Vous êtes sur la page 1sur 14

Tableau de Bord financier

Paramtres

OUTIL "TABLEAU DE BORD FINANCIER "

Entit
Unit
N
N-1
N-2
N-3

ENTREPRISE CARAIBE

modifier si ncessaire

12/31/2009
12/31/2008
12/31/2007
12/31/2006

Paramtres saisir : police rouge


Donnes chiffres renseigner dans les diffrents onglets

ENTREPRISE CARAIBE

ACTIF

12/31/2009

12/31/2008

12/31/2007

12/31/2006

10,000

Immobilisations incorporelles

24,000

22,000

35,000

Immobilisations corporelles

24,000

20,000

20,000

Immobilisations financires

70,000

36,000

Total Actif immobilis

118,000

78,000

12/31/2008

12/31/2007

100,000

100,000

100,000

60,000

60,000

60,000

Report nouveau

306,034

128,324

-25,000

Rsultat de l'exercice

213,966

177,710

153,324

466,034

288,324

2,000

340

Capital
Rserves

7,676

55,000

PASSIF

17,676

Capitaux propres
Provisions pour risques

Stocks et en-cours
Avances et comptes verss
Clients et comptes rattachs
Autres Crances

400,700

380,657

320,675

230,567

10,300

6,170

3,940

786

330,400

428,234

396,543

315,654

34,000

27,840

16,679

15,875

Emprunts et dettes auprs des


tablissements de crdit (1)

5,000

8,568

800

575

Disponibilits

7,210

6,345

5,438

6,543

Charges constates d'avance

6,790

5,679

657

300

863,493

744,732

570,300

Total actif circulant

Total Actif

794,400

912,400

941,493

799,732

587,976

680,000
5,000

15,000

24,588

35,689

150,000

221,457

255,964

333

1,164

7,848

56,400

220,125

202,187

4,456

5,689

8,789

Autres dettes

451

402

22

Produits constats d'avance

760

34

569

Dettes financires
Avances et acomptes reus sur
commande
Dettes fournisseurs
Dettes fiscales et sociales

Valeurs mobilires de placement

12/31/2009

Total Dettes

Total Passif

(1) Dont dcouverts bancaires

227,400

912,400

15,000

473,459

941,493

23,588

511,068

799,732

5,689

12/31/2006

100,000
60,000
-25,000
135,000
560

26,670
280,560
787
131,827
7,663
569

4,340
452,416

587,976

6,670

Structure bilantielle
ENTREPRISE CARAIBE

12/31/2009

12/31/2008

12/31/2007

12/31/2006

680,000

81%

466,034

67%

288,324

50%

135,000

5,000

1%

2,000

0%

340

0%

560

0%

152,790

18%

231,132

33%

285,415

50%

300,112

69%

837,790

100%

699,166

100%

574,079

100%

435,672

100%

Immobilisations incorporelles

24,000

3%

22,000

3%

35,000

6%

10,000

2%

Immobilisations corporelles

24,000

3%

20,000

3%

20,000

3%

0%

Immobilisations financires

70,000

8%

36,000

5%

0%

7,676

2%

719,790

86%

621,166

89%

519,079

90%

417,996

96%

837,790

100%

699,166

100%

574,079

100%

435,672

100%

Capitaux propres
Provisions pour risques
Dettes financires nettes de la trsorerie
Total capitaux employs

Besoin en fonds de roulement


Total emplois financer

31%

Principaux ratios et dlais


ENTREPRISE CARAIBE

Principaux ratios et dlais

12/31/2009

12/31/2008

###

12/31/2007

###

12/31/2006

###

Taux d'endettement %
Emprunts et dettes financires

152,790

Capitaux propres

680,000

22%

231,132

50%

466,034
BON

285,415

99%

288,324
FAIBLE

300,112

222%

135,000
RISQUE

RISQUE

Couverture des intrts


Excdent Brut d'exploitation
Intrt des emprunts

390,000

97.50

4,000

320,000

35.56

9,000
BON

210,000

11.05

19,000
BON

40,000

2.67

15,000
BON

FAIBLE

Autonomie %
Capacit d'autofinancement (CAF)

