Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
© bpexcel.it
note: La stampa, il download, come pure la consultazione e l'accesso al File è permesso solamente ad uso informativo e
divulgativo, restando pertanto vietata qualsiasi riproduzione anche parziale dello stesso diversa dall'uso informativo e divulgativo,
tranne che per i realizzatori del file stesso e BPExcel. È in ogni caso vietato ogni utilizzo per scopi direttamente e/o indirettamente
commerciali, tranne che per i realizzatori del file stesso e BPExcel. Nessuna riproduzione di questo File e del suo contenuto o di
sue parti, pertanto, può essere venduta, né modificata, distribuita o altrimenti utilizzata a fini commerciali, tranne che per i
realizzatori del file stesso e BPExcel.
www.bpexcel.it
ANNO INZIALE 2014
Stato Patrimoniale
Conto Economico Valore Aggiunto
Conto Economico Margine Contribuzione Lordo
MENU
Stato patrimoniale
Attivo
A) Crediti verso soci per versamenti ancora dovuti
Parte richiamata €0
Parte da richiamare €0
Totale crediti verso soci per versamenti ancora dovuti (A) €0
B) Immobilizzazioni
I - Immobilizzazioni immateriali
1) costi di impianto e di ampliamento €0
2) costi di sviluppo €0
3) diritti di brevetto industriale e diritti di utilizzazione delle opere dell'ingegno €0
4) concessioni, licenze, marchi e diritti simili €0
5) avviamento €0
6) immobilizzazioni in corso e acconti €0
7) altre. €0
Totale immobilizzazioni immateriali €0
II - Immobilizzazioni materiali €0
1) terreni e fabbricati €0
2) impianti e macchinario €0
3) attrezzature industriali e commerciali €0
4) altri beni €0
5) immobilizzazioni in corso e acconti. €0
Totale immobilizzazioni materiali €0
2) crediti
a) verso imprese controllate
esigibili entro l'esercizio successivo €0
esigibili oltre l'esercizio successivo €0
Totale crediti verso imprese controllate €0
b) verso imprese collegate
esigibili entro l'esercizio successivo €0
esigibili oltre l'esercizio successivo €0
Totale crediti verso imprese collegate €0
c) verso controllanti
esigibili entro l'esercizio successivo €0
esigibili oltre l'esercizio successivo €0
Totale crediti verso controllanti €0
d) verso imprese sottoposte al controllo delle controllanti
esigibili entro l'esercizio successivo €0
esigibili oltre l'esercizio successivo €0
Totale crediti verso imprese sottoposte al controllo delle controllanti €0
d-bis) verso altri
esigibili entro l'esercizio successivo €0
esigibili oltre l'esercizio successivo €0
Totale crediti verso altri €0
Totale crediti 0
3) altri titoli €0
4) strumenti finanziari derivati attivi. €0
Totale immobilizzazioni finanziarie €0
Totale immobilizzazioni (B) €0
C) Attivo circolante
I - Rimanenze
1) materie prime, sussidiarie e di consumo €0
2) prodotti in corso di lavorazione e semilavorati €0
3) lavori in corso su ordinazione €0
4) prodotti finiti e merci €0
5) acconti €0
Totale rimanenze €0
II - Crediti
1) verso clienti
esigibili entro l'esercizio successivo €0
esigibili oltre l'esercizio successivo €0
Totale crediti verso clienti €0
4) verso controllanti
esigibili entro l'esercizio successivo €0
esigibili oltre l'esercizio successivo €0
Totale crediti verso controllanti €0
5) verso imprese sottoposte al controllo di controllanti
esigibili entro l'esercizio successivo €0
esigibili oltre l'esercizio successivo €0
Totale crediti verso imprese sottoposte al controllo delle controllanti €0
IV - Disponibilità liquide
1) depositi bancari e postali €0
2) assegni €0
3) danaro e valori in cassa. €0
Totale disponibilità liquide €0
Totale attivo circolante (C) 0
D) Ratei e risconti
Ratei e risconti attivi €0
Disaggio su prestiti emessi €0
Totale ratei e risconti (D) 0
Totale attivo €0
Passivo
A) Patrimonio netto
I - Capitale. €0
II - Riserva da soprapprezzo delle azioni. €0
III - Riserve di rivalutazione. €0
IV - Riserva legale. €0
V - Riserve statutarie €0
€0 €0 €0 €0 € 10,000
€0 €0 €0 €0 € 5,000
€0 €0 €0 €0 € 15,000
€0 €0 €0 €0 € 5,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 3,000
€0 €0 €0 €0 € 3,000
€0 €0 €0 €0 € 3,000
€0 €0 €0 €0 € 3,000
€0 €0 €0 €0 € 3,000
€0 €0 €0 €0 € 22,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 10,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 10,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
0 0 0 0 20,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 34,000
€0 €0 €0 €0 € 66,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 10,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€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 €0 €0 €0 €0
€0 €0 €0 €0 € 24,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 14,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 6,000
0 0 0 0 54,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
0 0 0 0 4,000
€0 €0 €0 €0 € 139,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€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 €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 €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 €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 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 € 78,400
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 82,400
€0 €0 €0 €0 €0
0 0 0 0 92,400
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 8,600
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 14,600
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
€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 €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 €0 €0 €0
€0 €0 €0 €0 €0
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 2,000
€0 €0 €0 €0 € 4,000
0 0 0 0 32,000
€0 €0 €0 €0 €0
€0 €0 €0 €0 €0
0 0 0 0 0
0 0 0 0 139,000
€0 €0 €0 €0 €0
2019 2020 2021 2022 2023
€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 €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 €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 €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 €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
€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 €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 €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 €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 €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
€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 €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 €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 €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 €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
€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 €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 €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 €0 €0 €0 #VALUE!
