Reserves for improving the financial performance of the enterprise. The problem of improving the financial performance of the enterprise

Send your good work in the knowledge base is simple. Use the form below

Students, graduate students, young scientists who use the knowledge base in their studies and work will be very grateful to you.

Similar Documents

    Estimation of financial results of economic activity of the enterprise by methods of factorial analysis. Formation of profit, marginal income and break-even point, assessment of the quality of financial results, profitability, dynamics of income and expenses.

    term paper, added 03/10/2011

    The value of profit as a result of entrepreneurial activity. Analysis of the financial results of the enterprise, profitability of sales and the impact of various factors on it. Problems in the financial and economic activity of the enterprise and ways to overcome them.

    thesis, added 02/15/2012

    Methods for analyzing the formation of financial results of the enterprise. Characteristics of the accounting policy of the enterprise for the formation of the financial result from the sale of products. Analysis of factors affecting profit and profitability indicators.

    term paper, added 04/02/2012

    Methodological bases of the analysis of financial results of activity. Analysis of profit from the main activity and profitability indicators. Cost optimization by changing suppliers. Ways to improve the financial results of the enterprise.

    term paper, added 03/25/2011

    The essence and objectives of the analysis of the financial results of the enterprise. Factor analysis of the profitability of products of JSC "Akvia". Analysis of the profitability of sales, profit from the sale of products and the main indicators of the financial income and expenses of the company.

    term paper, added 11/23/2009

    Determination of financial performance of enterprises. Comparison of methods for their analysis. Characteristics of manufactured products, resources of JSC "Nadezhda" and their use. Analysis of the level and dynamics of indicators of financial results and balance sheet profit.

    term paper, added 03/28/2009

    Goals, objectives, content, information support for the analysis of the financial results of the enterprise. Normative-legal regulation of profit formation in the Russian Federation. Profitability analysis of production and enterprise.

    term paper, added 10/29/2015

CJSC SAAZ AMO ZIL

The main sources of reserves for increasing the amount of profit are an increase in the volume of sales of products, a decrease in its cost, an increase in the quality of marketable products, its sale in more profitable markets, etc. (Fig. 2).

Rice. 2. Reserves for increasing profits

As a result of the work carried out, it was revealed that at CJSC SAAZ AMO ZIL, the cost of goods sold was the main factor that had a negative impact on the financial results of the enterprise.

1. Calculate the reduction in the cost of production due to the growth of labor productivity, which outpaces the growth of wages.

Cost Reduction = (1-Wage Index/Labor Productivity Index)*Wage Share

Calculate the share of wages in the cost of production:

(56080/284066)*100% = 19,74%

Calculate the wage index:

In the reporting period (2006), the average salary of the PPP amounted to 2505 rubles. If in the planning period the average wage is increased to 2600 rubles, then the wage index will be 1.04.

The labor productivity index will be 1.06, i.е. it is planned to increase output per employee by 6%.

Labor productivity can be increased through the following organizational and technical measures:

Reducing intra-shift downtime;

Reducing technical interruptions in work;

Increasing labor motivation.

It is necessary to find internal reserves for increasing labor productivity at the enterprise.

Then, the reduction in the cost of production will be:

(1-1,04/1,06)*19,74% = 0,39%

Thus, the growth of labor productivity, outpacing the growth of wages, will reduce the cost of production by 767 thousand rubles.

(284066 * 0.39%) / 100% \u003d 1107.86 thousand rubles.

2. Let's define a reduction in the cost of production due to an increase in the volume of production at constant conditionally fixed costs.

Cost Reduction = (1 - Fixed Cost Index/Output Index)* Share of Fixed Costs



Since the share of semi-fixed costs in the cost of production is 23.14%, and the volume of production is planned to increase by 10%, the cost reduction reserve will be 2.10%.

Cost reduction \u003d (1 - 1 / 1.1) * 23.14% \u003d 2.10

Thus, the growth in production volume at constant conditionally fixed costs will reduce the cost of production by 5965.39 thousand rubles (284066 * 2.10%)

Let us determine the total savings from reducing the cost of production through the implementation of the proposed measures:

0.39%+2.10% = 2.49% or

1107.86 + 5965.39 = 7073.25 thousand rubles

The analysis showed that the most important factor that had a positive impact on the financial results of CJSC SAAZ AMO ZIL is the change in prices for products sold.

Therefore, along with reducing the cost of production, in order to increase profits, the enterprise should pursue a flexible policy of market prices for products sold.

Conclusion

The economic potential of an enterprise is not limited to the property component, its financial side is no less important, the essence of which is to reflect the rationality of the structure of current assets, as ensuring current settlements, the adequacy of funds, the ability to maintain the existing or desired structure of sources of funds. If two enterprises have the same composition and structure of property, but one of them is significantly more burdened with debts than the other, then the characteristics of the economic potential, as the ability, in particular, to generate profit for these two enterprises will be fundamentally different.

From the position of financial activity of any commercial organization, the need to solve two main tasks is inherent:

Maintaining the ability to meet current financial obligations;

Providing long-term financing in the desired volumes and the ability to painlessly maintain the existing or desired capital structure.

These tasks are formulated in terms of characterizing the financial condition of the enterprise from the standpoint of the short and long term, respectively.

The financial condition of the enterprise from a short-term perspective is assessed by indicators of liquidity and solvency, in the most general form characterizing whether it can timely and in full settle short-term obligations to counterparties.

Speaking about the liquidity of an enterprise, they mean that it has working capital in an amount that is theoretically sufficient to repay short-term obligations, at least with a violation of the repayment periods stipulated by counterparties. the meaning of the definition is that if the process of production and sale of products is going on in the normal mode, then the amounts of money received from buyers in payment for the products received by them will be sufficient for settlements with creditors, i.e. accounts for current liabilities.

The main sign of liquidity, therefore, is the formal excess (in valuation) of current assets over short-term liabilities. The greater this excess, the more favorable the financial condition of the enterprise from the position of liquidity. If the value of current assets is not large enough compared to short-term liabilities, the current position of the enterprise is unstable - a situation may well arise when it does not have enough cash to pay for its obligations and it will either have to disrupt the natural technological process or sell part of long-term assets.

The liquidity level of an enterprise is assessed using special indicators - liquidity ratios based on a comparison of working capital and short-term liabilities.

Based on the analysis, we can conclude that the current liquidity ratio of the analyzed organization is decreasing in the dynamics of 0.1049 points, i.e. in the reporting period, the organization cannot pay off its current liabilities at the expense of current assets;

the absolute liquidity ratio increased by 0.0003 points, the organization has enough of the most liquid assets to cover short-term liabilities or current liabilities;

the overall liquidity ratio also slightly increased, which means that the liquidity of the organization as a whole is increasing.

The above coefficients, of course, do not exhaust the whole variety of methods for assessing liquidity and solvency; it is hardly possible to prioritize between these or those indicators.

Based on the analysis of liquidity and solvency, it can be concluded that the company has sharply reduced its liquidity and solvency compared to the beginning of the year.

After analyzing the financial results of CJSC SAAZ AMO ZIL, we can conclude that the company, based on the results of production and economic activities for 2006, is profitable. In 2006, the company's net profit amounted to 2398 thousand rubles. and for the analyzed period (2005 - 2006) increased by 829 thousand rubles. (2398-1569) or 52.84% ((2398/1569)*100). Profit from sales was formed at the level of 9680 thousand rubles. At the same time, a change in the structure of sold products towards products with a lower level of profitability reduced the sales profit for the analyzed period compared to the previous one by 2104 thousand rubles (9680-11784) or -17.85% ((9680/11784) * 100 ). Three factors influence the profit from sales, these are the proceeds from the sale of goods, the cost of goods sold (products, works, services) and commercial expenses.

Negative financial result from other operations in 2006 6338 thousand rubles. improved by 2504 thousand rubles. The profitability of long-term financial investments also increased. by 2 thousand rubles (+5.45%). Accrued income tax and other similar payments in the amount of 983 thousand rubles. brought the positive dynamics of the final financial result in terms of profit for 2006 to the level of +829 thousand rubles.

As for the overall profitability of the enterprise, we can conclude that the dynamics of its indicators is positive, although its level is not high.

In general, according to the analysis, the ZAO SAAZ AMO ZIL plant is profitable. But the management of the enterprise needs to reduce the level of production costs, increase the volume of sales of marketable products, and also reduce commercial expenses. Such measures help to increase the amount of profit.

Bibliography

1. Tax Code of the Russian Federation, parts I and II - M.: OMEGA - L, 2005.

2. Federal Law of November 21, 1996 No. 129-FZ “On Accounting” (as amended by Federal Laws of July 23, 1998 No. 123-F3, of March 28, 2002 No. 32-F3, December 31, 2002 Sh87-FZ, dated December 31, 2002 No. 191-FZ, dated January 10, 2004 No. 8-FZ).

3. Federal Law of January 8, 1998 No. 6-FZ "On insolvency (bankruptcy)" / / RG.1998. No. 10,11.

4. On the introduction of monitoring the financial condition of organizations and accounting for their solvency. Federal Service of Russia for Insolvency and Financial Recovery. Order dated March 31, 1999 No. 13-r / / Economics and life. 1999. No. 22.

5.Methodological provisions for assessing the financial condition of enterprises and establishing an unsatisfactory balance sheet structure. Approved by order of the Federal Office for Insolvency (Bankruptcy) dated August 12, 1994. No. 31-r// Economics and life. 1994. No. 44.

6. Accounting Regulation "Accounting Policy of the Organization" (PBU 1/98), approved by the Order of the Ministry of Finance of the Russian Federation of December 09, 1998 No. 60n (as amended by the Order of the Ministry of Finance of the Russian Federation of December 30, 1999 No. 107n).

7. Regulation on accounting "Accounting statements of the organization" (PBU 4/99), approved by the Order of the Ministry of Finance of the Russian Federation dated 06.07.1999 No. 43n.

8. Abryutina M.S., Grachev A.V. Analysis of the financial and economic activities of the enterprise: textbook.-pract. Benefit. 3rd ed., revised. and additional Moscow: Business and Service, 2001. 272s.

9. Artemenko V.G., Bellendir M.V. Financial analysis. M.: DIS, 1999.

10. Bakaev A.S. Accounting. - M.: OMEGA - L, 2003

11. Bank V.R., Bank S.V., Taraskina A.V. Financial analysis: textbook. allowance. - M.: TK Velby, Prospect Publishing House, 2007-344s.

12. Berdnikova T.B. Analysis and diagnostics of the financial and economic activity of the enterprise M.: INFRA-M, 2001. 276s.

13. Bortnikov A.P. On the solvency and liquidation of the enterprise / Accounting. 1995. No. 11. C. 32-34.

15. Vasilyeva L.S., Petrovskaya M.V. Financial analysis. - M: KNORUS, 2007

16. Voitolovsky N.V., Kalinina A.P., Mazurova I.I. Economic analysis: foundations of theory. Comprehensive analysis of the economic activity of the organization: textbook 2nd ed., Revised. and additional - M: Higher education, 2007 - 513s.

17. Gilyarovskaya L.T. Economic analysis: - M.: UNITI-DANA, 2001.-527p.

18. Ginzburg A.I. Economic analysis-SPb.: Piter, 2003.-480 p.: ill.-(Series "Textbook for universities").

19. Gubna O.V., Gubin V.E. Analysis of financial and economic activity. Workshop: uch. allowance. M.: Publishing house "Forum" INFRA-M, 2007. 192s.

20. Erolovich L.L. Sivchik L.G. Analysis of the economic activity of the enterprise: textbook.

21. Kamyshanov P.I. Accounting financial accounting: textbook. for students - 3rd ed., revised. And additional - M .: Omega-L, 2006 - 589s.

22. Kanke A.A., Koshevaya I.P. Analysis of the financial and economic activities of the enterprise. Study guide.-2e. ed., rev. And add.-M .: FORUM "INFRA-M", 2005.-288s.-(professional education).

23. Kozlova E.P., Babchenko T.N., Galanina E.N. Accounting in organizations. - M.: Finance and statistics, 2001

24. Kovalev V.V., Volkova O.N. Analysis of the economic activity of the enterprise.-M.: PBOYuL Grizhenko E.M., 2000.-424s.

25. Lyubushin N.P. Comprehensive economic analysis of economic activity. – M.: UNITI-DANA, 2006

26. Melnik M.V. Economic analysis of financial and economic activity. -M.: Economy, 2004

27. Petrenko N.S. Accounting at an industrial enterprise. -M: Service, 2003.

28. Protasov V.F. Analysis of the activity of an enterprise (firm): production, economics, finance, investment, marketing. - M .: "Finance and statistics", 2003-536s.il.

29. Prykina L.V. Economic analysis of the enterprise M.: UNITI-DANA, 2003 - 364 p.

30. Pyastolov S.M. Analysis of the financial and economic activities of the enterprise "Textbook. - 2nd ed., stereotype. - M.: Publishing Center "Academy"; Mastery, 2002.-336s.

31. Rusak N.A. Analysis of economic activity in industry. - 4th ed., corrected. and add.-Mn.: Vysh. school, 1999 398s.

32. Savitskaya G.V. Analysis of the economic activity of the enterprise: 7th ed., corrected. - Minsk: LLC "New Knowledge", 2002.-678s.

33. Chechevitsyna L.N. Economic Analysis: Textbook, - Rostov-on-Don: publishing house "Phoenix", 2001. 448s.

34. Chuev I.N., Chueva L.N. Comprehensive economic analysis of economic activity. Proc. for universities.-M .: Publishing and Trade Corporation "Dashkov and Co", 2006. 368s.

35. Sheremet A.D. Theory of economic analysis. - M.: INFRA-M, 2002. 467s.

36. Yakutina O.V. Complex economic analysis. Proc. allowance, Smolensk 2004 189s.

Send your good work in the knowledge base is simple. Use the form below

Students, graduate students, young scientists who use the knowledge base in their studies and work will be very grateful to you.

Hosted at http://www.allbest.ru/

Introduction

1. Fundamentals of formation of financial results of the enterprise, analysis and analytical evaluation

2. Analysis of the financial results of the functioning of JSC "Dimskoye"

2.3 Analysis and evaluation of income and expenses of JSC Dimskoye

2.4 Analysis of the profitability indicators of OAO Dimskoye

2.5 Analysis of the composition and dynamics of the net profit of OAO Dimskoye

2.6 Analysis of factors influencing the financial result of OAO Dimskoye

2.7 Estimation of financial safety margin of OAO Dimskoye

3. Ways to improve the financial results of OAO Dimskoye

3.1 The main directions for increasing profits at OAO Dimskoye

3.2 Measures to improve the efficiency of production of JSC "Dimskoye" financial result profit

3.2.1 Reserves for reducing the cost of production

3.2.2 Factors and ways to improve product quality

3.3 Improving relationships with processing and fund-creating industries

3.4 Development of marketing activities

Conclusion

List of used literature

INTRODUCTION

Each enterprise builds its own financial (market) mechanism, striving to obtain the largest possible amount of income - the main source of profit.

Indicators of financial results characterize the absolute efficiency of the management of the enterprise. The most important form of business activity and financial condition of the enterprise is the value of current financial results. A general assessment of the financial condition of the enterprise is given on the basis of such effective financial indicators as profit and profitability.

In contrast to other forms of realization of monetary savings, the rate of profit growth depends not only on the cost effectiveness of living labor, but also on the amount of savings of materialized labor. Improving the use of production assets, raw materials, materials, fuel, energy means an increase in profits by reducing the cost of production. Profit is one of the main financial resources of the enterprise for the implementation of the costs of expanded reproduction and social development.

Enterprises, the financial result of which is profit, bring income not only to their owners, but also make a significant contribution to the development of the economy and the social sphere.

The need to introduce technologies to improve financial results, to determine ways and means to bring an enterprise out of a state of insolvency and gain financial stability by summarizing experience in overcoming financial instability predetermined the relevance of the topic of the thesis and its structure.

The purpose of writing a thesis is to study ways to improve the financial performance of the enterprise.

The object of research in the work is one of the leading enterprises in the Amur region for the production of agricultural products, a diversified, efficiently operating economy - Open Joint Stock Company "Dimskoye", located in the Tambov region.

To achieve this goal, a number of tasks should be solved:

Study of the theoretical aspects of the formation of financial results, in particular, profit as an economic category, its types, methods of determination and methods of maximization;

Consideration of performance indicators of OAO Dimskoye;

Analysis of profit as a qualitative indicator of the efficiency of JSC "Dimskoye";

Study of the main directions of optimizing the financial results of OAO Dimskoye.

The theoretical and methodological basis of the diploma work was the works of domestic and foreign scientists and specialists in the field of financial analysis, financial management, economics and enterprise management.

Data from the accounting financial statements of OAO Dimskoye for 2007-2009 were used as source materials.

The scientific novelty of the study lies in the development of recommendations for improving the financial result of the activities of Dimskoye OJSC, the prerequisites for improving the financial condition of the enterprise are disclosed.

In the process of research, general scientific methods were used: a systematic approach, abstract-logical, economic-statistical, calculation-constructive, monographic.

1. BASIS FOR FORMING THE FINANCIAL RESULTS OF THE ACTIVITIES OF THE ENTERPRISE, ANALYSIS AND ANALYTICAL EVALUATION

1.1 Profit as the main financial indicator of the enterprise

The economic essence of profit is one of the complex and debatable problems in modern economic theory.

From an economic point of view, profit is the difference between cash receipts and cash payments. From an economic point of view, profit is the difference between the property status of the enterprise at the end and beginning of the reporting period. Profit is the excess of income over expenses. The reverse position is called a loss.

Analyzing various scientific interpretations of profit, we can formulate the following definition.

Profit can be considered only that part of the added value that is created as a result of the sale of products, the performance of work, the provision of services. The sale of other assets, proceeds from non-operating transactions and other receipts generate income.

All receipts of income are actually recognized as generating income, with the exception of expenses.

First, profit is a criterion and indicator of the effectiveness of the enterprise. In other words, the very fact of profitability already indicates the effective operation of the enterprise. However, will this evidence be necessary and sufficient for the owner and creditor? Apparently not, since the enterprise does not need any profit in general, but its specific amount to meet the needs of all interested parties: the owners of the enterprise, its employees and creditors. The amount of profit is determined by many factors, some of them depend on the efforts of enterprises, others do not.

Secondly, profit has a stimulating function. Acting as the final financial and economic result of the enterprise, profit acquires a key role in the market economy. It is assigned the status of a goal, which predetermines the economic behavior of economic entities, the well-being of which depends both on the amount of profit and on the algorithm of its distribution adopted in the national economy, including taxation.

Profit is the main source of equity capital growth. In the conditions of market relations, the owners, guided by the amount of profit remaining at the disposal of the enterprise, make decisions about the dividend and investment policy pursued by the enterprise, taking into account the prospects for its development.

Profit in a market economy is the driving force and source of renewal of production assets and products.

And finally, profit is a source of social benefits for members of the workforce. At the expense of the profit remaining at the enterprise after the payment of tax, payment of dividends and other priority deductions, material incentives for employees and the provision of social benefits to them, the maintenance of social facilities are carried out.

Thirdly, profit is a source of income generation for budgets of various levels. It enters the budgets in the form of taxes, as well as economic sanctions, and is used for various purposes, determined by the expenditure side of the budget and approved by law.

Thus, the profit of the enterprise is the main factor of its economic and social development. This conclusion follows from the purpose of entrepreneurial activity. This goal setting for the current level of development is quite logical.

1.2 Indicators characterizing the financial results of the enterprise and the methodology for their determination

The financial results of the enterprise are characterized by the amount of profit received and the level of profitability. The greater the amount of profit and the higher the level of profitability, the more efficiently the enterprise operates, the more stable its financial condition. Therefore, the search for reserves to increase profits and profitability is one of the main tasks.

The main tasks in the process of managing financial results are:

Systematic control over the formation of financial results;

Determination of the influence of both objective and subjective factors on financial results;

Identification of reserves for increasing the amount of profit and the level of profitability and forecasting their value;

Evaluation of the enterprise's work on the use of opportunities to increase profits and profitability;

Development of measures for the development of identified reserves.

In the process of assessing profit as a qualitative indicator of activity, the following profit indicators are used:

marginal profit (the difference between revenue (net) and direct production costs for products sold);

profit from the sale of products, goods, services (the difference between the amount of marginal profit and fixed costs of the reporting period);

the overall financial result before interest and taxes (gross profit) includes the financial result from the sale of products, works, services, income and expenses from financial and investment activities, other income and expenses;

net profit is that part of it that remains at the disposal of the enterprise after paying interest, taxes, economic sanctions and other mandatory deductions;

capitalized profit is a part of net profit, which is directed to finance the growth of assets;

consumed profit - that part of it that is spent on the payment of dividends, personnel of the enterprise or on social programs. The mechanism for the formation of these indicators is shown in Figure 1.

