Вы находитесь на странице: 1из 19

MGROS TRK T.A..

AYRINTILI BLANO (Milyon TL)


I. DNEN VARLIKLAR

31.12.2002

31.12.2001

31.12.2000

288,212,031

251,438,326

172,825,369

A. Hazr Deerler

84,741,300

74,466,238

58,005,573

B. Menkul Kymetler

86,402,551

68,649,959

44,155,544

C. Ksa Vadeli Ticari Alacaklar

27,801,052

27,898,296

23,932,941

D. Dier Ksa Vadeli Alacaklar

1,071,151

490,781

41,249

E. Stoklar

70,751,044

63,322,803

39,716,021

F. Dier Dnen Varlklar

17,444,933

16,610,249

6,974,041

241,185,919

175,951,367

116,801,341

A. Uzun Vadeli Ticari Alacaklar

88,394

78,142

74,024

B. Dier Uzun Vadeli Alacaklar

36,677,745

32,986,634

18,272,248

110,279,051

72,544,466

64,121,939

93,138,647

67,683,580

29,037,616

F. Dier Duran Varlklar

1,002,082

2,658,545

5,295,514

AKTF TOPLAMI

529,397,950

427,389,693

289,626,710

II. DURAN VARLIKLAR

C. Finansal Duran Varlklar


D. Maddi Duran Varlklar
E. Maddi Olmayan Duran Varlklar

AYRINTILI BLANO (Milyon TL)


I. KISA VADEL BORLAR
A. Finansal Borlar

31.12.2002
255,216,550

31.12.2001
229,911,351

31.12.2000
157,304,129

9,195,638

14,640,335

7,384,008

223,461,946

190,189,974

135,755,471

12,245,373

15,790,621

9,448,559

E. Bor ve Gider Karlklar

10,313,593

9,290,421

4,716,091

II. UZUN VADEL BORLAR

52,053,753

50,460,250

33,310,239

A. Finansal Borlar

28,847,651

33,492,582

22,139,384

3,241,518

2,853,624

1,024,494

B. Ticari Borlar
C. Dier Ksa Vadeli Borlar
D. Alnan Sipari Avanslar

B. Ticari Borlar
C. Dier Uzun Vadeli Borlar
D. Alnan Sipari Avanslar

19,964,584

14,114,044

10,146,361

222,127,647

147,018,092

99,012,342

55,080,000

9,180,000

9,180,000

C. Emisyon Primi

18,854,402

18,854,402

18,854,402

D. Yeniden Deerleme Deer Art

87,361,110

65,948,847

31,215,052

E. Yedekler

48,645,989

35,259,342

32,256,931

F. Net Dnem Kar

12,186,146

17,775,501

7,505,957

G. Dnem Zarar (-)

H. Gemi Yllar Zararlar (-)

529,397,950

427,389,693

289,626,710

E. Bor ve Gider Karlklar


III. Z SERMAYE
A. Sermaye
B. Sermaye Taahhtleri (-)

PASF TOPLAMI

MGROS TRK T.A..


Bamsz Denetim'den
GENEL KURUL'A SUNULACAK
AYRINTILI GELR TABLOSU (Milyon TL)
A. Brt Satlar
1. Yurtii Satlar
2. Yurtd Satlar
3. Dier Satlar

Bamsz Denetim'den

Gemi

Gemi

Gemi

31.12.2002

31.12.2001

31.12.2000

1,150,197,198

847,394,910

628,076,671

1,109,487,017

821,271,388

621,687,607

3,640,951

3,230,920

2,090,987

37,069,230

22,892,602

4,298,077

B. Satlardan ndirimler (-)

(26,072,098)

(19,735,849)

1. Sattan adeler (-)

(8,905,649)

(6,358,620)

(3,896,842)

2. Sat skontolar (-)

(16,327,040)

(12,929,230)

(11,679,605)

3. Dier ndirimler (-)


C. Net Satlar
D. Satlarn Maliyeti (-)
BRT SATI KARI (ZARARI)
E. Faaliyet Giderleri (-)
1. Aratrma ve Gelitirme Giderleri (-)
2. Pazarlama, Sat ve Datm Giderleri (-)
3. Genel Ynetim Giderleri (-)

(839,409)
1,124,125,100

(447,999)

(15,795,349)

(218,902)

827,659,061

612,281,322

(894,126,239)

(657,064,517)

(502,767,506)

229,998,861

170,594,544

109,513,816

(233,799,615)

(171,150,259)

(119,965,596)

(21,252,308)

(14,860,973)

(11,041,930)

(212,547,307)

(156,289,286)

(108,923,666)

ESAS FAALYET KARI (ZARARI)

(3,800,754)

(555,715)

(10,451,780)

