274301)at the beginning of the period and 268683 at the end), intangible assets - the smallest one (17) The structure of non-current assets at end of are increased (101.24%).
Describing the dynamics of current assets, it is possible to observe a significant effect on the their increasing (+42431) the change in the value of receivables (+50529).
The largest share of the current assets occupy receivables for goods, works, services.The volume of inventories increased compared with previous period (+50529). As a result current assets increased to (+42431).
Table 9