Академический Документы
Профессиональный Документы
Культура Документы
Nit 819003159
ESTADO DE RESULTADO
(MILLONES DE PESOS)
INGRESOS OPERACIONALES
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERACIONALES DE ADMINISTRACIN
GASTOS OPERACIONALES DE VENTAS
UTILIDAD OPERACIONAL
INGRESOS NO OPERACIONALES
GASTOS NO OPERACIONALES
UTILIDAD ANTES DE IMPUESTOS
IMPUESTO DE RENTA Y COMPLEMENTARIOS
GANANCIAS Y PERDIDAS
EBTDA
BALANCE GENERAL
(MILLOINES DE PESOS)
ACTIVO
CAJA
BANCOS
CUENTAS DE AHORRO
SUBTOTAL DISPONIBLE
INVERSIONES
CLIENTES
ANTICIPOS Y AVANCES (CP)
PROMESAS DE COMPRAVENTA (CP)
INGRESOS POR COBRAR (CP)
ANTICIPO DE IMPTOS. Y CONTRIB.O SALDOS A FAVOR (CP)
CUENTAS POR COBRAR A TRABAJADORES (CP)
SUBTOTAL DEUDORES (CP)
MATERIAS PRIMAS
SUBTOTAL INVENTARIOS (CP)
CARGOS DIFERIDOS (CP)
SUBTOTAL DIFERIDO (CP)
TOTAL ACTIVO CORRIENTE
INVERSIONES
CUENTAS CORRIENTES COMERCIALES
CUENTAS POR COBRAR A SOCIOS Y ACCIONISTAS
SUBTOTAL DEUDORES A LARGO PLAZO
PROPIEDADES PLANTA Y EQUIPO
GASTOS PAGADOS POR ANTICIPADO
CARGOS DIFERIDOS
SUBTOTAL DIFERIDOS
DE INVERSIONES
2012
15,153
12,547
2,606
1,937
0
669
1,146
1,257
558
242
316
247
ANALISIS VERTICAL
13,799
11,422
2,376
1,385
0
991
769
768
992
332
660
1,551
100.00%
82.80%
17.20%
12.78%
0.00%
4.42%
7.56%
8.29%
3.68%
1.60%
2.09%
11.24%
4
5
6
15
3
705
550
441
0
136
3
1,835
273
273
22
22
2,148
868
3,922
3,504
7,426
3,713
0.02%
0.03%
0.03%
0.08%
0.02%
3.99%
3.11%
2.49%
0.00%
0.77%
0.02%
10.37%
1.54%
1.54%
0.12%
0.12%
12.14%
4.91%
22.17%
19.81%
41.98%
20.99%
0.00%
0.00%
0.00%
5.26%
15
109
138
0
247
5
1,322
974
488
103
58
21
2,966
258
258
0
3,476
710
2,486
2,562
5,048
3,417
4
106
110
379
0
930
146
525
9,810
13,286
2,604
3534
15,541
17,689
1,717
2,331
2,785
1,329
29
32
2
25
88
355
121
13
45
1
23
69
214
95
21
21
69
18
87
4,534
1,867
4,404
4,404
6,271
10,805
13
18
1
20
4,711
2,583
4,253
4,253
6,836
11,547
600
600
300
269
316
471
600
600
300
260
660
788
471
525
2481
788
3,534
6142
13,286
0
17,689
0
1,580
2,495
978
1,567
14.72%
19.98%
87.86%
100.00%
0.00%
0.00%
15.74%
7.51%
0.16%
0.18%
0.01%
0.14%
0.50%
2.01%
0.68%
0.07%
0.00%
0.07%
0.10%
0.01%
0.11%
26.63%
14.60%
24.04%
24.04%
38.65%
65.28%
0.00%
0.00%
3.39%
3.39%
1.70%
1.47%
3.73%
4.45%
0.00%
4.45%
19.98%
34.72%
100.00%
ANALISIS HORIZONTAL
MARGEN BRUTO
MARGEN OPERACIONAL