223,466

Emprunts et dettes financires

152,790

146%

187,380

81%

231,132
BON

160,924

56% -

285,415
BON

23,700

-8%

300,112
BON

RISQUE

Stocks (nombre de jours /CA)

88 jours

87 jours

82 jours

69 jours

Dlai de paiement des clients (nombre de jours /CA)

61 jours

82 jours

85 jours

79 jours

Dlai de paiement des fournisseurs (nombre de jours /

10 jours

42 jours

43 jours

33 jours

Dtail de la variation du Besoin en fonds de roulement


ENTREPRISE CARAIBE

Besoin en fonds de roulement

Variation Stocks
Variation Avances et acomptes verss

12/31/2009

20,043

12/31/2008

59,982

12/31/2007

90,108

4,130

2,230

3,154

Variation Crances clients

(97,834)

31,691

80,889

Variation Autres Crances

6,160

11,161

804

Variation Charges constates d'avance

1,111

5,022

357

(66,390)

110,086

175,312

Variation Actif Circulant


Variation Avances et acomptes reus

(831)

(6,684)

7,061

(163,725)

17,938

70,360

(1,233)

(3,100)

1,126

49

380

(547)

Produits constats d'avance

726

(535)

(3,771)

Variation Passif circulant

(165,014)

7,999

74,229

98,624

102,087

101,083

Variation Dettes fournisseurs


Variation Dettes sociales et fiscales
Variation Autres dettes

Variation Besoin en Fond de roulement

Prvision de trsorerie mensuelle


ENTREPRISE CARAIBE

Mois

Mois 1

Mois 2

Mois 3

Mois 4

Mois 5

Mois 6

Mois 7

Mois 8

Mois 9

dcembre-09
Stocks

400,700

441,146

443,056

440,451

442,188

441,840

442,396

445,000

443,090

Crances clients

330,400

474,849

476,905

474,102

475,971

475,597

476,195

478,998

476,942

479,185

Dettes fournisseurs

(56,400)

(316,566)

(317,937)

(316,068)

(317,314)

(317,065)

(317,463)

(319,332)

(317,962)

(319,457)

Investissement

118,000

65,000

45,001

45,090

88,229

88,611

88,090

88,438

88,368

88,479

89,000

88,618

89,035

837,790

752,658

690,635

686,576

689,282

688,741

689,607

693,666

690,689

738,938

Fonds propres

680,000

450,000

450,000

450,000

450,000

450,000

450,000

450,000

450,000

450,000

Dettes financires

140,000

250,000

250,000

250,000

250,000

250,000

250,000

250,000

250,000

250,000

820,000

700,000

700,000

700,000

700,000

700,000

700,000

700,000

700,000

700,000

25,675

31,000

35,000

28,000

37,000

26,000

21,000

36,470

45,600

835,000

725,675

731,000

735,000

728,000

737,000

726,000

721,000

736,470

745,600

(2,790)

(26,983)

40,365

48,424

38,718

48,259

36,393

27,334

45,781

6,662

Autres lments du BFR


TOTAL BESOINS

TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

15,000

Mois 1

Mois 2

Mois 3

Mois 4

Mois 5

Mois 6

Mois 7

Mois 8

445,174

Mois 9

Chiffre d'affaires N-1

137,500

140,625

139,375

121,875

138,750

128,000

128,125

123,750

Chiffre d'affaires

146,000

147,500

130,000

128,125

137,500

130,000

137,500

116,875

137,500

Chiffre d'affaires glissant 12 mois

1,588,125

1,595,000

1,585,625

1,591,875

1,590,625

1,592,625

1,602,000

1,595,125

1,602,625

Stocks ( nombres de jours de CA)

100

100

100

100

100

100

100

100

100

Crances clients

90

90

90

90

90

90

90

90

90

Fournisseurs d'exploitation

60

60

60

60

60

60

60

60

60

Autres lments du BFR

20

20

20

20

20

20

20

20

20

BFR normatif

130,000

Anne

Mois 10

2,010

Mois 11

Mois 12

446,979

449,236

481,128

483,558

452,708
487,295

(320,752)

