Audit and economical analysis


The analysis of the balance of active and passive liquidity Articles



Download 6,9 Mb.
bet155/283
Sana17.07.2021
Hajmi6,9 Mb.
#121908
1   ...   151   152   153   154   155   156   157   158   ...   283
Bog'liq
complex. financial analaysis 2020-21.

The analysis of the balance of active and passive liquidity Articles

Active Ingredients

Passive Substances Concentration

N№

Content

Db

Do



Content

Db

Do

AA1

Permanent assets

289 412

629149

P1

Maturity dates

762 075

1 893 768

AA2

Fast money convertible assets

503 388

1 566 042

P2

Short-term liabilities

14 793

8 878

AA3

Slow-moving assets

2 185 621

9488499

P3

Long term liabilities

4 675 490

12 250 010

AA4

Assets convertible into hard currency

10 219 731

12 593 199

P4

Permanent passives

7 745 794

10 124 233

S A5

Total amount

13 198 152

24 276 889

S P

Passive total

13 198 152

24 276 889

A1- Funds, short-term financial investments

A2 - Debtors' obligations (for 12 months cash)

A3 - Production reserves, future cash flows , overdue expenses (accounts receivable of more than 12 months).



Balance liquidity conditions: A1> P1 ; P2 ; A3> P3 ; A4


Balancing the liquidity of the banking practice , fast and absolutely likv id where this determined and evaluated periodically .

Table 156

The first element of liquidity and its changes

N№

Content

Db

Do

The difference is +, -

Growth,%

A1

Permanent assets

289 412

629149

339 739

218

P2

Maturity dates

762 075 

1 893 768   

1 131 693

248.4

 

Funding surplus (A1-P1)

-472 663

-1 264 619 

-791 954

267.7


Conclusion: Lack of continuing assets has been met by reimbursement of past due commitments. At the beginning of the year, the deficit amounted to 1,264,619 thousand UZS and at the end of the period amounted to 791,954,000 UZS.  

Table 157

The second element of liquidity and its changes

  №

Content

Db

Do

The difference

Growth

A1

Fast money convertible assets

503 388 

1 566 042 

1 062 654 

311.3

P2

Short-term liabilities

14 793 

8 878 

5 915

60.0

 

Funding surplus (A2-P2)

488 595

1 557 164 

1 068 569 

318.7


Conclusion: It is ensured that the cashless assets (receivables) are sufficient to meet short-term liabilities (short-term loans and borrowings). At the beginning of the year, the excess was 1 557 164 thousand UZS, at the end of the period - 1 068 569 thousand UZS.       

Table 158

The third element of liquidity and its changes

N№

Content

Db

Do

The difference

Growth




Slow-moving assets

2 185 621

9488499

7 302 878 

334.1




Long term liabilities

4 675 490   

12 250 010   

7 574 520 

162.0

 

Funding surplus (A3-P3)

-2 489 869 

-2 761 511 

271642

110.90


Conclusion: Growth of long-term liabilities (long-term loans and borrowings) of slow-moving assets (commodity stocks) at the beginning of the period (-2 489 869 thousand UZS) and at the end of the period (-2761 511 thousand UZS)  

Table 159

The third element of liquidity and its changes



Content

Db

Do

The difference

Growth




Assets convertible into hard currency

10 219 731

12 593 199

2 373 468

123.2




Permanent passives

7 745 794

10 124 233

2 378 439

130.7

 

Insufficiency of resource base (P4-A4)

-2 473 937

-2 468 966

4 971

99.8


Conclusion: hard money assets (the sum of long-term assets), which will become a permanent source of funds (passive) in the difference between the beginning of the period -2 473 937 thousand UZS, at the end of the period 2 468 966 thousand UZS.        
Table 160

Corporate liquidity indicators and their calculation

Liquidity coefficients of the enterprise

Detection mode

Principles

Current liquidity coefficient ( Kjl ):

enterprises the opportunity to cover current obligations .



A1+A2+A3/P1+ P2

tl > 2

Fast liquidity coefficient (Ktl):

The rapid liquidity assets of the premises allow the current liabilities to be repaid .



A1+A2/P1+P2

BL > 0.7

Liquidity coefficient (Kml):

The funds of the enterprise are able to cover current liabilities .



A1/P1+P2

abl > 0.2

 

The next important feature of the complex analysis is to evaluate the degree of asset rotation, ie to study the business activity of the enterprise. Rotation rates indicate the efficiency of using the enterprise's own funds. If there is a high turnover on each type of enterprise assets, then creditworthiness and efficiency will be higher.

In practice, use the following factors to assess the solvency of banks located : the company's current assets management indicators; K enterprises payable q supply indicators; indicators of debts of the enterprise; turnover of commodity stocks.