MARGEN NETO
MARGEN EBITDA
Variacin Absoluta
Variacin Relativa
(1,354)
-8.9%
(1,124)
-9.0%
(230)
-8.8%
(552)
-28.5%
0
322
48.1%
(377)
-32.9%
(489)
-38.9%
434
77.7%
90
37.2%
344
108.7%
(105)
(133)
6
(232)
(2)
(617)
(424)
(47)
(103)
78
(18)
(1,131)
15
15
22
22
(1,328)
158
1,436
942
2,378
296
(4)
(106)
(110)
551
-96.3%
-96.4%
-93.9%
-40.0%
-46.7%
-43.5%
-9.6%
-100.0%
134.5%
-85.7%
-38.1%
5.8%
5.8%
-38.2%
22.3%
57.8%
36.8%
47.1%
8.7%
-100.0%
-100.0%
-100.0%
145.4%
2,458
3,009
5,731
4,403
1,068
(1,002)
29
(13)
1
2
19
141
26
13
(21)
(8)
(51)
(17)
(67)
177
716
(151)
(151)
565
742
0
0
0
(9)
344
317
0
317
3,009
3,661
4,403
-602
-928
1683.6%
573.1%
58.4%
33.1%
62.2%
-43.0%
-28.9%
100.0%
8.7%
27.5%
65.9%
27.4%
-100.0%
-38.1%
-73.9%
-94.4%
-77.0%
3.9%
38.4%
-3.4%
-3.4%
9.0%
6.9%
0.0%
0.0%
0.0%
-3.3%
108.9%
67.3%
67.3%
573.1%
147.6%
33.1%
Empresa
Ao 1
Razn Corriente
Prueba cida
0.77
0.71
Empresa
Ao 1
Rotacin de Cartera
Rotacin de Inventarios
Rotacin de Proveedores
Das de Rotacin de Cartera
Das de Rotacin de Inventarios
Das de Rotacin de Proveedores
Ciclo Operacional
Ciclo de Efectivo
11.46
48.63
5.38
31.84
7.51
67.81
60.09
54.71
Ind
Empresa
Ao 1
81.33%
41.96%
71.31%
Nivel de Endeudamiento
Endeudamiento Financiero
Concentracin del Endeudamiento en el corto plazo
Ind
Empresa
Ao 2
17.00%
4.42%
2.09%
Margen Bruto
Margen Operativo
Margen Neto
Margen Bruto
20.00%
15.00%
10.00%
5.00%
0.00%
Ao 2
2008
2009
2010
Margen Operativo
5.00%
4.00%
3.00%
2.00%
1.00%
2011
2012
M
2.50%
2.00%
1.50%
Margen Operativo
5.00%
4.00%
3.00%
2.00%
1.00%
0.00%
-1.00% Ao 2
-2.00%
-3.00%
M
2.50%
2.00%
1.50%
2008
2009
2010
2011
2012
1.00%
0.50%
0.00%
Ao 2
Indicadores de Liquidez
Empresa
Ao 2
0.46
0.40
2008
1.47
1.03
2009
1.39
0.96
Sector
2010
1.37
0.98
2011
1.38
1.00
2012
1.41
1.02
Sector
2010
2011
2012
Indicadores de Liquidez
Empresa
Ao 2
2008
19.57
41.84
8.59
18.65
8.72
42.47
61.41
52.82
2009
10.32
5.27
5.70
6.08
5.69
1.20
1.00
0.80
0.60
0.40
0.20
0.00
Indicadores de Endeudamiento
Empresa
Ao 2
65.28%
40.80%
83.68%
2008
35.70%
37.85%
64.71%
Sector
2010
35.93%
46.66%
52.34%
2009
32.69%
40.20%
61.65%
2011
35.62%
46.38%
51.35%
2012
34.23% 25.00
48.44%
20.00
50.99%
Ao 1 Ao
Rot
15.00
10.00
Indicadores de Endeudamiento
Empresa
Ao 2
17.00%
4.42%
2.09%
2008
2009
12.70%
-1.92%
1.37%
Sector
2010
