Академический Документы
Профессиональный Документы
Культура Документы
ACTIVO FIJO
27,889.00
Gastos de establecimiento
Gastos de constitucin
Redaccin estatutos
Notara
Impuesto de transmisiones patrimoniales y actos jurdicos documentados
Registro Mercantil
Inmovilizado inmaterial
Aplicaciones informticas
Derechos sobre bienes en leasing
Propiedad industrial
Derechos de Traspaso
Otros derechos
Inmovilizado material
Terrenos
Construcciones
Maquinaria y utillaje
Mobiliario y enseres
Equipos para procesos de informacin
Elementos de transporte
Otro inmovilizado material
ACTIVO CIRCULANTE
Existencias
Tesorera
9,705.00
325.00
200.00
125.00
9,380.00
9,380.00
373.00
373.00
16,611.00
14,675.00
595.00
900.00
441.00
1,200.00
1,200.00
29,757.00
15,430.00
14,327.00
TOTAL INVERSIONES
57,646.00
Plan de Financiacin
RECURSOS PROPIOS
Capital Social
21,882.00
18,000.00
3,882.00
Otras aportaciones
RECURSOS AJENOS
Prstamos bancarios
35,764.00
30,000.00
Plizas de crdito
Deudas con socios
5,764.00
TOTAL FINANCIACIN
57,646.00
Principal
N aos
Num meses
TAE anual
5
60
5.00%
30,000.00
Mensualidad
Cuota
Pago intereses
Pago principal
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-566.14
-125.00
-123.16
-121.32
-119.46
-117.60
-115.73
-113.86
-111.97
-110.08
-108.18
-106.27
-104.35
-102.43
-100.50
-98.56
-96.61
-94.65
-92.69
-90.72
-88.74
-86.75
-84.75
-82.74
-80.73
-78.71
-76.68
-74.64
-72.59
-70.53
-68.47
-66.39
-64.31
-62.22
-60.12
-58.01
-55.89
-53.77
-51.63
-49.49
-47.34
-45.18
-43.00
-40.83
-38.64
-36.44
-34.23
-32.02
-29.79
-27.55
-25.31
-23.06
-20.79
-18.52
-16.24
-13.95
-11.65
-9.34
-7.02
-4.69
-2.35
-441.14
-442.98
-444.82
-446.67
-448.54
-450.40
-452.28
-454.17
-456.06
-457.96
-459.87
-461.78
-463.71
-465.64
-467.58
-469.53
-471.48
-473.45
-475.42
-477.40
-479.39
-481.39
-483.39
-485.41
-487.43
-489.46
-491.50
-493.55
-495.61
-497.67
-499.74
-501.83
-503.92
-506.02
-508.13
-510.24
-512.37
-514.50
-516.65
-518.80
-520.96
-523.13
-525.31
-527.50
-529.70
-531.91
-534.12
-536.35
-538.58
-540.83
-543.08
-545.34
-547.61
-549.90
-552.19
-554.49
-556.80
-559.12
-561.45
-563.79
Capital pendiente
amortizar
29,558.86
29,115.89
28,671.07
28,224.39
27,775.86
27,325.45
26,873.17
26,419.01
25,962.95
25,504.99
25,045.12
24,583.34
24,119.64
23,654.00
23,186.42
22,716.89
22,245.41
21,771.96
21,296.54
20,819.14
20,339.75
19,858.36
19,374.97
18,889.56
18,402.13
17,912.67
17,421.17
16,927.62
16,432.01
15,934.34
15,434.60
14,932.77
14,428.85
13,922.84
13,414.71
12,904.47
12,392.10
11,877.60
11,360.95
10,842.15
10,321.19
9,798.06
9,272.75
8,745.25
8,215.55
7,683.64
7,149.52
6,613.17
6,074.59
5,533.76
4,990.68
4,445.34
3,897.73
3,347.83
2,795.64
2,241.15
1,684.36
1,125.24
563.79
0.00
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
principal
intereses
cuotas
principal
intereses
cuotas
principal
intereses
cuotas
principal
intereses
cuotas
principal
intereses
cuotas
5,416.66
1,376.99
6,793.64
5,693.78
1,099.86
6,793.64
5,985.09
808.56
6,793.64
6,291.30
502.35
6,793.64
6,613.17
180.47
6,793.64
CUENTA DE PRDIDAS Y
GANANCIAS
MES 1
MES 10
MES 11
MES 12
19,000.00
19,000.00
MES 2
19,000.00
MES 3
19,000.00
MES 4
19,000.00