€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 €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 €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 €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 €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
€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 €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 €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 €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 €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
€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 €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 €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 €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 €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
€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
€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
0 0 0 0 0 €0
€0 €0 €0 €0 €0
MENU
CELLE INPUT
Conto economico
A) Valore della produzione:
1) ricavi delle vendite e delle prestazioni
2) variazioni delle rimanenze di prodotti in corso di lavorazione, semilavorati e finiti
3) variazioni dei lavori in corso su ordinazione
4) incrementi di immobilizzazioni per lavori interni
5) altri ricavi e proventi
contributi in conto esercizio
altri
Totale altri ricavi e proventi
Totale valore della produzione
B) Costi della produzione:
6) per materie prime, sussidiarie, di consumo e di merci
7) per servizi
8) per godimento di beni di terzi
9) per il personale:
a) salari e stipendi
b) oneri sociali
c) trattamento di fine rapporto
d) trattamento di quiescenza e simili
e) altri costi
Totale costi per il personale
10) ammortamenti e svalutazioni:
a) ammortamento delle immobilizzazioni immateriali
b) ammortamento delle immobilizzazioni materiali
c) altre svalutazioni delle immobilizzazioni
d) svalutazioni dei crediti compresi nell'attivo circolante e delle disponibilità liquide
Totale ammortamenti e svalutazioni
11) variazioni delle rimanenze di materie prime, sussidiarie, di consumo e merci
12) accantonamenti per rischi
13) altri accantonamenti
14) oneri diversi di gestione
Totale costi della produzione
Differenza tra valore e costi della produzione (A - B)
C) Proventi e oneri finanziari:
15) proventi da partecipazioni (con separata indicazione di quelli da imprese controllate e collegate e di quelli
relativi a controllanti e ad imprese sottoposte al controllo di queste ultime)
da imprese controllate
da imprese collegate
altri
Totale proventi da partecipazioni
16) altri proventi finanziari:
a) da crediti iscritti nelle immobilizzazioni (con separata indicazione di quelli da imprese controllate, collegate e
controllanti e da imprese sottoposte al controllo di queste ultime)
da imprese controllate
da imprese collegate
da imprese controllanti
altri
Totale proventi finanziari da crediti iscritti nelle immobilizzazioni
b) da titoli iscritti nelle immobilizzazioni che non costituiscono partecipazioni
c) da titoli iscritti nell'attivo circolante che non costituiscono partecipazioni
d) proventi diversi (con separata indicazione di quelli da imprese controllate, collegate e controllanti e da imprese
sottoposte al controllo di queste ultime)
da imprese controllate
da imprese collegate
da imprese controllanti
altri
Totale proventi diversi dai precedenti
Totale altri proventi finanziari
17) interessi e altri oneri finanziari
a imprese controllate
a imprese collegate
a imprese controllanti
altri
Totale interessi e altri oneri finanziari
17-bis) utili e perdite su cambi
Totale proventi e oneri finanziari (15 + 16 - 17 + - 17-bis)