F. Dier Faaliyetlerden Gelirler ve Karlar

44,996,801

73,553,266

38,227,679

9,958

3. Faiz ve Dier Temett Gelirleri

30,519,513

38,348,887

29,889,090

4. Faaliyetle lgili Dier Gelirler ve Karlar

14,467,330

35,204,379

8,338,589

G. Dier Faaliyetlerden Giderler ve Zararlar (-)

(4,913,898)

(6,883,655)

(483,291)

(18,580,853)

(39,548,102)

(9,624,504)

(822,248)

(7,204,084)

(972,637)

(17,758,605)

(32,344,018)

(8,651,867)

17,701,296

26,565,794

17,668,104

3,219,220

41,722

328,276

263,010

37,792

112,844

2,956,210

3,930

215,432

1. tiraklerden Temett Gelirleri


2. Bal Ortaklklardan Temett Gelirleri

H. Finansman Giderleri (-)


1. Ksa Vadeli Borlanma Giderleri (-)
2. Uzun Vadeli Borlanma Giderleri (-)
FAALYET KARI (ZARARI)
I. Olaanst Gelirler ve Karlar
1. Konusu Kalmayan Karlklar
2. nceki Dnem Gelir ve Karlar
3. Dier Olaanst Gelirler ve Karlar
J. Olaanst Giderler ve Zararlar (-)

(253,611)

(1,566,588)

1. almayan Ksm Giderleri ve Zararlar (-)

2. nceki Dnem Gider ve Zararlar (-)

3. Dier Olaanst Giderler ve Zararlar (-)

(253,611)

(7,132,821)
0
0

(1,566,588)

(7,132,821)

DNEM KARI (ZARARI)

20,666,905

25,040,928

10,863,559

K. denecek Vergi ve Yasal Ykmllkler (-)

(8,480,759)

(7,265,427)

(3,357,602)

NET DNEM KARI (ZARARI)

12,186,146

17,775,501

7,505,957

31.12.1999
145,368,952
30,561,466
68,220,444
7,870,491
60,301
33,565,706
5,090,544
67,117,606
49,339
0
13,662,824
34,730,071
16,747,396
1,927,976
212,486,558
31.12.1999
128,219,866
9,399,011
102,381,422
4,288,337
0
12,151,096
10,833,645
4,742,193
639,824
0
0
5,451,628
73,433,047
3,060,000
0
18,854,402
8,814,364
17,665,509
25,038,772
0
0
212,486,558

Bamsz Denetim'den
Gemi
31.12.1999
404,417,510
400,004,714
1,768,203
2,644,593

(7,718,367)
(2,194,032)
(5,261,456)
(262,879)
396,699,143
(330,585,631)
66,113,512
(78,941,604)
0
(8,289,588)
(70,652,016)
(12,828,092)
54,359,350
0
0
46,008,496
8,350,854
(242,056)
(5,618,132)
(822,995)
(4,795,137)
35,671,070
31,096
31,096
0
0
(40,640)
0
0
(40,640)
35,661,526
(10,622,754)
25,038,772

TANSA PERAKENDE MAAZACILIK TC. A..


AYRINTILI BLANO (Milyon TL)

31.12.2002

31.12.2001

31.12.2000

31.12.1999

I. DNEN VARLIKLAR

81,808,374

63,208,581

73,032,543

27,396,933

A. Hazr Deerler

26,702,935

29,376,042

13,349,240

4,106,965

1,910,205

442,645

652,691

23,480

2. Bankalar

14,648,565

16,869,410

7,188,925

1,103,780

3. Dier Hazr Deerler

10,144,165

12,063,987

5,507,624

2,979,705

B. Menkul Kymetler

700,000

1,035,500

1. Hisse Senetleri

2. zel Kesim Tahvil, Senet ve Bonolar

3. Kamu Kesimi Tahvil, Senet ve Bonolar

4. Dier Menkul Kymetler

700,000

1,035,500

1. Kasa

5. Menkul Kymetler Deer Dkl Kar.(-)


C. Ksa Vadeli Ticari Alacaklar
1. Alclar
2. Alacak Senetleri
3. Verilen Depozito ve Teminatlar
4. Dier Ksa Vadeli Ticari Alacaklar
5. Alacak Reeskontu (-)
6. pheli Alacaklar Karl (-)
D. Dier Ksa Vadeli Alacaklar

2,956,218

3,845,591

8,528,730

2,990,714

2,587,036

3,355,041

6,436,849

2,533,009

373,240

475,510

1,934,993

430,977

2,939

23,746

29,684

24,891

767,889

810,535

357,463

77,731

(6,997)

(18,128)

(140,006)

(20,049)

(767,889)

(801,113)

(90,253)

(55,845)

5,108,074

2,122

11,528

17,789

1. Ortaklardan Alacaklar

2. tiraklerden Alacaklar

3. Bal Ortaklklardan Alacaklar

2,337,686

4. Ksa Vadeli Dier Alacaklar

2,770,388

2,122

11,528

17,789

5. Alacak Reeskontu (-)

6. pheli Alacaklar Karl (-)

