Finansijski izveštaji za poslovnu 2011. godinu i Izveštaj nezavisnog revizora

7/29/2019 Finansijski izvetaji za poslovnu 2011. godinu i Izvetaj nezavisnog revizora

1/56


2/56


3/56


4/56


5/56


6/56

JKnAyEOKO }XXr-lESt4IAHCCnEXA3anocnoaHy011. oAr,rHy(yxhrbaAaMeCA)

llllJJtt

!.arg!4c!g 20L1". 2010.nocJloBHxPrxoAl4np,4xoAx AnpoAajenoBeha16e peAHocrlaar[xa y']xHaKaOcranx iocnoBHhpxxoAr4nocnoBH14AcxoAxTpour(oBU arepxjanaTpourKoBvapaAaMocrana veHltpaaxoArlTpourKoBMMoprx3aqujeOcrarI nocnoBHr acxoAxnooroBHli yEITAKQxHaHC'1lCKXpuxOA14ovHaHcujcxl,pacxoAvOcran,{ pxxoAuOcranIpacxoA[ry6 TAKNPEONOPE3I4BA}bAflope3HaAo6uraKrYET'AK

r.97040922.661 15.7215

L718

25.046 16.721

20.2256.72371.110

1.20112.4177445.87945.228 20.341

/'20.182) (3.620j3.502(1.841)

119(2s)(18.367) (7.316)

,,-E!.394 ,- lZ.?M

1.248\4.944!'

19

HanoMeHeHa HapeAHrlM TpaHaMa MHecacraBHriAeo oBxx OuHanc,{jcKt4x3Beulraja.


7/56


8/56


9/56


10/56


11/56


12/56


13/56


14/56


15/56


16/56


17/56

JKnAv6OKOXt4qEHANOMEHE3O14HAHCI4JCKE43BEIUTAJE31.AeqeM6ap011. oAuHe

5 . HEKPETH14HE,OCTPOIEIbA4ONPEMA

Y,namrba ABaHcMyryf)a cpeacruaOnpeMa cpeAcrBanprnpeMrrlHa6aBHa peAHocr1. aHyap 010. oAhHeHa6aBHeyroxyoAxHe31.AeqeM6ap2010. oA He1. aFryap 011. oA HeHa6aBXeroHy oArHenpeHoc14OryDetba pacxoAoBat6a31.AeqeM6ap 011. oA/Hel,lcnpaBka peaHocr'41. aHyap 010. oAxHe31.AeqeM6ap2010. oA He1. aHyap 011. oA HeAMopr 3aqr jaorybe|ba h pdtxoAo8a|ba31.AeqeM6ap2011. oAr4 eCaAaurlba peAHocT31.AeqeM6ap2011. oAr-1He31-AeqeM6ap 010- oAxHe

3M14XE

4.6692a8 4.989323.063 194.076

323.351 203.725

22s.124 230.058363.513 363.848589.237 s93.906549.237s16.730

14.978)

4.3343354.669

l 2.221,593.906524.228

(4.978)(e)2.221 583.8s0 1.173.747

l

IJJ

687754687754t.441 L.44t

2.602 1.4414.093(8)

198.199

(8)8.128

1.4416.6952.602

:20.14s 2.221 583.850 1.105.0193.228 sa9.237 s92,46s

6 .y xrrbaAaMaPCA20rr. 2010,

Pe3epBHt4enoBuAarvaBaHcxMarep janforoBl,l pov3tsoAr,1A'AT Y XHAEHTAP

4.134720457408r43

151


18/56

JKnAyEOKOxt4tlEHANOMEHE3 O'4HAHCI4JCKE43BEIXTAJE31.AeqeM6ap 0x1. oAlHe

7. NOPE3 AAOAATYBPEAHOT 14 BP

y xrrbaAaMaPCA2011. 2010.norpaxuBar6aoocHoByAB,aPa3maHu.reH{ABOcTanaxrrBHa peMeHcRaa3maH,t'.terba