D) Rettifiche di valore di attività e passività finanziarie:
18) rivalutazioni:
a) di partecipazioni
b) di immobilizzazioni finanziarie che non costituiscono partecipazioni
c) di titoli iscritti all'attivo circolante che non costituiscono partecipazioni
d) di strumenti finanziari derivati
Totale rivalutazioni
19) svalutazioni:
a) di partecipazioni
b) di immobilizzazioni finanziarie che non costituiscono partecipazioni
c) di titoli iscritti nell'attivo circolante che non costituiscono partecipazioni
d) di strumenti finanziari derivati
Totale svalutazioni
Totale delle rettifiche di valore di attività finanziarie (18 - 19)
Risultato prima delle imposte (A - B + - C + - D )
22) imposte sul reddito dell'esercizio, correnti, differite e anticipate
Imposte correnti
Imposte differite
Imposte anticipate
proventi (oneri) da adesione al regime di consolidato fiscale / trasparenza fiscale
Totale delle imposte sul reddito dell'esercizio, correnti, differite e anticipate
23) Utile (perdita) dell'esercizio
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
input input input input input input input input input input
€0 €0 €0 €0 € 90,000 €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 €0 €0 €0 € 20,000 €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 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 110,000 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 10,000 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 12,000 €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 €0 €0 €0 € 5,000 €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 €0 €0 €0 € 5,000 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 1,000 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 1,000 €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 €0 €0 €0 € 2,000 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 2,000 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 500 €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 €0 €0 €0 € 31,500 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 78,500 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 100 €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 €0 €0 €0 € 100 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 100 €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 €0 €0 €0 € 100 €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 €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 €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 €0 € 100 €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 €0 €0 €0 € 100 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 100 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 100 €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 €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 €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 €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 €0
0 0 0 0 0 0 0 0 0 0
€0 €0 €0 €0 € 78,600 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 200 €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 €0 €0 €0 € 200 €0 €0 €0 €0 €0
€0 €0 €0 €0 € 78,400 €0 €0 €0 €0 €0
A. Flussi finanziari derivanti dalla gestione reddituale (metodo indiretto)
Rettifiche per elementi non monetari che non hanno avuto contropartita nel capitale circolante netto
Mezzi di terzi
Mezzi propri
Rettifiche per elementi non monetari che non hanno avuto contropartita nel capitale circolante netto
Accantonamenti ai fondi €0
Ammortamenti delle immobilizzazioni €0
Svalutazioni per perdite durevoli di valore €0
Altre rettifiche per elementi non monetari €0