2011
13.43%
-1.83%
0.23%
5.00
2012 0.00 Ao 1 Ao
15.67%
-1.64%
Nivel de
0.58%
100.00%
to
80.00%
60.00%
40.00%
100.00%
20.00%
50.00%
0.00%
Ao 1 Ao
0.00%
2010
2011
2012
Endeudamiento Fin
60.00%
Margen Neto
2.50%
2.00%
1.50%
50.00%
40.00%
30.00%
20.00%
10.00%
Endeudamiento Fin
60.00%
Margen Neto
50.00%
40.00%
2.50%
30.00%
2.00%
20.00%
10.00%
1.50%
0.00%
1.00%
0.50%
0.00%
Ao 2
2008
2009
2010
2011
2012
Ao 1
Ao 2
2008
2009
Razn corriente
2.00
1.50
1.00
0.50
Rotacin de Inventario
0.00
60.00
50.00
40.00
30.00
Prueba Acida
1.20
1.00
0.80
0.60
0.40
0.20
0.00
20.00
10.00
0.00
Ao 1 Ao 2 2008
2009
2010
2011
2009
2010
2011
2012
62.00
61.50
25.00
61.00
20.00
15.00
60.50
10.00
60.00
5.00
59.50
Ao 1 Ao 2 2008
2009
2010
2011
2012
Nivel de Endeudamiento
100.00%
80.00%
60.00%
40.00%
20.00%
0.00%
2008
Ciclo Operacional
2012
Rotacin de Cartera
0.00
Ao 1 Ao 2
ndeudamiento Financiero
59.00
Ao 1
Ao 2
2008
2009
2010
ndeudamiento Financiero
Ao 2
2008
2009
2010
2011
2012
e Inventario
Ciclo eFECTIVO
55.00
54.50
54.00
53.50
53.00
52.50
2009
2010
2011
2012
52.00
51.50
peracional
2008
2009
2010
Ao 1
Ao 2
2008
2009
2010
2010
Rentabilidad operativa
Productividad Operacional
Productividad KTO
Productividad PPE
Das de Recaudo
Das de Reposicin
Margen Operativo
Margen Bruto
Gastos de Operacin
KTNO
2011
0.42
9.59
41.07
4.43
11.46
48.63
0.04
0.17
0.13
369.000
2012
1.01
14.11
37.40
3.72
19.57
41.84
0.07
0.17
0.10
Rentabilidad Operativa
2011
0.42
2012
1.01
Productividad KTNO
2011
2012
41.07
37.40
Productividad Operacional
2011
2012
9.59
14.11
Productividad PPE
2011
2012
4.43
3.72
Margen Bruto
2011
0.17
Margen Operativo
2011
0.04
2012
0.17
2012
0.07
Gastos De Operacin
2011
2012
0.13
0.10
Das de inventario
2011
48.63
2012
41.84
Das de Recaudo
2011
11.46
2012
19.57
2012
660
327
145
88
141
332
1411
1,411
88
141
26
8
1,247
15
1,002
133
67
-790
134
817
-951
-1,741
793
716
1,509
-232
247
15
Clientes
Inventario
Kt
Proveedores
Obligaciones Laborales
Costos y Gastos por Pagar
Pasivos Operacionales
KTNO
Variacin
-617
15
-602
-1,002
2
29
-971
369
WACC
22.81%
42.24%
992
KE
UAI
Estructura Financiera
PATRIMONIO ke%
DEUDA D%
Totales
KD
30% 2,348.00
70% 5,368.00
7,716.00
14.31% TEA
EVA
ACTIVOS OPERACIONALES
ROA
CK
PATRIMONIO ke%
DEUDA D%
78.73
4,691.00
21.13%
22.81%
30%
70%
37.40
11.24%
0.003006016