Escolar Documentos
Profissional Documentos
Cultura Documentos
Axe Financier
Axe Client
BILAN DU GRO
ACTIF
Element
brut
4,253,684.60
frais preliminaires
charges a repartir sur plusieurs exercices
primes de remboursement des obligations
4,253,684.60
460,263.48
460,263.48
29,385,624.68
430200
635222.52
28320202.16
58331727.31
129,414.52
58,202,312.79
92,431,300.07
Stock ( F )
Marchandises
Mat et fournitures consomables
Produits en cours
Produits intrmidiare et Pdt rsiduels
Produits finis
CREANCES DE L'ACTIF CIRCULANT (G)
409,925,336.20
457,997.52
341,239,467.26
35,056.41
590710.45
67524604.56
77500
TOTAL III
TOTAL GENERALE ( I+II+III)
409925336.2
697435.98
402390.59
204390.59
90856
697435.98
503,054,072.25
IF
amortissements &
provisions
Net 31/12/2015
2,291,704.56
1,961,980.04
23,493,844.02
44,459,930.02
2291704.56
1961980.04
23,493,844.02
44,459,930.02
313,924.37
146,339.11
136,478.34
185,480.34
313,924.37
146,339.11
136,478.34
185,480.34
10,938,544.29
18,447,080.39
20,005,776.30
2,963,878.50
188260
156623.05
10593661.24
241940
478599.47
17726540.92
355467
273664
19376645.3
455680
670554
1837644.5
58331727.31
58620979.1
44721023.95
129,414.52
58,202,312.79
130,675.23
58,490,303.87
160,556.40
44,560,467.55
13,544,173.22
78,887,126.85
102,257,077.76
92,330,312.81
8,462,570.98
401,462,765.22
367,687,412.60
531,669,914.29
181,610.18
276,387.34
280,239.00
290,456.00
8,280,960.80
332,958,506.46
35,056.41
590710.45
0
67524604.56
77500
360,133,500.00
37,564.26
690720.44
456,133,400.00
66,546.44
711645.55
6456788.9
88600
74467866.3
409925336.2
409925336.2
409925336.2
697637.18
731770.4
402390.59
304530.2
503567.5
204390.59
306340.2
408345.5
90856
120900
140565
22,006,744.20
697637.18
731770.4
44,013,488.40
489,510,100
512,914,184
8,462,570.98
502,255,649
Net 31/12/2012
30,850,970.04
30850970.04
170,450.30
170450.3
3,102,565.50
547547
567456
1987562.5
76505447.21
150768.55
76354678.66
110,629,433.05
597,989,044.40
467345
543155900
50661?20
432662?20
54365799.4
409925336.2
605387.5
543666.33
130765
520,554,769
PA
ELEMENT
CAPITAUX PROPRES
Capital social ou personnel 1
Moins :Actionnaires,capital souscrit non appeler dont verse
Moins :Capital appele
Moins :Dont verse
Primes d mission,de fusion ,d apport
Ecart de rvaluation
Rserve lgale
Autres rserves
Rapport a nouveau
Subventions d investissement
Provision rglementes
CAPITAUX PROPRES ASSIMILES
DETTES DE FINANCEMENT
Emprunt obligataires
Autres dettes de financement
DETTES DE FINANCEMENT
PROVISIONS DURABLES POUR RISQUES ET CHARGES
Provisions pour charges
Provisions pour risques
ECART DE CONVERSION PASSIF _ PASSIF
FGH
TRESORERIE PASSIF
Credits d escompte
Credits de trsorerie
Banques
soldes crditeurs
TOTAL III
TOTAL
I II III
PASSIF
EXERCICE 2015
EXERCICE 2014
EXERCICE 2013
10000000
10000000
10000000
1000000
1000000
1000000
59196.16
83673.94
74675.33
52463533.69
51675522.22
51321678.55
63522729.85
62759196.16
62396353.88
4500000
4500000
4500000
4500000
4500000
4500000
68022729.85
67259196.16
66344387.12
397743802.51
330314998.09
36456942;43
358601080.45
18319114.4
5731816.47
1882285.44
2030243.74
283641960.49
24103363.7
3507918.64
1587978.37
3572138.94
30654136.66
25678327.44
44786456.55
13666674.22
30754335.44
9607027.9
1572234.11
12757852.28
1143785.67
20345657.33
17644477.55
253346.28
262997.81
2611144.33
397997148.79
330577995.81
367535677.33
15027449.41
12135582.86
12546542.55
16007449.41
12135582.86
11564123.44
489305710
512914184.363
502255649.01
EXERCICE 2012
