古越龙山资产负债表分析浙江古越龙山酒股份有限公司——资产负债表财务分析09财政金融学院财务管理0911023026 高倩云表1:资产负债表水平分析表单位:元币种:人民币2010年12月31日2009年12月31日变动情况对总产影(%变动额变动(%)资产:资金408,715,500.63 188,414,671.34 220,300,829.29 116.9234 9.票据1,165,513.00 3,435,091.41 -2,269,578.41 -66.0704 -0.账款103,627,889.62 113,945,890.00 -10,318,000.38 -9.0552 -0.款项22,394,311.77 28,960,166.27 -6,565,854.50 -22.6720 -0.应收款8,648,318.65 8,894,840.61 -246,521.96 -2.7715 -0.1,152,265,912.22 1,072,895,200.84 79,370,711.38 7.3978 3.资产合1,696,817,445.89 1,416,545,860.47280,271,585.42 19.7856 11.流动资0.00 0.0000 0.股权投84,384,027.07 74,346,176.4710,037,850.60 13.5015 0.性房地2,376,118.89 2,457,821.25-81,702.36 -3.3242 -0.资产695,981,340.85 464,658,946.66 231,322,394.19 49.7833 9.工程136,148,926.55 223,982,426.81 -87,833,500.26 -39.2145 -3.资产186,054,170.67 161,331,963.58 24,722,207.09 15.3238 1.21,462,781.98 21,462,781.98 0.00 0.0000 0.待摊费2,009,706.64 2,358,782.96-349,076.32 -14.7990 -0.所得税4,090,302.81 4,570,767.15-480,464.34 -10.5117 -0.动资产1,132,507,375.46 955,169,666.86177,337,708.60 18.5661 7.总计2,829,324,821.35 2,371,715,527.33 457,609,294.02 19.2944 19.负债:0.00 0.0000 0.借款260,000,000.00 436,000,000.00 -176,000,000.00 -40.3670 -7.票据23,000,000.00 -23,000,000.00 -100.0000 -0.账款250,571,867.20 227,691,955.16 22,879,912.04 10.0486 0.款项39,878,841.95 22,163,865.18 17,714,976.77 79.9273 0.职工薪22,450,272.18 17,232,661.765,217,610.42 30.2774 0.税费28,881,904.60 12,927,065.93 15,954,838.67 123.4220 0.利息389,735.16 803,796.62 -414,061.46 -51.5132 -0.应付款105,762,990.58 165,419,268.71 -59,656,278.13 -36.0637 -2.内到期流动负3,784,188.20-3,784,188.20 -100.0000 -0.负债合707,935,611.67 909,022,801.56-201,087,189.89 -22.1212 -8.流动负0.00 0.0000 0.借款92,000,000.00 -92,000,000.00 -100.0000 -3.所得税9,269,406.57 10,954,330.06-1,684,923.49 -15.3813 -0.非流动2,760,000.00 600,000.002,160,000.00 360.0000 0.动负债12,029,406.57 103,554,330.06-91,524,923.49 -88.3835 -3.合计719,965,018.24 1,012,577,131.62 -292,612,113.38 -28.8978 -12.者权益股东权:0.00 0.0000 0.收资本股本)634,856,363.00 558,720,000.0076,136,363.00 13.6269 3.公积960,736,375.66 381,943,067.49 578,793,308.17 151.5392 24.一、资产结构分析表2: 资产结构表金额 变动情况 对总资产的影响% 变动额 变动% 流动资产合计1,696,817,445.89280,271,585.42 19.7856 11.8173 非流动资产合计 1,132,507,375.46 177,337,708.60 18.5661 7.4772 资产合计 2,829,324,821.35457,609,294.0219.294419.2944公积 136,713,856.70 129,817,924.15 6,895,932.55 5.3120 0.配利润 349,336,980.91 263,663,433.41 85,673,547.50 32.4935 3.报表折额-1,596,394.01 -1,395,493.88-200,900.13 14.3963 -0.于母公有者权2,080,047,182.26 1,332,748,931.17747,298,251.09 56.0719 31.股东权29,312,620.85 26,389,464.542,923,156.31 11.0770 0.者权益2,109,359,803.11 1,359,138,395.71750,221,407.40 55.1983 31.和所有益总计2,829,324,821.35 2,371,715,527.33457,609,294.02 19.2944 19.从表中可以看出:该公司资产本期增加457,609,294.02元,增长幅度为19.29%,说明古越龙山绍兴酒股份有限公司本年资产规模有较大幅度的增长。