44,472,840

27,949,831

39,970,920

16,521,032

499,828

681,298

400,458

228,060

1,389,054

515,363

759,325

1,015,032

E. Stoklar
1. lk Madde ve Malzeme
2. Yar Mamller
3. Ara Mamller
4. Mamller
5. Emtia
6. Dier Stoklar
7. Stok Deer Dkl Karl (-)
8. Verilen Sipari Avanslar
F. Dier Dnen Varlklar
II. DURAN VARLIKLAR
A. Uzun Vadeli Ticari Alacaklar

234,655

407,189

388,489

163,037

41,752,618

25,661,499

35,985,579

14,827,803

552,489

661,647

1,088,675

284,716

44,196

22,835

1,348,394

2,384

2,568,307

2,034,995

10,472,125

2,724,933

226,785,143

187,949,133

84,960,071

18,793,774

179,527

160,684

152,557

15,696

1. Alclar

2. Alacak Senetleri

3. Verilen Depozito ve Teminatlar

179,527

160,684

152,557

15,696

4. Dier Uzun Vadeli Ticari Alacaklar

5. Alacak Reeskontu (-)

6. pheli Alacaklar Karl (-)

1. Ortaklardan Alacaklar

2. tiraklerden Alacaklar

3. Bal Ortaklklardan Alacaklar

4. Uzun Vadeli Dier Alacaklar

5. Alacak Reeskontu (-)

6. pheli Alacaklar Karl (-)

B. Dier Uzun Vadeli Alacaklar

C. Finansal Duran Varlklar

15,792

38,078,155

71,904

67,154

1. Bal Menkul Kymetler

2. Bal Menkul Ky.De.D.Karl (-)

17

4. tiraklere Sermaye Taahhtleri (-)

5. tirakler Deer Dkl Karl (-)

15,775

38,020,525

20,525

15,775

7. Bal Ortaklklara Sermaye Taahhtleri (-)

8. Bal Ortaklklar Deer Dkl Kar. (-)

9. Dier Finansal Duran Varlklar

57,630

51,379

51,379

3. tirakler

6. Bal Ortaklklar

D. Maddi Duran Varlklar

180,879,931

133,105,474

67,505,491

14,981,416

1. Arazi ve Arsalar

2. Yerst ve Yeralt Dzenleri

2,519,350

1,584,497

3,158,634

2,024,765

3. Binalar
4. Makine, Tesis ve Cihazlar

62,602,637

35,014,519

19,985,168

7,751,775

5. Tat Ara ve Gereleri

2,549,920

4,422,018

2,525,343

1,313,028

6. Deme ve Demirbalar

21,478,336

12,720,286

8,233,035

3,432,507

7. Dier Maddi Duran Varlklar

185,666,427

125,843,775

50,457,698

8,669,794

8. Birikmi Amortismanlar (-)

(93,936,739)

(46,486,837)

(20,794,228)

(9,335,103)

3,403,432

1,124,650

7,216

536,409

44,263,923

15,013,375

15,604,067

2,951,658

1. Kurulu ve Tekilatlanma Giderleri

3,443,213

4,577,248

4,484,945

2. Haklar

2,490,396

1,469,137

1,205,651

86,465

2,847,693

4,096,612

2,987,547

35,482,621

4,870,378

6,925,924

2,865,193

9. Yaplmakta Olan Yatrmlar


10. Verilen Sipari Avanslar
E. Maddi Olmayan Duran Varlklar

3. Aratrma ve Gelitirme Giderleri


4. Dier Maddi Olmayan Duran Varlklar

F. Dier Duran Varlklar

5. Verilen Avanslar

1,445,970

1,591,445

1,626,052

777,850

AKTF TOPLAMI

308,593,517

251,157,714

157,992,614

46,190,707

AYRINTILI BLANO (Milyon TL)


I. KISA VADEL BORLAR

31.12.2002

31.12.2001

31.12.2000

31.12.1999

136,161,439

258,581,966

140,284,588

32,157,468

A. Finansal Borlar

30,214,720

105,792,399

41,681,075

467,928

1. Banka Kredileri

15,301,472

32,564,424

30,214,720

90,490,927

9,116,651

467,928

3. Tahvil Anapara Taksitleri ve Faizleri

4. karlm Bonolar ve Senetler

5. Dier Finansal Borlar

94,877,196

69,429,409

93,712,367

29,752,660

95,045,284

68,753,389

93,644,956

29,621,975

2. Uzun Vadeli Kredilerin Anapara Taksitleri ve Faizleri

B. Ticari Borlar
1. Satclar
2. Bor Senetleri
3. Alnan Depozito ve Teminatlar
4. Dier Ticari Borlar
5. Bor Reeskontu (-)
C. Dier Ksa Vadeli Borlar

3,598

699,252

104,044

165,793

31,185

23,071

20,493

4,283

(202,871)