(322,372)

(324,864)

89,396

89,847

90,542

696,751

700,269

705,682

450,000

450,000

450,000

250,000

250,000

250,000

700,000

700,000

700,000

34,908

34,500

24,870

734,908

734,500

724,870

38,157

34,231

19,188

Mois 10

Mois 11

Mois 12

131,000

120,000

137,500

128,125

140,625
153,125

1,609,125

1,617,250

1,629,750

100

100

100

90

90

90

60

60

60

20

20

20

Suivi trsorerie mensuelle (rel)


ENTREPRISE CARAIBE
Mois

Mois 1

Mois 2

Mois 3

Mois 4

Mois 5

Mois 6

Mois 7

Mois 8

Mois 9

dcembre-09

Stocks

400700

450,000

420,000

440,000

450,000

450,000

430,000

500,000

390,000

Crances clients

330400

350,000

400,000

410,000

400,000

423,000

400,000

401,000

385,000

402,000

Dettes fournisseurs

-56400

(250,000)

(265,000)

(270,000)

(250,000)

(260,000)

(259,000)

(224,000)

(266,000)

(251,000)

Investissements

118000

65,000

7,600

56,000

45090

90,000

88,000

86,000

67,000

51,000

89,000

10,000

85,000

46,000

837,790

705,000

643,000

666,000

667,000

664,000

667,600

687,000

594,000

643,000

Fonds propres

680000

450,000

450,000

450,000

450,000

450,000

450,000

450,000

450,000

450,000

Dettes financires

140000

250,000

250,000

250,000

250,000

250,000

250,000

250,000

250,000

250,000

820,000

700,000

700,000

700,000

700,000

700,000

700,000

700,000

700,000

700,000

15000

46,000

31,000

56,000

28,000

37,000

26,000

21,000

36,470

45,600

835,000

746,000

731,000

756,000

728,000

737,000

726,000

721,000

736,470

745,600

(2,790)

41,000

88,000

90,000

61,000

73,000

58,400

34,000

142,470

102,600

130,000

Autres lments du BFR


TOTAL BESOINS

TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

390,000

Cumul annuel
Chiffre d'affaires N-1

1,579,625

137,500

140,625

139,375

121,875

138,750

128,000

128,125

123,750

Chiffre d'affaires

1,633,485

149,000

157,500

131,000

128,000

137,500

135,000

137,500

113,875

127,500

Chiffre d'affaires glissant 12 mois

1,591,125

1,608,000

1,599,625

1,605,750

1,604,500

1,611,500

1,620,875

1,611,000

1,608,500

Stocks ( nombres de jours de CA)

102

100

102

102

66

Crances clients
Fournisseurs d'exploitation
Autres lments du BFR

95

47
20

76
-

50
20

78
-

51
19

76
-

47
15

97

80
-

49
12

113

76
-

49
20

88

76
-

42
2

88

73
-

50
19

76
-

47
10

Anne

Mois 10

Mois 11

Mois 12

370,000

390,000

405,000

410,000

402,000

(256,000)

(270,000)

(285,000)

440,000

91,000

65,000

92,000

610,000

595,000

649,000

450,000

450,000

450,000

250,000

250,000

250,000

700,000

700,000

700,000

46,000

34,500

24,870

746,000

734,500

724,870

136,000

139,500

75,870

131,000

120,000

140,625

134,500

128,125

153,985

1,612,000

1,620,125

1,633,485

84

88

77
-

2010

48
21

100

78
-

51
15

76
-

54
21

Suivi de la trsorerie
Comparatif rel/prvisionnel
ENTREPRISE CARAIBE

Stocks
Crances clients
Dettes fournisseurs
Investissements
Autres lments du BFR
TOTAL BESOINS
Fonds propres
Dettes financires
TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