Figure 1.1 - Structural and logical model for the formation of profit indicators

It is necessary to take into account the unequal significance of one or another indicator of profit for different categories of stakeholders. For the owners of the enterprise, the final financial result is important - net profit, which they can withdraw in the form of dividends or reinvest in order to expand the scale of activities and strengthen their market positions. Lenders are more interested in the total amount of earnings before interest and taxes, since from this they receive their share for the loaned capital. The state is interested in profit after paying interest before taxes, since it is it that serves as a source of money for the budget.

The orientation of the domestic economy to market relations required a revision of the attitude to profitability, which is due to its special place in the economic system.

Profitability acts as an economic category, an estimated performance indicator, a target, a tool for calculating the company's net income, and a source for the formation of various funds.

The economic content of profitability is identical to the concept of "surplus value". As an economic category, profitability reflects the totality of relations between business entities involved in the formation and distribution of national income.

The main functions of profitability are: accounting, estimated, stimulating.

As a performance indicator, it characterizes the efficiency of the use of available resources, success (failure) in business, growth (decrease) in the volume of activities.

As a quantitative indicator, profitability is the difference between the price and cost of goods, between sales and cost (in the sphere of circulation, between gross income and distribution costs). Profitability, being the end result of the enterprise, creates conditions for its expansion, development, self-financing and competitiveness.

With the development of economic theory, the definition of the concept of "profitability" was constantly refined from the simplest definition as income received from the production and sale of any product, to the concept of net profitability. Currently, it is characterized from the standpoint of two levels: microeconomic and macroeconomic. The calculation of profitability according to the existing methodology at the macro and micro levels is different. At the enterprise level, its calculation is associated with the process of education, and at the state level with determining the place of profitability in the country's income.

The concept of "profitability" has different meanings from the standpoint of the enterprise, consumer, state. But in all cases, it means a benefit. If the enterprise operates profitably (under normal business conditions), then this indicates that the buyer, purchasing the goods of this particular manufacturer, receives satisfaction from the purchase, and the state can support unprofitable objects through taxes on profitability, solve priority social problems.

Profitability makes it possible to satisfy the economic interests of the state, enterprises, employees and owners. The object of the economic interests of the state is that part of the "profitability" that the enterprise pays in the form of a tax on profitability and which society uses to solve social problems. The economic interests of the enterprise are to increase the share of profitability remaining at its disposal. Due to this profitability, the enterprise solves the production and social problems of its development. The interests of employees in increasing profitability are associated with creating opportunities for improving material incentives and increasing their level of social development. Owners are also interested in the growth of profitability of the enterprise.

The goal of any commercial structure in a market economy is ultimately to obtain profitability that can ensure its further development. Profitability is considered not only as the main goal, but also as the main condition for the business activity of the enterprise, as a result of its activities, the effective implementation of its functions to provide consumers with the necessary goods in accordance with the existing demand for them.

The problem of profitability, methods of its quantitative measurement is constantly in the spotlight in the development of methodological and instructive materials. In this regard, noteworthy is the proposal of economists to introduce a classification of profitability indicators into absolute and relative, depending on the method of their quantitative expression.

Absolute indicators of profitability are gross and net income. However, the absolute sizes of net income, profit and gross income do not allow to fully compare the economic results of the production activities of enterprises. An enterprise can make a profit of a thousand rubles and a million.

In both cases, production is profitable, and the efficiency may be different, since it depends on the size of production, product structure, production costs, and so on. Therefore, to characterize the economic efficiency of production, relative profitability indicators are also used, which are expressed as a ratio of two comparable values: gross, net income, profit, and indicators of the efficiency of using certain production resources or costs. Relative profitability indicators can be calculated in terms of money or, most often, as a percentage. With their help, the profitability of agricultural production can be expressed both in terms of gross and sold (marketable) products.

In practice, mainly relative indicators of profitability of sold products are used, called the norm or level of profitability. They are calculated both for all products sold by the enterprise, and for its individual types. In the first case, the profitability of products (Rpr) will be defined as the ratio of profit from the sale of products to the costs of its production and sale:

Rproduction = (1)

The profitability of all sold products is calculated in the same way as the ratio of profit from the sale of marketable products to the proceeds from the sale of products: in relation to the balance sheet profit to the proceeds from the sale of products.

Profitability indicators of all sold products give an idea of ​​the effectiveness of the current costs of the enterprise and the profitability of products sold.

In the second case, the profitability of individual types of products is determined. It depends on the price at which the product is sold to the consumer, and the cost for this type of product.

All of the above profitability indicators characterize the economic efficiency of using current production costs to obtain products. However, enterprises not only produce current production costs, but also make capital investments to increase and update fixed assets, the cost of which is included in the production costs of each year not in full, but in part equal to the amount of depreciation. Therefore, it is important to know the efficiency of using one-time costs materialized in the means of production. For this purpose, relative indicators of profitability of production assets are used, which are calculated as a percentage of profit to the average annual cost of fixed and tangible current assets separately, as well as total (fixed and tangible current assets taken together) called the rate of return:

Rproduction funds = (2)

where OS is the average annual cost of fixed assets;

ObS - the average annual cost of working capital.

These indicators characterize the efficiency of using the main means of production in the first case, and the total means of production in the second. They show how much profit is received per unit value of the respective means of production. The more profit received per ruble of means of production, the more efficiently they are used.

Equally important are the indicators of profitability of investments in the enterprise. They are determined by the value of the property at his disposal. In the calculation, net profit indicators are used. In addition to profit, when calculating the return on investment, you can use the proceeds from the sale of products. This indicator characterizes the level of sales per one ruble of investments in the property of the enterprise.

The profitability of the enterprise's own funds is determined by the ratio of net profit to its own funds, determined by the balance sheet.

The profitability of long-term financial investments is calculated as the ratio of the amount of income from securities and equity participation in other enterprises to the total volume of long-term financial investments.

It is not rare that the production of any product is unprofitable or unprofitable. Then, instead of the indicator "norm or level of profitability", other indicators can be used - the level of unprofitability or the level of cost recovery, which is calculated by the formula:

Cost recovery rate = (4)

1.3 Factors for the formation of positive financial results

The change in economic indicators for any time period occurs under the influence of many different factors.

Factors are elements, causes and conditions that can be considered as driving forces of ongoing economic phenomena and processes, whose impact is ultimately reflected in the levels, growth rates, absolute values ​​of specific indicators or a whole group of economic indicators.

The variety of factors influencing profit and profitability requires their classification, which at the same time is important for determining the main directions for searching for reserves to improve economic efficiency. Such a classification is shown in Figure 1.2.

Factors affecting profit and profitability can be classified according to different criteria. So, there are internal and external factors. Internal factors include factors that depend on the activities of the enterprise itself and characterize various aspects of the work of this team.

Figure 1.2 - Classification of factors affecting the financial performance of enterprises

External factors include factors that do not depend on the activities of the enterprise itself, but which can have a significant impact on the growth rate of profits and profitability of production. Identification in the process of analyzing the influence of internal and external factors makes it possible to "clear" performance indicators from external influences, which is important for an objective assessment of the team's own achievements, depending on which the amount of material incentives for employees is determined.

In turn, internal factors are divided into production and non-production.

Non-production factors are mainly related to commercial, environmental, claims and other similar activities of the enterprise.

Production factors reflect the presence and use of the main elements of the production process involved in the formation of profits - these are the means of labor, objects of labor and labor itself.

As the analysis deepens, groups of extensive and intensive factors are identified for each of these elements.

Extensive factors include factors that reflect the volume of production resources (for example, a change in the number of employees, the cost of fixed assets, the value of stocks of inventory items), their use over time (changes in the length of the working day, shift ratio of equipment, etc.), as well as unproductive use of resources (cost of materials for marriage, losses due to waste, etc.).

Intensive factors include factors that reflect the efficiency of resource use or contribute to it (for example, advanced training of workers, equipment productivity, acceleration of enterprise turnover), these factors are closely interconnected and dependent.

These indicators reflect, on the one hand, the volume and efficiency of the use of advanced funds, that is, the funds fully involved in the creation of products, and on the other hand, the magnitude and efficiency of the use of their consumed part involved in the formation of the cost.

Thus, the analysis of the influence of factors on the profit remaining at the disposal of the enterprise is associated with the study of the proportions of profit distribution, the assessment of their compliance with the requirements of the intensive development of the enterprise.

1.4 Key areas for improving financial results

To ensure stable growth of profits, it is necessary to constantly look for reserves to increase it.

Profit growth reserves are quantitatively measurable opportunities for its additional receipt. They are identified both at the planning stage and in the process of implementing plans.

The main sources of reserves for increasing the amount of profit are an increase in the volume of sales of products, a decrease in its cost, an increase in the quality of marketable products, its sale in more profitable markets, etc. (Fig. 1.3).

Figure 1.3 - The main directions of the search for reserves to increase profits from sales

Profit as the main motive of entrepreneurial activity encourages the enterprise to look for ways to maximize profits.

Profit maximization is a short-term problem, the solution of which is designed for a relatively short period of time.

There are two main ways to maximize profits. The first contributes to obtaining a greater mass of profit, the second - to an increase in the rate of profit growth. The first method is based on the principle of comparing marginal costs with marginal revenues, the second method is based on the influence of fixed and variable costs on the rate of profit growth.

Calculation of the optimal amount of profit becomes the most important element of business planning at the present stage of management. To predict the maximum possible profit in the coming year, it is advisable, based on foreign experience, to compare the proceeds from the sale of products with the total amount of costs, divided into variable, fixed and mixed.

As you know, variable costs include the costs of raw materials, materials, electricity, transport, etc. These costs change in proportion to the change in production volume.

Fixed costs are those that do not change with an increase or decrease in output. These include depreciation, payment of interest on a loan, rent, remuneration of management personnel, administrative expenses, etc.

Mixed costs include both variable and fixed costs. Such, for example, are postal and telegraph expenses, maintenance of equipment, etc.

The increase in profit depends on the relative decrease in variable or fixed costs.

“The effect of production leverage” is the phenomenon when, with a change in revenue from the sale of products, there is a more intensive change in profit in one direction or another.

The production leverage effect (EPR) shows the degree of sensitivity of profit from sales to changes in sales proceeds. The value of EPR increases enormously with a fall in production and its approach to the threshold of profitability, at which the enterprise operates without profit. That is, under these conditions, a small increase in sales proceeds generates a multiple increase in profits, and vice versa.

Based on the “production leverage effect”, we can conclude that the higher the share of fixed costs and, accordingly, the lower the share of variable costs with the same amount of revenue from product sales, the stronger this effect. However, this does not mean that it is possible to increase fixed costs uncontrollably, since if this reduces the proceeds from the sale of products, the loss in profit will be large.

Profit maximization by changing the share of variable and fixed costs opens up the possibility for enterprises to plan for the future the size of profit growth depending on economic success in the production of competitive products and take appropriate measures in advance to change the value of variable and fixed costs in one direction or another. Planning the optimal amount of profit in modern economic conditions is the most important factor in the successful operation of enterprises and organizations.

2. ANALYSIS OF THE FINANCIAL RESULTS OF THE FUNCTIONING OF DIMSKOE JSC

2.1 Organizational characteristics of OAO Dimskoye

One of the largest agricultural enterprises in the Amur Region, the Order of the Red Banner of Labor Open Joint Stock Company "Dimskoye" is a diversified, efficiently operating enterprise. Since 1998, according to the results of the annual rating conducted by Rossiyskaya Gazeta, it has been among the 300 largest and most efficient agricultural enterprises in Russia.

OAO Dimskoye is located in the village of Novoaleksandrovka, Tambov District.

The territory of the Tambov region occupies the southwestern part of the Zeya-Bureya plain, the most fertile for agriculture, natural conditions allow successful farming and animal husbandry.

The Tambov region has the highest population density in rural areas and its compact living. A network of roads is developed, the main communication is automobile.

The main activities of OAO Dimskoye are:

Production of high-quality, environmentally friendly agricultural products;

Sales of products under contracts;

Trade and purchasing operations, both on the territory of Russia and abroad;

Provision of various services to enterprises and organizations;

Other activities not prohibited by law.

In the field of crop production, the farm relies on variety renewal. The specialists of the enterprise select varieties according to baking and brewing qualities, as well as according to the maturation period, disease resistance, local weather conditions. JSC Dimskoye spends more than 300 thousand rubles annually on the purchase of elite seeds. In recent years, new varieties of wheat have been introduced into production - "Aryuna", "Lira", "Amurskaya-1495", barley - "Aga", soybeans - "Sonata", "Harmony". The powerful grain yard of the enterprise allows receiving and processing up to 3000 tons of grain per day. Up to 1.5 million rubles are allocated annually for the reconstruction of the grain yard.

The company is engaged in breeding productive Holstein-Friesian breed of cattle. The milk yield per one forage cow is up to 5 thousand kilograms, the average daily weight gain of cattle is 600 grams. Currently, the cattle farm and pig farm have the status of breeding. In addition to the main production, the enterprise has a powerful processing network: a dairy shop (up to 20 tons of milk per day), a sausage shop (300 kilograms of sausage per shift), a bakery (500 tons of bakery and pasta per year), a confectionery, mill and sewing shops.

The farm accounts for 70% of the total district processing of agricultural products.

In the near future, OJSC Dimskoye plans to significantly increase the harvest of grain and soybeans through the introduction of intensive crops, increase the number of livestock, expand the processing of raw materials, modernize the technical base, and renew the machine and tractor fleet.

2.2 Assessment of the financial condition of OAO Dimskoye

The size of the enterprise is one of the most important factors influencing the efficiency of production. Size estimation is carried out both by the results of the production process and the volume of services rendered, and by the volume of resources used.

Consider the main indicators characterizing the activities of the enterprise in table 2.1.

Table 2.1

Analysis of the main performance indicators of OAO Dimskoye for 2007 - 2009

Index

Deviation 2008 from

absolute

Revenue from the sale of products, works, services, thousand rubles

Cost of sold products, works, services, thousand rubles

Average annual cost of fixed assets, thousand rubles

Average annual number of employees, pers.

Profit (loss) from sales, thousand rubles

Net profit (loss), thousand rubles

Costs per ruble of revenue, rub.

Net profitability, %

Agricultural land area, ha

Average annual number of cattle, heads

Total energy capacity, h.p.

According to Table 2.1, we can conclude that for the analyzed period, the proceeds from the sale of products, works and services in 2009. increased by 38.7% compared to 2007, while at the same time there was a decrease in this indicator by 5.6% compared to 2008.

The value of production costs is constantly growing every year. Thus, compared with 2007, the cost of manufactured products (works, services) increased by 9.8%, and compared with 2008 - by 2.3%. This is due to the increase in the volume of agricultural production of OAO Dimskoye.

The areas cultivated by JSC for three years increased by 3937 hectares or by 16.7%.

The cost of fixed assets is increasing due to the renewal of the technical park. The increase over the entire period was 75.1%.

Along with the increase in space and fixed assets in OAO Dimskoye, the number of employees is also growing. For three years, the number of labor personnel increased by 21 people.

The sum of energy capacities for the period is reduced by 8.9%. This indicates the introduction of resource-saving technologies in JSC.

In 2009 compared to 2008, the growth rate of costs began to exceed the growth rate of revenue, which led to an increase in the share of costs in revenue. But in general, this indicator for the period under review decreased by 20.8% and in 2009 1 ruble of revenue accounts for 0.76 rubles. costs.

For the period 2007-2009. the activities of JSC "Dimskoye" are profitable.

Profit from sales for three years increased by almost 9.5 times.

The final financial result of the work is positive, the amount of net profit in 2009 is 46,339 thousand rubles, which is 3.7 times higher than in 2007.

The level of profitability of the enterprise characterizes the indicator of net profitability and shows how much net profit falls on 1 ruble. sales revenue. If in 2007 in 1 rub. revenue accounted for 9.9 kopecks of net profit, then in 2009. already 26.6 kopecks.

The formation of an enterprise as a legal entity presupposes the availability of financial resources for the acquisition of the necessary property.

Assessment of the placement and structure of property is of paramount importance in determining the financial condition of the enterprise.

Therefore, in order to exclude the appearance of prerequisites for financial instability, an economic entity must have a rational structure of property and constantly assess the ongoing changes in its composition.

To characterize the availability, composition, structure of property and the changes that have occurred in them, according to the annual balance sheet, an analytical table is compiled.

Table 2.2

Analysis of the composition and structure of the property of OAO Dimskoye for 2007-2009.

Index

Deviation 2009 from 2007

structure, %

structure, %

structure, %

absolute

Non-current assets - total

including fixed assets

Construction in progress

long-term financial investments

Current assets - total

including reserves

of which - materials

Animals for growing and fattening

Costs in work in progress

Finished products and goods for resale

accounts receivable

cash

As can be seen from Table 2.2, the total value of the enterprise's property increased during the reporting period by 193,876 thousand rubles, or 90.6%. This was due to an increase in the value of non-current assets by 90,743 thousand rubles, or 73.4%, and an increase in the value of mobile property by 103,133 thousand rubles, or 2.14 times.

As part of non-current assets, there was an increase in the value of all types of property except for long-term investments, the value of which has not changed and amounts to 60 thousand rubles. Fixed assets showed high growth, which may be a consequence of the development of the material and technical base of the enterprise, or the result of a revaluation of fixed assets. An increase in the cost of fixed assets is economically justified if it contributes to an increase in the volume of production and sales. In the reporting year, the cost of fixed assets increased by 65.5%. Despite the absolute increase in the value of fixed assets, their share in the balance sheet decreased from 52.0 by 6.87 percentage points.

During the period under review, expenditures on construction in progress increased by 17,830 thousand rubles, or 2.47 times. Their share in the balance sheet increased by 1.68 percentage points and amounted to by the end of 2009. 7.34%. These assets do not participate in the production turnover, and, therefore, under certain conditions, an increase in their amount may adversely affect the performance of the financial and economic activities of the enterprise.

At the beginning of the reporting period, the cost of mobile property amounted to 90,429 thousand rubles. During the reporting period, it increased by 103,133 thousand rubles, or by 2.14 times.

The share of working capital in the value of the company's assets increased by 5.2 percentage points and amounted to 47.46% at the end of the period.

The increase in current assets is due to an increase in inventories, receivables and cash. The largest increase in working capital was provided by an increase in stocks of material resources, the amount of which increased by 91,372 thousand rubles, or 2.24 times. At the end of the reporting period, their share amounted to more than a third of all property and increased by 6.1 percentage points compared to the beginning of the period.

The amount of receivables increased by 8916 thousand rubles, or by 58.4%. The share of funds in settlements decreased by 1.2 percentage points. The increase in receivables may be the result of an increase in commodity loans issued to consumers of finished products. It may also be associated with a delay in the payment of debtors, caused by the appearance of overdue debt, for the repayment of which JSC Dimskoye is forced to raise additional funds, increasing accounts payable.

Cash increased by 2845 thousand rubles, or 2.6 times, which has a positive effect on the solvency of the enterprise.

In the course of the analysis of structural dynamics indicators, it was found that at the end of the reporting period, 52.5% were non-current assets and 47.5% were current assets.

In the composition of non-current assets, the largest share is occupied by fixed assets (45.2%); in the composition of current assets - stocks and costs (40.4%).

In general, the structure of economic assets of Dimskoye OJSC has improved significantly over the entire period, and the changes that have occurred can be assessed positively, although attention should be paid to the low share of cash in current assets and the significant diversion of funds into inventories and receivables.

Thus, during the reporting period there was an increase in the value of the property of the enterprise. The growth rate of mobile funds turned out to be higher than that of non-current assets, which determines the tendency to accelerate the turnover of the most liquid funds of Dimskoye OJSC.

The reasons for the increase in the property of the enterprise are established by studying changes in the composition of the sources of its formation. The receipt, acquisition, creation of property can be carried out at the expense of own and borrowed funds, the characteristics of which are reflected in the liability of the balance sheet.

Table 2.3

Analysis of the composition and structure of sources of funds of JSC "Dimskoye" for 2007-2009.

Index

Deviation 2009 from 2007

structure, %

structure, %

structure, %

absolute

Own capital - total

including authorized capital

Extra capital

Reserve capital

retained earnings

Borrowed capital - total

including long term duties

Loans and credits

Short-term liabilities

Loans and credits

Accounts payable

revenue of the future periods

The increase in the value of the property of OAO Dimskoye for the reporting period by 193,876 thousand rubles. (90.6%) due to an increase in own funds by 90,905 thousand rubles. (62.2%) and borrowed funds for 102,971 thousand rubles. (by 2.5 times). It follows from this that the increase in the volume of financing of the enterprise's activities by 46.9% (90905 / 193876 100) was provided by own funds and by 53.1% (102971 / 193876 100) - by borrowed capital.

The growth of own funds occurred at the expense of reserve capital by 5532 thousand rubles. (in 3.78 times), the amount of retained earnings by 87267 thousand rubles. (3.14 times).

The absolute increase in own funds, associated with an increase in the volume of production, positively characterizes the financial condition of the enterprise. This strengthens economic independence and financial stability, therefore, increases the reliability of the enterprise as an economic partner.

However, the share of equity in total funding decreased by 10.17 percentage points. The share of borrowed capital increased accordingly by the end of the reporting period. This is due to the faster growth of borrowed funds compared to own funds.