(46,303)

(57,126)

0
(39,391)

3,961,402

81,634,869

2,764,904

1,329,960

1. Ortaklara Borlar

798,469

77,423,429

11,385

11,627

2. tiraklere Borlar

3. Bal Ortaklklara Borlar

4. denecek Giderler

2,953,248

2,422,739

1,928,517

1,214,305

5. denecek Vergi, Har ve Dier Kesintiler


6. Ertelenen ve Taksite Balanan Devlet Alacaklar

7. Ksa Vadeli Dier Borlar

209,685

1,788,701

825,002

406,366

73,913

1,539,268

59,980

6,701,755

1,651,376

586,974

546,940

124,072

6,701,755

1,651,376

586,974

422,868

II. UZUN VADEL BORLAR

31,389,924

40,810,080

18,075,395

10,818,041

A. Finansal Borlar

24,676,330

35,842,448

11,829,296

6,978,186

1. Banka Kredileri

24,676,330

35,842,448

11,829,296

6,978,186

2. karlm Tahviller

3. karlm Dier Menkul Kymetler

4. Dier Finansal Borlar

115,401

65,442

34,681

28,361

1. Satclar

2. Bor Senetleri

115,401

65,442

34,681

28,361

4. Dier Ticari Borlar

5. Bor Reeskontu (-)

8. Bor Reeskontu (-)


D. Alnan Sipari Avanslar
E. Bor ve Gider Karlklar
1. Vergi Karlklar
2. Dier Bor ve Gider Karlklar

B. Ticari Borlar

3. Alnan Depozito ve Teminatlar

C. Dier Uzun Vadeli Borlar

104,028

1. Ortaklara Borlar

2. tiraklere Borlar

3. Bal Ortaklklara Borlar

4. Ertelenen ve Taksite Balanan Devlet Alacaklar

5. Uzun Vadeli Dier Borlar

6. Bor Reeskontu (-)

6,598,193

4,902,190

6,211,418

3,811,494

6,598,193

6,211,418

3,811,494

4,902,190

D. Alnan Sipari Avanslar


E. Bor ve Gider Karlklar
1. Kdem Tazminat Karlklar
2. Dier Bor ve Gider Karlklar

141,042,154

(48,234,332)

A. Sermaye

297,000,000

66,000,000

695,592

553,645

85,748,821

33,312,430

4,559,238

1,644,938

85,723,070

33,286,679

4,539,738

1,625,438

25,751

25,751

19,500

19,500

263,616

263,614

263,614

263,614

1. Yasal Yedekler

223,092

223,091

223,091

223,091

2. Stat Yedekleri

3. zel Yedekler

4. Olaanst Yedek

40,516

40,515

40,515

40,515

5. Maliyet Art Fonu

6. Serm.Eklenecek t.His.ve Gayr.Sat Kazanlar

7. Gemi Yl Kar

B. Sermaye Taahhtleri (-)


C. Emisyon Primi
D. Yeniden Deerleme Deer Art
1. Duran Varlklardaki Deer Art
2. tiraklerdeki Deer Art
3. Borsa'da Oluan Deer Art
E. Yedekler

F. Net Dnem Kar


G. Dnem Zarar (-)
H. Gemi Yllar Zararlar (-)
1. 2001 Yl Zarar
2. Dier Gemi Yllar Zarar
PASF TOPLAMI

(367,369)

III. Z SERMAYE

16,500,000
(130,386)

3,215,198
3,000,000
0

(94,301,854)

(126,804,186)

(19,866,481)

(1,693,354)

(148,364,021)

(21,559,835)

(1,693,354)

(126,804,186)

(1,693,355)

(1,693,354)

(21,559,835)

(19,866,480)

308,593,517

251,157,714

157,992,614

46,190,707

AYRINTILI GELR TABLOSU (Milyon TL)


A. Brt Satlar

31.12.2002

31.12.2001

31.12.2000

31.12.1999

523,993,419

450,191,502

370,463,562

149,689,081

491,889,832

434,376,671

356,209,740

143,970,468

10,605

60,644

50,087

32,103,587

15,804,226

14,193,178

5,668,526

B. Satlardan ndirimler (-)

(3,382,529)

(2,800,007)

(1,670,394)

(644,940)

1. Sattan adeler (-)

(1,559,573)

(1,524,017)

(710,332)

(222,773)

2. Sat skontolar (-)

(1,464,712)

(1,038,788)

(744,166)

(417,381)

(358,244)

(237,202)

(215,896)

1. Yurtii Satlar
2. Yurtd Satlar
3. Dier Satlar

3. Dier ndirimler (-)


C. Net Satlar
D. Satlarn Maliyeti (-)
BRT SATI KARI (ZARARI)
E. Faaliyet Giderleri (-)
1. Aratrma ve Gelitirme Giderleri (-)

(4,786)

520,610,890

447,391,495

368,793,168

149,044,141

(419,394,583)