Prvision

M1
Rel

Ecart

Prvision

M2
Rel

Ecart

Prvision

M3
Rel

Ecart

441,146
474,849
(316,566)
65,000
88,229

450,000
350,000
(250,000)
65,000
90,000

8,854
(124,849)
66,566
0
1,771

443,056
476,905
(317,937)
0
88,611

420,000
400,000
(265,000)
0
88,000

(23,056)
(76,905)
52,937
0
(611)

440,451
474,102
(316,068)
0
88,090

440,000
410,000
(270,000)
0
86,000

(451)
(64,102)
46,068
0
(2,090)

752,658

705,000

690,635

643,000

666,000

450,000
250,000

450,000
250,000

450,000
250,000

(47,635)
0
0
0

686,576

450,000
250,000

(47,658)
0
0
0

450,000
250,000

450,000
250,000

(20,576)
0
0
0

700,000
25,675

700,000
46,000

0
20,325

700,000
31,000

700,000
31,000

0
0

700,000
35,000

700,000
56,000

0
21,000

725,675

746,000

20,325
0

731,000

731,000

0
0

735,000

756,000

21,000
0

(26,983)

41,000

67,983

40,365

88,000

47,635

48,424

90,000

41,576

Prvision

Variation M1
Rel

Ecart

Prvision

Variation M2
Rel

Ecart

Prvision

Variation M3
Rel

Ecart

Stocks
Crances clients
Dettes fournisseurs
Investissements
Autres lments du BFR
TOTAL BESOINS

40,446
144,449
(260,166)
(53,000)
43,139

49,300
19,600
(193,600)
(53,000)
44,910

8,854
(124,849)
66,566
0
1,771

42,356
146,505
(261,537)
(118,000)
43,521

19,300
69,600
(208,600)
(118,000)
42,910

(23,056)
(76,905)
52,937
0
(611)

39,751
143,702
(259,668)
(118,000)
43,000

39,300
79,600
(213,600)
(118,000)
40,910

(451)
(64,102)
46,068
0
(2,090)

(85,132)

(132,790)

(147,155)

(194,790)

(171,790)

(230,000)
110,000

(230,000)
110,000

(230,000)
110,000

(230,000)
110,000

(47,635)
0
0
0

(151,214)

Fonds propres
Dettes financires
TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES

(47,658)
0
0
0

(230,000)
110,000

(230,000)
110,000

(20,576)
0
0
0

(120,000)
10,675

(120,000)
31,000

0
20,325

(120,000)
16,000

(120,000)
16,000

0
0

(120,000)
20,000

(120,000)
41,000

0
21,000

(109,325)

(89,000)

20,325
0

(104,000)

(104,000)

0
0

(100,000)

(79,000)

21,000
0

(24,193)

43,790

67,983

43,155

90,790

47,635

51,214

92,790

41,576

TRESORERIE

Suivi de la trsorerie
Comparatif rel/prvisionnel
ENTREPRISE CARAIBE

Stocks
Crances clients
Dettes fournisseurs
Investissements
Autres lments du BFR
TOTAL BESOINS
Fonds propres
Dettes financires
TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

Stocks
Crances clients
Dettes fournisseurs
Investissements
Autres lments du BFR
TOTAL BESOINS
Fonds propres
Dettes financires
TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

Prvision

M4
Rel

Ecart

Prvision

M5
Rel

Ecart

Prvision

M6
Rel

Ecart

442,188
475,971
(317,314)
0
88,438

450,000
400,000
(250,000)
0
67,000

7,813
(75,971)
67,314
0
(21,438)

441,840
475,597
(317,065)
0
88,368

450,000
423,000
(260,000)
0
51,000

8,160
(52,597)
57,065
0
(37,368)