10000000
1000000
80144.33
52456778.22
63536922.55
4500000
4500000
67345678.15
38456321.66
32764297.43
24435876.33
39654554.43
19656538.33
32441276.55
19564345.66
11334765.44
2456783.33
356787652.39
14675321.44
10434567.99
520554769.25
ELEMENT
( I) PRODUIT D'EXPLOITATION
Vente de marchandises
Ventes de biens et services produits
Variation de stocks se produit
Immobilisation produit par l'entreprises pour elles meme
Subvention d'exploitation
Autres produit d'exploitation
Reprises d'exploitation ,transfert de charges
TOTAL I
( II ) CHARGES D'EXPLOITATION
Achat revendus de marchandises
Achat consommes de matiere et fournitures
Autres charges externes
Impots et taxes
Charges de personnel
Autrs charges d'exploitation
Dotation d'exploitation
TOTAL II
( III ) RESULTAT D'EXPLOITATION( I_ II )
PRODUIT FINANCIER
Produit des TP et autres titres immobilisies
Gains de change
Intrt et autres produit financier
Reprises financier ,transfert de charges
TOTAL IV
CHARGES FINANCIERES
Charges d'intrts
pertes de changes
OPERATION DE
L'EXERCICES
OPERATION DE
L'EXERCICES
PRECEDENTS
TOTAUX DE
L'EXERCICE 2015
1+2 = 3
159455662.78
1134817.61
63915.22
160054395.61
3450175.41
40630036.65
1166261.81
38662968.2
2290.06
4876522.54
88788254.67
71866140.94
159455662.78
122140
122140
13101.1
2217.94
15319.04
106820.96
1,256,957.61
63915.22
160,776,535.61
3450175.41
40,643,137.75
1,166,261.81
38,662,968.20
2,290.06
4,878,740.48
88,803,573.71
71,972,961.90
2103797
446567.81
1706357.03
9651.53
4266373.37
2,103,797.00
446,567.81
1,706,357.03
9,651.53
4,266,373.37
494745.2
15736.85
494745.2
15736.85
510482.05
510482.05
3,755,891.32
75,728,853.22
6500
6,500.00
169822.44
304626.55
474,448.99
176322.44
304626.55
480,948.99
10174.85
10174.85
1146615.67
1146615.67
1156790.52
1156790.52
0
22589478
22589478
52,463,533.69
165,523,857.97
113,060,324.28
53,463,533.69
TOTAUX DE
TOTAUX DE
L'EXERCICE 2014 L'EXERCICE
2013
TOTAUX DE
l'EXERCICE 2012
148629288.46
140345443.33
135067523.23
2874237.78
2004654.44
2003456.22
151503526.24
142350097.8
125470979
3078001.93
31188170.19
1217692.56
36079779.05
2909673.33
28066522.54
1024565.44
29066555.55
903567.34
19055604.33
1502349.23
34736574.33
4894088.45
7645732.18
75045794.06
3995674.44
61466884.78
77287106
4885674
75987206
454920
16229.94
1038317.46
380980
14777.77
1012243.55
289765
11234.22
92439.33
1509467.4
1408001.32
387770.13
12252.3
280765.22
10456.34
199477.33
19922.65
400022.43
1109444.97
76155239.03
291221.56
1116779.76
78403886
1116779.89
78403886
90000
80000
50000
1570194.4
2391677.07
4051871.47
1122234.49
3066754.34
200169777.8
1102345.11
3065788.33
1230758.67
1113434.33
1098776.34
5356999.61
4537683.44
3403454.55
6587758.28
-253588681
73619352.22
21943830
51675522.22
157064865.11
105389342.89
54675522.22
5651117.77
194518660
274285093.3
25999782.66
44675592.34
147034844.12
10,038,745,613
44675592.34
24999782
EVOLUTION DU VALEU
VALEUR SUR LA BASE DU CPC ET BILAN
TABLEAU DE FORMATION DES RESULTATS
1
2015
Ventes de marchandises
II
159,455,663
159,455,663
III
44,093,313
3,450,175
40,643,138
IV
Valeur ajoute
115,362,350
Subventions d'exploitaion
Impts et taxes
10
Charges de personnel
38,662,968
EBE/IBE
75,533,120
1,256,958
11
2,290
12
Reprises d'exploiation
63,915
13
Dotations d'exploiation
4,878,740
VI
Rsultat d'exploitation
VII
Rsultat financier
3,755,891
VIII
Rsultat courant
75,728,853
IX
15
22,589,478
53,139,375
0
1,166,262
14
71,972,962
Dotation d'exploitation
4,878,740
Dotation financires