Borrowings are represented by long-term and short-term bank loans and accounts payable. In the reporting period, there is a tendency to increase borrowed capital in all positions, which indicates an increase in the dependence of OJSC on external sources of financing, which affects the fluctuation in the financial stability of the enterprise.

The main source of external financing is accounts payable, the absolute amount of which increased by 5.35 times. Its share in the total capital amounted to 25.73%.

Analysis of business activity allows you to characterize the results and efficiency of the current main production activities.

Evaluation of indicators characterizing the business activity of OAO Dimskoye is presented in Table 2.4.

Table 2.4

Analysis of business activity of OAO Dimskoye for 2007-2009.

Index

Deviation 2009 dated 2007

absolute

Return of all assets

Return of fixed assets

Return on equity

Turnover of current assets

inventory turnover

Accounts receivable turnover

The asset turnover ratio characterizes the efficiency of the enterprise's use of all available resources, regardless of the sources of their formation. The value of this indicator in JSC "Dimskoye" decreased by 17.7%, and shows that for the analyzed period, the full cycle of production and circulation takes place 0.51 times.

The decrease in the return on assets of fixed assets indicates a decrease in the efficiency of their use. For 1 rub. fixed assets in 2009 accounts for 0.99 rubles. revenue, which is 20.8% less than in 2007. From a financial point of view, the equity turnover ratio determines the rate of equity turnover. High values ​​of this indicator indicate a significant excess of sales over invested capital, which, as a rule, means an increase in credit resources. In this case, the ratio of liabilities to equity increases, which negatively affects the financial stability and financial independence of OAO Dimskoye. The negative dynamics of this ratio indicates a deterioration in the financial position of the enterprise. In this case, in order to maintain normal production activities, Dimskoye OJSC is forced to raise additional funds.

The components of current assets are inventories and receivables. In this regard, in order to find out the reasons for the dynamics (for example, a decrease) in the total turnover of current assets, it is necessary to analyze changes in the speed and period of turnover of receivables and stocks.

The slowdown in inventory turnover is accompanied by the diversion of funds from economic turnover, their relatively longer deadening in stocks. Thus, the effectiveness of the disposal of the inventory at OAO Dimskoye decreases by 19% over the period.

Accounts receivable management involves, first of all, control over the turnover of funds in the calculations. The acceleration of turnover in dynamics over a number of periods is regarded as a positive trend. For the period, the turnover of receivables has an unstable trend - in 2009. compared to 2007, it increases by 16.5%, and compared to 2008, it decreases by 24.8%.

Thus, the decrease in turnover ratios indicates a decrease in the business activity of OAO Dimskoye.

An enterprise must strive not only to accelerate the movement of capital at all stages of the circulation, but also to its maximum return, which is expressed in an increase in the amount of profit per ruble of capital.

Increasing the profitability of capital is achieved by the rational and economical use of all resources, preventing their overspending, losses at all stages of the cycle. As a result, the capital will return to its original state in a larger amount, i.e. with a profit.

Solvency characterizes the ability of the enterprise to pay off payment obligations in cash in a timely manner.

Solvency is established on the basis of the liquidity characteristics of the balance sheet. The liquidity of the balance sheet is the degree to which the company's obligations are covered by such assets, the period of transformation of which into cash corresponds to the maturity of the obligations.

Let's group the assets of the enterprise according to the degree of liquidity in table 2.5.

Table 2.5

Liquidity analysis of the balance sheet of OAO Dimskoye for 2007-2009.

Payment surplus or deficiency

1. Most liquid assets (A1)

1. The most urgent obligations (P1)

2. Marketable assets (A2)

2. Short-term liabilities (P2)

3. Slowly realizable assets (A3)

3. Long-term liabilities (P3)

4. Hard to sell assets (A4)

4. Permanent liabilities (P4)

The results of calculations based on the data of the analyzed enterprise show that the comparison of the results of groups by asset and liability has the following form:

A1< П1 ; А2 < П2 ; А3 >P3; A4< П4

A1< П1 ; А2 >P2; A3 > P3; A4< П4

A1< П1 ; А2 >P2; A3 > P3; A4< П4

Describing the liquidity of the balance sheet according to Table 2.5, it should be noted that in the analyzed period, Dimskoye OJSC did not have absolute liquidity, since the amount of the most liquid assets is much less than the amount of accounts payable.

The excess of the amount of fast-moving assets over short-term liabilities indicates that short-term liabilities can be fully repaid by funds in the calculations in 2008 and 2008.

Expected receipts from debtors by the end of the period are more than short-term bank loans and borrowings by 21,410 thousand rubles. But the fulfillment of obligations to creditors depends entirely on the timely settlement of accounts with debtors.

Thus, in the reporting year, the company did not have current liquidity and solvency.

Slowly realizable assets (stocks and costs) exceed long-term liabilities. The fulfillment of the third inequality indicates that Dimskoye OJSC has promising liquidity, and the fourth inequality has its own working capital.

The overall financial stability is characterized by the following indicators: autonomy ratio, debt capital concentration ratio, ratio of borrowed and own funds.

Based on the data of the balance sheet, the coefficients characterizing the overall financial stability are presented in table 2.6.

Table 2.6

Analysis of the coefficients of the overall financial stability of OAO Dimskoye for 2007-2008.

As the data in the table show, the autonomy coefficient has slightly decreased, but is higher than the normative level (0.5). Its value shows that the property of the enterprise is 58% formed from its own funds, that is, the enterprise can fully repay all its debts by selling property formed from its own sources.

The debt capital concentration ratio shows that the share of borrowed funds is less than that of own funds, that is, the enterprise has overall financial stability, but this ratio increases over the analyzed period, which indicates fluctuations in the financial stability of Dimskoye OJSC.

The ratio of borrowed and own funds shows that at the beginning of the analyzed period, 1 ruble of own sources invested in assets accounted for 46 kopecks of borrowed funds, and at the end of the period - 72 kopecks. The resulting ratio indicates some deterioration in the financial position of the enterprise, as there is an increase in the share of borrowed funds compared to equity.

To determine the type of financial stability of OAO Dimskoye, we will analyze the dynamics of the sources of funds necessary for the formation of reserves in Table 2.7.

Table 2.7

Indicators of financial stability of OAO Dimskoye for 2007-2008.

Index

Deviation 2009 dated 2007 (+,-)

1. Sources of own funds

2. Non-current assets

3. Availability of own working capital (clause 1 - clause 2)

4. Long-term loans and borrowings

5. Availability of own and long-term borrowed funds for the formation of reserves (p. 3 + p. 4)

6. Short-term loans and borrowings

7. The total value of the main sources of funds to cover reserves and costs (p. 5 + p. 6)

8. Stocks and costs

9. Surplus (+), lack (-) of own working capital to cover inventories and costs (p. 3 - p. 8)

10. Surplus (+), shortage (-) of own working capital and long-term borrowed funds to cover reserves and costs (p. 5 - p. 8)

11. Surplus (+), lack (-) of the total amount of sources of funds to cover stocks and costs (p. 7 - p. 8)

12. Three-component indicator of the type of financial stability

As the data in the table show, both at the beginning and at the end of the analyzed period, the enterprise has a lack of own and attracted sources of funds for the formation of reserves and therefore belongs to the third type of financial stability and has an unstable financial condition associated with a violation of solvency, but which still retains the ability to restoring balance by replenishing sources of own funds (reducing accounts receivable, accelerating inventory turnover).

Similar Documents

    Economic essence and bases of the analysis of financial results. Analysis and evaluation of the financial results of the enterprise. Analysis of profit before tax and from sales, profitability. Ways to improve the financial performance of the enterprise.

    term paper, added 06/06/2011

    Methodical bases of the analysis of financial and economic activity. Analysis of the composition, structure, dynamics of income and expenses of "Prometey" LLC. Factor analysis of profit from product sales. Ways and methods to improve the efficiency of the enterprise.

    thesis, added 04/18/2012

    Concept, principles of formation and distribution of profit. The composition of the financial results of the enterprise. Determination of the dynamics, structure and efficiency of the use of fixed production assets at CJSC "Glinki". Enterprise profitability assessment.

    term paper, added 08/31/2013

    Economic content and value of profit. Methods of regulation of financial results. Ways to increase profits in the enterprise. Analysis of the financial results of the enterprise. Factor analysis of profit from product sales.

    term paper, added 04/25/2002

    Economic essence of financial results. Features of foreign experience in profit and profitability analysis. Organizational and economic characteristics of CJSC "Atlant" BSZ. Evaluation of the dynamics and structure of the enterprise's profit. Cost reduction factors.

    term paper, added 08/31/2015

    Fundamentals of the analysis of the financial results of an industrial enterprise. Organizational and economic features of OOO "Center for Automation of Production Processes". Study of financial results, identification of reserves and development of measures to improve them.

    thesis, added 08/25/2011

    The economic essence of the financial results of the enterprise. Methods of analysis of the formation and distribution of profits. Analysis of the dynamics and structure of the enterprise's profit. Assessment of the profitability of an economic entity. Reserves for profit growth.

    term paper, added 12/13/2015

    The value of financial results for assessing the activities of the enterprise. Taxation and distribution of profits. Ways to increase profitability. Methodology for analyzing the dynamics of balance sheet profit. Factor analysis in the direct costing system. Activities of OOO "DZV".

    thesis, added 01/11/2012

    Organizational-legal and financial-economic characteristics of the enterprise OJSC "Plemzavod named after VI Chapaev", features of the organization of accounting. Assessment of the state of accounting for financial results of profit and profitability, ways to improve it.

    term paper, added 05/29/2010

    Accounting for financial results from the sale of products of the enterprise "Department of Agriculture of the Cheremshansky District". Accounting for operating and non-operating income and expenses. Dynamics and reserves of increasing the financial results of the enterprise.

Introduction

Financial management of a commercial organization is one of the key elements of business organization.

In order to increase production efficiency, so as not to be on the verge of bankruptcy, firms must necessarily conduct a general financial analysis, effectively allocate financial resources (investment policy and asset management), provide the enterprise with financial resources (manage sources of funds).

In market conditions, the key to survival and the basis for the stable position of the enterprise is its financial stability. It reflects such a state of financial resources in which the enterprise, freely maneuvering cash, is able, through their effective use, to ensure an uninterrupted process of production and sale of products, as well as the costs of its expansion and renewal.

Determining the boundaries of the financial stability of enterprises is one of the most important economic problems in the transition to a market economy, since insufficient financial stability can lead to a lack of funds for the development of production, their insolvency and, ultimately, bankruptcy, and "excessive" stability will hinder development by burdening the costs of the enterprise with surplus stocks and reserves. To assess the financial stability of an enterprise, it is necessary to analyze its financial condition.

In a market economy, one of the key elements of business organization is the financial management system of a commercial organization. Opinions on this issue among representatives of science and practitioners do not differ too much, at least in key positions. Unlike accounting, which has a history of more than one millennium, financial management as an independent science has been formed relatively recently. Separate developments in the theory of finance were carried out even before the Second World War. In particular, the studies of J. Williams, who developed a model for assessing the value of financial assets, are widely known. Nevertheless, it is generally accepted that the beginning of this process was laid in the first half of the 50s by the works of G. Markowitz, who laid the foundations of the modern portfolio theory. These works, in fact, outlined the methodology for making decisions in the field of investing in financial assets and proposed the appropriate scientific tools. The presented ideas, as well as the mathematical apparatus, were largely theoretical in nature, which complicated their application in practice. Financial science was further developed in studies on the pricing of securities, the creation of the concept of capital market efficiency, models for assessing risk and profitability, etc.

In particular, in the 60s, the efforts of W. Sharp, J. Liktners and J. Mossini developed a model for assessing the return on financial assets, linking systematic risk and portfolio return.

In the second half of the fifties, intensive research was carried out on the theory of capital structure and the price of sources of financing, as well as on the choice of investment policy. It is generally recognized that the main contribution to this section was made by F. Modigliani and M. Miller.

It was within the framework of the theory of finance that the applied discipline of financial management was subsequently formed as a science dedicated to the methodology and techniques of financial management. The first books on the new discipline appeared in the leading English-speaking countries in the early 1960s. The main contribution to the development of this direction, in addition to those mentioned above, was also made by scientists such as F. Black, J. Williams, D. Durand, S. Ross, M. Scowes and others.

The purpose of this thesis is to identify ways to improve the financial performance of Inzel-Fish LLC. To achieve this goal, the work faces the following tasks:

The study of theoretical and methodological aspects of financial management in the enterprise

Study and analysis of the formation of financial results of Insel-Fish LLC

Assessment of the financial position of the enterprise

Determination of ways to improve the financial performance of Insel-Fish

The object of the study is the financial and economic activities of Inzel-Fish LLC over the past three years.

The subject of the study is the financial and economic indicators reflected in the statements.

The main methods of economic analysis used in the work: comparison, comparison, index method, balance method, methods of absolute, relative values.


Every business starts with asking and answering these three key questions.

1. What should be the value and optimal composition of the assets of the enterprise, allowing to achieve the goals and objectives set for the enterprise?

2. Where to find funding sources and what should be their optimal composition?

3. How to organize the current and prospective management of financial activities, ensuring the solvency and financial stability of the enterprise?

These issues are resolved within the framework of financial management, which is one of the key subsystems of the overall enterprise management system. The logic of its functioning is shown in fig. 1.1.

The organizational structure of the financial management system of an economic entity, as well as its staffing, can be built in various ways, depending on the size of the enterprise and the type of its activity. For a large company, the most typical is the isolation of a special service, led by a financial director and, as a rule, including accounting and a financial department.

In small enterprises, the role of financial director is usually performed by the chief accountant. The main thing that should be noted in the work of a financial manager is that it is either part of the work of the top management of the company, or is associated with the presentation of analytical information to him, necessary and useful for making managerial decisions of a financial nature. This emphasizes the exceptional importance of this function. Regardless of the organizational structure of the firm, the financial manager is responsible for analyzing financial problems, making decisions in some cases, or making recommendations to senior management.

Rice. 1.1 The structure and process of financial management in the enterprise

There are different approaches to the interpretation of the concept of "financial instrument". In its most general terms, a financial instrument is any contract that simultaneously increases the financial assets of one entity and the financial liabilities of another entity.

Financial assets include:

Cash;

The contractual right to receive funds or any other type of financial assets from another enterprise;

The contractual right to exchange financial instruments with another enterprise on potentially favorable terms;

Shares of another company.

Financial obligations include contractual obligations:

Pay cash or provide some other type of financial asset to another entity;

Exchange financial instruments with another company on potentially unfavorable terms (in particular, such a situation may arise in the event of a forced sale of receivables).

Financial instruments are divided into primary (cash, securities, current account payables and receivables) and secondary or derivatives (financial options, futures, forward contracts, interest rate swaps, currency swaps).

There is also a more simplified understanding of the essence of the concept of "financial instrument". In accordance with it, three main categories of financial instruments are distinguished: cash (funds on hand or on a current account, currency), credit instruments (bonds, forward contracts, futures, options, swaps, etc.) and methods of participation in the authorized capital (shares and shares).

Methods of financial management are diverse. The main ones are: forecasting, taxation, insurance, self-financing, lending, settlement system, financial assistance system, financial sanctions system, depreciation system, incentive system, transformation principles, trust operations, pledge operations, factoring, rent, leasing. An integral element of these methods are special methods of financial management: credits, loans, interest rates, dividends, exchange rate quotation, excise tax, discount.

The basis of information support of the financial management system is any information of a financial nature: financial statements; financial messages; information of institutions of the banking system; information on commodity, stock and currency exchanges, etc.

The technical support of the financial management system is an important element of it (computer networks, PCs, functional packages of application programs.)

Financial management is carried out within the framework of the current legal and regulatory framework. These include: Laws, Presidential Decrees, government decrees, licenses, statutory documents, etc. etc.

The main areas of financial management include the following areas:

1. General financial analysis and planning;

2. Providing the enterprise with financial resources (management of sources of funds);

3. Distribution of financial resources (investment policy and asset management).

Within the framework of the first direction, a general assessment is carried out:

Enterprise assets and sources of their financing;

The amount and composition of the resources necessary to maintain the achieved economic potential of the enterprise and expand its activities;

Sources of additional funding;

Systems for monitoring the state and efficiency of the use of financial resources.

The second direction involves a detailed assessment of financial resources:

The volume of required financial resources;

Forms of their presentation (long-term or short-term credit, cash);

Degrees of availability and time of presentation (the availability of financial resources may be determined by the terms of the contract; finance must be available in the right amount and at the right time);

The cost of owning this type of resource (interest rates and other conditions for providing this type of source of funds);

The risk associated with this source of funds (for example, the capital of the owners as a source of funds is much less risky than a bank term loan).

The third direction provides for the analysis and evaluation of early and short-term investment decisions:

The optimality of the transformation of financial resources into other types of resources (material, labor, monetary);

Expediency and efficiency of investments in fixed assets, their composition and structure;

Optimal working capital;

Efficiency of financial investments.

Solutions to these problems allow achieving the goals of financial management: survival of the company in a competitive environment, avoiding bankruptcy and major financial failures; leadership in the fight against competitors; maximizing the market value of the firm; growth in production and sales volumes; profit maximization, etc.

In financial management, internal and external sources of financing are understood, respectively, as own and borrowed (borrowed) funds. Various classifications of sources of funds are known. One of the possible and most common groupings is shown in Fig. 1.2.

Rice. 1.2 The structure of the sources of funds of the enterprise

The main element of the above scheme is equity capital. Sources of own funds are presented in fig. 1.3.

The main sources of attracted funds include bank loans, borrowed funds, funds from the sale of securities, accounts payable.

The fundamental difference between the sources of own and borrowed funds lies in the legal reason - in the event of the liquidation of the enterprise, its owners have the right to that part of the property of the enterprise that will remain after settlements with third parties.

Rice. 1.3 The structure of the company's own capital

Here is a brief description of own funds. Sustainable capital is the amount of funds provided by its own to ensure the statutory activities of the enterprise. The content of the category "authorized capital" depends on the organizational and legal form of the enterprise:

For state-owned enterprises - the valuation of property assigned by the state to the enterprise on the right of full economic management;

For a partnership - the sum of the shares of the owners;

For a joint-stock company - the total nominal value of shares of all types.

The authorized capital reflects the amount of the company's obligations to investors. It is formed during the initial investment of funds. But at the same time (the formation of the authorized capital), an additional source of funds can be formed - share premium. This source arises when, during the first issue, shares are sold at a price above par. Upon receipt of these amounts, they are credited to additional capital.

Profit is the main source of funds for a dynamically developing enterprise. In the balance sheet, it is present explicitly as redistributed profits, and also in a veiled form - as funds and reserves created from profits. Reserve funds are designed to compensate for unforeseen losses and possible losses from economic activity, that is, they are insurance.

Additional capital as a source of enterprise funds is formed as a result of revaluation of fixed assets and other material assets. Regulatory documents prohibit its use for consumption purposes.

A specific source is the funds for social purposes and targeted financing: donated values, as well as irrevocable and repayable state appropriations for financing non-productive activities related to the maintenance of social and cultural facilities, for financing the costs of restoring the solvency of enterprises that are on full budget financing, etc.

The term "working capital" refers to the mobile assets of an enterprise that are cash or can be turned into cash within a year or one production cycle. Net working capital is defined as the difference between current assets (working capital) and current liabilities (accounts payable) and shows the extent to which current assets are covered by long-term sources of funds. This indicator is also called - the value of own working capital.

Working capital can be characterized from different positions, but the main characteristics are their liquidity, volume and structure.

In the process of production activity, there is a constant transformation of individual elements of working capital. This circuit is shown in Fig. 1.4.

The circulating nature of current assets is of key importance in working capital management. Current assets differ in the degree of liquidity, that is, in their ability to transform into cash with absolute liquidity. The liquidity of accounts receivable can vary significantly. The most liquid inventories.

Rice. 1.4 Circulation of current assets

As for the volume and structure of working capital, they are largely determined by industry. Thus, enterprises in the sphere of circulation have a high share of commodity stocks, financial corporations usually have a significant amount of cash and their equivalents. There is no direct connection between working capital and accounts payable, however, it is believed that a normally functioning enterprise should have current assets exceeding current liabilities.

The amount of working capital is determined not only by the needs of the production process, but also by random factors. Therefore, it is customary to subdivide working capital into fixed and variable.

In the theory of financial management, there are two main interpretations of the concept of "permanent working capital". According to the first interpretation, capital is that part of cash, receivables and inventories, the need for which is relatively constant throughout the entire operating cycle. This is an average, for example, in terms of time parameter, the value of current assets that are in the permanent management of the enterprise. According to the second interpretation, permanent working capital can be defined as a minimum of current assets necessary for the implementation of production activities. This approach means that in order to carry out its activities, an enterprise needs a certain minimum turnover of funds, for example, a permanent cash balance on a current account, some analogue of reserve capital. The author of the work adheres to the second interpretation.

Variable working capital reflects additional current assets needed during peak periods or as a safety stock.