4.4882.7521049.731

7.944 9.994

OCHOBH14AN[TA.NOcHoBHr,raflxra, ApyrlTBaxcRa3aH aAaH31, AeqeM6pa OlI. toAAHe BHocy oA 427.402xrjbaAe PCn (2010. roAr.4He !26.'115xr tbaAaPCA)npeAcraB./haanna, Apyursa y HoBrlyynnaheH A cTpaHecH14Baqau3Hocy A 1.909.931,03 yp 2010. oAhHe 1.131.674,05yp)vAxHapckoj pol4BBpeAHocrrxanrra, y rBaphMaHery M3HocyA 2.364.511 yp 2010.roa He- 270.800 yPJ.Crarbe anriTanae perucrpoBaHooA jeHuxje anp,lBpeAHeenjcTpe.Crpyxrypa anrranaApyurBaHaAaH31.AeqeM6pa 011. oAhHeAara e Kaouro creAr:

yAen oayae^ay EvP

yAeJ|t %YAen?fpaA'laeaKfpaAYxrqeOr'r JTr,ia14Bar6xqaOnUJTlaHaoxeraOnurrxHaSaj,aHa aurraOnurxHa lyqaH|1Onuf|aHa pM,rbeOnuT Ha'{aje HaOn[urrHa ocjepxh

r.606.2921.428.811509.530555.748501.369423.643340.620268.910240.824

26,88%23,9r%10,200/0930%8,39%7,09%5,700,44,50%

1.165.7151.07a.6a2439.784363.480314.57?260.813201.585187.280

27,27%25,24%n,27rAa,50aa7,36%6,10%6,16%4,720/64,380,03%

5.975.747 4,274.442 L00,OO%

HYNTAEEHUNICAHURANATHeynnaheHunxcaHxKan,lTanpyulrBa cka3aHe HaAaH31.AeqeM6pa 011, oAxHe la3HocyoA 178.030xr{./ba,qaCA(2010.roAxHe 482.476xutbaAapCA) u flpeAcraBrba eynnafteHrl143HOCA CrpaHeOCHrBaqa o ocHoByyfoBopa o ocHrBar6y/ n3rpaarsh Kopr{ulhert,yPerroHanHeaHhrapHeenoHxje,Ay6oko" A13,oRTo6pa005. oAr,lHe,

16


19/56

JKnAySOKO}RXqEHANOMEHE3O14HAHCI4JCKE43BEL'I'ITAIE31.AeqeM6aP 011. oArHe

HEYN/IAAEHUNTCAH14ANfiTM (HACTABAK)HeynnaheHunxcaHxKanrira,ocHfiBaqHyAy)l{Hr'taynnareao 3aBpulerxapojexra l3rpaArbepeauoHarHeaHtlTapHeenoHrje.CTpyxrypanxcaHorHeynnaheHor{anxrana pyulrBaAara e y HapeAHoMperneAy:

y xt4rbaAaMaCA2OLL. 2010.

fpaA9aqaKfpaAY)x,4qeonluruHaloxefaOnurrlHa ajuHa auraOn!u4Ha 4 a16hqaonur xHa lyqaHxOnu HaApu./beonuruHa lajervHaOnurriHaKocjePtlh

46.70220.!1919.546fi.a2577.O438.1097.O45

r24.382113.38641.32239.94550.96237.27628.77627.34619.741

178.030 4a2.476

AvtoPo'{Hv PEAI4TX

Ayropo,{Hx PeA r4TexyhaAocnehaAyropo'lH,'1xpeAxra

v xl4rbaAaMaCA2Or7, 2010.263.92092.490(s8.498)

233.992o6aBe3e pyurBa lo ocHoBy YtopoqH,4xpeAvraHaAaH3l AeqeM6pa 011' oAxHey Y3HocVog 2ez.49) xunapa PCA 2010 foA He - 263320 xatbaAaPCA)Y nornyHool'4 e oAHoceHaai'"ga-;" oaoop""" oa crpaHeEBponc(e aHKe a o6HoBy '1 a3soj y Aa"beMeKcry"EBRD'lvcspxe xHaHcnparba43rpaA|t 'eenoHujeKaMarHaronaHa0406peua pe4crea a4an 6u'1aHcaraH'al3HocxEyPl'15OP+3%oAMu$e

UenoRynaH3Hoc 6aBe3aoocHoByyropoqHuxpeAlraAeHoMr-1H'{paHe y EyP'

263.920

\1


20/56

JKnAyEOKO)t{t4qEHANOMEHE3O14HAHCI4JCKE,I38EU'TAJE31.AeqeM6ap011. oAuHe

10. AYTOPOI{HXXPEAI4TI4HACTABAX)BaryrHa rpyKrypa yropoqHrx peArrrilla AaH6[naHca ratbae 6rinacneaeha:

y xrrbaaaMa CA20rr- 20Lo.Ao l roA,rHeOA 1Ao 2 foAr.4HeO A 2 A o 5 f o A x H a

13. OSABE3E43nOC/lOBAtbA

y xnrbaaaMaCA2011. 2010.

58.49858.498175.494105.568158.352

11.

!2.

