|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pohledávky a závazky
(vybrané) |
|
GreenDay
s.r.o., Masarykova 127/4, Praha |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vertikální analýza rozvahy |
řá- |
2009 |
|
2010 |
|
2011 |
|
2012 |
|
2013 |
|
2014 |
|
2015 |
|
2016 |
|
2017 |
|
2018 |
|
2019 |
|
2020 |
|
2021 |
|
|
(vybrané položky pohledávek a závazků) |
dek |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
abs. |
% |
|
Pohledávky |
46 |
64 567 |
100% |
67 325 |
100% |
81 955 |
100% |
68 018 |
100% |
60 126 |
100% |
47 320 |
100% |
116 048 |
100% |
69 970 |
100% |
138 092 |
100% |
152 534 |
100% |
103 500 |
100% |
90 860 |
100% |
78 060 |
100% |
|
Dlouhodobé pohledávky |
47 |
32 131 |
50% |
34 665 |
51% |
39 400 |
48% |
35 894 |
53% |
33 513 |
56% |
24 022 |
51% |
32 904 |
28% |
37 614 |
54% |
47 413 |
34% |
50 700 |
33% |
50 682 |
49% |
46 427 |
51% |
34 592 |
44% |
|
Pohledávky z obchodního styku |
48+54 |
14 451 |
45% |
18 045 |
52% |
16 276 |
41% |
18 742 |
52% |
14 824 |
44% |
11 887 |
49% |
15 648 |
48% |
19 874 |
53% |
25 781 |
54% |
24 822 |
49% |
24 678 |
49% |
21 395 |
46% |
16 852 |
49% |
|
Krátkodobé pohledávky |
57 |
32 436 |
50% |
32 660 |
49% |
42 555 |
52% |
32 124 |
47% |
26 613 |
44% |
23 298 |
49% |
83 144 |
72% |
32 356 |
46% |
90 679 |
66% |
101 834 |
67% |
52 818 |
51% |
44 433 |
49% |
43 468 |
56% |
|
Pohledávky z obchodního styku |
58+65 |
21 776 |
67% |
22 636 |
69% |
28 552 |
67% |
22 832 |
71% |
18 332 |
69% |
15 982 |
69% |
22 208 |
27% |
21 792 |
67% |
28 610 |
32% |
34 098 |
33% |
37 140 |
70% |
28 137 |
63% |
32 904 |
76% |
|
Pohledávky za státem |
63+64 |
4 680 |
14% |
3 620 |
11% |
6 224 |
15% |
3 352 |
10% |
3 289 |
12% |
3 035 |
13% |
4 656 |
6% |
4 740 |
15% |
4 732 |
5% |
8 778 |
9% |
6 504 |
12% |
8 132 |
18% |
4 740 |
11% |
|
Krátkodobý finanční majetek |
68 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
Peněžní prostředky |
71 |
21 360 |
|
23 016 |
|
31 569 |
|
27 684 |
|
22 608 |
|
18 068 |
|
27 164 |
|
26 984 |
|
33 212 |
|
38 256 |
|
38 718 |
|
35 833 |
|
26 984 |
|
|
Závazky |
107 |
149 712 |
100% |
150 096 |
100% |
143 522 |
100% |
126 573 |
100% |
104 804 |
100% |
75 173 |
100% |
143 276 |
100% |
131 998 |
100% |
197 650 |
100% |
231 321 |
100% |
219 797 |
100% |
185 218 |
100% |
132 494 |
100% |
|
Dlouhodobé závazky |
108 |
85 356 |
57% |
90 156 |
60% |
62 739 |
44% |
65 976 |
52% |
57 270 |
55% |
38 274 |
51% |
80 068 |
56% |
66 606 |
50% |
107 312 |
54% |
129 427 |
56% |
120 321 |
55% |
97 132 |
52% |
67 838 |
51% |
|
Vydané dluhopisy |
109 |
11 500 |
13% |
11 500 |
13% |
14 950 |
24% |
11 500 |
17% |
9 200 |
16% |
8 050 |
21% |
15 500 |
19% |
15 500 |
23% |
20 150 |
19% |
23 250 |
18% |
23 250 |
19% |
20 150 |
21% |
15 500 |
23% |
|
Závazky k úvěrovým institucím |
112 |
14 500 |
17% |
14 500 |
16% |
18 850 |
30% |
14 500 |
22% |
11 600 |
20% |
10 150 |
27% |
10 500 |
13% |
9 850 |
15% |
12 805 |
12% |
14 775 |
11% |