2. Flusso finanziario prima delle variazioni del ccn €0
Altre rettifiche
Interessi incassati/(pagati) €0
(Imposte sul reddito pagate) €0
Dividendi incassati
Utilizzo dei fondi €0
4. Flusso finanziario dopo le altre rettifiche €0
Immobilizzazioni materiali €0
(Investimenti) €0
Prezzo di realizzo disinvestimenti €0
Immobilizzazioni immateriali €0
(Investimenti) €0
Prezzo di realizzo disinvestimenti €0
Immobilizzazioni finanziarie €0
(Investimenti) €0
Prezzo di realizzo disinvestimenti €0
Mezzi di terzi
Incremento (decremento) debiti a breve verso banche €0
Accensione finanziamenti €0
Rimborso finanziamenti €0
Mezzi propri
Aumento di capitale a pagamento €0
Cessione (acquisto) di azioni proprie €0
Dividendi (e acconti su dividendi) pagati €0
Flusso finanziario dell’attività di finanziamento (C) €0
€0 €0 €0 € 78,400 €0 €0 €0
€0 €0 €0 € 200 €0 €0 €0
€0 €0 €0 -€ 100 €0 €0 €0
€0 €0 €0 € 78,500 €0 €0 €0
€0 €0 €0 € 5,500 €0 €0 €0
€0 €0 €0 € 2,000 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 € 7,500 €0 €0 €0
€0 €0 €0 -€ 10,000 € 10,000 €0 €0
€0 €0 €0 -€ 4,000 € 4,000 €0 €0
€0 €0 €0 € 4,000 -€ 4,000 €0 €0
€0 €0 €0 -€ 4,000 € 4,000 €0 €0
€0 €0 €0 €0 €0 €0 €0
€0 €0 €0 € 4,000 -€ 4,000 €0 €0
€0 €0 €0 -€ 10,000 € 10,000 €0 €0
€0 €0 €0 € 100 €0 €0 €0
€0 €0 €0 -€ 200 €0 €0 €0
€0 €0 €0 € 9,100 -€ 14,600 €0 €0
€0 €0 €0 € 9,000 -€ 14,600 €0 €0
€0 €0 €0 € 85,000 -€ 4,600 €0 €0
€0 €0 €0 -€ 11,000 € 10,000 €0 €0
€0 €0 €0 € 11,000 €0 €0 €0
€0 €0 €0 €0 € 10,000 €0 €0
€0 €0 €0 -€ 23,000 € 22,000 €0 €0
€0 €0 €0 € 23,000 €0 €0 €0
€0 €0 €0 €0 € 22,000 €0 €0
€0 €0 €0 -€ 34,000 € 34,000 €0 €0
€0 €0 €0 € 34,000 €0 €0 €0
€0 €0 €0 €0 € 34,000 €0 €0
€0 €0 €0 -€ 10,000 € 10,000 €0 €0
€0 €0 €0 € 10,000 €0 €0 €0
€0 €0 €0 €0 € 10,000 €0 €0
€0 €0 €0 -€ 78,000 € 76,000 €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 €0 € 13,000 €0 €0
€0 €0 €0 -€ 13,000 €0 €0 €0
€0 €0 €0 € 12,000 -€ 90,400 €0 €0
€0 €0 €0 -€ 1,000 -€ 77,400 €0 €0
€0 €0 €0 € 6,000 -€ 6,000 €0 €0
€0 €0 €0 €0 € 6,000 €0 €0
€0 €0 €0 € 6,000 €0 €0 €0
2022
€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
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
€0
MENU
Mezzi di terzi
Mezzi propri
Incremento (decremento) delle disponibilità liquide (a ± b ± c)
Schema 2: Flusso della gestione reddituale determinato con il metodo diretto
2014
A. Flussi finanziari derivanti dalla gestione reddituale
Incassi da clienti €0
Altri incassi €0
(Pagamenti a fornitori per acquisti) €0
(Pagamenti a fornitori per servizi) €0
(Pagamenti al personale) €0
(Altri pagamenti) €0
(Imposte pagate sul reddito) €0
Interessi incassati/( pagati) €0
Utilizzo dei Fondi €0
Immobilizzazioni immateriali €0
(Investimenti) €0
Prezzo di realizzo disinvestimenti €0
Immobilizzazioni finanziarie €0
(Investimenti) €0
Prezzo di realizzo disinvestimenti €0
Mezzi di terzi
Incremento (decremento) debiti a breve verso banche €0
Accensione finanziamenti €0
Rimborso finanziamenti €0
Mezzi propri
Aumento di capitale a pagamento €0
Cessione (acquisto) di azioni proprie €0
Dividendi (e acconti su dividendi) pagati €0
€0 €0 € 0 € 98,000
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 € 0 -€ 22,000
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 €0 -€ 200
€0 €0 €0 € 100
€0 €0 €0 € 9,100
€0 €0 € 0 € 85,000
€0 €0 € 0 -€ 11,000
€0 €0 € 0 € 11,000
€0 €0 €0 €0
€0 €0 € 0 -€ 23,000
€0 €0 € 0 € 23,000
€0 €0 €0 €0
€0 €0 € 0 -€ 34,000
€0 €0 € 0 € 34,000
€0 €0 €0 €0
€0 €0 € 0 -€ 10,000
€0 €0 € 0 € 10,000
€0 €0 €0 €0
€0 €0 € 0 -€ 78,000
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 € 0 -€ 13,000
€0 €0 € 0 € 12,000
€0 €0 €0 -€ 1,000
€0 €0 €0 € 6,000
€0 €0 €0 €0
€0 €0 €0 € 6,000