292.490 263.920

O6ABE3E OJE EMOTYKOHBEPTOBATI4(ANITAJ'IO6aBe3e oje ce Mory xoHseproBarM kant4ranHa AaH31. AeqeM6pa2011. roAfiHe,l3Hoce27.238xtAthaAaCA|2O1O.oAIaHe 29.854 firbaAePqA) l oAHoce e HayflnareocHr4Baqaojeao aaHa6vnaHca Tatba vcyperxcTpoBaHeoAAfeHqt{je a npvBpeaHe ef[crpe

KPAT(OPOqHE 14HAHCXJCKESABE3E

+TeKyha oneha yropo'rH}|x peAxraOcrane (parHopo,rHerHaHclljcke6aBe3e 58.49855

y xrrbaAaMaPCA20Lt. 2010.o6aBe3e peMaAo6a8,sa,rl,lMa: 55.1193.097 35.024

58.216 35.024

18


21/56

lKnAvsoKo xl4l-lEHANOMEHE3OXHAHCI4JCKE438EIXTAIE31.AeqeM6ap 011. oAnHe

ll

14. OEABE3EO OCHOByIABHXXPUXOAA nBPy xhrbaAaMa CA20L1. 2010.

OAnoxeHr4pxxoAr4 np MrbeHeAoHaqHjeYHanpeA6pa,ryHarxPouRoataocraneo6aBe3e o ocHoByjaBHrlxprlxoAa

flplxoAr4oA npuM/i,eHrx oHaqrja:- noBe3aHapaBHaxqa- ocrana paBHauqaOcranM ocnqBHvPuxoAr4

356.95437468190.784204

2190,990

O6aBe3eno ocHoByoaroxeHyx npxxoAa u npxM,'beHr4x oHaqhja Koje Ha AaH 3l AeqeM6pa2011. ronrlHe u3Hoce356.954 xv,'baae PCA(2010. roAuHe 190.784xh'baae PcAloAHoce ce HaAoHaqxje pxMtbeHe ax3rpaArhv el loHanHe aH,trapHeenoHuje

ocTMt4nocrloBHu PIxoAl4y xnrbaAaMa CA2OLt, 2010.

14.8213.s3331315.1121.221388L6.721

!6. TPOIIII(OBI4MATEPXIMAy xxrbaAaMa CA20tL. 20LO.

Tpour{oBl4 arepxjana a }13PaAYTpourkoBxopfiBa14 HePf}lje4.4002.tto 646ll 6.510

19


22/56

JKnAySOKOxt4l-lEHANOMEHE3O14HAHCI'IJCXE439EIIITAIE

l

31.AeqeM6aP 011. oA He

77, TporxHoBh APMA14OCTMI nl4'lH14ACXOAX

TpourRoBhero3aPaAaTpourl(oB,1ope3a AonpxHoca a3apaAeOcranM .rHl,PacxoAr-l

18. ocrMn nocnoBHl4ACXOAX

Tpou.rxosupoOec,4oHanHxxcnyraTpou(oBta cnYra6e36eleH'aTpaHcnoPrHYPoulI


23/56

JKnAySOKOxr4tlEHANOMEHE3 O14HAHCI4JCI{E43BEtIITAJE31.AeqeMoap 011. oAr8e

19. NOPE3 A406'ITAK (HACTABAX)

npeHe nopecx, ry6rqlanpe eA nopecRXry6xraxanpeHerrx 43 aH jxx noc,froBHrxoA,lHa 4pot{oBr,lo kaAaMoryAa6yAyxcKop urheHu ar'i cyy cneAelrojra6en

y xr4rbaaaMaCA2011. 2010.OAJEAHE O NET cA'1HAoa neTAo aeceTroahBa

oAleAHe Ao ner foAl4HaoA ner Ao Aecqr roAvHa

nPIxoArlOcrarl,lnocnoBHu pvxoAx

OSABE3EO6aBe3eoje eMoryHoHBeproBarqKankrar

54.30318.517 6.85218.577

HeHcxopruheHH opecxnKpeArfl,rnpe eA Her{cxop heHxxnopecxxx peA[ranpuxa3aHr y KaouTo cnear4l

72.820 25.379

r,1 or{oBh o xaaa MoryAa 6yAy xcKopuuheH

y xrrbaAaMaPCA20L1. 2010.101.11299.257 rc7.7729.138

20.