The target setting of the working capital management policy is to determine the volume and structure of current assets, the sources of their coverage and the ratio between them, sufficient to ensure long-term and efficient production activities of the enterprise. The relationship between these factors and performance indicators is quite obvious. The constant fulfillment of obligations to creditors can lead to the rupture of economic ties with all the ensuing consequences.

The formulated target setting is of a strategic nature: it is important to maintain working capital in an amount that optimizes the management of current activities. From the standpoint of daily activities, the most important financial and economic characteristic of an enterprise is its liquidity, that is, the ability to pay off short-term accounts payable on time. If its cash, receivables, and inventories are kept relatively low, then the likelihood of insolvency or lack of funds to carry out efficient operations is high. Thus, it is possible to formulate the principle of working capital management, which allows minimizing the risk of loss of liquidity: the greater the excess of current assets over current liabilities, the lower the degree of risk of insolvency; thus, one should strive to build up net working capital.

The dependence between profit and the level of working capital has a completely different form (Fig. 1.5).

Rice. 1.5 Relationship between profit and working capital

With a low level of working capital, production activities are not properly supported, hence the possible loss of liquidity, periodic disruptions in work and low profits. At some optimal level of working capital, profit becomes maximum. A further increase in the amount of working capital will lead to the fact that the company will have at its disposal temporarily free, inactive current assets, as well as excessive financing costs, which will lead to a decrease in profits. In this regard, the working capital management principle formed above, which is associated with a reduction in liquidity risk, is not entirely correct.

Thus, the policy of working capital management should ensure that a compromise is found between the risk of loss of liquidity and operational efficiency. The working capital management policy boils down to solving two important tasks:

1. Ensuring solvency. The task is not fulfilled if the company is not able to pay bills, meet obligations, does not have a sufficient level of working capital, then the company may face the risk of insolvency.

2. Ensuring an acceptable volume, structure and profitability of assets. It is known that different levels of current assets affect earnings differently. For example, a high level of inventories will require correspondingly large operating costs, while a wide range of finished products can further increase sales volumes and increase revenues. Each decision related to determining the level of each type of working capital should be considered both from the standpoint of the profitability of this type of assets, and from the standpoint of the optimal structure of working capital.

The search for ways to achieve a compromise between profit, the risk of loss of liquidity and the state of working capital and sources of their coverage involves familiarity with various types of risk, which are reflected in the theory of financial management.

The risk of loss of liquidity or decrease in efficiency due to changes in current assets is commonly called left-sided, since these assets are placed on the left side of the balance sheet. A similar risk, but due to changes in liabilities, by analogy is called right-handed.

We can distinguish the following phenomena that potentially carry a left-sided risk:

1. Insufficiency of funds.

2. Insufficiency of own credit opportunities. This risk is associated with the sale of goods on credit on credit, resulting in the formation of receivables. From the position of financial management, receivables have a dual nature. On the one hand, the "normal" growth of receivables indicates an increase in potential income and increased liquidity. On the other hand, the company may not "endure" every amount of receivables, since an indeterminate receivable is an immobilization of its own working capital.

3. Lack of inventories.

4. Change in the volume of current assets. In this situation, financing costs increase, revenues decrease. Reasons for the formation of excessive volumes: slow-moving and stale goods, the habit of "keep in reserve", etc.

The most significant events that potentially carry a right-sided risk include the following:

1. High level of accounts payable.

2. Suboptimal combination between short-term and long-term sources of borrowed funds. The surplus covering current assets is both short-term accounts payable and fixed capital. Although long-term sources tend to be more expensive, in some cases they may provide less liquidity growth and greater overall efficiency.

3. High share of long-term debt capital.

In the theory of financial management, various options for influencing the level of risks have been developed. The main ones are the following:

1. Minimization of current accounts payable. This approach reduces the possibility of loss of liquidity. However, such a strategy requires the use of long-term sources and equity to finance most of the working capital.

2. Minimization of total financing costs. In this case, the focus is on the predominant use of short-term accounts payable as a source of asset coverage. This source is the cheapest, at the same time, it is characterized by a high level of default risk, in contrast to the situation when financing of current assets is carried out mainly from long-term sources.

3. Maximizing the total value of the firm. This strategy incorporates the working capital management process into the firm's overall financial strategy. Its essence lies in the fact that any decisions in the field of working capital management that contribute to an increase in the “price” of an enterprise should be recognized as appropriate.

The efficiency of the production, investment and financial activities of the company is expressed in the achievement of the planned financial results.

Sales revenue characterizes the overall financial result (gross income) from the sale of products (works, services). In Western literature, this indicator is called gross revenue. Sales revenue is one of the most important indicators of financial activity, which determines the rating of the company.

Revenue (gross income) from the sale of products (works, services) includes: revenue (income) from the sale of finished products, semi-finished products of own production, works, services; purchased products (purchased for assembly), construction, research work.

The proceeds from the sale can be determined by the moment the money is received on the current account or at the cash desk. This is documented by a bank statement from the company's current account or cash documents, on the basis of which cash is credited.

Enterprises can determine the sales proceeds and financial result at the time of shipment (performance of work), which is documented by the relevant shipping documents.

The difference between the proceeds from the sale of products (works, services) without VAT and excises and the cost of producing the sold products (works, services) is called the gross profit from sales (Fig. 1.6).

Gross profit from sales is an important financial result. This result is used in the firm's financial decision making.

The firm may have expenses, both related and not related to the main activity, which is taken into account when determining the overall financial result of its activities (Fig. 1.6).

The total financial result (profit, loss) at the reporting date is obtained by balancing the total amount of all profits and all losses.

The overall financial result is called balance sheet profit (Fig. 1.6). The balance sheet profit includes: profit (loss) from the sale of products, works, services; profit (loss) from the sale of goods; profit (loss) from the sale of tangible working capital and other assets; profit (loss) from the sale and other disposal of fixed assets; income and losses from exchange rate differences; income from securities and other long-term financial investments, including investments in the property of other enterprises; expenses and losses associated with financial transactions, non-operating income (losses).

The balance sheet profit minus taxes is called net profit.

Rice. 1.6 Scheme of formation and use of profit

1.5. Methodological provisions for the analysis of the financial condition of the enterprise

To determine and justify ways to improve the financial performance of the enterprise, it is necessary to conduct a thorough analysis of the financial condition.

The information base of the financial condition of the analysis are the following documents:

1. Balance sheet - form No. 1 (Appendix No. 1).

2. Statement of financial results - form No. 2 (Appendix No. 2),

3. Explanations to the balance sheet and income statement:

A) Statement of capital flows - form No. 3,

B) Statement of cash flows - form No. 4,

C) Appendix to the balance sheet - form No. 5.

The purpose of the analysis is a detailed description of the property and financial position of the enterprise, the results of its activities in the reporting period (1999), as well as the possibilities for the development of the subject in the future.

The plan for conducting an in-depth analysis of the financial and economic activities of the enterprise is as follows:

1. Building an analytical net balance.

2. Assessment and analysis of economic potential.

2.1. Assessment of property status and capital structure.

2.2. Cash flow analysis.

2.3. Analysis of the financial situation.

2.3.1. Liquidity assessment.

2.3.2. Assessment of financial stability.

3. Evaluation and analysis of the effectiveness of financial and economic activities.

3.1. Turnover analysis.

3.2. Profitability analysis.

4. Development of measures to improve the financial condition of the enterprise.

Before analyzing the financial condition of the enterprise, it is necessary to clear the balance sheet from regulatory articles and combine some articles (compact the balance sheet). This is due to the fact that the current reporting form in some cases is not sufficiently correct. The list of procedures for converting the reporting form of the balance sheet into an analytical balance sheet depends on the specific conditions.

The stable financial position of an enterprise largely depends on the appropriateness and correctness of investing financial resources in assets. The most general idea of ​​the qualitative changes that have taken place in the structure of funds and their sources, as well as the dynamics of these changes, can be obtained using a vertical and horizontal analysis of reporting.

Vertical analysis shows the structure of enterprise funds and their sources. Horizontal analysis of reporting is to determine the absolute and relative growth rates of balance sheet items.

The qualitative characteristics of fixed assets are characterized by the following indicators:

1. The share of the active part of fixed assets,

2. Wear coefficient and serviceability coefficient (these coefficients add up to 1),

3. Renewal coefficient (shows what part of the fixed assets available at the end of the reporting period are new fixed assets),

4. Retirement ratio (shows what part of the fixed assets with which the enterprise began operations in the reporting period, retired due to dilapidation and other reasons).

After a general description of the property status and capital structure, the next step in the analysis is the study of absolute indicators that reflect the essence of the financial stability of the enterprise. Depending on the ratio of the value of indicators of inventories, own working capital and sources of formation of reserves, the following types of financial stability can be distinguished:

1. Absolute financial stability: inventories are less than own working capital;

2. Normal financial stability: own working capital is less than inventories, which are less than sources of stock formation;

3. Unstable financial situation: inventories are less than the sources of stock formation;

4. Critical financial situation: characterized by the fact that the company has loans and loans not repaid on time, as well as overdue accounts payable and receivable.

Cash flow analysis can be carried out in two ways: direct and indirect. With the direct method, cash receipts and payments for current activities, investment and financial are analyzed. The indirect method of analysis allows you to adjust the profit of the enterprise, the change in which did not affect the amount of the enterprise's cash.

Liquidity ratios make it possible to determine the ability of an enterprise to pay its short-term obligations by realizing its current assets. In the course of financial analysis, the following indicators are used:

1. Current (total) liquidity ratio or coverage ratio;

2. Quick liquidity ratio or "critical evaluation";

3. Absolute liquidity ratio.

The current (general) liquidity ratio reflects the sufficiency of the enterprise's funds that can be used to pay off its short-term obligations.

, (1.1)

where TO - current liabilities

Quick liquidity ratio is defined as the ratio of the liquid part of working capital (that is, excluding inventories) to current (short-term) liabilities.

The absolute liquidity ratio is the most stringent solvency criterion, showing what part of short-term liabilities can be repaid immediately.

, (1.2)

where DS - cash

KFV - short-term financial investments

KO - short-term liabilities

For conclusions, the values ​​of liquidity indicators must be compared with the normative values.

The deterioration of the financial condition of the enterprise is accompanied by the "eating away" of equity capital and the inevitable "getting into debt". Consequently, financial stability falls, that is, the financial independence of the enterprise, the ability to maneuver with its own funds. Financial stability is characterized by the ratio of own and borrowed funds. This indicator gives only a general assessment of financial stability. Therefore, in practice, a whole system of indicators is used to characterize the state and structure of the enterprise's assets and their availability with sources of coverage (liabilities): indicators that determine the state of working capital, and indicators that determine the state of fixed assets. Thus, to characterize financial stability, the following indicators are calculated (Table 1.1).

Table 1.1

Indicators of financial stability

Name of indicator Calculation formula
1 2
1. Characterizing the ratio of own and borrowed funds
1. Autonomy coefficient Ka = Equity: Total Capital
Kf = 1: Ka
3. Ratio of own and borrowed funds Kc = Liabilities: Equity
Kp \u003d (Equity + long-term liabilities) : Total amount of capital
2. Characterizing the state of working capital
Cob. current act. = Own working capital: Current assets
Math.book = Own working capital: Inventories

Xoot.record and CC = Inventory: Own working capital

Continuation of the table. 1.1

Rec button = (Own working capital + Short-term loans + Accounts payable) : Inventories
5. Equity flexibility ratio Kman.s.k. = Own working capital: Equity
6. The coefficient of maneuverability of functional capital Kman.f.k \u003d (Cash + Short-term financial investments): Own working capital
3. Indicators characterizing the state of fixed assets
1. Permanent asset index Ipermanent assets = Real estate: Sources of own funds
2. Coefficient of the real value of the property Kr.st. = Real Assets: Total Equity
3. Depreciation accumulation factor Kam. = Depreciation amount: Cost of fixed assets
4. The ratio of current assets and real estate Xoot current act. and real estate = Current assets: Real estate

Further, to assess the financial condition of the enterprise, it is necessary to conduct an analysis that allows you to identify how efficiently the company uses its funds. The indicators characterizing the efficiency of production include turnover ratios, profitability, productivity.

The turnover ratio shows how many times a year (or for the analyzed period) certain assets of the enterprise are turned over:

1. Asset turnover ratio:

where NOR is the net sales volume

ACA - average annual asset value

2. Equity turnover ratio:

FSC - cost of equity

3. Turnover ratio of invested capital:

, (1.5)

where NOR - net sales volume

ACV - average annual cost of equity

DO - long-term liabilities

4. The turnover ratio of capital goods:

where NOR - net sales volume

CPA - average annual value of real assets

5. Turnover ratio of fixed assets:

, (1.7)

where NOR - net sales volume

SNI - the average annual value of real estate

6. Current assets turnover ratio:

, (1.8)

where NOR - net sales volume

STA - average annual value of current assets

Profitability ratios reflect how effectively the company uses its funds in order to make a profit. There are two groups of profitability indicators: return on equity and return on sales (Table 1.2).

Table 1.2

Profitability indicators

Index Calculation formula
1. Return on equity
1. Return on assets at book value Pa = Balance Sheet Profit: Average Annual Asset Value
2. Return on equity Рк = Balance sheet (net) profit: Average annual cost of equity capital
3. ROI Pi \u003d (Income on securities + Income from equity participation) : Average annual value of long-term and short-term financial investments
2. Profitability of sales
1. Overall profitability Ro \u003d Balance sheet profit: (Net sales proceeds + Income from non-operating operations)
2. Profitability ratio of the main activity Кр = Result from sales: Net sales proceeds

To assess the efficiency of production, such indicators as labor productivity, capital-labor ratio, capital productivity are analyzed.

There is a relationship between the return on assets, asset turnover and return on sales, which can be represented as follows:

, (1.9)

where RA - return on assets

OA - asset turnover

RRS - profitability of sold products

Thus, in a market economy, financial management of an enterprise is one of the key elements of business organization.

Analysis of the financial condition allows you to determine the financial position of the enterprise and ways to improve it. Using the necessary methodological base, management is able to effectively influence the financial results of the enterprise, achieving its goals.

In the second chapter, we will analyze the financial performance of Insel-Fish LLC.

The Inzel-Fish enterprise was registered in 1997 and is located in the city of Yuzhno-Sakhalinsk, Sakhalin Region.

Organizational and legal form of the enterprise is a limited liability company (LLC). In accordance with Art. 87 of the Civil Code of the Russian Federation, the participants in the company are not liable for its obligations and bear the risk of losses associated with the activities of the company, within the value of their contributions.

Inzel-Fish LLC operates in accordance with the Civil Code of the Russian Federation adopted by the State Duma of the Russian Federation on October 21, 1994 and the Federal Law “On Limited Liability Companies.” From 08.02.98

The founding documents of the company are the Memorandum of Association and the Charter, signed by the participants (founders) of the company. The founders of Inzel-Fish LLC are two individuals whose shares in the authorized capital are equal.

The purpose of the activities of the NGO "Insel-Fish" is the production of products, the performance of work and the provision of services in order to meet public needs and make a profit. To achieve this goal, the company carries out the following main activities: fishing and processing of fish; extraction and processing of seafood; organization of trade (wholesale, retail); organization of fish farming and fish farming

Thus, Insel-Fish LLC specializes in the extraction and processing of fish products.

The organizational structure of the firm is shown in Fig. 2.1.

Rice. 2.1 Organizational structure of Insel-Fish LLC

The supreme governing body of an LLC is the general meeting, which consists of the founders. Each founder has an equal number of votes.

The executive body of the company is the administration headed by the director. The director is appointed by the general meeting of founders. The administration resolves all issues related to the activities of Insel-Fish LLC, except for issues related to the exclusive competence of the general meeting of participants.

Deputy Director of the Fleet manages the activities and operation of fishing vessels, their maintenance, repair, and going to sea.

Control over the financial activities of the enterprise is carried out by the financial service and accounting. The financial department specialist performs the following functions of financial management:

Modernly provides financial data of the required nature;

Analyzes monthly, quarterly, annual financial reports to identify opportunities to improve the results of future work;

Analyzes the financial position of the enterprise, provides opportunities to improve performance, etc.

A competent specialist is also the chief accountant, whose duties include accounting, preparation of financial statements, participation in the economic analysis of economic activity.

A legal adviser is subordinate to the General Director, who solves the legal issues of the enterprise.

Deputy in production, he heads the fish and seafood processing workshop. The workshop produces the following products: preserves, incl. herring, pink salmon, chum salmon, cod; salted products, herring, pink salmon, salmon caviar, minced food.

Deputy deals with the marketing of fish products. In his submission are warehouse workers, commodity experts, and a sales economist.

The sales organization is centralized, that is, the warehouse management reports directly to the management of the sales department.

The products of Inzel-Fish LLC mainly find consumers in Russia (Far East, Siberia). Transportation of products is carried out by sea and rail.

The main form of settlement with buyers is non-cash. The settlement period is determined in the supply and purchase and sale contracts. The average period is 44.8 days.

The main technical and economic indicators of the activity of Insel-Fish LLC are presented in Table. 2.1.

Table 2.1

The main technical and economic indicators of Inzel-Fish LLC

The dynamics of the main technical and economic indicators is presented in Table 2.2.

Table 2.2

Dynamics of the main technical and economic indicators

Indicators Absolute change Growth rate, %
98/97 99/98 98/97 99/98

1. Catch of fish and non-fish objects, thousand tons

2. Commodity output of food products, thousand tons

3. The volume of marketable products, thousand rubles.

4. The cost of commercial products, thousand rubles.

5. Proceeds from sales, thousand rubles.

6. Profit from core activities, thousand rubles.

7. The cost of OPF, thousand rubles.

8. Number of employees, pers.

9. Labor productivity

Thousand rub./person

Tons/person

10. Capital-labor ratio, thousand rubles / person

11. Return on assets, rub./rub.

12. Profitability of products,%

(by profit from sales)

13. Costs per rub. commercial products, cop.

The data of tables 2.1 and 2.2 show that output increases during the analyzed periods both in natural and in monetary units. Thus, the catch of fish and non-fish objects in 1998 increased by 49% compared to 1997 and amounted to 24.8 thousand tons. In 1999, the growth rate of the catch decreased somewhat, but still amounted to a high value - 130.6% or 32.4 thousand tons of fish. Commercial output of food products completely repeats the dynamics of fish catch, since according to the technology of fish processing, about 1% of the volume is food waste. The dynamics of the indicator of the volume of marketable output does not quite accurately reflect the real volume of production: in 98/97 - a growth rate of 113.7%, in 99/98 - 140.4%. This indicates the influence of prices and assortment shifts on the value of this indicator - in the period 99/98 this influence is most noticeable.

I will dwell only on the negative aspects of the negative trend is the rapid growth of production costs, if in 1998 this figure increased by 32.4% and amounted to 11651.1 thousand rubles, then in 99. growth has already amounted to 50.3%. As a result of the outstripping growth rates of prime cost over the growth rates of marketable output, there is an increase in costs per ruble from 0.73 rubles. in 1997 to 0.91 in 1999 And this, in turn, indicates a decrease in the rate of profit of the enterprise.

The second negative side of the activity of Inzel-Fish LLC is low sales revenue: in 97 it amounted to only 74% of the volume of marketable products, in 98 it increased by 4.3%, but at the same time fell in relation to marketable products to 68% (9397.813: 13707.02). A similar picture is observed in 1999, with the growth of revenue by 4.8%, there is a decrease in its weight in marketable output to 51% (9853.12: 19241.89).

Thus, the system of sales of products is poorly oriented to the enterprise, work is not being done to reduce accounts payable.

The simultaneous increase in cost and a slight increase in revenue had a negative impact on the amount of profit: if in 1997 its value was 2.7 thousand rubles, then in 98 there was already a loss in the amount of 2253.3 thousand rubles, and in 199. - 7657.0 thousand rubles, i.e., the loss increased by 5403.7 thousand rubles. Thus, over the past two years, the company's products have become unprofitable.

A positive trend in the dynamics of the main economic indicators can be called the growth of labor productivity and capital-labor ratio. The indicator of labor productivity - output per worker - increased in 1998. by 23.1% compared to 97, and in 99. - by 41.9% and amounted to 32.2 thousand rubles. / person When studying the production, measured in physical terms (tons / person), there is also a growth trend. This indicates a well-developed system of labor incentives at the enterprise.

The growth of the capital-labor ratio from 153.5 thousand rubles / person. up to 230.2 thousand rubles/person (growth rate of 150%) indicates that in the face of a constant shortage of free cash, the company is trying, as far as possible, to update the production base, modernize it, and reduce the share of manual labor.

Thus, the preliminary analysis of the main technical and economic indicators of Insel-Fish LLC for the period from 1997 to 1999 showed the presence of negative trends: a decrease in profits, an increase in costs, low sales revenue, which affects production efficiency and undermines the competitiveness of the enterprise. Therefore, the search for ways to improve the financial performance of Insel-Fish LLC is quite relevant and necessary.

To make optimal decisions on the operational management of production and marketing of products, to ensure proper control over production costs and compliance with standards, to ensure cost reduction as one of the most important factors in profit growth, it is necessary to systematically compare the actual production costs with cost estimates, as well as compare the actual unit cost products with cost levels provided for in the planning of production costs.