(373,181,272)

(299,575,625)

(121,198,361)

101,216,307

74,210,223

69,217,543

27,845,780

(168,148,744)

(134,818,738)

(85,544,478)

(29,766,644)

(1,200,342)

(1,211,081)

(746,887)

(102,143,597)

(94,111,121)

(57,717,851)

(20,429,371)

3. Genel Ynetim Giderleri (-)

(64,804,805)

(39,496,536)

(27,079,740)

(9,337,273)

ESAS FAALYET KARI (ZARARI)

(66,932,437)

(60,608,515)

(16,326,935)

(1,920,864)
2,192,442

2. Pazarlama, Sat ve Datm Giderleri (-)

F. Dier Faaliyetlerden Gelirler ve Karlar

14,517,662

11,647,548

2,767,799

1. tiraklerden Temett Gelirleri

2. Bal Ortaklklardan Temett Gelirleri

22,358

87,356

3. Faiz ve Dier Temett Gelirleri

7,833,410

7,390,018

343,749

225,833

4. Faaliyetle lgili Dier Gelirler ve Karlar

6,684,252

4,257,530

2,401,692

1,879,253

G. Dier Faaliyetlerden Giderler ve Zararlar (-)

(6,968,943)

(12,918,205)

(409,684)

(197,399)

(30,248,980)

(64,977,275)

(6,264,164)

(2,305,134)

1. Ksa Vadeli Borlanma Giderleri (-)

(11,218,670)

(25,469,911)

(5,935,284)

(1,873,509)

2. Uzun Vadeli Borlanma Giderleri (-)

(19,030,310)

(39,507,364)

(328,880)

(431,625)

(89,632,698)

(126,856,447)

(20,232,984)

(2,230,955)

H. Finansman Giderleri (-)

FAALYET KARI (ZARARI)


I. Olaanst Gelirler ve Karlar
1. Konusu Kalmayan Karlklar
2. nceki Dnem Gelir ve Karlar
3. Dier Olaanst Gelirler ve Karlar
J. Olaanst Giderler ve Zararlar (-)
1. almayan Ksm Giderleri ve Zararlar (-)
2. nceki Dnem Gider ve Zararlar (-)
3. Dier Olaanst Giderler ve Zararlar (-)
DNEM KARI (ZARARI)
K. denecek Vergi ve Yasal Ykmllkler (-)
NET DNEM KARI (ZARARI)

2,017,069

651,832

839,295

670,947

98

16,819

123,690

13,084

2,016,971

635,013

715,605

657,863

(6,686,225)

(599,571)

(472,792)

(1,884,299)
(50,580)

0
(491,549)

0
(67,405)

(4,751,346)

(108,022)

(405,387)

(94,301,854)

(126,804,186)

(19,866,481)

0
(94,301,854)

0
(126,804,186)

0
(19,866,481)

(9,274)
0
(9,274)
0
(1,569,282)
(124,072)
(1,693,354)

MGROS TRK T.A..


AYRINTILI BLANO (Milyon TL)
I. DNEN VARLIKLAR

31.12.2002

31.12.2001

31.12.2000

31.12.1999

288,212,031

251,438,326

172,825,369

145,368,952

A. Hazr Deerler

84,741,300

74,466,238

58,005,573

30,561,466

B. Menkul Kymetler

86,402,551

68,649,959

44,155,544

68,220,444

C. Ksa Vadeli Ticari Alacaklar

27,801,052

27,898,296

23,932,941

7,870,491

D. Dier Ksa Vadeli Alacaklar

1,071,151

490,781

41,249

60,301

E. Stoklar

70,751,044

63,322,803

39,716,021

33,565,706

F. Dier Dnen Varlklar

17,444,933

16,610,249

6,974,041

5,090,544

241,185,919

175,951,367

116,801,341

67,117,606

A. Uzun Vadeli Ticari Alacaklar

88,394

78,142

74,024

49,339

B. Dier Uzun Vadeli Alacaklar

36,677,745

32,986,634

18,272,248

13,662,824

110,279,051

72,544,466

64,121,939

34,730,071

93,138,647

67,683,580

29,037,616

16,747,396

F. Dier Duran Varlklar

1,002,082

2,658,545

5,295,514

1,927,976

AKTF TOPLAMI

529,397,950

427,389,693

289,626,710

212,486,558

II. DURAN VARLIKLAR

C. Finansal Duran Varlklar


D. Maddi Duran Varlklar
E. Maddi Olmayan Duran Varlklar

AYRINTILI BLANO (Milyon TL)