Reprises d'exploitation
Reprises financires
Capacit d'autofinancement
63,915
9,652
0
6,500
10,175
57,948,224
2014
2013
2012
148,629,288
140,345,443
135,067,523
148629288.46
140345443.33
135067523.23
34,266,172
30,976,196
19,959,172
3078001.93
2909673.33
903567.34
31188170.19
28066522.54
19055604.33
114,363,116
109,369,247
115,108,352
1217692.56
1024565.44
1502349.23
36079779.05
29066555.55
34736574.33
77,065,645
79,278,126
78,869,428
2874237.78
2004654.44
2003456.22
4894088.45
3995674.44
4885674
75,045,794
77,287,106
75,987,210
1,109,445
1,116,780
1,116,780
76,155,239
78,403,886
77,103,990
21943830
25999782.66
24999782
54,211,409
52,404,104
52,104,208
4894088.45
3995674.44
4885674
2391677.07
3066754.34
3065788.33
90000
50000
1230758.67
1098776.34
57,854,579
53,333,024
54,972,870
ETAT S
TABLEAU DE FORMATION DES RESULTATS
1
2
2012
Ventes de marchandises
II
135,067,523
135067523.23
III
19,959,172
903567.34
19055604.33
IV
115,108,352
Subventions d'exploitaion
Impts et taxes
1502349.23
10
Charges de personnel
34736574.33
EBE/IBE
78,869,428
2003456.22
11
12
Reprises d'exploiation
13
Dotations d'exploiation
4885674
VI
Rsultat d'exploitation
75,987,210
VII
Rsultat financier
1,116,780
VIII
Rsultat courant
77,103,990
IX
15
24999782
52,104,208
14
Dotation d'exploitation
Dotation financires
Reprises d'exploitation
Reprises financires
1098776.34
Capacit d'autofinancement
54,972,870
4885674
3065788.33
50000
2014
2015
0
0
140,345,443
148,629,288
159,455,663
140345443.33
148629288.46
159,455,663
30,976,196
34,266,172
44,093,313
2909673.33
3078001.93
3,450,175
28066522.54
31188170.19
40,643,138
109,369,247
114,363,116
115,362,350
1024565.44
1217692.56
1,166,262
29066555.55
36079779.05
38,662,968
79,278,126
77,065,645
75,533,120
2004654.44
2874237.78
1,256,958
2,290
63,915
3995674.44
4894088.45
4,878,740
77,287,106
75,045,794
71,972,962
1,116,780
1,109,445
3,755,891
78,403,886
76,155,239
75,728,853
25999782.66
21943830
22,589,478
52,404,104
54,211,409
53,139,375
INANCEMENT (CAF)
1230758.67
4,878,740
0
0
63,915
9,652
0
6,500
10,175
57,854,579
57,948,224
3995674.44
4894088.45
3066754.34
2391677.07
90000
53,333,024
EBE/
80,000,000
79,000,000
78,000,000
77,000,000
76,000,000
75,000,000
74,000,000
73,000,000
2012
2013
Rsultat
54,500,000
54,000,000
53,500,000
53,000,000
52,500,000
52,000,000
51,500,000
51,000,000
2012
2013
52,500,000
52,000,000
51,500,000
51,000,000
2012
2013
Bi
Element/anne
Actif immobilis
Stocks
Crance
T.A
Total actif
KP
DLMT
DCT
Total passif
FONDS DE ROULEMENT
BFR
TN
BFR
BFR
90000000
80000000
70000000
60000000
50000000
40000000
30000000
20000000
10000000
0
2012
2013
2014
Cy
I
+
II
III
IV
V
+
VI
VII
VIII
IX
X
XI
XII
1000000
-1000000
Axis Title
-2000000
-3000000
-4000000
-5000000
Dbut
2012
2013
2014
2015
CASH FLOW actualis
cumules
EBE/IBE
2013
2014
2015
Rsultat Net
2013
2014
2015
BFR
2013
2014
2015
2013
2014
110629433
0
409925336
1279819
521834588
63536923
4500000
367222220
521834588
92330313
0
409925336
1052478
503308127
62396354
4500000
379099801
503308127
102257078
0
409925336
731770
512914184
62759196
4500000
342713579
512914184
-42592511
-25433959
-34997882
53137684
42389659
79347340
-95730194
-67823618
-114345222
BFR
BFR
2014
2015
Cycle d'investissement
Dbut
-4000000
2012
2013
2000000
2500000
300000
500000
800000
1200000
400000
800000
500000
1300000
40000
300000
625000
925000
1575000
525000
1050000
625000
1675000
50000
W actualis
-4000000
-4000000
1260000
1145454.54545455
1625000
1342975.20661157