Let's analyze the data on the total costs for the production of minced meat (in dynamics and estimated values) (Table 2.3).

Table 2.3

Analysis of data on the size and structure of costs for the production of minced meat

Economic element of production costs Production costs, thousand rubles Production cost structure, % Adjusted for 1999 production volumes, thousand rubles.
1999 1999
According to the estimate Actually According to the estimate Actually 1998 in fact for 1999 According to the estimate for 1999
Raw materials 375,4 380,5 387,3 64,0 63,5 63,6 404,3 371,3
Fuel and energy 35,1 40,6 37,4 5,9 6,8 6,1 37,8 39,6
18,7 18,7 18,9 3,2 3,1 3,1 20,1 18,3
148,6 150,3 158,7 25,3 25,1 26,1 160,0 146,7
8,4 8,9 6,4 1,4 1,5 1,1 9,1 8,7
Total 586,2 599,0 608,7 100,0 100,0 100,0 631,3 584,6
2134,1 2300,0 2245,6 - - - - -

Data on changes in costs will be presented in Table 2.4.

Table 2.4

Cost dynamics data

Economic element of the cost of minced meat production Deviation of actual costs for 1999 from data
Actual costs for 1998 Based on 1999 cost estimates. Adjusted according to data on actual production volumes in 1998, estimated data
Thousand rub. % Thousand rub. % Thousand rub. % Thousand rub. %
Raw materials 11,9 2,0 6,8 1,1 -17 -2,7 16 2,7
Fuel and energy 2,3 0,4 -3,2 -0,5 -0,4 -0,06 -2,2 -0,4
Depreciation of the main production 0,2 0,03 0,2 0,03 -1,2 -0,2 0,6 0,1
Salary with accruals to the relevant funds 10,1 1,7 8,4 1,4 -1,3 -0,2 12 1,9
Payment for third party services -2 -0,3 -2,5 -0,4 -2,7 -0,4 -2,3 -0,4
Total 22,5 3,83 9,7 1,63 -22,6 -3,56 24,1 4,3
For reference: production volume in comparable prices - 7,7 - 1,1 - -2,4 - -

The data in tables 2.3 and 2.4 allow us to draw the following conclusions.

1. Actual output for 1999 in comparable prices (1998 prices) is 101.1% (2245.6 / 2134.1 * 100) and 97.6% (2245.6 / 2300 * 100) of the envisaged output for 1999 according to the business plan, while this plan provided for an increase in output by 7.7% (2300.0 / 2134.1 * 100 - 100).

2. The amount of production costs actually for 1998 according to the estimate and actually for August - December differ not only in the specific costs of production factors per unit of specific types of manufactured products, but also in the total production volumes and the composition of products (changes in its structure) . The impact of differences in production volumes (with some measure of convention) can be weakened by adjusting the size of costs for each economic element and the total cost of the coefficient (index) of output. It is in this way that in each of the lines in columns 8 and 9 of Table 2.4, the costs, adjusted for the corresponding volumes of production, are calculated, which are necessary for subsequent comparison with the data in column 3 (column 8 / column 2 * 1.077 and colum 9 = gr. 3 * 0.976).

3. With even greater conditionality, one can estimate the degree of differences in the structure of manufactured products by comparing data on the shares of individual economic cost elements in their total for 1998 and 1999 (according to cost estimates and actually produced in columns 5, 6, 7 of the table 2.3). Let us calculate, as a summary measure of changes in the structure, the average relative deviation of one structure from another, using the method of calculating average relative linear deviations, that is, according to formula (2.1).

where d1 is the share of the indicator in the compared period;

d0 - shares of the indicator in the base period;

n is the number of compared indicators.

We will make a comparison between the differences in the cost structure of actually produced products in 1998 and the planned (cost estimate) for 1999, as well as between the cost structure for actually produced products in 1999 and the structure provided for in the cost estimate for this month.

= |(63,5 – 64) + (6,8 – 5,9) + (3,1 – 3,2) + (25,1 – 25,3) + (1,5 – 1,4)| : 5 = 0,36;

|(63,6 – 63,5) + (6,1 – 6,8) + (3,1 – 3,1) + (26,1 – 25,1) + (1,1 – 1,5)| : 5 = 0,44.

Thus, the greatest discrepancies are observed between the structure of costs for the production of minced meat actually for 1999 and according to the plan (according to the estimate) for the same period.

Table 2.4 compares actual production costs by economic element and overall in 1999 with production-adjusted estimates and production costs in 1998, as well as with the original estimate.

Columns 2, 4, 6 and 8 (Table 2.4.) show the results of differential comparisons, and columns 3, 5, 7 and 9 - calculations of the impact of changes in costs for this element on the total final change in production costs in relative terms.

The algorithms used in these calculations can be represented as follows:

a. Differential Comparisons:

column 2 (Table 2.4) = gr. 4 (Table 2.3) - gr. 2 (Table 2.3);

column 4 (Table 2.4) = gr. 4 (Table 2.3) - gr. 3 (Table 2.3);

column 6 (Table 2.4) = gr. 4 (Table 2.3) - gr. 8 (Table 2.3);

column 8 (Table 2.4) = gr. 4 (Table 2.3) - gr. 9 (Table 2.3);

b. Calculation of the influence of relative changes:

column 3 (Table 2.4) = gr. 2 (table. 2.4) / total gr. 2 (Table 2.3) * 100;

column 5 (Table 2.4) = gr. 4 (table. 2.4) / total gr. 3 (Table 2.3) * 100;

column 7 (Table 2.4) = gr. 6 (table. 2.4) / total gr. 8 (Table 2.3) * 100;

column 9 (Table 2.4) = gr. 8 (table. 2.4) / total gr. 9 (Table 2.3) * 100.

The data in Table 2.4 show the following. In comparison with the actual costs in 1998, in 1999 there is an overspending in the amount of 22.5 thousand rubles. or an increase in costs by 3.83%. In comparison with the planned costs according to the estimate in 1999, there is also an overrun - 9.7 thousand rubles. or 1.63%. However, when comparing the actual indicators of 1999 and the costs adjusted for the volume of production in 1998 and according to the 1999 estimate, a slightly different picture is observed, namely: there is a cost savings of 22.6 thousand rubles. (or - 3.56%) when compared with the adjusted amount of costs in 1998 and an overrun of 24.1 thousand rubles. (or 4.3%) with an adjusted plan (estimate). Moreover, in the first case, savings are observed in all cost items (especially in the item of remuneration for services of third-party organizations - by 0.4%), in the second case, there is an overrun in such items as raw materials and materials (2.7%), depreciation (0 .1%), wages (1.9%), and in other items - savings (fuel and energy - (-0.4%), payment for services of third-party organizations (-0.4%).

Thus, in comparison with 1998, the enterprise is reducing the cost (value of costs), however, when planning the cost, a further reduction in the cost of raw materials, materials, labor costs can be considered as a reserve.

We will analyze the implementation of the plan and the dynamics of the cost of minced food based on the indicator "cost of a unit of production".

To carry out the necessary calculations, we use the data in Table. 2.5.

The given data allow you to analyze the change in the cost of a unit of production and the costs of the entire planned and actual output.

Let's define the following relative indicators.

A. the index of the planned target for the change in cost:

Upl. = Zpl. / Z0 = 11.8 / 10.3 = 1.14.

The result obtained means that according to the plan, the cost of a unit of production (1 kg of minced meat) in the planning period should increase by 14%.

Table 2.5

Output and production costs

B. Index of fulfillment of the planned task by the level of cost of 1 kg of minced meat:

UVP = Z1 / Zpl. = 12.1 / 11.8 = 1.025.

In other words, the actual cost of 1 kg of minced meat in 1999 was 2.5% higher than the predicted one.

B. the index of the actual cost reduction of a unit of production (1 kg of minced meat) in the reporting period compared to the base:

UV \u003d Z1 / Z0 \u003d 12.1 / 10.3 \u003d 1.17.

Thus, the actual cost of 1 kg of minced meat in 1999 increased by 17% compared to 1998.

It is easy to see that the obtained indices form an interconnected system of indicators, since:

UV \u003d UVp * Upl \u003d 1.14 * 1.025 \u003d 1.17.

In addition to the relative ones, we also calculate the absolute indicators characterizing the deviation of the compared levels of the unit cost of production (1 kg of minced meat) (indicators of absolute savings and overspending):

A. Savings (overspending) to reduce the cost of a unit of production (1 kg of minced meat) according to the plan:

Epl \u003d Zpl / Z0 \u003d 11.8 - 10.3 \u003d 1.5 thousand rubles.

B. The actual absolute deviation of unit cost levels in the reporting period compared to the base:

Ef \u003d Z1 / Z0 \u003d 12.1 - 10.3 \u003d 1.8 thousand rubles.

C. An over-planned change in the cost of 1 kg of minced meat, reflecting the cost overrun in terms of production costs:

Esp \u003d Z1 / Zpl \u003d 12.1 - 11.8 \u003d 0.3 thousand rubles.

All three indicators reflect cost overruns per unit of output (1 kg of minced meat).

We determine the result from the application of the cost of 1 kg of minced meat based on its entire volume.

A. the planned cost overrun from a change in the cost of 1 kg of minced meat, based on its entire volume planned for release, amounted to:

Ppl \u003d (Zpl - Z0) * qpl \u003d (11.8 - 10.3) * 50762 \u003d 76143 rubles.

B. The excess cost due to the deviation of the actual cost from the planned cost, based on the entire volume of actually produced products, has reached:

Psp \u003d (Z1 - Zpl) * q1 \u003d (12.1 - 11.8) * 50305 \u003d 15091.5 rubles.

B. the actual cost overrun due to the deviation of the actual cost level in the reporting period from its base level, based on the entire volume of actually produced products, is equal to:

Pf \u003d (Z1 - Z0) * q1 \u003d (12.1 - 10.3) * 50305 \u003d 90549 rubles.

On the basis of the balance sheet of the Insel-Fish PA, we will draw up an analytical (compacted) balance sheet for 1999. For this purpose, we will carry out the following actions to adjust the balance:

1. It is necessary to reduce the balance sheet at the end of the year by the amount of losses (8141.6) recorded in the active part of the balance sheet. At the same time, reduce equity capital by the same amount.

2. Exclude from the balance at the end of the year the amount of "deferred expenses" by 41.3 thousand rubles. by the same amount it is necessary to reduce the size of own capital or inventories.

3. Increase the size of inventories at the end of the period by the amount of VAT on purchased goods (24.0 thousand rubles)

4. Exclude from the sum of inventories the cost of goods shipped at the beginning of the period 5488.8 thousand rubles, at the end of the year - 12648.5 thousand rubles). The amount of receivables must be increased by the same amount.

5. Reduce the amount of short-term liabilities (borrowed funds) by the amount of "deferred income" (at the beginning of the year 273.05 tr., at the end of the year - 1.17 tr.), "reserves for future expenses and payments" ( at the beginning of the year - 216.38 tr., at the end of the year - 2902.81 tr.). By the same amounts it is necessary to increase the size of own capital.

Based on the foregoing, the condensed analytical net balance for 1999 is as follows (Table 2.6)

Table 2.6

Compacted analytical balance

Assets For the beginning of the year At the end of the year Passive For the beginning of the year At the end of the year

1. Non-current assets

fixed assets

Long-term financial investments

1. Equity

Authorized capital

Funds and reserves

Section 1 Total 127867,7 139897,8 Section 1 Total 136311,8 147399,4

2. Current assets

Stocks and costs, incl.

production reserves

finished products

Accounts receivable

Cash

2. Raised capital

Long-term liabilities

Short-term liabilities

Section 2 total 3602 43238,11 Section 2 total 27577,8 35736,4
Total assets 163889,7 183135,9 Total liabilities 163889,7 183135,9

Based on the data of the compacted analytical balance (table 2.6), we will carry out a vertical and horizontal analysis (table 2.7)

As can be seen from Table 2.7, property (assets) for the reporting year increased by 19246.2 thousand rubles, that is, by 12%. The growth of assets occurred due to the increase in working capital, the value of which increased by 1.2 times 9t.u. by 20%), as well as due to the increase in the cost of fixed assets by 19%. At the same time, the share of fixed assets in the value of all property increased from 70.1% to 74.9%, and of working capital from 22% to 23.6%.

Table 2.7

The structure of the property of the enterprise and the sources of its formation

Indicators Indicator value Change
Beginning of the year thousand rubles In % to the balance currency At the end of the year, thousand rubles In % to the balance currency (column 5 - gr. 3), thousand rubles Gr. 5: c. 3), times.
1 2 3 4 5 6 7

1. Non-current assets

fixed assets

Long-term financial investments

139897,8137198,3

2. Current assets

Stocks and costs

Accounts receivable

Cash:

Name of indicator As of To cover stocks surplus (+) or lack of sources of funds
As of
For the beginning of the year At the end of the year For the beginning of the year Finally
1. Inventory
2. Own working capital
3. Other sources of stock formation

Using the reporting form No. 4, we will consider the generalized information on the cash flow at the enterprise (Table 2.10).

According to Table 2.10, the following conclusions can be drawn. The increase in cash was provided by the current activities of the enterprise: the total cash inflow for these activities amounted to 2451.3 thousand rubles. Cash inflows from current activities were 100% related to sales proceeds. The outflow of funds by 54.4% was associated with the payment of goods and materials received by the enterprise and the services rendered, as well as with wages - by 35.3%.

Cash flow in the enterprise (direct method)

Indicators Amount, thousand rubles

Current activity:

Revenues from sales

Advances received

Settlements with suppliers

With your employees

With social authorities insurance

According to the budget

Advances issued

Interest on bank loans

Total 2451,3

Investment activities:

Income:

Sale of long-term assets

Investments

Total -2574,8

Financial activities:

Loans received

Return of loans

Total -

Total change in cash

Cash at the beginning of the year

Cash at the end of the year

In terms of financial activity, the enterprise for the reporting year had neither inflow nor outflow of funds due to the absence of such activity. The largest outflow of funds occurred at the enterprise as a result of investment activities - balance - (-2574.8 thousand rubles). Return on investment (construction in progress) is expected in 1.5 years. The cumulative change in cash from all types of activities amounted to - (123.5 thousand rubles).

Thus, the solvency of the enterprise for the reporting period has deteriorated.

Let us characterize, firstly, the financial position of Insel-Fish LLC through liquidity indicators, that is, we will determine the ability of the enterprise to pay its short-term obligations by realizing its current assets. Using the data of form No. 1 (balance sheet), we will compile table 2.11.

Liquidity indicators

The overall liquidity ratio was 1.28 and 1.12 as of the beginning and end of the year, respectively. The deterioration indicates that the company's working capital allows you to pay off debts on short-term obligations. However, a decrease in this indicator indicates a certain deterioration in the situation, therefore, control over the growth of accounts payable is necessary.

The quick liquidity ratio at the beginning of the year was equal to 0.91, and by the end of the year it decreased from 0.91 to 0.87. this indicates that liquid assets are not enough to pay off short-term debts and, if necessary, the enterprise will be forced to pay at the expense of inventory.

The absolute liquidity ratio at the beginning and end of the year was 0.01 and 0.007, respectively. This value is simply miserable, and its decrease says that, if necessary, the company can immediately repay only 0.7% of its debt (1% at the beginning of the year).

Conclusion: the enterprise will not have enough liquid funds to pay off short-term debts, it will be forced to pay at the expense of inventory payments. But, in general, it will be able to answer for its debts.

Further, in the course of analyzing the financial situation, we will assess the financial stability of the enterprise, that is, the financial independence of the enterprise, the ability to maneuver with its own funds, sufficient financial security for an uninterrupted process of activity.

To do this, on the basis of the balance, we calculate the following indicators (Table 2.12).

Based on the data in Table. 2.12 we can draw the following conclusions. The autonomy ratio indicates the independence of the enterprise from borrowed funds, although its dynamics can be seen to decrease, which is associated with an increase in accounts payable. The company is trying to keep the profits in circulation. For creditors, this is a significant indicator, since all borrowed capital can be compensated by the property of the enterprise. The value of the "financial dependency ratio" confirms the above conclusion: at the beginning of the year, in every 1 ruble invested in assets, 17.3% was borrowed. By the end of the year, dependence on borrowed funds increased by 27%.

Index Indicator value Recommended criterion
For the beginning of the year At the end of the year
1 2 3 4
Characterizing the ratio of own and borrowed funds
1. Autonomy coefficient 0,82 0,79 More than 0.5
2. Coefficient of financial dependence 1,21 1,27
3. Leverage ratio 0,21 0,25
4. Investment coverage ratio 0,82 0,79
Characterizing the state of working capital
1. The coefficient of security of current assets with own working capital 0,23 0,17 More than 0.1
2. The coefficient of security of inventories with own working capital 1,6 1,2 More than 0.5
3. The ratio of inventories and working capital 0,6 0,85 More than 1 but less than 2
4. Inventory coverage ratio 2 2,24

The value of the coefficient of borrowed funds (showing the ratio of borrowed and equity capital) 0.21 and 0.25 - fully correlates with the previously considered indicators of the autonomy coefficient and the financial dependence coefficient.

Due to the absence of long-term obligations, the value of the investment coverage ratio remained at the level of the autonomy coefficient, that is, their value at the beginning of the year was 0.82 and at the end of the year - 0.79.

Conclusion. All of the above indicates that despite the high share of equity in the total assets, negative changes have occurred in the current year. Significantly increased the amount of borrowed funds, and not long-term, which were supposed to be used for the reconstruction of production, but short-term for the implementation of the current activities of the enterprise (arrears in settlements with suppliers, employees for wages, with the budget).

The coefficient of security of current assets with own working capital shows what part of the working capital of the enterprise was formed at the expense of equity capital. As calculations show, at the beginning of the year, 23% of working capital at Insel-Fish LLC was formed at the expense of its working capital. By the end of the year, this figure dropped to 17%, which indicates the use of own working capital for other purposes.

The next indicator - the ratio of the provision of inventories with own working capital - shows that the company does not need to attract borrowed funds.

The value of the ratio of inventories and own working capital indicates the irrational use of own working capital. At the beginning of the year, its value was 0.6, by the end of the year the situation improved somewhat - 0.8. But nevertheless, it does not correspond to the normative value. This is due to the fact that part of the own working capital "settled" in receivables.

All of the above reasoning about the nature of the state of working capital is confirmed by the following indicators.

"Normal" sources of funds (own working capital, accounts payable) will be enough to cover twice the inventories. This can be seen from the value of the indicator "inventory coverage ratio" - at the beginning of the year it is 2, at the end - 2.24. But due to the low share of liquid funds (the coefficient of maneuverability of functional capital was 0.04 at the beginning of the year and 0.02 at the end of the year, which shows only 4% and 2%, respectively, the share of absolutely liquid funds in the composition of own working capital), the enterprise does not is able to use this advantage of the development of the material and production base.

The value of the capital flexibility ratio shows that only 6% of equity at the beginning of the 1999 period and a decrease to 5% at the end of the year is in a mobile form.

Conclusion: the enterprise has opportunities to increase inventories and costs, but as a result of low mobility of funds as a result of a large debt of suppliers (and its growth), it is not possible to really use this opportunity.

The next group of indicators characterizing the financial stability of an enterprise includes indicators that determine the state of fixed assets.

The fixed composition index, which reflects the share of non-current assets in the sources of own funds, has a high value: during the year it changed from 0.8 to 0.9. Such a high value is explained by the high cost of fixed assets and the company's investment of part of its working capital in real estate.

The coefficient of the real value of the property, which determines the level of the production potential of the enterprise, the availability of the production process with the means of production, shows a high value. Moreover, over the period it increased from 0.74 to 0.76. This indicates a high production potential.

Although the depreciation accumulation coefficient is high, its decrease from 0.4 to 0.3 indicates that the management of the enterprise cares about the future and takes active measures to technically re-equip fixed assets.

The coefficient characterizing the ratio of current assets and real estate changed in 1999 from 0.31 to 0.32. Based on the consideration that the minimum financial stability of an enterprise is achieved when liabilities are guaranteed to be covered by current assets, a sign of such stability is the fulfillment of the condition: the ratio of the ratio of current assets and the value of real estate is greater than the ratio of borrowed funds to equity capital. In 1999 this condition is met. At the beginning of the year, these figures were 0.31 and 0.21, respectively, and at the end of the year, 0.32 and 0.25.

Conclusion: the enterprise has a high production potential, tentatively for the reconstruction of production.

Based on the foregoing, we can conclude that the company has a certain margin of safety. Indicators of autonomy, production potential indicate financial stability. But the state of working capital, including the growth of accounts receivable, speaks of the need to improve it, since a significant part of the funds is “idle”, is not directed to the development of inventories.

To assess the efficiency of production, first of all, we calculate the turnover rates (Table 2.13).

The data in table 2.13 indicate a deterioration in the financial position of the enterprise. The turnover of current assets is very slow, moreover, in 1999 it decreased by 0.003 times, which led to an outflow of funds. In order to maintain normal production activity (at least at the level of the previous year), the enterprise was forced to raise additional funds. Calculation of additional attraction of funds is carried out according to the formula:

At Inzel-Fish LLC, the amount of additional funds raised was ( ) 8621.5 thousand rubles.