MES 5
19,000.00
MES 6
19,000.00
MES 7
19,000.00
MES 8
19,000.00
MES 9
19,000.00
19,000.00
19,000.00
228,000.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
19,000.00
228,000.00
0.00
AO 1
0.00
7,966.08
7,427.08
7,427.08
7,677.08
7,677.08
8,435.98
7,677.08
7,677.08
7,677.08
7,677.08
7,677.08
8,435.98
93,431.73
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
2,500.00
30,000.00
Costes de personal
3,035.59
3,035.59
3,035.59
3,035.59
3,035.59
3,794.49
3,035.59
3,035.59
3,035.59
3,035.59
3,035.59
3,794.49
37,944.90
Sueldos y salarios
0.00
2,282.40
2,282.40
2,282.40
2,282.40
2,282.40
2,853.00
2,282.40
2,282.40
2,282.40
2,282.40
2,282.40
2,853.00
28,530.00
753.19
753.19
753.19
753.19
753.19
941.49
753.19
753.19
753.19
753.19
753.19
941.49
9,414.90
Dotacin a la amortizacin
395.66
395.66
395.66
395.66
395.66
395.66
395.66
395.66
395.66
395.66
395.66
395.66
4,747.87
139.44
139.44
139.44
139.44
139.44
139.44
139.44
139.44
139.44
139.44
139.44
139.44
1,673.28
Amortizacin Inmov.Inmaterial
Amortizacin Inmov.Material
Otros gastos de explotacin
8.93
8.93
8.93
8.93
8.93
8.93
8.93
8.93
8.93
8.93
8.93
8.93
107.18
247.28
247.28
247.28
247.28
247.28
247.28
247.28
247.28
247.28
247.28
247.28
247.28
2,967.41
2,034.83
1,495.83
1,495.83
1,745.83
1,745.83
1,745.83
1,745.83
1,745.83
1,745.83
1,745.83
1,745.83
1,745.83
20,738.96
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
14,400.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
1,620.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
2,250.00
Tributos (IAE...)
Alquileres
Suministros (agua, luz, telfono...)
0.00
0.00
Reparaciones y conservacin
Primas de seguros
0.00
679.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
2,219.00
20.83
20.83
20.83
20.83
20.83
20.83
20.83
20.83
20.83
20.83
20.83
20.83
249.96
11,033.92
11,572.92
11,572.92
11,322.92
11,322.92
10,564.02
11,322.92
11,322.92
11,322.92
11,322.92
11,322.92
10,564.02
134,568.27
125.00
123.16
121.32
119.46
117.60
115.73
113.86
111.97
110.08
108.18
106.27
104.35
1,376.99
10,908.92
11,449.76
11,451.61
11,203.46
11,205.32
10,448.29
11,209.07
11,210.95
11,212.84
11,214.74
11,216.65
10,459.67
133,191.28
3,272.68
3,434.93
3,435.48
3,361.04
3,361.60
3,134.49
3,362.72
3,363.29
3,363.85
3,364.42
3,365.00
3,137.90
39,957.38
7,636.25
8,014.83
8,016.12
7,842.42
7,843.72
7,313.80
7,846.35
7,847.67
7,848.99
7,850.32
7,851.66
7,321.77
93,233.90
Transportes
Otros gastos de explotacin
0.00
Ingresos financieros
Gastos financieros: Intereses prstamo
0.00
PLAN DE TESORERA
MES 1
SALDO INICIAL
ENTRADAS
57,646.00
MES 2
MES 5
MES 6
MES 7
MES 8
MES 9
MES 10
MES 11
MES 12
1,613.62
15,667.37
28,746.40
42,510.15
55,796.59
68,651.08
82,414.83
96,178.58
109,257.61
123,021.36
0.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
22,040.00
Prstamos
MES 4
9,599.87
Subvenciones
MES 3
3,882.00
30,000.00
5,764.00
18,000.00
0.00
48,046.13
7,986.25
7,986.25
8,960.97
8,276.25
8,753.56
9,185.50
8,276.25
8,276.25
8,960.97
8,276.25
8,753.56
15,430.00
2,900.00
2,900.00
2,900.00
2,900.00
2,900.00
2,900.00
2,900.00
2,900.00
2,900.00
2,900.00
2,900.00
1,909.23
1,909.23
1,909.23
1,909.23
1,909.23
2,386.53
1,909.23
1,909.23