442,396
476,195
(317,463)
0
88,479

430,000
400,000
(259,000)
7,600
89,000

(12,396)
(76,195)
58,463
7,600
521

689,282

667,000

688,741

664,000

667,600

450,000
250,000

450,000
250,000

450,000
250,000

(24,741)
0
0
0

689,607

450,000
250,000

(22,282)
0
0
0

450,000
250,000

450,000
250,000

(22,007)
0
0
0

700,000
28,000

700,000
28,000

0
0

700,000
37,000

700,000
37,000

0
0

700,000
26,000

700,000
26,000

0
0

728,000

728,000

0
0

737,000

737,000

0
0

726,000

726,000

0
0

38,718

61,000

22,282

48,259

73,000

24,741

36,393

58,400

22,007

Prvision

Variation M4
Rel

Ecart

Prvision

Variation M5
Rel

Ecart

Prvision

Variation M6
Rel

Ecart

41,488
145,571
(260,914)
(118,000)
43,348

49,300
69,600
(193,600)
(118,000)
21,910

7,813
(75,971)
67,314
0
(21,438)

41,140
145,197
(260,665)
(118,000)
43,278

49,300
92,600
(203,600)
(118,000)
5,910

8,160
(52,597)
57,065
0
(37,368)

41,696
145,795
(261,063)
(118,000)
43,389

29,300
69,600
(202,600)
(110,400)
43,910

(12,396)
(76,195)
58,463
7,600
521

(148,508)

(170,790)

(149,049)

(173,790)

(170,190)

(230,000)
110,000

(230,000)
110,000

(230,000)
110,000

(24,741)
0
0
0

(148,183)

(230,000)
110,000

(22,282)
0
0
0

(230,000)
110,000

(230,000)
110,000

(22,007)
0
0
0

(120,000)
13,000

(120,000)
13,000

0
0

(120,000)
22,000

(120,000)
22,000

0
0

(120,000)
11,000

(120,000)
11,000

0
0

(107,000)

(107,000)

0
0

(98,000)

(98,000)

0
0

(109,000)

(109,000)

0
0

41,508

63,790

22,282

51,049

75,790

24,741

39,183

61,190

22,007

Suivi de la trsorerie
Comparatif rel/prvisionnel
ENTREPRISE CARAIBE

Stocks
Crances clients
Dettes fournisseurs
Investissements
Autres lments du BFR
TOTAL BESOINS
Fonds propres
Dettes financires
TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

Stocks
Crances clients
Dettes fournisseurs
Investissements
Autres lments du BFR
TOTAL BESOINS
Fonds propres
Dettes financires
TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

Prvision

M7
Rel

Ecart

Prvision

M8
Rel

Ecart

Prvision

M9
Rel

Ecart

445,000
478,998
(319,332)
0
89,000

500,000
401,000
(224,000)
0
10,000

55,000
(77,998)
95,332
0
(79,000)

443,090
476,942
(317,962)
0
88,618

390,000
385,000
(266,000)
0
85,000

(53,090)
(91,942)
51,962
0
(3,618)

445,174
479,185
(319,457)
45,001
89,035

390,000
402,000
(251,000)
56,000
46,000

(55,174)
(77,185)
68,457
10,999
(43,035)

693,666

687,000

690,689

594,000

643,000

450,000
250,000

450,000
250,000

450,000
250,000

(96,689)
0
0
0

738,938

450,000
250,000

(6,666)
0
0
0

450,000
250,000

450,000
250,000

(95,938)
0
0
0

700,000
21,000

700,000
21,000

0
0

700,000
36,470

700,000
36,470

0
0

700,000
45,600

700,000
45,600

0
0

721,000

721,000

0
0

736,470

736,470

0
0

745,600

745,600

0
0

27,334

34,000

6,666

45,781

142,470

96,689

6,662

102,600

95,938

Prvision

Variation M7
Rel

Ecart

Prvision

Variation M8
Rel

Ecart

Prvision

Variation M9
Rel

Ecart

44,300
148,598
(262,932)
(118,000)
43,910

99,300
70,600
(167,600)
(118,000)
(35,090)

55,000
(77,998)
95,332
0
(79,000)

42,390
146,542
(261,562)
(118,000)
43,528

(10,700)
54,600
(209,600)
(118,000)
39,910

(53,090)
(91,942)
51,962
0
(3,618)

44,474
148,785
(263,057)
(72,999)
43,945

(10,700)
71,600
(194,600)
(62,000)
910

(55,174)
(77,185)
68,457
10,999
(43,035)