14 775 |
12% |
12 805 |
13% |
9 850 |
15% |
|
Závazky z obchodního styku |
113+114 |
5 016 |
6% |
5 900 |
7% |
7 909 |
13% |
6 368 |
10% |
3 747 |
7% |
3 614 |
9% |
6 392 |
8% |
5 016 |
8% |
6 520 |
6% |
8 208 |
6% |
9 252 |
8% |
6 474 |
7% |
6 632 |
10% |
|
Krátkodobé závazky |
123 |
64 356 |
43% |
59 940 |
40% |
80 783 |
56% |
60 597 |
48% |
47 534 |
45% |
36 899 |
49% |
63 208 |
44% |
65 392 |
50% |
90 338 |
46% |
101 894 |
44% |
99 476 |
45% |
88 086 |
48% |
64 656 |
49% |
|
Vydané dluhopisy |
124 |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
|
Závazky k úvěrovým institucím |
127 |
16 884 |
26% |
16 508 |
28% |
21 504 |
27% |
15 521 |
26% |
9 577 |
20% |
7 179 |
19% |
13 240 |
21% |
19 520 |
30% |
21 642 |
24% |
28 368 |
28% |
21 072 |
21% |
19 713 |
22% |
15 000 |
23% |
|
Závazky z obchodního styku |
128+129 |
5 704 |
9% |
3 968 |
7% |
10 311 |
13% |
8 984 |
15% |
6 352 |
13% |
1 922 |
5% |
8 568 |
14% |
8 384 |
13% |
12 432 |
14% |
17 084 |
17% |
15 536 |
16% |
14 138 |
16% |
8 384 |
13% |
|
Závazky ke státu a zaměstnancům |
136:138 |
41 768 |
65% |
39 464 |
66% |
48 968 |
61% |
36 092 |
60% |
31 605 |
66% |
27 798 |
75% |
41 400 |
65% |
37 488 |
57% |
56 264 |
62% |
56 442 |
55% |
62 868 |
63% |
54 235 |
62% |
41 272 |
64% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Horizontální analýza rozvahy |
řá- |
Změna 2009 - 2010 |
Změna 2010 - 2011 |
Změna 2011 - 2012 |
Změna 2012 - 2013 |
Změna 2013 - 2014 |
Změna 2014 - 2015 |
Změna 2015 - 2016 |
Změna 2016 - 2017 |
Změna 2017 - 2018 |
Změna 2018 - 2019 |
Změna 2019 - 2020 |
Změna 2020 -
2021 |
|
|
|
|
dek |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
abs. |
index |
|
|
|
Pohledávky |
46 |
2 758 |
4% |
14 630 |
22% |
-13 937 |
-17% |
-7 892 |
-12% |
-12 806 |
-21% |
68 728 |
145% |
-46 078 |
-40% |
68 122 |
97% |
14 442 |
10% |
-49 034 |
-32% |
-12 640 |
-12% |
-12 800 |
-14% |
|
|
|
Dlouhodobé pohledávky |
47 |
2 534 |
8% |
4 735 |
14% |
-3 506 |
-9% |
-2 381 |
-7% |
-9 491 |
-28% |
8 882 |
37% |
4 710 |
14% |
9 799 |
26% |
3 287 |
7% |
-18 |
0% |
-4 255 |
-8% |
-11 835 |
-25% |
|
|
|
Pohledávky z obchodního styku |
48+54 |
3 594 |
25% |
-1 769 |
-10% |
2 466 |
15% |
-3 918 |
-21% |
-2 937 |
-20% |
3 761 |
32% |
4 226 |
27% |
5 907 |
30% |
-959 |
-4% |
-144 |
-1% |
-3 283 |
-13% |
-4 543 |
-21% |
|
|
|
Krátkodobé pohledávky |
57 |
224 |
1% |
9 895 |
30% |
-10 431 |
-25% |
-5 511 |
-17% |
-3 315 |
-12% |
59 846 |
257% |
-50 788 |
-61% |
58 323 |
180% |
11 155 |
12% |
-49 016 |
-48% |
-8 385 |
-16% |
-965 |
-2% |
|
|
|
Pohledávky z obchodního styku |
58+65 |
860 |
4% |
5 916 |
26% |
-5 720 |
-20% |
-4 500 |
-20% |
-2 350 |
-13% |
6 226 |
39% |
-416 |
-2% |
6 818 |
31% |
5 488 |
19% |
3 042 |
9% |
-9 003 |
-24% |
4 767 |
17% |
|
|
|
Pohledávky za státem |
63+64 |
-1 060 |
-23% |
2 604 |
72% |
-2 872 |
-46% |
-63 |
-2% |
-254 |
-8% |
1 621 |
53% |
84 |
2% |
-8 |
0% |
4 046 |
86% |
-2 274 |
-26% |
1 628 |
25% |
-3 392 |
-42% |
|
|
|