Current Operating Ratio (Kak) - reflects the efficiency of the asset use and the rate of rotation.

 

Kak = MST (line 010 line 2) / Average annual value of current assets (Ayb + Ayo / 2 1 Figure 400, line 780)

 

Corporate Debt Ratio ( KDM ) - represents the rate and cycle of accrual of accounts receivable.



 

Kdm = MST (line 010 line 2) / Average annual value of debtor liabilities (Dmdb + Dmdo / 2)

 

Corporate Debt Ratio (CBR) - refers to the rate and cycle of debt repayment.



 

Kkm = MST (line 010 line 2) / average annual value of credit liability (Kmdb + Kmdo / 2)

The Company's inventory turnover coefficient (Cinventory) represents the effectiveness of utilization of inventories.

 

Kinventory = MST (line 010 line 2) / Average annual value of inventories (Inventoryb + Inventoryo / 2)

 

Its activities are natijaviyligiga profitability indicators evaluated. High profitability and consequently, the ability to buy different types of assets from high profits. The following is the most important profitability ratios as follows: indicator of the profitability of current assets (K ja; ROA ) ; Indicators of private equity profitability ( K xk; ROE); sales profitability index ( K s; ROS).



The profitability of current assets (K ja; ROA ) for a sum corresponding to the amount of assets represents the sum of net profit.

 

Kja; ROA = Net Profit (Line 270 line 2) / Current Assets (390 lines, Figure 1)

Private Equity indicators ( K, etc.; ROE) net profit sums of private capital, the company corresponding to the amount reflected.

 

(Kxk; ROE) = Net Profit (Line 270 Figure 2) / Private Equity (line 480-460-470, Figure 1)

Profitability of sales ( K s; ROS), a sum gains reflect the amount corresponding to the gross profit .

 

(Ks; ROS) = Gross Profit (030 lines, Figure 2) / net sales of product sales (010 lines, Figure 2)

An analysis of the financial stability indicators indicates that the firm's financial independence or reliability . High share of borrowings in the structure of funding leads to decrease in financial stability.

The main indicators used in the assessment of the creditworthiness of the enterprise are as follows: the independence coefficient ; correlation between debt and equity ; private equity coefficient.

Independence Coefficient ( Kmus ) - represents the share of private equity in total assets. This coefficient of 0.5 means that the financial stability of the enterprise is financially dependent.

 

Kmus = ((480-460-470) on the equity line, Figure 1) of the total property / q value line (780, Figure 1)

The ratio between debt and equity ( KQMn ) is the ratio between private equity and debt.

 

CQN = Liabilities (770 stars, Figure 1) / Private pital (480-460-470) line 1)

Private capital movability coefficient ( K xkx) - the share of private equity funds in the structure of their turnover. The coefficient of the coefficient should be> 0.2 .

 

Koom = Own turnover (line 480 + 570 + 580-130) Figure 1) / Private Equity (480-460-470) line 1)



Table 161


Download 6,9 Mb.

Do'stlaringiz bilan baham:
1   ...   151   152   153   154   155   156   157   158   ...   283




Ma'lumotlar bazasi mualliflik huquqi bilan himoyalangan ©hozir.org 2024
ma'muriyatiga murojaat qiling

kiriting | ro'yxatdan o'tish
    Bosh sahifa
юртда тантана
Боғда битган
Бугун юртда
Эшитганлар жилманглар
Эшитмадим деманглар
битган бодомлар
Yangiariq tumani
qitish marakazi
Raqamli texnologiyalar
ilishida muhokamadan
tasdiqqa tavsiya
tavsiya etilgan
iqtisodiyot kafedrasi
steiermarkischen landesregierung
asarlaringizni yuboring
o'zingizning asarlaringizni
Iltimos faqat
faqat o'zingizning
steierm rkischen
landesregierung fachabteilung
rkischen landesregierung
hamshira loyihasi
loyihasi mavsum
faolyatining oqibatlari
asosiy adabiyotlar
fakulteti ahborot
ahborot havfsizligi
havfsizligi kafedrasi
fanidan bo’yicha
fakulteti iqtisodiyot
boshqaruv fakulteti
chiqarishda boshqaruv
ishlab chiqarishda
iqtisodiyot fakultet
multiservis tarmoqlari
fanidan asosiy
Uzbek fanidan
mavzulari potok
asosidagi multiservis
'aliyyil a'ziym
billahil 'aliyyil
illaa billahil
quvvata illaa
falah' deganida
Kompyuter savodxonligi
bo’yicha mustaqil
'alal falah'
Hayya 'alal
'alas soloh
Hayya 'alas
mavsum boyicha


yuklab olish