MENU
2013
Attivo
Cassa e Banca €0
Crediti €0
- Crediti v/clienti €0
- Erario c/acc. Imposte e Ritenute €0
- Ratei e Risconti Attivi €0
- Altri Crediti, fatture da emettere, ecc €0
TOTALE ATTIVO €0
Passivo
Debiti Correnti €0
- Fornitori € 0.00
- Enti Previd., Assistenziali, Ritenute personale € 0.00
- Debiti tributari € 0.00
- Altri debiti € 0.00
- Ratei e Risconti Passivi € 0.00
Capitale Netto €0
- Capitale Sociale € 0.00
- Riserva Legale € 0.00
- Altre Riserve € 0.00
- Utile a nuovo €0
- Risultato di Esercizio €0
TOTALE PASSIVO €0
2014 2015 2016 2017 2018
€0 €0 €0 €0 € 6,000
€0 €0 €0 €0 € 42,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 30,000
€0 €0 €0 €0 € 10,000
€0 €0 €0 €0 € 6,000
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 139,000
€0 €0 €0 €0 € 16,000
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 16,000.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 0.00
€0 €0 €0 €0 € 92,400
€ 0.00 € 0.00 € 0.00 € 0.00 € 2,000.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 2,000.00
€ 0.00 € 0.00 € 0.00 € 0.00 € 6,000.00
€0 €0 €0 €0 € 4,000
€0 €0 €0 €0 € 78,400
€0 €0 €0 €0 € 139,000
MENU
CONTO ECONOMICO 2014
Produzione €0
- Rimanenze iniziali prodotti in corso di lavorazione, semilavorati e finiti €0
- Vendite prodotti finiti , merci e servizi €0
- Altri ricavi €0
- Rimanenze finali prodotti in corso di lavorazione, semilavorati e finiti €0
Consumo merci €0
- Rimanenze iniziali materie prime, sussidiare di consumo e merci €0
- Acquisti €0
- Rimanenze finali materie prime, sussidiarie di consumo e merci €0
REDDITO OPERATIVO €0
Gestione straordinaria €0
- Plusvalenze/Minusvalenze
- Svalutazioni € 0.00
Gestione finaziaria €0
- Proventi e Oneri Finanziari € 0.00
REDDITO ANTEIMPOSTE €0
REDDITO NETTO €0
2015 2016 2017 2018
€0 €0 € 0 € 110,000
€0 €0 €0 €0
€0 €0 € 0 € 90,000
€0 €0 € 0 € 20,000
€0 €0 €0 €0
€0 €0 €0 € 2,000
€0 €0 €0 €0
€0 €0 €0 €0
€0 €0 €0 € 2,000
€0 €0 € 0 € 108,000
€0 €0 € 0 € 22,000
€0 €0 € 0 € 10,000
€0 €0 € 0 € 12,000
€0 €0 € 0 € 86,000
€0 €0 €0 € 7,500 €0
€0 €0 €0 € 1,000
€0 €0 €0 € 1,000
€0 €0 €0 €0
€0 €0 €0 € 500
€0 €0 €0 €0
€0 €0 €0 € 5,000
€0 €0 € 0 € 78,500
€0 €0 €0 €0
€0 €0 €0 € 100
€ 0.00 € 0.00 € 0.00 € 100.00
€0 €0 € 0 € 78,600
€0 €0 € 0 € 78,400
MENU
CONTO ECONOMICO 2014 2015 2016
- Ricavi netti di vendita €0 €0 €0
- Variazioni delle rim. di prod. in corso di lav., semilavorati e finiti €0 €0 €0
- Variazioni dei lavori in corso su ordinazione €0 €0 €0
- Costi patrimonializzati €0 €0 €0
- Altri ricavi e proventi €0 €0 €0
VALORE DELLA PRODUZIONE OTTENUTA €0 €0 €0
COSTI PER CONSUMI DI MATERIE E SERVIZI €0 €0 €0
- Per materie prime, sussidiarie e di merci €0 €0 €0
- Per servizi €0 €0 €0
- Per godimento beni di terzi €0 €0 €0
- Variazioni delle rimanenze di materie prime e sussidiarie €0 €0 €0
- Oneri diversi di gestione €0 €0 €0
VALORE AGGIUNTO €0 €0 €0
- Costi per il personale €0 €0 €0
MARGINE OPERATIVO LORDO €0 €0 €0
- Ammortamenti e svalutazioni €0 €0 €0
REDDITO OPERATIVO DELLA GEST. CARATTERISTICA €0 €0 €0
- +/- Risultato della gestione accessoria €0 €0 €0
REDDITO OPERATIVO €0 €0 €0
- +/- Risultato della gestione finanziaria €0 €0 €0
RISULTATO DELLA GESTIONE CORRENTE €0 €0 €0
- +/- Risultato della gestione straordinaria
RISULTATO PRIMA DELLE IMPOSTE €0 €0 €0
-Imposte sul reddito d'esercizio €0 €0 €0
RISULTATO NETTO (UTILE DELL'ESERCIZIO) €0 €0 €0
2017 2018
€0 € 90,000
€0 €0
€0 €0
€0 € 20,000
€0 €0
€0 € 110,000
€0 € 24,000
€0 €0
€0 € 10,000
€0 € 12,000
€0 € 2,000
€0 €0
€0 € 86,000
€0 € 5,000
€0 € 81,000
€0 € 2,500
€0 € 78,500
€0 €0
€0 € 78,500
€0 € 100
€0 € 78,600
€ 0 € 78,600
€0 € 200
€ 0 € 78,400