206,969 116.850

TPAHCAXU'IJEANOBE3AHXM/|14UI4MAy oRB',1pyBojlaxeAoBHlaxocroaHux krxaHocrri pyurrsoo6aB./bapaHcaKqhjea noBe3aHuMnxq Ma c3t1 racrOxr{oBaHxao craranoaesaHapaBHaxqa), ToKy 011. 2010, oArHeo6aB./beHey cneAeieTpaHcakqujea noBe3aHxMpaBHuM14rlr1Ma:

yxrrbaAaMaPCA2011. 2010.

18.821 15.112Ia.a2l 15.112

27.238 29.8s429.8547.23a

21


24/56

JKnAySOKOxr4tlEHANOMEHE3O14HAHC14JCI{E43BElI.ITAJE31.AeqeM6ap 011..oArHe

TPAHCAKUI4JEANOBE3AHIMNHq MA (HACTABAK)H/bygHo yKoBoAcrBoApyu[BaqlaHeAupeKTop4 naHoBxnpasHor0460pa,u^v nraluge k/'by'lHoM yKoBoAcrByo ocHoBy br,lxoBofaaa nptlKa3aHeHaKHaAeralreHecy y ra6enx Roja

2011. 2010.3apaAe 2.236 1.946

2.236

2r. ynPAB/bAfbE 14HAHCI4JCHHM143nlt4MAqhrbeBx npaBrbarbaDxHaHchjcxxMlr3hqrMaflocroBa|t,eApytuTBae |43roxeHo a3nMq,4TxMOr{HaHcxjcHyMr43q Ma:Tpxriu]HoM r43MHyp^3uky^r/'(BuAHocrr'1.pomaMynpa8,'barsa0rHaHcljckrlMpr,l3rlqrlMaApyurBa e ycMepeH aHeMoryhHocrpeABxbaba orabajaHa OuHaHcajcB Tpxr4urTr.4Marex,4 Mr4HhMln3rlpar1)vMoryhrxHefarBHxx oeKara aOuHaHcrjckeepOopMaHcepyrurBa.Apyurso He HoprrcrxHL4RaRBeHaHcrjcKeHcrpyMeHTeaLlTrire A eOeHara uHaHcMjcRuxpx3xRd d noc4oBaFbes pa3ro-aurro raRsu 4HcrpyMeHr'4!4cy ur4poHojnorpe6 Hurr4nocToj14pmHx30BaBopxxurTeaxBxxMHcrpyMeHaraPeny6nxqriCp6uj .TpxvriJHh r,r3r,rxTp}|{xrxHxpfi3r-1Ke oAHocuHa p,43rkAa oApebeHe poMeHe p)r{r4rxHr4xeHa,Kao urro cynpoMeHexypceBacrpaHr,lxBar\,Ta11npoMeHa aMarHfix rona, Mory Aa \,.r,1qy a B o,1HynprxoAaApylrTBa rrl BpeAHocr eroB,ixOxHaHcxjcKuxiHcrpyMeHaTa,3aAaTaknpaB,barbaTp)r{r,lurHrMr,r3r,1q,1MaecTeaa ce ynpaB,ba4xoHrpo/rxue 3roxeHocT pxr,ll!HxM x3uqrlMaokBrpy pxxBarrb14Br. lxoka3are.aa.3onrrlMu3a.+4jyp '4hocdpyurBa.AeaBHu pu3uKly'3,1oxeHocrpyurBa AeBr3HoMpr-13r-1KypBeHcrBeHoe oAHoc{ Ha ocrane AyfopoqHe0xHaHo{jcxe racMaHe, parxopo'rHexHaHcxjcRenacMaHe?orpa}|{uBarba,oroBrHV 4roro614HcxexBxaaneHre/yfopoqHe peArTe/ cTane yfopoqHeo6a3e3e, parxopogHeO HaHcckeo6aseie 06aBe3e3nocnoBarbaeHoMr,lHupaHecTpaHojanyTKrbxroBoAcrBeHapeAHocr oHerapHrx peAcraBa o6aBe3a pyurBay crpaHyMBan!.raMa aAaH 3BeuTaBa$ae cneAeiai

22


25/56

JXnAvsOl{O}KXqEHAflOMEHE 3 OXHAHCI4JCKE43BELIITAIE31.AeqeM6ap 011. oAuHe

58YP

2L,

IIIIIIl

vnPABJbAlbE XHAHCI4ICKXM 143Xl-llrMAHACTABAK)Tpxr,ruJHlax3xK HacrasaK)AeBu3Hu u3uk Hacmd dt

Finansijski izveštaji za poslovnu 2011. godinu i Izveštaj nezavisnog revizora

Documents

Transcript of Finansijski izveštaji za poslovnu 2011. godinu i Izveštaj nezavisnog revizora