To identify the reasons for the low turnover of current assets, it is necessary to analyze the change in the speed and period of turnover of the main types of working capital (inventory, finished products and receivables) (Table 2.14).

Continuation of the table. 2.14

The data in table 2.14 indicate an increase in the turnover of inventories. The shelf life of inventories decreased by 20.4 days. and amounted to 203.4 days. The turnover of finished products increased especially strongly. Its shelf life has been reduced by 13 days. This may indicate an improvement in the work of the sales departments of the enterprise, the release of products of a sufficiently high quality and, as a result, well sold.

Of particular interest is the indicator of the turnover of receivables.

At Inzel-Fish LLC, the turnover ratio of receivables on accounts receivable for the year amounted to 0.26 times (9853.12: 36854.3). The duration of the period required for the enterprise to receive debts for sold products (the term of a commodity loan) was 1384.6 days (1: 0.26 * 360). Thus, the decrease in the turnover of current assets is associated with the presence of doubtful debtors.

In table. 2.15 consider a summary table of indicators of asset turnover.

Index Indicator value Change
For 1998 For 1999

Turnover, times:

Equity 0,068 0,067 -0,001
Invested capital 0,068 0,067 -0,001
means of production 0,077 0,068 -0,009
fixed assets 0,08 0,07 -0,01

current assets

Same in days

inventories

Same in days

Accounts receivable

Same in days

Table data. 2.15 indicate a slowdown in the turnover of funds at the enterprise, especially for receivables. The slower the funds (especially working capital) are turned around in the process of the enterprise's operation, the more they will be required for a given volume of production. A slowdown in turnover indicates difficulties in marketing.

The data in Table 2.16 show that in the current year the main production was unprofitable, the enterprise not only did not make a profit, but also turned out to be at a loss.

It should be noted that the same trend has been repeated for the second year. The company has already taken a number of measures to get out of the unprofitable state: acquired fixed assets, slightly increased the turnover of finished products. But this is not enough.

In this regard, it is necessary to continue to carry out activities related to increasing the rate of turnover of funds, increase the share of profits in sales proceeds, control settlements with customers, and enter new markets for products.

Summary table of indicators of profitability of production labor productivity

Index Indicator value Change
For 1998 For 1999
Return on assets (kopecks per invested, rub.)

By book profit

By net profit

Equity:

By book profit

By net profit

Investments 1,04 -
Profitability of sales

General (for all types of activities):

By book profit

By net profit

By main activity:

By book profit

By net profit

Labor productivity (output), thousand rubles/person

Profit per worker, thousand rubles/person

Capital-labor ratio, thousand rubles/person

Due to geographical, economic and political developments, the Far East remains and will remain the main region of Russia for the extraction of marine products. Other areas - the Baltic, the Caspian, the Black and Azov Seas and others - in comparison with the Far East - occupy a smaller share in the fish market. According to statistics, in 1999, 73% of the total catch was taken in the Far East. As shown by the data on the activities of Inzel-Fish LLC (Table 1.2), as well as statistical data on the fishing regions of Russia, the volume of fish catch is constantly growing. And this speaks of the development of the fish market, of its relatively high growth rates. This is due to the fact that fish products are relatively cheap compared to other protein-containing products, easy to process, and contain substances necessary (beneficial) for human health (for example, iodine, phosphorus). The attractiveness of the product is also due to "public relations", when the media record the fact that the average Russian consumes about 23 times less seafood than is necessary from a physiological and medical point of view.

In the Far East, the fishing industry is represented by enterprises formed on the basis of former collective farms and artels. An organization has been operating in the city of Nakhodka for 5 years, which unites almost all coastal fishing and fish processing enterprises. There are now about 8 large fishing enterprises on Sakhalin, although only 4 years ago there were about 4 (large) ones. The share in the fish market of Sakhalin (in terms of the average annual catch) of Inzel-Fish LLC is about 6% (according to the sales department). To determine the company's development strategy, we will use the materials of the Boston Consulting Group (BCG) and the McKinsey matrix.

The BCG matrix "market growth rate - market share" is designed to classify the organization's strategic business units (SHU) using two parameters: relative market share, which characterizes the strength of the SHU's position in the market, and the market growth rate, which characterizes its attractiveness.

LLC "Insel-Fish" in this matrix occupies the position of "difficult children" - with a low value of the strength of the market position (share) and high attractiveness of the market. For the transition of the company (its SCHE) to the position of a "star", investments are needed, measures are needed to gain a large share in the market. This conclusion is confirmed by the analysis of the SCE LLC "Insel-Fish" using the McKinsey matrix. It is necessary to invest and develop those SCHEs that are the most attractive from a business standpoint, that is, selectivity and elective growth for individual SHUs is necessary. But at the same time, the author believes that the specificity of the fishing industry (production) is such that the main SCHE is the catch of fish, and the methods of its processing complement this economic unit.

Thus, the enterprise must analyze the effectiveness of products in terms of processing methods (salting, freezing, smoking, semi-finished products).

Conclusion: the author recommends expanding existing markets (through seafood processing methods) as a general strategy. As part of the overall strategy, the following strategy in relation to the product can be distinguished - expanding the areas of product use (introducing a new processing method - smoking fish, using food waste as a raw material for the production of dry animal feed).

To implement this strategy, the company has the necessary material and labor resources. Financial resources will appear if the company takes a number of measures to improve working capital management, namely: accelerating the turnover of finished products (sales activities), reducing receivables (returning funds into circulation), inventories.

To invest in the most profitable projects, it is possible to use bank loans. But for this it is necessary to improve the indicator of absolute solvency, that is, to make changes to the process of managing cash.

To analyze the internal environment (that is, to determine all the strengths and weaknesses of competitors and your company, in order to avoid threats from the internal environment), it is necessary to involve an experienced marketer to collect all the necessary information, or order a study to analyze the entire fish market in a specialized company. To date, information of this kind is not available at Inzel-Fish LLC.

In addition to the internal environment, the activities of Insel-Fish LLC may be affected by the external environment in the following areas: an unstable political situation may affect the general economic environment (inflation, insufficient welfare of the population, tightening of tax policy, etc.).

The deterioration of the economic condition of the seas can cause a drop in demand for fish products, tightening controls on the content of toxic elements can make the industry a target for environmental movements. The scientific and technical environment can give impetus to the development of the enterprise, which will lead to a reduction in the cost of production.

To avoid these threats, the enterprise must develop measures for economic, social and environmental control over its production activities. This system should be based on effective financial management of the enterprise.

An analysis of the financial and economic activities of Inzel-Fish LLC showed the presence of a large share of receivables in the composition of the company's working capital. And this means that huge funds are diverted from the turnover of the enterprise, which “slow down” the development of production, reduce solvency. Therefore, it is necessary to create a mechanism for managing receivables at the enterprise.

In order to learn how to manage the process of changing receivables, you must:

1. Monitor the status of settlements with customers and deferred (overdue) payments. Here, the selection of potential buyers and the determination of the terms of payment for the goods provided for in the contracts are of great importance.

The selection is carried out using informal criteria: observance of payment discipline in the past, predictive financial capabilities of the buyer to pay for the volume of goods requested by him, the level of current solvency, the level of financial stability, the economic and financial conditions of the buyer enterprise (overstocking, the degree of need for cash, etc.). d.). The necessary information can be obtained from published financial statements, from specialized information agencies, and from informal sources.

2. Target as many buyers as possible to reduce the risk of non-payment by one or more large buyers.

3. Monitor the ratio of receivables and payables: a significant excess of accounts receivable over accounts payable poses a threat to the financial stability of the enterprise and makes it necessary to attract expensive bank loans and loans.

According to the author, the most common ways of influencing debtors in order to repay debts are sending letters, telephone calls, personal visits, selling debts to special organizations, and going to court.

4. Use the method of providing discounts for early payment.

In the conditions of inflation, any deferred payment leads to the fact that the manufacturing enterprise actually receives only a part of the cost of the sold products. Therefore, it becomes necessary to assess the possibility of providing a transaction with early payment. The calculation procedure will be as follows.

The fall in the purchasing power of money over a certain period is characterized by the coefficient Ki (3.1), the reciprocal of the price index.

Ki = 1/Utsen (3.1)

If the amount receivable established by the contract is S, and the price dynamics is characterized by Uc, then the real amount of money (Sp), taking into account their purchasing power at the time of payment, will be Sp = S * 1 / Ucen.

For the analyzed enterprise (Inzel-Fish LLC), the annual revenue is, as mentioned above, 9853.12 thousand rubles. (1999). Only 30.1% of product sales are carried out on a prepaid basis and, consequently, 69.9% (9853.12 * 69.9: 100 = 6897.18 thousand rubles) with the formation of receivables. The average period of accounts receivable at the enterprise in the reporting year was 1384.6 days. Taking the monthly inflation rate equal to 1.5%, we get that the price index Ucen = 1.015. Thus, a delay in payment for 1384.6 days (46 months) leads to the fact that the company actually receives only 50.5% ((1 / (1 + 0.015) * 46 * 100) of the contractual value of the product (order).

To obtain more accurate results, the discount factor must be converted:

, (3.2)

where K is a multiple of 30

Δt - time balance

Ti - the amount of inflation growth per month.

For LLC "Insel-Fish" in 1999 Δt = 9 days. As a result, the coefficient of falling purchasing power with a monthly inflation rate of 1.5% will be equal to:

Ki \u003d 0.505 * 1 / 0.999 \u003d 0.507.

Thus, with a receivables return period equal to 1384.6 days, the company will actually receive only 50.7% of the cost of the goods, losing 1000 rubles from each. 493 rubles. In this regard, we can say that the company actually received 6897.18 * 0.507 = 3496.8 thousand rubles from the annual revenue of products sold on the terms of subsequent payment. And 3400.38 thousand rubles. (6897.18*0.493) are hidden losses from inflation. Within this amount, it is advisable for the enterprise to choose the amount of the discount from the contract price, subject to early payment under the contract.

Let's analyze what a 5% discount on the contract value will lead to if paid within 20 days (according to the contract, the payment period is 54 days) (Table 3.1).

At first glance, the provision of a 5% discount from the contract price, subject to a reduction in the payment period from 54 days to 20 days, allows the enterprise to reduce the losses from inflation in the amount of 26 rubles. from every thousand rubles. However, the overall result of the policy is an overspending of 24 rubles. less losses from inflation - 26 rubles.

Table 3.1

Analysis of the choice of payment methods with buyers and customers

Index Indicator value

Deviation (absolute

group 3 – group 2)

Indicator value

Deviation (absolute

gr. 5 - gr.3)

Option 1 (payment term 20 days subject to 5% discount) Option 2 (payment term 54 days) Option 3 (payment term 20 days subject to 4.5% discount)
1 2 3 4 5 6
1. Decline in the purchasing power of money (Ki)
2. Losses from inflation from each thousand rubles of the contract price, rub. 1000 – 1000*0,99 = 1 1000 – 1000 * 0,973 = 27 26 1000 – 1000 * 0,99 = 1 26
3. Losses from the provision of a 5% discount from each thousand rubles of the contract price, rub.

Continuation of the table. 3.1

Therefore, a 5% discount subject to a 20-day payment period cannot be entered. However, given the large losses from inflation, one should continue to choose options. In this case, you can either reduce the amount of the discount, or shorten the payment period. Assume that a 4.5% discount is set for a 20-day payment term. Then the losses from inflation for each thousand rubles will amount to 1 ruble, the introduction of a discount causes a loss of 45 rubles, therefore, the overall result of the policy is 46 rubles. losses from every thousand, which, compared with the current situation, will save 8 rubles. from every thousand rubles.

Liquidity analysis showed a low level of quick and absolute liquidity. This means that the company needs to establish a process to determine the optimal level of cash, that is, it is necessary to maintain a sufficiently high level of liquidity,

But at the same time, take into account that free cash (uninvested) practically does not generate income. Therefore, the following requirements must be observed:

1. A basic cash reserve is needed to meet current expenses.

2. Some funds are needed to cover unforeseen expenses.

3. It is advisable to have a certain amount of free cash to ensure a possible or predictable expansion of activities.

To determine the optimal level of cash, the author suggests using the Miller-Orr model, developed by M. Miller and D. Orr in 1966. This model helps answer the question: how should an enterprise manage its cash reserve if it is impossible to predict the daily outflow or inflow of cash . Miller and Orr use the Perculli process to build the model, a stochastic process in which the receipt and expenditure of money from period to period are independent random events. The logic of actions of the financial manager to manage the balance of funds on the current account is as follows. The account balance fluctuates randomly until it reaches the upper limit. As soon as this happens, the enterprise begins to buy enough securities in order to return the stock of funds to some normal level (point of return). If the cash reserve reaches the lower limit, then in this case the company sells its securities and thus replenishes the cash reserve to the normal limit (Fig. 3.1).

The implementation of the model is carried out in several stages.

1. The minimum amount of funds (He) is established, which it is advisable to constantly have on the current account (it is determined by an expert based on the average need of the enterprise to pay bills, possible requirements of the bank, etc.).

2. According to statistical data, the variation of the daily receipt of funds to the current account (v) is determined.

3. Expenses (Px) for keeping funds in a current account are determined (usually they are taken as a sum of daily income rates for short-term securities circulating on the market) and expenses (Pt) for the mutual transformation of funds and securities (this value is assumed to be constant; an analogue of this type of expenses, which takes place in domestic practice, are, for example, commissions paid at currency exchange offices).

Rice. 3.1 Miller–Orr model

4. Take into account the range of variation in the balance of funds on the current account (S) according to the formula (3.3):

5. Calculate the upper limit of cash on the current account (Ov), above which it is necessary to convert part of the cash into short-term securities:

Ov \u003d He + S (3.4)

6. Determine the return point (Тв) - the value of the balance of funds on the current account, to which it is necessary to return if the actual balance of funds on the current account goes beyond the interval (He, Ov):

TV \u003d He + S / Z (3.5)

For OOO Insel-Fish, the Miller-Orr model is as follows.

o Minimum cash reserve (He) - 200,000 rubles;

o Expenses for the conversion of securities (RT) - 180 rubles;

o Interest rate - 11.6% per annum;

o Standard deviation - 5000 rubles.

Using the Miller-Orr model, we will determine the policy for managing funds on the current account.

1. Calculation of the indicator Рх: (1+Рх) 365 = 1.116, hence:

Рх = 0.0003, or 0.03% per day.

2. Calculation of daily cash flow variation:

v = 5000 2 = 25000000.

3. Calculation of the range of variation according to the formula:

S=3* = 6720 rubles.

4. Calculation of variations of the cash boundary and the point of return:

Ov \u003d 200000 + 6720 \u003d 206720 rubles;

TV \u003d 20000 + 6720 / 3 \u003d 202240 rubles.

Thus, the balance of funds on the current account should vary in the range (200000 - 206720); when going beyond the interval, it is necessary to restore the funds on the current account in the amount of 202240 rubles.

LLC "Inzel-Fish" is engaged in the production of fresh-frozen fish, salted fish, caviar and minced meat. The production of smoked products has not been mastered, since the enterprise does not have a smokehouse. The data in Table 1.1 showed that about 100 tons of seafood are discarded as waste during processing, although it is possible to process them and obtain dry food for animals (cats, dogs, etc.).

We will evaluate the effectiveness of each of the proposed projects.

Project 1. Mastering the production of smoked fish. The cost of the equipment is 4.5 thousand dollars, the construction of the workshop, the installation of equipment - 2.3 thousand dollars. The service life of the equipment is 8 years; equipment depreciation is charged using the straight-line depreciation method, i.e. 12.5% ​​per annum; the residual value of the equipment will be sufficient to cover the costs associated with the dismantling of the workshop. Production capacity is 4.5 thousand tons per year. Today, the price of 1 kg of smoked fish is 40 rubles/kg (manufacturer's price). The company must set a price no higher than the market price in order to be competitive. Taking into account this condition, as well as under the condition of full utilization of production capacities, the company's revenue from the sale of smoked products will amount to the following amount for years (the author abstracted from inflation):

Sales volume -180,000 thousand rubles;

Current expenses - 632 thousand rubles;

Including permanent - 152 thousand rubles;

Variables - 480 thousand rubles.

Depreciation of equipment - 23,800 thousand rubles;

Gross profit - 179368 thousand rubles;

Income tax - 62778.8 thousand rubles;

Net profit - 116589.2 thousand rubles;

Net cash receipts - 92789.2 thousand rubles.

Current costs include fixed (tariff part of the salary, general production costs, commercial) and variable (raw materials, equipment maintenance, bonuses, energy, etc.).

The value of the break-even point (the number of tons of smoked fish, the total income from the sale of which will cover all costs and will not bring profit) is determined by the formula (3.6):

Qm = FS / (P-V), (3.6)

where Qm is the critical volume of sales in natural units;

FC - fixed costs;

P is the price of a unit of production;

V - variable production costs per unit of output.

For the production of smoked products, Qm is 3810.2 kg (152000/(40 - 480000/4500000).

Thus, in order not to suffer losses, the enterprise cannot fall below the production volume of 3810.2 kg per year.

To assess the effectiveness of investments, we determine the net present effect using formula (3.7):

NPV \u003d - C, (3.7)

where NPV is the net present value;

C is the amount of initial investment, rub.;

Pk is the value of the cash flow of the K-th transition;

r is the discount factor (the percentage of return that the investor wants to have on the capital invested by him (19%)).

NPV \u003d 92789.2 * (0.8403 + 0.7062 +0.5934 + 0.4987 + 0.4191 + 0.3521 +0.2959 + 0.2787) - 190400 \u003d 176525 rubles.

Thus, NPV is greater than zero, hence the project should be accepted.

The payback period of the project is about 3 years, since the cumulative amount of net cash receipts for this period (198,559.6 rubles) exceeds the amount of investments.

Project 2. Production of dry animal feed.

The cost of equipment (grinding non-food waste, pressing them into molds, drying and packaging) - 2.8 thousand dollars. The service life is 6 years, depreciation on equipment is charged using the straight-line depreciation method, that is, 16.7% per annum, the salvage value of equipment will be sufficient to cover the costs associated with the dismantling of the line. Production capacity - 25 tons per year. Considering that the market price of 1 kg

Introduction

1. Financial results of the enterprise

1.2 Economic content of profitability indicators

2.1 Characteristics of the enterprise

2.2 Analysis of the capital structure of the enterprise

2.3 Analysis of the profit of the enterprise

2.4 Profitability analysis of Azimut-SV LLP

3. Ways to improve the financial performance of the enterprise

Conclusion

Introduction

In market conditions, the enterprise independently carries out operational economic activities, various types of transactions and operations, makes a profit, incurs losses, ensures the financial position and further development of production at the expense of profits.

The highest goal of the activity of enterprises is the excess of income over costs, i.e. achieving the highest possible profit or the highest possible profitability. Achieving this goal in a market economy is possible only if the products necessary for consumers are produced and in demand.

Realizing the direct goal of production - obtaining the maximum amount of profit - the enterprise also realizes the goal of society - the most complete satisfaction of the ever-growing needs of society. Society does not need ruble equivalents, but specific commodity and material values. The act of selling a product (works, services) also means public recognition.

Profit is the immediate goal of the functioning of the enterprise and at the same time the result of its activities. If an enterprise does not fit into the regime of such behavior and does not receive profit from its production and economic activities, then it is forced to leave the economic environment and recognize itself as insolvent and bankrupt.

More than any other indicator, profit reflects the results of all aspects of the enterprise. Its value is affected by the volume of products, its range, quality, cost level, fines, penalties and other factors. Finally, making a profit is the most important condition for the competitiveness of an enterprise.

Compared with other cost indicators, profit is most suitable for assessing the production and economic activities of an enterprise, as it expresses the result of this activity in value form. When assessing profit, the growth of the volume of marketable products and sold products, the efficiency of the enterprise's use of fixed production assets and other material, labor and financial resources are also assessed.

Profit determines such a general indicator as profitability. To assess the level of work efficiency, the result - profit - is compared with the costs or resources used. Profitability characterizes the degree of profitability, profitability and profitability. Profitability is a relative indicator that has the property of comparability, and, therefore, can be used when comparing different business entities. Profitability indicators allow you to evaluate how much profit an enterprise has from each ruble of funds invested in assets.

An enterprise is considered profitable if the results from the sale of products (works, services) cover the costs of production (circulation) and, in addition, form an amount of profit sufficient for the normal functioning of the enterprise.

Identification of reserves of growth and profitability can be established through a system of interrelated areas of economic analysis. The content of the analysis of profit and profitability of manufacturing enterprises consists in an objective assessment of the achieved level of organization of production and the identification of reserves for further improvement of qualitative and quantitative indicators.

Relevance of the chosen topic research lies in the fact that profit and profitability are among the most important indicators characterizing the efficiency of the production and economic activities of the enterprise. These indicators are influenced (directly or indirectly) by a very large number of different factors. The financial results of the enterprise are characterized by the amount of profit received and the level of profitability. The more the company sells cost-effective products, the more profit it receives, the better its financial condition. Hence the need for a purposeful and constant struggle of each enterprise at all stages of production for profit.