Krátkodobý finanční majetek |
68 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
Peněžní prostředky |
71 |
1 656 |
8% |
8 553 |
37% |
-3 885 |
-12% |
-5 076 |
-18% |
-4 540 |
-20% |
9 096 |
50% |
-180 |
-1% |
6 228 |
23% |
5 044 |
15% |
462 |
1% |
-2 885 |
-7% |
-8 849 |
-25% |
|
|
|
Závazky |
107 |
384 |
0% |
-6 574 |
-4% |
-16 949 |
-12% |
-21 769 |
-17% |
-29 631 |
-28% |
68 103 |
91% |
-11 278 |
-8% |
65 652 |
50% |
33 671 |
17% |
-11 524 |
-5% |
-34 579 |
-16% |
-52 724 |
-28% |
|
|
|
Dlouhodobé závazky |
108 |
4 800 |
6% |
-27 417 |
-30% |
3 237 |
5% |
-8 706 |
-13% |
-18 996 |
-33% |
41 794 |
109% |
-13 462 |
-17% |
40 706 |
61% |
22 115 |
21% |
-9 106 |
-7% |
-23 189 |
-19% |
-29 294 |
-30% |
|
|
|
Vydané dluhopisy |
109 |
0 |
0% |
3 450 |
30% |
-3 450 |
-23% |
-2 300 |
-20% |
-1 150 |
-13% |
7 450 |
93% |
0 |
0% |
4 650 |
30% |
3 100 |
15% |
0 |
0% |
-3 100 |
-13% |
-4 650 |
-23% |
|
|
|
Závazky k úvěrovým institucím |
112 |
0 |
0% |
4 350 |
30% |
-4 350 |
-23% |
-2 900 |
-20% |
-1 450 |
-13% |
350 |
3% |
-650 |
-6% |
2 955 |
30% |
1 970 |
15% |
0 |
0% |
-1 970 |
-13% |
-2 955 |
-23% |
|
|
|
Závazky z obchodního styku |
113+114 |
884 |
18% |
2 009 |
34% |
-1 541 |
-19% |
-2 621 |
-41% |
-133 |
-4% |
2 778 |
77% |
-1 376 |
-22% |
1 504 |
30% |
1 688 |
26% |
1 044 |
13% |
-2 778 |
-30% |
158 |
2% |
|
|
|
Krátkodobé závazky |
123 |
-4 416 |
-7% |
20 843 |
35% |
-20 186 |
-25% |
-13 063 |
-22% |
-10 635 |
-22% |
26 309 |
71% |
2 184 |
3% |
24 946 |
38% |
11 556 |
13% |
-2 418 |
-2% |
-11 390 |
-11% |
-23 430 |
-27% |
|
|
|
Vydané dluhopisy |
124 |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
|
|
Závazky k úvěrovým institucím |
127 |
-376 |
-2% |
4 996 |
30% |
-5 983 |
-28% |
-5 944 |
-38% |
-2 398 |
-25% |
6 061 |
84% |
6 280 |
47% |
2 122 |
11% |
6 726 |
31% |
-7 296 |
-26% |
-1 359 |
-6% |
-4 713 |
-24% |
|
|
|
Závazky z obchodního styku |
128+129 |
-1 736 |
-30% |
6 343 |
160% |
-1 327 |
-13% |
-2 632 |
-29% |
-4 430 |
-70% |
6 646 |
346% |
-184 |
-2% |
4 048 |
48% |
4 652 |
37% |
-1 548 |
-9% |
-1 398 |
-9% |
-5 754 |
-41% |
|
|
|
Závazky ke státu a zaměstnancům |
136:138 |
-2 304 |
-6% |
9 504 |
24% |
-12 876 |
-26% |
-4 487 |
-12% |
-3 807 |
-12% |
13 602 |
49% |
-3 912 |
-9% |
18 776 |
50% |
178 |
0% |
6 426 |
11% |
-8 633 |
-14% |
-12 963 |
-24% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doba obratu pohledávek (ve dnech) |
|
51 |
48 |
50 |
54 |
57 |
48 |
90 |
53 |
82 |
78 |
52 |
53 |
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doba obratu závazků (ve dnech) |
|
117 |
108 |
88 |
100 |
100 |
76 |
111 |
101 |
118 |
118 |
111 |
107 |
102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obchodní deficit (ve dnech) |
|
20 |
22 |
16 |
21 |
22 |
23 |
18 |
22 |
21 |
17 |
19 |
17 |
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doba obratu pohledávek (ve dnech) * |
|
63 |
59 |
64 |
68 |
71 |
59 |
116 |
69 |
105 |
99 |
64 |
65 |