I. KISA VADEL BORLAR
A. Finansal Borlar

31.12.2002
255,216,550

31.12.2001
229,911,351

31.12.2000
157,304,129

31.12.1999
128,219,866

9,195,638

14,640,335

7,384,008

9,399,011

223,461,946

190,189,974

135,755,471

102,381,422

12,245,373

15,790,621

9,448,559

4,288,337

E. Bor ve Gider Karlklar

10,313,593

9,290,421

4,716,091

12,151,096

II. UZUN VADEL BORLAR

52,053,753

50,460,250

33,310,239

10,833,645

A. Finansal Borlar

28,847,651

33,492,582

22,139,384

4,742,193

3,241,518

2,853,624

1,024,494

639,824

B. Ticari Borlar
C. Dier Ksa Vadeli Borlar
D. Alnan Sipari Avanslar

B. Ticari Borlar
C. Dier Uzun Vadeli Borlar
D. Alnan Sipari Avanslar

19,964,584

14,114,044

10,146,361

5,451,628

222,127,647

147,018,092

99,012,342

73,433,047

55,080,000

9,180,000

9,180,000

3,060,000

C. Emisyon Primi

18,854,402

18,854,402

18,854,402

18,854,402

D. Yeniden Deerleme Deer Art

87,361,110

65,948,847

31,215,052

8,814,364

E. Yedekler

48,645,989

35,259,342

32,256,931

17,665,509

F. Net Dnem Kar

E. Bor ve Gider Karlklar


III. Z SERMAYE
A. Sermaye
B. Sermaye Taahhtleri (-)

12,186,146

17,775,501

7,505,957

25,038,772

G. Dnem Zarar (-)

H. Gemi Yllar Zararlar (-)

529,397,950

427,389,693

289,626,710

212,486,558

PASF TOPLAMI

MGROS TRK T.A..


AYRINTILI GELR TABLOSU (Milyon TL)
A. Brt Satlar
B. Satlardan ndirimler (-)
C. Net Satlar
D. Satlarn Maliyeti (-)

31.12.2002
1,150,197,198
(26,072,098)
1,124,125,100
(894,126,239)

31.12.2001
847,394,910

31.12.2000
628,076,671

31.12.1999
404,417,510

(19,735,849)

(15,795,349)

827,659,061

612,281,322

396,699,143

(7,718,367)

(657,064,517)

(502,767,506)

(330,585,631)

BRT SATI KARI (ZARARI)


E. Faaliyet Giderleri (-)

229,998,861

170,594,544

109,513,816

66,113,512

(233,799,615)

(171,150,259)

(119,965,596)

(78,941,604)

(555,715)

(10,451,780)

(12,828,092)

38,227,679

54,359,350

ESAS FAALYET KARI (ZARARI)

(3,800,754)

F. Dier Faaliyetlerden Gelirler ve Karlar

44,996,801

73,553,266

G. Dier Faaliyetlerden Giderler ve Zararlar (-)

(4,913,898)

(6,883,655)

(483,291)

(242,056)

(18,580,853)

(39,548,102)

(9,624,504)

(5,618,132)

17,701,296

26,565,794

17,668,104

35,671,070

H. Finansman Giderleri (-)


FAALYET KARI (ZARARI)
I. Olaanst Gelirler ve Karlar
J. Olaanst Giderler ve Zararlar (-)

3,219,220
(253,611)

41,722

328,276

(1,566,588)

(7,132,821)

31,096
(40,640)

DNEM KARI (ZARARI)

20,666,905

25,040,928

10,863,559

35,661,526

K. denecek Vergi ve Yasal Ykmllkler (-)

(8,480,759)

(7,265,427)

(3,357,602)

(10,622,754)

NET DNEM KARI (ZARARI)

12,186,146

17,775,501

7,505,957

25,038,772

TANSA PERAKENDE MAAZACILIK TC. A..


AYRINTILI BLANO (Milyon TL)

31.12.2002

31.12.2001

31.12.2000

31.12.1999

I. DNEN VARLIKLAR

81,808,374

63,208,581

73,032,543

27,396,933

A. Hazr Deerler

26,702,935

29,376,042

13,349,240

4,106,965

700,000

1,035,500

C. Ksa Vadeli Ticari Alacaklar

2,956,218

3,845,591

8,528,730

2,990,714

D. Dier Ksa Vadeli Alacaklar

5,108,074

2,122

11,528

17,789

44,472,840

27,949,831

39,970,920

16,521,032

2,568,307

2,034,995

10,472,125

2,724,933

226,785,143

187,949,133

84,960,071

18,793,774

A. Uzun Vadeli Ticari Alacaklar

179,527

160,684

152,557

15,696

B. Dier Uzun Vadeli Alacaklar

15,792

38,078,155

71,904

67,154

180,879,931

133,105,474

67,505,491

14,981,416

44,263,923

15,013,375

15,604,067

2,951,658

F. Dier Duran Varlklar

1,445,970

1,591,445

1,626,052

777,850

AKTF TOPLAMI

308,593,517

251,157,714

157,992,614

46,190,707

B. Menkul Kymetler

E. Stoklar
F. Dier Dnen Varlklar
II. DURAN VARLIKLAR

C. Finansal Duran Varlklar


D. Maddi Duran Varlklar
E. Maddi Olmayan Duran Varlklar

AYRINTILI BLANO (Milyon TL)