-4000000
-2854545.45454545
-1511570.2479339
Taux d'actualisation
10%
RESULTATS
Valeur actuelle nette ( VAN)
1165228
21.87%
DRC ( annes)
2.9
a performance financiere
Valeur Ajoute
Valeur ajoute
EBE/IBE
116,000,000
115,000,000
114,000,000
113,000,000
112,000,000
111,000,000
Vale
110,000,000
109,000,000
108,000,000
107,000,000
106,000,000
2012
2013
2014
2015
Capacit d'autofinancement
Capacit d'autofinancement
59,000,000
58,000,000
57,000,000
56,000,000
Capa
55,000,000
54,000,000
53,000,000
52,000,000
51,000,000
2012
2013
2014
2015
54,000,000
53,000,000
52,000,000
51,000,000
2012
2013
2014
2015
FMA
FR
2015
78887127
0
409925336
697637
489510100
63522730
4500000
414004598
489510100
FONDS DE ROULEMEN
0
2012
2013
-5000000
-10000000
-15000000
-20000000
-10864397
Axis Title
-25000000
11928187
-30000000
-35000000
-22792584
-40000000
-45000000
Trsorerie nette
TN
0
2012
2013
2014
2015
TN
0
2012
2013
2014
2015
-20000000
-40000000
-60000000
TN
-80000000
-100000000
-120000000
-140000000
2014
2015
2700000
2700000
300000
675000
975000
1725000
575000
1150000
675000
1825000
54000
300000
675000
975000
1725000
575000
1150000
675000
1825000
54000
1771000
1330578.51239669
200000
1971000
1346219.520525
-180991.73553719
1165228
eur Ajoute
CA
ur ajoute
014
2012
2013
2014
CA
160677890
154768344
159,999,028
CA
170000000
165000000
d'autofinancement
160000000
155000000
autofinancement
14
Anne
150000000
145000000
140000000
2012
Capacit d'autofinancement
2015
2013
2014
14
2015
FR
DE ROULEMENT
2013
2014
2015
TN
2015
178,485,534
CA
CA
2014
2015
Anne
Nombre d'effectif
2012
122
2013
146
2014
190
2015
244
300
250
200
150
100
50
0
2012
2013
2014
2015
2012
100000
177,000
1.77
2013
133000
200,000
1.5
2014
140000
210,000
1.5
2015
150000
200,000
1.33
2014
2013
2015
2014
2013
2012
0
0.2
0.4
0.6
0.8
1.2
1.4
1.6
1.8
sement )
de rponse
Anne
Dure de fonctionnement ( semaines)
Dure de pannes ( semaines)
Nombre de pannes
Temps moyen entre pannes ( semaines)
2012
48
4
40
1.1
2013
47
5
30
1.4
2014
50
2
32
1.5
2015
48
4
43
1
1
0.5
0
2012
2013
2014
2015
de rponse
tre pannes
2012
2013
2014
2015
160677890 154768344 159,999,028 178,485,534
120,000
124,000
120,000
140,000
1339
1248
1333
1275
-7.28
6.39
-4.58
1280
1260
1240
1220
1200
2012
2013
2014
2015
Taux de croissance
de C.A par client %
8
6
Taux de croissance %
4
2
0
-22012
-4
-6
-8
2013
2014
2015
Nul
Pas mal
Bien
Excellent
Total
1->3
11%
5%
10%
10%
4->6
20%
20%
30%
20%
7->9
50%
50%
50%
50%
10
19%
25%
10%
20%
/10
100%
100%
100%
100%
2012
14
2013
20
2014
18
Brevets dposs
25
20
Brevets dposs
15
10
5
0
1
2012
5
2.4
2013
4
3
2014
6
2
2014
2013
2012
0
0.5
1.5
2.5
3.5
se
Anne
Nombre de salaris
temps de formation (jours)
temps de formation par salari
2012
115
1500
13.0
2013
130
2000
15.4
2014
170
2000
11.8
20.0
15.0
10.0
5.0
0.0
1
oduit
2015
5
2.4
ormation par
2015
227
2700
12
indicateurs
Evolution de C.A en DH
Valeur ajoute
Augmenter le FR
Fonds de roulement
Satisfaction du client
Ax
Augmenter le nombre des salaris
MTBF
Axe Apren
Augmenter le nombre de brevets dposs
cateurs
Cible
Mesure
In
Axe Financier AF
de C.A en DH
ur ajoute
e roulement
190,000,000
178,485,534
-11,514,466
100,000,000
115,362,350
15,362,350
-7,000,000
-10864397
-3864397
3 ans
2,9 ans
0,1 ans
1300
1275
-25
-4.58
-5.58
70%
10%
240
244
1,5 jrs
1.33
0.17
1,2 jrs
1 jrs
0,2 jrs
-3
La concurrenc
Axe Client AC
par client
La concurrenc
n des effectifs
MTBF
e brevets dposs
25
22
15
12
-3
2.4
0.4
Initiative
La concurrence tait rude en 2015