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doba obratu závazků (ve dnech) * |
|
145 |
133 |
112 |
126 |
125 |
94 |
144 |
130 |
150 |
151 |
136 |
132 |
130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Doba obratu je počítána jako = položka / (tržby za prodej zboží + tržby za prodej výrobků a
služeb) * počet dnů v období |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Výpočet doby obratu
zásob je počítán z tržeb. Je třeba si ale uvědomit, že zásoby jsou při
prodeji účtovány v ceně pořízení a prodej zásob a výrobků je včetně marže. Ukazatel je tak zkreslený, výpočet bude lepší než
je realita. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*) Doba obratu = položka / (náklady na prodané zboží + (tržby za prodej výrobků a
služeb*(100%-marže*)) * počet dnů v
období |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*) Úprava původního vzorce - tržby zde vyjadřuje tržní hodnota, kdežto zásoby jsou uváděny v
nákladových cenách. Položka Náklady na prodané zboží je vhodnější, neboť
neobsahuje marži. Čitatel i jmenovatel jsou tak oceněny na obdobné bázi a
jsou tak srovnatelné. Položka Tržby za prodej výrobků a služeb je ponížena o
fiktivní marži 20%. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Změna 2009 - 2010 |
Změna 2010 - 2011 |
Změna 2011 - 2012 |
Změna 2012 - 2013 |
Změna 2013 - 2014 |
Změna 2014 - 2015 |
Změna 2015 - 2016 |
Změna 2016 - 2017 |
Změna 2017 - 2018 |
Změna 2018 - 2019 |
Změna 2019 - 2020 |
Změna 2020 - 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 758 |
14 630 |
-13 937 |
-7 892 |
-12 806 |
68 728 |
-46 078 |
68 122 |
14 442 |
-49 034 |
-12 640 |
-12 800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 534 |
4 735 |
-3 506 |
-2 381 |
-9 491 |
8 882 |
4 710 |
9 799 |
3 287 |
-18 |
-4 255 |
-11 835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 594 |
-1 769 |
2 466 |
-3 918 |
-2 937 |
3 761 |
4 226 |
5 907 |
-959 |
-144 |
-3 283 |
-4 543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
224 |
9 895 |
-10 431 |
-5 511 |
-3 315 |
59 846 |
-50 788 |
58 323 |
11 155 |
-49 016 |
-8 385 |
-965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
860 |
5 916 |
-5 720 |
-4 500 |
-2 350 |
6 226 |
-416 |
6 818 |
5 488 |
3 042 |
-9 003 |
4 767 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1 060 |
2 604 |
-2 872 |
-63 |
-254 |
1 621 |
84 |
-8 |
4 046 |
-2 274 |
1 628 |
-3 392 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 656 |
8 553 |
-3 885 |
-5 076 |
-4 540 |
9 096 |
-180 |
6 228 |
5 044 |
462 |
-2 885 |
-8 849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
384 |
-6 574 |
-16 949 |
-21 769 |
-29 631 |
68 103 |
-11 278 |
65 652 |
33 671 |
-11 524 |
-34 579 |
-52 724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 800 |
-27 417 |
3 237 |
-8 706 |
-18 996 |
41 794 |
-13 462 |
40 706 |
22 115 |
-9 106 |
-23 189 |
-29 294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
3 450 |
-3 450 |
-2 300 |
-1 150 |
7 450 |
0 |
4 650 |
3 100 |
0 |
-3 100 |