Analysis of the profit and profitability of industrial enterprises of all forms of ownership is an integral part of the analysis of the financial and economic activities of enterprises and one of the most effective tools for accounting and controlling the level of use of material, labor and monetary resources in market conditions. The results of this analysis are practically used in production planning and performance evaluation of work quality. The analysis is intended to characterize changes in the material and technical base of production and indicators of its effectiveness, to provide a deep economic justification for decisions through which management functions are implemented.

In accordance with this goal, the following tasks were set in the study:

Consider the composition, functions and features of profit formation in modern conditions at Azimut-SV LLP.

To reveal the economic essence of profitability.

Conduct a comparison and analysis of profitability indicators at the enterprise.

1. Financial results of the enterprise.

1.1 Profit as a result and purpose of the enterprise

In modern economic literature, there are several definitions of profit that are similar in meaning. Let's consider some of them:

Profit (accounting) - is a positive difference between the income of the enterprise, taken as an increase in the total value of the valuation of its assets, accompanied by an increase in the capital of owners, and its expenses, understood as a decrease in the total valuation of assets, accompanied by a decrease in the capital of owners, with the exception of the results of operations related to a deliberate change in this capital, that is, it is the difference between gross income and distribution costs.

- Economic profit is the difference between the proceeds from the sale of services and all costs, including the cost of lost opportunities, i.e., it is the difference between gross income and economic costs. Economic profit is less than accounting profit by the amount of implicit costs of the enterprise.

- "Profit is the net income in excess of the usual rate of return due to available investment opportunities."

Thus, analyzing various scientific interpretations of profit, we can formulate the following definition: Profit - the final financial result of the enterprise; is defined as the difference between revenue and production and sales costs.

When revenue exceeds costs, then the financial result indicates a profit. With the equality of revenue and costs, it is only possible to reimburse costs - there is no profit, and therefore, there is no basis for the development of an economic entity. When costs exceed revenue, the business entity receives losses - this is an area of ​​​​critical risk that puts the business entity in a critical financial situation that does not exclude bankruptcy.

At any successfully functioning enterprise, there comes a moment of production self-sufficiency. In the process of the production cycle and circulation cycle, there is an accumulation of costs. Upon completion of the accumulation of costs, the moment comes for the sale of products and the current self-sufficiency of production. After the sale of products, from all proceeds, subtract the total costs of production, then the remainder will be the profit received from this production.

Profit reflects a positive financial result. The desire to make a profit directs commodity producers to increase the volume of production, reduce costs. This ensures the implementation of not only the goals of the business entity, but also the goals of society - the satisfaction of social needs. Profit signals where you can achieve the greatest increase in value, creates an incentive to invest in these areas.

The value of profit for the enterprise is as follows.

Source of financial resources;

The source of formation of enterprise funds (accumulation, consumption, development, etc.) is a fund-forming indicator, since the size of enterprise funds depends on its value;

Source of material incentives for the workforce;

Source of formation of property, capital;

Source of labor and social benefits for employees of the enterprise;

The ratio of profit with other indicators (costs, fixed and working capital, sales volume, proceeds from the sale of products and services, etc.) will determine the efficiency of the use of enterprise resources;

Profit as a result of financial activity performs certain functions. It characterizes the degree of business activity and financial well-being of the enterprise. Profit determines the level of return of advanced funds in the return on investment in assets.

In the process of analyzing economic activity, the following profit indicators are used: balance sheet profit, taxable profit, net profit.

The overall financial result of activity is the balance sheet profit (loss), which is obtained by balancing the total amount of all profits and losses. The use of the term "balance sheet profit" is due to the fact that the final financial result of the enterprise is reflected in its balance sheet, which is a cumulative total for the year. The balance sheet profit is determined on the basis of accounting for all business operations of the hotel complex and includes three main elements. For clarity, we present the composition of the balance sheet profit in tabular form.

Taxable income is the difference between net income and the amount of income taxable on income (from securities and from equity interests in joint ventures), as well as the amount of income tax benefits in accordance with tax laws, which change from time to time.

Net profit (remaining at the disposal of the enterprise) is defined as the difference between the balance sheet profit and taxes paid by enterprises from the balance sheet profit (on real estate, profit, income), economic sanctions and deductions paid from profit. The company distributes and uses it independently.

Hundreds and thousands of enterprises annually solve the same problems - how to work, what needs to be done, what products to produce, in what volume, at what price to sell, etc., in order to cover all production costs and get some profit. Better if more, worse if it turns out to be insignificant. And it’s really bad if production turns out to be unprofitable.

Common to all enterprises, regardless of the form of ownership, is the distribution of profits in accordance with the current legislation, charter and collective agreement for the following purposes: payments to the budget; formation of an accumulation fund, a consumption fund, a reserve fund; for charitable purposes; to pay interest on a long-term loan; to pay economic sanctions.

Determining the directions of use (spending) of the profit remaining at the disposal of the enterprise, the structure of the articles of its use is within the competence of the business entity itself. The state does not establish any standards for the distribution of profits, but through the procedure for granting tax benefits, it stimulates the direction of profits for capital investments of an industrial and non-productive nature, for charitable (humanitarian) purposes, for financing environmental protection measures, expenses for the maintenance of objects and institutions of the non-productive sphere.

1.2 Economic content of profitability indicators

As discussed above, one of the main goals of any enterprise operating in a market economy is profit. But the presence of profit does not mean that the company is operating efficiently, the absolute indicator of profit cannot answer the question of how efficiently the company sells its products, uses invested capital, manages its working capital, etc., therefore, for the purposes of financial and economic analysis, system of relative economic indicators of profitability.

Let's take a look at what profitability is.

One of its definitions sounds like this: profitability (from German rentabel - profitable, profitable), an indicator of the economic efficiency of production at enterprises. Comprehensively reflects the use of material, labor and financial resources.

Either way, profitability is the ratio of income to the capital invested in generating that income. By linking profits to capital invested, profitability compares the rate of return of an enterprise with alternative uses of capital or the return received by the enterprise under similar risk conditions.

In the broad sense of the word, the concept of profitability means profitability, profitability. An enterprise is considered profitable if the results from the sale of products (works, services) cover the costs of production (circulation) and, in addition, form an amount of profit sufficient for the normal functioning of the enterprise.

So, profitability is a coefficient obtained as the ratio of profit to costs, where the value of balance sheet, net profit, profit from product sales, as well as profit from various types of enterprise activities can be used as profit. In the denominator as costs, indicators of the cost of fixed and working capital, sales proceeds, cost of production of equity and borrowed capital, etc. can be used.

The role and significance of the profitability indicator is as follows:

This indicator is one of the main criteria for evaluating the effectiveness of the enterprise. With its help, it is possible to evaluate the effectiveness of enterprise management, since obtaining high profits and a sufficient level of profitability largely depends on the correctness and rationality of the management decisions made. Therefore, profitability can be considered as one of the criteria for the quality of management.

Increasing profitability characterizes the purpose of the enterprise in a market economy. An increase in profitability ensures the victory of the enterprise in the competition and contributes to the survival of the enterprise in a market economy.

The level of profitability is of interest to creditors and borrowers of funds in terms of the reality of obtaining interest on obligations, reducing the risk of non-repayment of borrowed funds, the solvency of the enterprise;

The profitability indicator characterizes the attractiveness of a business in this area for entrepreneurs. By the value of the level of profitability, one can assess the long-term well-being of the enterprise, i.e. the ability of the enterprise to earn a sufficient return on investment. For long-term creditors of investors who invest in the company's own capital, this indicator is a more reliable indicator than indicators of financial stability and liquidity, which are determined on the basis of the ratio of individual balance sheet items.

By establishing a relationship between the amount of profit and the amount of invested capital, the profitability indicator can be used in the process of profit forecasting. The forecasting process compares the expected return on investment with actual and expected investment. Estimated expected profit is based on the level of profitability for previous periods, taking into account projected changes.

In addition, profitability is of great importance for making decisions in the field of investment, planning, budgeting, coordinating, evaluating and monitoring the activities of the enterprise and its results.

The economic essence of profitability can be disclosed only through the characteristics of the system of indicators. Profitability indicators characterize the efficiency of the enterprise as a whole, the profitability of various activities (production, business, investment), cost recovery, etc. They reflect the final results of management more fully than profit, because their value shows the ratio of the effect to the cash or resources used. They are used to evaluate the activities of the enterprise and as a tool in investment policy and pricing.

It should be noted that the names of profitability indicators are somewhat different in various sources, but based on their economic content, most often in the literature one can find the division of profitability indicators into three groups: profitability of sales, return on assets, return on equity. They can be represented by cost indicators or indicators expressed as a percentage (coefficients). Profitability as a relative indicator characterizes the percentage of the amount of profit to one of the indicators (for example, to revenue, turnover, costs, capital, funds, etc.).

When calculating profitability, both the balance sheet and net profit of the enterprise are used. The profitability calculated on the basis of net profit is called net profitability. Each of the profitability indicators plays a certain role in assessing the effectiveness of the enterprise. In practice, a system of profitability indicators should be used.

To determine the profitability of products sold (in some sources this indicator is called the profitability of sales), on the basis of financial statements, various indicators of profit from product sales are correlated with the volume of products sold. These ratios show how much profit falls on the unit of sales. Based on these indicators, the effectiveness of enterprise management is assessed, i.e. the ability of the enterprise to make a profit from its core activities.

The average level of profitability of sales varies depending on the industry and therefore does not have any standard. This indicator is important when comparing it with the corresponding indicators of similar enterprises, in dynamics or in comparison with planned indicators.

An analysis of the profitability of certain types of products is necessary when forming the range of manufactured (sold) products, when finding opportunities for obtaining additional profit by increasing the output of more profitable products.

Profitability of all assets (property).

This group of profitability indicators is formed as the ratio of profit to various indicators of advanced funds, of which the most important are: all assets of the enterprise; investment capital (equity + long-term liabilities);

Return on all assets based on book profit is the most common indicator. This coefficient shows how many monetary units are attracted by the enterprise to receive a ruble of profit, regardless of the source of attraction of these funds.

The value of the indicator is calculated by dividing the balance sheet profit by the average value of the value of all assets for the period.

These indicators are specific in that they meet the interests of all participants in the business of the enterprise. For example, the administration of an enterprise is interested in the return (profitability) of all assets (total capital); potential investors and creditors - return on invested capital; owners and founders - return on shares, etc.

Return on equity is the most significant indicator in the activities of an enterprise, characterizing the efficiency of using property owned by it. Return on equity shows how much profit falls on 1 tenge of equity, i.е. allows you to determine the efficiency of using the company's own funds and compare it with the possible income from investing these funds in other objects (securities, other enterprises, etc.). In Western countries, this indicator serves as an important criterion in assessing the level of stock quotes on the stock exchange.

Return on equity is calculated by the formula:

Rinc. cap. = Pb or Pch / sources of own funds,

where Pb - balance sheet profit

Pch - net profit

Thus, having considered the composition, functions and features of profit formation in modern conditions and the economic essence of profitability, we can conclude that making a profit is the direct goal of an enterprise and the result of all its production and economic activities. Profit is the primary incentive to create new or develop existing enterprises. The opportunity to make a profit encourages people to look for more efficient ways to combine resources, to invent new products that may be in demand, to apply organizational and technical innovations that promise to increase production efficiency. Working profitably, each enterprise contributes to the economic development of society, contributes to the creation and enhancement of social wealth and the growth of the well-being of the people.

The most important factors in increasing the amount of profit are: the growth in production and sales, the introduction of scientific and technical developments and, as a result, an increase in labor productivity, a decrease in the cost of production and an increase in its quality.

Profitability is the result of the production process, it is formed under the influence of factors associated with increasing the efficiency of working capital, reducing costs and increasing the profitability of products and individual products.

2. Profit and profitability analysis on the example of Azimut-SV LLP

2.1 Characteristics of the enterprise.

Azimut-SV LLP was registered by the Department of Justice of the city of Pavlodar on July 12, 2007 (registration certificate No. 14802-1945-TOO). The form of ownership is private. LLP office location: Kazakhstan, Pavlodar city, st. Kataeva 62/85.

LLP has its own and rented vehicle fleet. Is a member of KazATO.

According to the charter, the main activities are international freight transportation to such countries as: Belarus, Ukraine, Russia, Uzbekistan, China, Turkey, Latvia, Lithuania, Poland, Finland, Hungary, Slovenia, Czech Republic, Germany, Italy, France, Austria, Belgium , Netherlands, Slovakia.

LLP has the right to create branches and representative offices in the territory of the Republic of Kazakhstan and abroad, enter into associations with other legal entities, as well as be their founder and participant.

Azimut-SV LLP was established for an indefinite period.

The mission of the company is the creation and development of strong mutually beneficial cooperation with customers and employees, diligence, innovation, teamwork are the prerequisites for successful business, contributing to the company's entry to the next, higher stage of development in the field of transport and logistics services.

The main priority of the organization is to provide high quality services in the field of cargo transportation and moving at affordable prices.

The principles of quality that Azimuth-SV adheres to in its activities:

1. Orientation to the client (consumer). The client's need is the most complete fulfillment of the technical specifications and consumer requirements for property packaging services, reliable transportation. Only the consumer can assess the quality of the services provided. The main indicators of activity in the field of quality are letters of thanks and customer reviews.

2.Continuous improvement and improvement of services. Working in modern market conditions, where competition is highly developed, to function and develop successfully, only a constant focus on improving and improving services allows:

Renewal of the fleet;

Using the latest packaging materials;

Continuous staff training, certification and search for additional motives;

Improving the technology of packing and moving heavy loads.

3. Full responsibility for your work, for the services provided:

The liability of the Contractor to the Customer is specified in the service agreement in the paragraph Responsibility of the parties;

The material liability of employees is regulated by an employment contract between the employee and the organization;

The responsibility of the heads of departments, managers for the actions of their subordinates is regulated by the internal labor regulations.

LLP is a legal entity in accordance with the legislation in force in the territory of the Republic of Kazakhstan. The legal status of the LLP is determined by the founding agreement and the charter, the Civil Code of the Republic of Kazakhstan, the Laws of the Republic of Kazakhstan "On Limited and Additional Liability Partnerships", "On State Support for Small Business".

LLP has:

Self balance;

Checking account;

Currency accounts;

Seal indicating its name in the state and Russian languages;

Own TIR - Carnets. A carnet is a book - a document designed to pass customs control without cargo inspection and without a queue. At each customs point in the cornet, marks are made about the passage of this customs point, and each customs point makes a mark on a separate sheet, certifying it with a seal. A sticker with the inscription "TIR" is also attached to the Carnet-TIR (the driver is obliged to peel it off after the expiration of the TIR), and in order to pass customs points in some countries, a CMR document must be attached to the TIR (at these points, a TIR without a CMR may be considered invalid ).

CMR is a transport document confirming the existence of an agreement between the carrier and the consignor for the carriage of goods by road. For international road transport, this document must contain the information prescribed by the Convention on the Contract for the International Carriage of Goods by Road (CMR): date of shipment, name of the goods to be transported, name and address of the carrier, name of the recipient, delivery time, cost of transportation. The waybill is signed by the carrier and the consignor. The waybill is not a document of title, it cannot be endorsed, the cargo is issued to the recipient indicated in it.

The average number of employees of the LLP, according to the staffing, is 12 people.

Persons authorized to exercise management functions are:

Director of LLP;

Financial director.

The capital of the LLP includes:

Authorized capital;

Additional unpaid capital from the revaluation of fixed assets;

undistributed income.

The authorized capital of the LLP is equal to the sum of the contributions of the founders. The formation of the authorized capital was made in accordance with the constituent documents. Azimut-SV LLP does not create reserve capital.

Shares of participants in the charter capital and property of the LLP, as well as the composition and procedure for their contributions to the charter capital are determined by the constituent agreement of the participants of the LLP. Shares of participants in the authorized capital and, accordingly, in the property of the LLP are proportional to their contributions to the authorized capital of the LLP.

The authorized capital of an LLP can be replenished at the expense of additional contributions of participants, both in money and in property. Contributions of participants in kind or in the form of property rights are valued in cash by decision of the general meeting of participants in the Partnership. If the value of the deposit exceeds an amount equivalent to twenty thousand monthly calculation indices, its assessment must be confirmed by an independent expert. Participants of the Partnership within five years from the date of such assessment shall be jointly and severally liable to the creditors of the Partnership within the amount by which the assessment of the contribution is overestimated.

The duties of employees are regulated by job descriptions. The partnership independently determines the forms and system of remuneration, provides for the size of tariff rates and salaries in contracts, while considering state tariffs as a minimum guarantee of remuneration for employees and specialists of appropriate qualifications.

Employees of the Partnership are subject to compulsory social insurance.

The partnership is obliged to ensure safe working conditions for all employees, and is liable in accordance with the procedure established by law for damage caused to their health and ability to work.

In modern conditions, the capital structure is the factor that has a direct impact on the financial condition of the enterprise - its long-term solvency, income, profitability.

The capital of any enterprise can be represented by two components: own and borrowed funds.

Therefore, the analysis of the availability, sources of formation and placement of capital is extremely important. Analysis tasks:

The study of the composition, structure and dynamics of the sources of formation of the capital of the enterprise;

Identification of factors of change in their value;

Determination of the cost of individual sources of capital raising and its weighted average price, as well as factors of change in the latter;

Assessment of the changes that have taken place in the liabilities side of the balance sheet in terms of increasing the level of financial stability of the enterprise;

Substantiation of the optimal variant of the ratio of own and borrowed capital.

Capital is the means that a business entity has to carry out its activities in order to make a profit.

The capital of the enterprise is formed both at the expense of its own (internal) and borrowed (external) sources.

The degree of optimality of the ratio of own and borrowed capital largely depends on the financial position of the enterprise and its sustainability.

Table 2.1 shows that in Azimut-SV LLP the main share in the sources of asset formation is occupied by equity capital, although in 2009 its share decreased by 6%, while borrowed capital, respectively, increased.

Table 2.1 - Analysis of the dynamics and structure of capital sources in Azimut-SV LLP.

In the process of subsequent analysis, it is necessary to study in more detail the dynamics and structure of equity and debt capital.

Table 2.2 - Dynamics of the equity capital structure in Azimut-SV LLP

The data in Table 2.2 show changes in the size and structure of equity capital: the amount and share of retained earnings have increased significantly, while the share of authorized and reserve capital has decreased.

The total amount of equity in 2009 increased by 10,100 thousand tenge, or 32%.

It is easy to establish the factors of change in equity capital according to analytical accounting data, reflecting the movement of authorized, reserve and additional capital, retained earnings.

Table 2.3 - Movement of funds and other funds in Azimut-SV LLP, in thousand tenge.

Before assessing changes in the amount and share of equity capital in the total balance sheet currency, it is necessary to find out due to what factors these changes occurred. It is obvious that the increase in equity through the reinvestment of profits and through the revaluation of fixed assets will be considered differently when assessing the ability of an enterprise to self-finance and increase equity. Capitalization (reinvestment) of profits helps to increase financial stability, reduce the cost of capital, since rather high interest rates must be paid for attracting alternative sources of financing.

At the enterprise under consideration, equity capital increased by 3850 thousand tenge due to the property revaluation fund, and by 5925 thousand tenge, or 18.8%, due to profit capitalization.

The growth rate of own capital (the ratio of the amount of capitalized profit of the reporting period to equity capital) depends on the following factors:

The share of net income in the total amount of gross income before interest and taxes (DIT);

Profitability of turnover (Rob) - the ratio of net profit to revenue;

Capital turnover (Cob) - the ratio of revenue to the average annual amount of capital;

Capital multiplier (MC), which characterizes the financial activity of the enterprise to attract borrowed funds (the ratio of the average annual amount of balance sheet assets to the average annual amount of equity capital);

Shares of deductions of net profit for the development of production (DKP) (the ratio of reinvested profit to the amount of net profit).

The following model can be used to calculate the impact of these factors on changes in equity growth rates:

T SK \u003d Pk / SK \u003d (ChP / BP) * (BP / V) * (V / KL) * (KL / SK) * (Pk / ChP) \u003d Dchp * Rob * Kob * MK * Dkp

T SK - growth rate of own capital;

PC - the amount of capitalized profit;

SC - equity;

PE - net profit;

B - revenue;

KL - total amount of capital.

The first factor reflects the impact of the level of tax and percentage withdrawal of profits on the growth rate of own capital. The second and third factors reflect the impact of the marketing policy of the enterprise. Correctly chosen structural and pricing policy, expansion of markets lead to an increase in sales and profits of the enterprise, an increase in the level of profitability of sales and the rate of capital turnover. The fourth and fifth factors characterize the impact of financial policy, which can either enhance or reduce the positive result of the previous factors.

Table 2.4 - Initial data for factor analysis of the rate of sustainable growth of equity capital in Azimut-SV LLP.