I. KISA VADEL BORLAR

31.12.2002

31.12.2001

31.12.2000

31.12.1999

136,161,439

258,581,966

140,284,588

A. Finansal Borlar

30,214,720

105,792,399

41,681,075

467,928

B. Ticari Borlar

94,877,196

69,429,409

93,712,367

29,752,660

3,961,402

81,634,869

2,764,904

1,329,960

406,366

73,913

1,539,268

59,980

E. Bor ve Gider Karlklar

6,701,755

1,651,376

586,974

546,940

II. UZUN VADEL BORLAR

31,389,924

40,810,080

18,075,395

10,818,041

A. Finansal Borlar

24,676,330

35,842,448

11,829,296

6,978,186

115,401

65,442

34,681

28,361

C. Dier Ksa Vadeli Borlar


D. Alnan Sipari Avanslar

B. Ticari Borlar
C. Dier Uzun Vadeli Borlar
D. Alnan Sipari Avanslar
E. Bor ve Gider Karlklar

32,157,468

6,598,193

4,902,190

6,211,418

3,811,494

III. Z SERMAYE

141,042,154

(48,234,332)

A. Sermaye

297,000,000

66,000,000

695,592

553,645

85,748,821

33,312,430

4,559,238

1,644,938

263,616

263,614

263,614

263,614

B. Sermaye Taahhtleri (-)


C. Emisyon Primi
D. Yeniden Deerleme Deer Art
E. Yedekler
F. Net Dnem Kar
G. Dnem Zarar (-)
H. Gemi Yllar Zararlar (-)
PASF TOPLAMI
AYRINTILI GELR TABLOSU (Milyon TL)
A. Brt Satlar
B. Satlardan ndirimler (-)
C. Net Satlar
D. Satlarn Maliyeti (-)
BRT SATI KARI (ZARARI)
E. Faaliyet Giderleri (-)
ESAS FAALYET KARI (ZARARI)

(367,369)
16,500,000
(130,386)

(94,301,854)

(126,804,186)

(19,866,481)

(148,364,021)

(21,559,835)

(1,693,354)

308,593,517

251,157,714

31.12.2002
523,993,419
(3,382,529)

31.12.2001
450,191,502
(2,800,007)

157,992,614
31.12.2000
370,463,562
(1,670,394)

3,215,198
3,000,000
0

0
(1,693,354)
0
46,190,707
31.12.1999
149,689,081
(644,940)

520,610,890

447,391,495

368,793,168

149,044,141

(419,394,583)

(373,181,272)

(299,575,625)

(121,198,361)

101,216,307

74,210,223

69,217,543

27,845,780

(168,148,744)

(134,818,738)

(85,544,478)

(29,766,644)

(66,932,437)

(60,608,515)

(16,326,935)

(1,920,864)

F. Dier Faaliyetlerden Gelirler ve Karlar

14,517,662

11,647,548

G. Dier Faaliyetlerden Giderler ve Zararlar (-)

(6,968,943)

(12,918,205)

(409,684)

(197,399)

H. Finansman Giderleri (-)

(30,248,980)

(64,977,275)

(6,264,164)

(2,305,134)

FAALYET KARI (ZARARI)

(89,632,698)

(126,856,447)

(20,232,984)

(2,230,955)

I. Olaanst Gelirler ve Karlar


J. Olaanst Giderler ve Zararlar (-)
DNEM KARI (ZARARI)
K. denecek Vergi ve Yasal Ykmllkler (-)
NET DNEM KARI (ZARARI)

2,767,799

2,192,442

2,017,069

651,832

839,295

(6,686,225)

(599,571)

(472,792)

(9,274)

(94,301,854)

(126,804,186)

(19,866,481)

(1,569,282)

0
(94,301,854)

0
(126,804,186)

0
(19,866,481)

670,947

(124,072)
(1,693,354)