-4 650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
4 350 |
-4 350 |
-2 900 |
-1 450 |
350 |
-650 |
2 955 |
1 970 |
0 |
-1 970 |
-2 955 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
884 |
2 009 |
-1 541 |
-2 621 |
-133 |
2 778 |
-1 376 |
1 504 |
1 688 |
1 044 |
-2 778 |
158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4 416 |
20 843 |
-20 186 |
-13 063 |
-10 635 |
26 309 |
2 184 |
24 946 |
11 556 |
-2 418 |
-11 390 |
-23 430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-376 |
4 996 |
-5 983 |
-5 944 |
-2 398 |
6 061 |
6 280 |
2 122 |
6 726 |
-7 296 |
-1 359 |
-4 713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1 736 |
6 343 |
-1 327 |
-2 632 |
-4 430 |
6 646 |
-184 |
4 048 |
4 652 |
-1 548 |
-1 398 |
-5 754 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2 304 |
9 504 |
-12 876 |
-4 487 |
-3 807 |
13 602 |
-3 912 |
18 776 |
178 |
6 426 |
-8 633 |
-12 963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4% |
22% |
-17% |
-12% |
-21% |
145% |
-40% |
97% |
10% |
-32% |
-12% |
-14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8% |
14% |
-9% |
-7% |
-28% |
37% |
14% |
26% |
7% |
0% |
-8% |
-25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25% |
-10% |
15% |
-21% |
-20% |
32% |
27% |
30% |
-4% |
-1% |
-13% |
-21% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1% |
30% |
-25% |
-17% |
-12% |
257% |
-61% |
180% |
12% |
-48% |
-16% |
-2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4% |
26% |
-20% |
-20% |
-13% |
39% |
-2% |
31% |
19% |
9% |
-24% |
17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-23% |
72% |
-46% |
-2% |
-8% |
53% |
2% |
0% |
86% |
-26% |
25% |
-42% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8% |
37% |
-12% |
-18% |
-20% |
50% |
-1% |
23% |
15% |
1% |
-7% |
-25% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0% |
-4% |
-12% |
-17% |
-28% |
91% |
-8% |
50% |
17% |
-5% |
-16% |
-28% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6% |
-30% |
5% |
-13% |
-33% |
109% |
-17% |
61% |
21% |
-7% |
-19% |
-30% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0% |
30% |
-23% |
-20% |
-13% |
93% |
0% |
30% |
15% |
0% |
-13% |
-23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0% |
30% |
-23% |
-20% |
-13% |
3% |
-6% |
30% |
15% |
0% |
-13% |
-23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18% |
34% |
-19% |
-41% |
-4% |
77% |
-22% |
30% |
26% |
13% |
-30% |
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7% |
35% |
-25% |
-22% |
-22% |
71% |
3% |
38% |
13% |
-2% |
-11% |
-27% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2% |
30% |
-28% |
-38% |
-25% |
84% |
47% |
11% |
31% |
-26% |
-6% |
-24% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-30% |
160% |
-13% |
-29% |
-70% |
346% |
-2% |
48% |
37% |
-9% |
-9% |
-41% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6% |
24% |
-26% |
-12% |
-12% |
49% |
-9% |
50% |
0% |
11% |
-14% |
-24% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|