Index 2008 year 2009
Capitalized profit, thousand ten. 5160 6660
Net profit, thousand ten. 11870 14 685
The total amount of gross profit before interest and taxes, thousand tenge. 18 260 22 250
proceeds (net) from all types of sales, thousand ten. 80 400 97 120
The average annual amount of capital, thousand ten. 40 200 53 955
Including own capital, thousand ten. 27 420 36 500
Equity growth rate due to profit capitalization (TSK), % 18,8 18,25
0,65 0,66
Profitability of turnover (Rob), % 22,7 22,91
Capital turnover (Cob) 2,0 1,6
Capital multiplier (MK) 1,466 1,4782
The share of capitalized profit in total net income (cp) 0,4347 0.4535

We will calculate by the method of chain substitution:

T CK0 = 0.65 * 22.7 * 2.0 * 1.466 * 0.4347 = 18.8%;

T SKusl1 \u003d 0.66 * 22.7 * 2.0 * 1.466 * 0.4347 \u003d 19.1%;

T SKusl2 \u003d 0.66 * 22.9 * 2.0 * 1.466 * 0.4347 \u003d 19.3%;

T SK3 \u003d 0.66 * 22.9 * 1.8 * 1.466 * 0.4347 \u003d 17.4%;

T SCusl4 \u003d 0.66 * 22.9 * 1.8 * 1.4782 * 0.4347 \u003d 17.5%;

T CK1 \u003d 0.66 * 22.9 * 1.8 * 1.4782 * 0.4535 \u003d 18.25%.

The total change in the growth rate of equity capital is

18,25-18,8 = - 0,55%,

The given data show that the rate of equity capital growth is lower than last year, mainly due to the slowdown in capital turnover, since other factors had a positive impact on its level.

The composition and structure of borrowed funds have a great influence on the financial condition of the enterprise in question, i.e. the ratio of long-term, medium-term and short-term financial liabilities.

Table 2.5 - Dynamics of the structure of borrowed capital of Azimut-SV LLP.

Source of borrowed funds

Amount, thousand ten. Capital structure,%
2008 year 2009 change 2008 year 2009 change
Long-term loans 5000 6000 + 1000 37,0 25,6 -11,4
Short term loans 3000 8400 +5400 22,2 35,9 + 13,7
Accounts payable 5500 9000 +3500 40.8 38,5 -2,3
Including: suppliers 2050 3800 + 1750 15,2 16,3 +1,1

pay staff

extrabudgetary funds 400 600 +200 3,0 2,6 -0,4
budget 1500 2200 +700 11,1 9,4 -1,7
other creditors 800 1200 +400 5,9 5,1 -0,8
Total: 13 500 23 400 +9900 100 100 -
including overdue liabilities - - - - - -

Table 2.5 shows that in 2009 the amount of borrowed funds increased by 9,900 thousand tenge, or by 73.3%. Significant changes also took place in the structure of borrowed capital: the share of long-term bank loans decreased, while short-term ones increased.

Attracting borrowed funds into the turnover of an enterprise is a normal phenomenon, contributing to a temporary improvement in the financial condition, provided that these funds are not frozen for a long time in circulation and are returned in a timely manner. Otherwise, overdue accounts payable may arise, which ultimately leads to the payment of fines and a deterioration in the financial situation.

2.3. Profit analysis of Azimut-SV LLP.

The composition of profit, its structure, dynamics and implementation of the plan for 2008 and 2009 are presented in Table 3.1

Table 3.1 - Analysis of the dynamics and composition of profits of Azimut-SV LLP

Index

2008 2009

Growth rate

Share, %
Profit from the provision of services before taxes 13 250 89,8 18 597 83,6 140,3
Interest income from investment activities 1550 10,5 3860 17,4 249
Balance of other operating income and expenses -500 -3,3 -1060 -4,8 117,7
Balance of non-operating income and expenses 450 3 853 3,8 189,5
Extraordinary income and expenses - - - - -
Total Gross Profit 14 750 100 22 250 100 150,84
Interest payable for the use of borrowed funds 2220 12,1 2585 11,6 116,4
Profit of the reporting period after payment of interest 12 530 84,9 19665 88,4 156,9
taxes from profits 2240 17,9 4200 18.9 187,5
Economic sanctions on payments to the budget 690 3,8 780 3,5 113.0
Net profit 9600 76,6 14685 66,0 152,9
Including: consumed profit 7120 74,2 8760 59,7 123,0
retained (capitalized) profit 2480 25,8 5925 40.3 238,9

As Table 3.1 shows, the total amount of gross profit for the study period increased by 50.84%. The largest share in its composition is occupied by profit from the provision of services (83.6%). The share of other financial results is only 16.4%, which is slightly more than in 2008.

Profit from the provision of services for the whole enterprise depends on three factors of the first level of subordination: the volume of services rendered (VRP); prime cost (C i) and the level of average selling prices (C i).

P = ∑ .

The calculation of the influence of these factors on the amount of profit can be performed by the method of chain substitution.

Table 3.2 - Initial data for the analysis of profit from the provision of services of Azimut-SV LLP, in thousand tenge.

First you need to find the amount of profit with the actual amount of work performed and the base value of other factors. To do this, calculate the index of sales (services rendered), and then adjust the base amount of profit to its level.

The index of sales volume (services rendered) is calculated by comparing the actual sales volume with the base one in value terms. At Azimut-SV LLP, its value is:

I rp \u003d VRP 1 / VRP 0 \u003d 18450 / 20500 \u003d 0.9.

If the value of other factors did not change, then the amount of profit would have to decrease by 10% and amount to 11,925 thousand tenge. (13250 * 0.9).

Then you should determine the amount of profit with the actual volume and structure of products sold, but at a basic level of cost and prices. To do this, from the conditional revenue, you need to subtract the conditional amount of costs:

∑(VRP i 1 * Цi 0) - ∑(VRP i 1 * Сi 0) = 81032 - 65534 = 15498 thousand ten.

It is also required to calculate how much profit the enterprise could receive with the actual volume of sales and prices, but at the base level of production costs. To do this, subtract the notional amount of costs from the actual amount of revenue:

∑(VRP i 1 * Цi 1) - ∑(VRP i 1 * Сi 0) = 97120 - 65534 = 31586 thousand ten.

The procedure for calculating the data is presented in Table 3.3

Table 3.3 - Calculation of the influence of factors of the first level on the change in the amount of profit from the provision of services for the whole enterprise.

According to table 3.3, it is possible to establish how the amount of profit has changed due to each factor. Change in the amount of profit due to:

Services rendered

∆P v rp = P conv1 - P 0 = 11925 - 13250 = -1325 thousand shadow;

∆P c = P conv3 - P conv2 = 31586 - 15498 = +16088 thousand tenge;

Cost of goods sold (services rendered)

∆P s \u003d P 1 - P cond3 \u003d 18597 - 31586 \u003d -12989 thousand ten.

Total + 1774 thousand ten.

The results of the calculations show that the increase in profits is mainly due to an increase in average selling prices. Due to the increase in cost, the amount of profit decreased by 12,989 thousand tenge. But since the growth rate of prices for the company's products was higher than the growth rate of its cost, in general, the dynamics of profit is positive.

2.4 Analysis of the profitability of the enterprise.

In the process of analysis, it is necessary to study the dynamics of return on capital indicators, establish trends in their change, and conduct a comparative analysis of their level in order to more fully assess the effectiveness of the enterprise.

Table 3.4 - Indicators of the efficiency of using the capital of the enterprise LLP "Azimut-SV".

Index 2008 year 2009
Proceeds from sales of products (GRP), thousand ten. 80 400 97120
Total amount of gross profit before interest and taxes (BP), thousand tenge. 14 750 22 250
Profit from rendered services (Prp), thousand ten. 13 250 18 597
The ratio of gross profit to operating profit (Wn) 1,1132 1,1964
Net profit (NP), thous. ten. 9600 14 685
Share of net profit in total gross profit 0,65 0,66
Average amount of total capital (KL), thousand ten. 40 200 53 955
Average amount of own capital (SK), thousand ten. 27 420 36 500
Capital multiplier (MK) 1,466 1,478
Average amount of operating capital (OC), thousand ten. 32160 40 460
The share of operating capital in its total amount (UDo.k) 0,8 0,75
Turnover profitability (Rob), % 16,48 19.15
Operating capital turnover ratio (Kob) 2,5 2,4
Return on operating capital (ROK), % 41,2 46,0
Return on total capital (VER), % 36,7 41,2
Return on equity (ROE), % 35,0 40,2

We will carry out a factor analysis of changes in the level of these indicators, which will help to identify the strengths and weaknesses of Azimut-SV LLP.

First of all, it is necessary to study the factors of change in the profitability of operating capital, since they form the basis for the formation of other indicators of return on capital. Its value directly depends on the rate of capital turnover in the operating process and on the level of profitability of the services provided:

ROK \u003d (Prp / OK) \u003d (Vrp / OK) * (Prp / Vrp) \u003d Kob * Rob

ROK - return on operating capital;

Prp - profit from the sale of products;

OK - the average amount of operating capital;

GRP - proceeds from the sale of products (rendering services);

Cob - operating capital turnover ratio;

Rob - profitability of turnover.

The total change in the level of this indicator is:

∆ROKtotal = ROK1 - ROK0 = 46.0 - 41.2 = +4.8%;

including by changing:

operating capital turnover ratio:

∆ROKob = ∆Kob * Rob0 = (2.4 - 2.5) * 16.48 = -1.6%;

return on turnover:

∆ROKRob = Kob1 - ∆Rob = 2.4 * (19.15 - 16.48) = +6.4%.

The calculation results show that the return on operating capital of Azimut-SV LLP has increased.

Return on total capital (VER) in terms of its synthesis is a more complex indicator. Its value depends not only on the return on operating capital (ROK) and the factors that form its level, but also on the share of operating capital (URok) in it, as well as on the profit structure (Wn - the ratio of the total amount of gross profit and operating profit):

VER \u003d (BP / KL) \u003d (BP / Prp) * (Prp / OK) * (OK / KL) \u003d Wn * ROK * Fishing Rod \u003d Wn * Rob * Kob * Fishing Rod

VER - return on total capital;

BP - total gross profit before interest and taxes;

KL - the average amount of total capital.

According to Table 16, the total change in the return on total capital of Azimut-SV LLP is:

∆VERtot = BEP1 - VER0 = 41.2 - 36.7 = +4.5%,

including by changing:

profit structures

∆VERw = ∆W * Kob0 * Rb0 * Udok0 = (1.1964 - 1.1132) * 2.5 * 16.48 * 0.8 = +2.70%;

operating capital turnover ratio

∆VERb = W1 * ∆Kob * Rb0 * Udok0 = 1.1964 * (2.4 - 2.5) * 16.48 * 0.8 = -1.58%;

profitability of turnover

∆VERRob \u003d W1 * Kob1 * ∆Rob * Udok0 \u003d 1.1965 * 2.4 * (19.15 - 16.48) * 0.8 \u003d + 6.13%;

share of operating capital in total capital

∆VERUDok = W1 * Kob1 * Rb1 * ∆Udok = 1.1965 * 2.4 * 19.15 * (0.75 - 0.8) = -2.75%.

The calculation data show that the return on equity of Azimut-SV LLP increased in 2009. The increase in profits from investment and financial activities contributed to the growth of the value of Wn, and, consequently, the return on total capital. A decrease in the share of operating capital and an increase in the share of non-performing assets that do not bring any income to the enterprise reduced the return on total capital by 2.75%.

3. Ways to improve the financial results of the enterprise.

To improve the financial results of the enterprise, it is necessary to increase the volume of services provided. In the process of financial activity, the enterprise should receive profit, which should not only reimburse the costs of production, but also be used for further expanded reproduction. The most important results of the activity of each enterprise are profit and profitability, which mainly depend on the cost and sales price of products.

Azimut-SV has developed a methodology for determining reserves for profit and profitability growth.

The main sources of reserves for increasing the amount of profit: increasing the volume of sales, reducing costs, identifying new sales markets, improving service, etc. (Fig. 1).


Rice. 1 - The main directions of the search for reserves to increase profits of Azimut-SV LLP.

The main sources of reserves for increasing the level of profitability of products are an increase in the amount of profit from the provision of services and a reduction in cost.

To improve the financial condition of Azimut-SV LLP, it is necessary to achieve a reduction in costs, or an increase in own working capital or short-term loans. For example, in order to reduce the volume of costs, it is possible to offer an inventory of stocks in order to identify illiquid stocks that are not needed by the enterprise, but burden its balance; or the development of measures to reduce the need for these reserves and costs, including by reducing the consumption of materials, energy intensity of production, and other measures.

A set of such proposals received from the financial manager by the head of the enterprise will allow the latter to choose the most realistic and affordable option for solving the financial problems of an economic entity.

It also seems necessary to make a number of proposals to improve the financial results of Azimut-SV LLP, which can be applied both in the short and medium term, and in the long term:

Improving the quality of services provided;

Consider and eliminate the causes of overspending of financial resources on administrative and commercial expenses.

Improve enterprise management.

Implement an effective pricing policy;

Improving the skills of workers, accompanied by an increase in labor productivity;

Develop and introduce an effective system of material incentives for personnel.

Conclusion

Having written a term paper on the topic “Profit and Profitability Analysis” using the example of Azimut-SV LLP, we will draw conclusions.

The financial condition of an enterprise is a characteristic of its competitiveness (ie, solvency, creditworthiness), the use of financial resources and capital, and the fulfillment of obligations to the state and other organizations. The growth of profits creates a financial basis for the implementation of expanded reproduction of the enterprise and the satisfaction of the social and material needs of the founders and employees;

The main purpose of profit in modern economic conditions is a reflection of the effectiveness of the production and marketing activities of the enterprise. This is due to the fact that the amount of profit should reflect the correspondence of the individual costs of the enterprise associated with the production and sale of its products and acting in the form of cost, socially necessary costs, an indirect expression of which should be the price of the product;

The financial result from the sale of products (works, services) is defined as the difference between the proceeds from the sale of products (works, services) excluding VAT and excises and the costs of production and sale of these products (works, services), included in the cost of production and taken into account when determining the taxable arrived;

Profit from other sales represents profit received from the sale of fixed assets and other property, intangible assets. Profit from other sales is defined as the difference between the proceeds from the sale and the cost of this sale;

Profit from the sale of fixed assets and other property is determined as the difference between the sale price and the residual (or initial) value of these funds and property increased by the inflation index established by the Republic of Belarus;

It should be noted that profitability is an indicator of the effectiveness of one-time and ongoing costs. In general, profitability is determined by the ratio of profit to one-time and current costs, due to which this profit was obtained. Distinguish profitability of production and profitability of production;

The profitability of production shows how effectively the property of the enterprise is used, and the profitability of products shows the effectiveness of current costs;

The main task of analyzing the distribution and use of profits is to identify trends and proportions that have developed in the distribution of profits for the reporting year compared to the previous year. Based on the results of the analysis, recommendations are developed on changing the proportions in the distribution of profits and its most rational use;

To improve the efficiency of the production of an enterprise, it is very important that there is a well-defined tax policy, and taxes must be clear and stable. It is stability that will lead to an increase in the profit (income) of the enterprise. If the state imposes high taxes on enterprises, then this does not stimulate the development of production, and, as a result, the flow of funds to the budget. Therefore, it is necessary to improve the tax policy, it is unstable and very complex.

3.2. Calculation of reserves for increasing the amount of profit and profitability

To determine the profit growth reserves due to the reserves for increasing the volume of sales, it is necessary to multiply the previously identified reserve for the growth in the volume of sales of products by the actual profit per unit of production of the corresponding type:

At the enterprise under consideration, with the existing equipment and the level of organization of production, the maximum production volume can reach 2200 thousand tenge. in year.

Thus, the reserve for growth in the volume of sales of products is:

2200 - 1985.584 = 214.416 thousand tenge.

In the reporting year, the amount of profit per unit of production amounted to:

2198.470 thousand tenge. / 1985.584 thousand ten. = 1.107

The profit growth reserve is:

214.416 * 1.107 = 237.405 thousand tenge.

The reserves for increasing profits by reducing the cost of commercial products and services are calculated as follows: the previously identified reserve for reducing the cost of each type of product is multiplied by the possible volume of its sales, taking into account the reserves for its growth:

With a decrease in cost by 0.20 tenge, profit will increase by the following amount:

0.20*(1985.584 + 214.416) = 440.000 thousand tenge.

As for such a factor as product quality, in this case it is inappropriate to consider it, since the enterprise provides services.

In the same way that the reserve for increasing profits by reducing costs was calculated, it is possible to calculate the reserve for increasing profits by increasing prices.

At the end of the analysis, it is necessary to summarize all the identified reserves for profit growth.

Table 3.1.-Influence of profit growth reserves on its change

The main sources of reserves for increasing the level of profitability of sales are an increase in the amount of profit from the sale of products and a reduction in the cost of commercial products. The following formula can be used to calculate reserves:

,

where PR is the profitability growth reserve;

R in - possible profitability;

R f - actual profitability;

RP - a reserve for the growth of profit from the sale of products;

VRP in i - the possible volume of sales of products, taking into account the identified reserves of its growth;

C in i - the possible level of cost of i-th types of products, taking into account the identified reduction reserves;

Pf - actual profit from the sale of products;

If - the actual amount of costs for sold products.

The reserve for increasing the level of profitability will be:

PR \u003d (2198.470 + 1007.405) * 100 / (2200 * 4.393) - (2198.470 / 8722.240) \u003d 32.92%

We see that after the implementation of the measures described above, the profitability of production activities can increase by 32.92% and amount to: 25.20 + 32.92 = 58.12%

Conclusion

So, we will try to highlight the main tasks of financial analysis in relation to the activities of Kazakhstani enterprises:

Assessment of the current solvency of the company, the ability to repay short-term obligations in a timely manner;

Assessment of financial stability, that is, the ability to repay long-term loans, incur losses without the risk of a complete loss of one's own investments;

Evaluation of the effectiveness of property and borrowed capital management;

Assessment of profitability from production and physical activities;

Analysis of the effectiveness of the use of property;

Assessment of the riskiness of the enterprise's activities;

Assessment of the capabilities of the enterprise under the condition and deterioration of certain conditions of activity.

The indicator of profitability of production is especially important in modern, market conditions, when the management of the enterprise needs to constantly make a number of extraordinary decisions to ensure profitability, and, consequently, the financial stability of the enterprise (firm).

The financial condition of the organization, its sustainability and stability depend on the results of production, commercial and financial activities. If the production and financial plans are successfully implemented, then this has a positive effect on the financial position of the organization. On the contrary, as a result of the recession, there is an increase in cost, a decrease in revenue and the amount of profit and, as a result, a deterioration in the financial results of the organization.

Azimut-SV LLP was registered by the Department of Justice of the city of Pavlodar on July 12, 2007 (registration certificate No. 14802-1945-TOO). The form of ownership is private.

The purpose of the LLP is to extract income from the main activity and use it in the interests of the founders of the LLP.

The income of an enterprise is recognized as gross, systematic and regular receipts of economic benefits arising from the following operations and events:

International freight transportation;

Provision of services, performance of works under the contract.

The total amount of gross profit in Azimut-SV LLP for 2009 increased by 50.84%. The largest share in its composition is occupied by profit from the provision of services (83.6%). The share of other financial results is only 16.4%, which is slightly more than in 2008.

Profit growth was mainly due to an increase in average selling prices. In connection with the increase in the cost of production, the amount of profit decreased by 12989 thousand tenge. But since the growth rate of prices was higher than the growth rate of its cost, in general, the dynamics of profit is positive.

The main sources of reserves for increasing the amount of profit: increasing the volume of sales, reducing costs, identifying new sales markets, improving service, etc.

To improve the financial condition of Azimut-SV LLP, it is necessary to achieve a reduction in costs, or an increase in own working capital or short-term loans.

List of used literature

1. Kovalev VV Financial analysis: Methods and procedures. - M.: Finance and statistics, 2002. - 512 p.

2. Chuev I. N., Chechevitsina L. N. Economics of the enterprise. - M.: Izd.-torg. corporation "Dashkov and Co", 2003. - 416 p.

3. Sheremet A.D., Saifullin R.S. Enterprise finance. - M.: INFRA, 2002.

4. Economics of the firm. / Ed. prof. V. Ya. Gorfinkel, prof. V. A. Shvandar. - M.: Unity, 2003. - 461s.

5. http://www.dmir.ru/journal/riz/

6. Grishchenko O.V. Analysis and diagnostics of the financial and economic activity of the enterprise .// http:/www.aup. en

7. Lyubushin N.P. Comprehensive economic analysis of economic activity.: Proc. allowance - 2nd ed. – M.: UNITI-DANA, 2007.

8. Savitskaya G.V. Analysis of economic activity: Textbook. - 3rd ed. correct and additional – M.: Infra-M, 2008.

9. Balance sheet of Azimut-SV LLP for 2008-2009

10. Profit and loss statement of Azimut-SV LLP for 2008-2009

11. Financial statements of Azimut-SV LLP for 2008-2009

12. Dyusembaev K.Sh. "Accounting and analysis of financial statements" - 1998

CATEGORIES

POPULAR ARTICLES

2022 "kingad.ru" - ultrasound examination of human organs