(144,124)

(150,790)

(147,101)

(243,790)

(194,790)

(230,000)
110,000

(230,000)
110,000

(230,000)
110,000

(96,689)
0
0
0

(98,852)

(230,000)
110,000

(6,666)
0
0
0

(230,000)
110,000

(230,000)
110,000

(95,938)
0
0
0

(120,000)
6,000

(120,000)
6,000

0
0

(120,000)
21,470

(120,000)
21,470

0
0

(120,000)
30,600

(120,000)
30,600

0
0

(114,000)

(114,000)

0
0

(98,530)

(98,530)

0
0

(89,400)

(89,400)

0
0

30,124

36,790

6,666

48,571

145,260

96,689

9,452

105,390

95,938

Suivi de la trsorerie
Comparatif rel/prvisionnel
ENTREPRISE CARAIBE

Stocks
Crances clients
Dettes fournisseurs
Investissements
Autres lments du BFR
TOTAL BESOINS
Fonds propres
Dettes financires
TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

Stocks
Crances clients
Dettes fournisseurs
Investissements
Autres lments du BFR
TOTAL BESOINS
Fonds propres
Dettes financires
TOTAL RESSOURCES LT
Escomptes, concours bancaires
TOTAL RESSOURCES
TRESORERIE

Anne

Prvision

M10
Rel

Ecart

Prvision

M11
Rel

Ecart

Prvision

2010

M12
Rel

Ecart

446,979
481,128
(320,752)
0
89,396

370,000
405,000
(256,000)
0
91,000

(76,979)
(76,128)
64,752
0
1,604

449,236
483,558
(322,372)
0
89,847

390,000
410,000
(270,000)
0
65,000

(59,236)
(73,558)
52,372
0
(24,847)

452,708
487,295
(324,864)
0
90,542

440,000
402,000
(285,000)
0
92,000

(12,708)
(85,295)
39,864
0
1,458

696,751

610,000

700,269

595,000

649,000

450,000
250,000

450,000
250,000

450,000
250,000

(105,269)
0
0
0

705,682

450,000
250,000

(86,751)
0
0
0

450,000
250,000

450,000
250,000

(56,682)
0
0
0

700,000
34,908

700,000
46,000

0
11,092

700,000
34,500

700,000
34,500

0
0

700,000
24,870

700,000
24,870

0
0

734,908

746,000

11,092
0

734,500

734,500

0
0

724,870

724,870

0
0

38,157

136,000

97,843

34,231

139,500

105,269

19,188

75,870

56,682

Prvision

Variation M10
Rel

Ecart

Prvision

Variation M11
Rel

Ecart

Prvision

Variation M12
Rel

Ecart

46,279
150,728
(264,352)
(118,000)
44,306

(30,700)
74,600
(199,600)
(118,000)
45,910

(76,979)
(76,128)
64,752
0
1,604

48,536
153,158
(265,972)
(118,000)
44,757

(10,700)
79,600
(213,600)
(118,000)
19,910

(59,236)
(73,558)
52,372
0
(24,847)

52,008
156,895
(268,464)
(118,000)
45,452

39,300
71,600
(228,600)
(118,000)
46,910

(12,708)
(85,295)
39,864
0
1,458

(141,039)

(227,790)

(137,521)

(242,790)

(188,790)

(230,000)
110,000

(230,000)
110,000

(230,000)
110,000

(105,269)
0
0
0

(132,108)

(230,000)
110,000

(86,751)
0
0
0

(230,000)
110,000

(230,000)
110,000

(56,682)
0
0
0

(120,000)
19,908

(120,000)
31,000

0
11,092

(120,000)
19,500

(120,000)
19,500

0
0

(120,000)
9,870

(120,000)
9,870

0
0

(100,092)

(89,000)

11,092
0

(100,500)

(100,500)

0
0

(110,130)

(110,130)

0
0

40,947

138,790

97,843

37,021

142,290

105,269

21,978

78,660

56,682

Vous aimerez peut-être aussi