A. LKDTE ORANLARI
1. Cari Oran
2002
2001
2000
Migros
1.13
1.09
1.10
Tansas
0.20
0.11
0.10
2. Asit-Test Oran
Migros
0.78
0.75
0.80
Tansas
0.26
0.13
0.16
B. KARLILIK ORANLARI
1. Brt Sat Karll
Migros
0.20
0.21
0.18
Tansas
0.19
0.17
0.19
2. Faaliyet Kar Marj
Migros
0.00
0.00
-0.02
Tansas
-0.13
-0.14
-0.04
3. Net Kar Marj
Migros
0.01
0.02
0.01
Tansas
-0.18
-0.28
-0.05
C. MAL YAPI ORANLARI
1. Toplam Borlar/Toplam Aktifler Oran
Migros
0.58
0.66
0.66
Tansas
0.54
1.19
1.00
2. Toplam Borlar/zsermaye Oran
Migros
1.38
1.91
1.93
Tansas
1.19
-6.21
-431.07
3. Ksa Vadeli Borlar/Toplam Aktifler Oran
Migros
0.48
0.54
0.54
Tansas
0.44
1.03
0.89
4. Ksa Vadeli Borlar/Toplam Borlar Oran
Migros
0.83
0.82
0.83
Tansas
0.81
0.86
0.89
D. AKTVTE ORANLARI
1. Stok Devir Hz
Migros
12.64
10.38
12.66
Tansas
9.43
13.35
7.49
2. Alacak Devir Hz
Migros
40.43
29.67
25.58
Tansas
176.11
116.34
43.24
3.Bor Devir Hz
Migros
5.03
4.35
4.51
Tansas
5.49
6.44
3.94
4. Aktif Devir Hz
Migros
2.12
1.94
2.11
Tansas
1.69
1.78
2.33
5. alma Sermayesi Devir Hz
Migros
3.90
3.29
3.54
Tansas
6.36
7.08
5.05

1999
1.13
0.13
0.83
0.25

0.17
0.19
-0.03
-0.01
0.06
-0.01

0.65
0.93
1.89
13.37
0.60
0.70
0.92
0.75

9.85
7.34
50.40
49.84
3.87
5.01
1.87
3.23
2.73
5.44

Stok Devir Hz Gn Olarak


29
35
29
39
27
49
Alacak Devir Hz Gn Olarak
9
12
14
2
3
8
Bor Devir Hz Gn Olarak
73
84
81
67
57
93

37
50
7
7
94
73

A. LKDTE ORANLARI
1. Cari Oran
Migros
Tansas

1.20

2002
1.13
0.20

2001
1.09
0.11

2000
1.10
0.10

1999
1.13
0.13

1.13

1.00
0.80
0.60
0.40
0.20

2. Asit-Test Oran
2002
Migros
0.78
Tansas
0.26

0.00

2001
0.75
0.13

2000
0.80
0.16

1999
0.83
0.25

2001
0.21
0.17

2000
0.18
0.19

1999
0.17
0.19

2. Faaliyet Kar Marj


2002
Migros
0.00
Tansas
-0.13

2001
0.00
-0.14

2000
-0.02
-0.04

1999
-0.03
-0.01

3. Net Kar Marj


2002
Migros
0.01
Tansas
-0.18

2001
0.02
-0.28

2000
0.01
-0.05

1999
0.06
-0.01

C. MAL YAPI ORANLARI


1. Toplam Borlar/Toplam Aktifler Oran
2002
2001
2000
Migros
0.58
0.66
0.66
Tansas
0.54
1.19
1.00

1999
0.65
0.93

B. KARLILIK ORANLARI
1. Brt Sat Karll
2002
Migros
0.20
Tansas
0.19

0.20

2. Toplam Borlar/zsermaye Oran


2002
2001
2000
Migros
1.38
1.91
1.93
Tansas
1.19
-6.21
-431.07

1999
1.89
13.37

3. Ksa Vadeli Borlar/Toplam Aktifler Oran


2002
2001
2000
1999
Migros
0.48
0.54
0.54
0.60
Tansas
0.44
1.03
0.89
0.70

2002

2001

4. Ksa Vadeli Borlar/Toplam Borlar Oran


2002
2001
2000
1999
Migros
0.83
0.82
0.83
0.92
Tansas
0.81
0.86
0.89
0.75

D. AKTVTE ORANLARI
1. Stok Devir Hz
2002
Migros
12.64
Tansas
9.43

2001
10.38
13.35

2000
12.66
7.49

1999
9.85
7.34

Stok Devir Hz Gn Olarak


2002
2001
29
35
39
27

2. Alacak Devir Hz
2002
Migros
40.43
Tansas
176.11

2001
29.67
116.34

2000
25.58
43.24

1999
50.40
49.84

Alacak Devir Hz Gn Olarak


2002
2001
9
12
2
3

3.Bor Devir Hz
2002
Migros
5.03
Tansas
5.49

2001
4.35
6.44

2000
4.51
3.94

1999
3.87
5.01

Bor Devir Hz Gn Olarak


2002
2001
73
84
67
57

4. Aktif Devir Hz
2002
Migros
2.12
Tansas
1.69

2001
1.94
1.78

2000
2.11
2.33

1999
1.87
3.23

2000
3.54
5.05

1999
2.73
5.44

5. alma Sermayesi Devir Hz


2002
2001
Migros
3.90
3.29
Tansas
6.36
7.08

1.09

1.10

1.13

0.11

0.10

0.13

2001
Migros

2000
Tansas

1999

ir Hz Gn Olarak
2000
29
49

1999
37
50

evir Hz Gn Olarak
2000
14
8

1999
7
7

ir Hz Gn Olarak
2000
81
93

1999
94
73

Вам также может понравиться