1,909.23
1,909.23
1,909.23
2,386.53
898.12
898.12
898.12
898.12
898.12
1,122.66
898.12
898.12
898.12
898.12
898.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S.Soc.(empresa y trabajador)
IVA a pagar
Reparaciones y conservacin
0.00
IRPF
Inversiones (Iva includo)
Transportes
684.72
684.72
684.72
16,984.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
566.14
566.14
566.14
566.14
566.14
566.14
566.14
566.14
566.14
566.14
566.14
566.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,392.00
1,392.00
1,392.00
1,392.00
1,392.00
1,392.00
1,392.00
1,392.00
1,392.00
1,392.00
1,392.00
1,392.00
Primas Seguros
679.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
156.60
156.60
156.60
156.60
156.60
156.60
156.60
156.60
156.60
156.60
156.60
156.60
Devoluc.prstamos bancos
Devolucin prstamos socios
S.Profes.(IVA includo)
Alquileres (IVA includo)
0.00
0.00
0.00
290.00
290.00
290.00
290.00
290.00
290.00
290.00
290.00
290.00
24.16
24.16
24.16
24.16
24.16
24.16
24.16
24.16
24.16
24.16
24.16
24.16
Depsitos y fianzas
1,200.00
Gastos de establecimiento
9,705.00
SALDO FINAL
9,599.87
-7,986.25
14,053.75
13,079.03
13,763.75
13,286.44
12,854.50
13,763.75
13,763.75
9,599.87
1,613.62
15,667.37
28,746.40
42,510.15
55,796.59
68,651.08
82,414.83
96,178.58 ######
1T
2T
3T
4T
9,120.00
9,120.00
9,120.00
57,000.00
650.80
770.80
770.80
770.80
3,681.24
2,928.28
1,200.00
1,200.00
1,200.00
1,859.68
7,149.20
7,149.20
55,029.20
1,859.68
9,008.89
16,158.09
55,029.20
IVA repercutido
Diferencia
Diferencia acumulada
13,079.03
13,763.75
13,286.44
######
######
AO 1
0.00
278,046.00
0.00
220,400.00
3,882.00
30,000.00
0.00
5,764.00
18,000.00
0.00
141,738.20
47,330.00
23,865.35
10,103.90
0.00
0.00
2,054.16
16,984.00
0.00
6,793.64
0.00
0.00
16,704.00
2,219.00
1,879.20
2,610.00
289.95
1,200.00
9,705.00
136,307.80
ACTIVO
AO 2
199,591.65
67,351.98
19,203.85
6,693.10
224.14
6,468.97
214.37
321.55
0.00
0.00
107.18
11,096.38
0.00
0.00
12,650.86
512.93
900.00
0.00
380.17
2,967.41
1,200.00
1,200.00
14,455.98
5,019.83
168.10
4,851.72
107.18
321.55
0.00
0.00
214.37
8,128.97
0.00
0.00
12,650.86
512.93
900.00
0.00
380.17
5,934.83
1,200.00
1,200.00
180,387.80
52,896.00
44,080.00
44,080.00
52,896.00
52,896.00
136,307.80
136,307.80
0.00
PASIVO
232,668.26
157,855.08
Fondos Propios
111,233.90
18,000.00
138,965.52
18,000.00
Activo Circulante
Existencias
Deudores
Clientes
Otros deudores
Administraciones Pblicas
Inversiones Financieras Temporales
Tesorera
Bancos
Caja
Capital social
Reservas
Resultados neg.ejerc.anter.
Otras aportaciones
Subvenciones de capital
Prdidas y Ganancias
93,233.90
120,965.52
18,889.56
18,889.56
12,904.47
12,904.47
102,544.81
5,985.09
5,693.78
5,985.09
96,851.02
Ingresos financieros
Gastos financieros
Impuestos
AO 2
228,000.00
273,600.00
228,000.00
0.00
0.00
273,600.00
0.00
93,431.73
99,692.25
30,000.00
0.00
37,944.90
28,530.00
9,414.90
4,747.87
1,673.28
107.18
2,967.41
20,738.96
0.00
14,400.00
1,620.00
2,250.00
0.00
0.00
2,219.00
0.00
249.96
34,500.00
0.00
39,083.25
29,385.90
9,697.35
4,747.87
1,673.28
107.18
2,967.41
21,361.13
0.00
14,832.00
1,668.60
2,317.50
0.00
0.00
2,285.57
0.00
257.46
134,568.27
173,907.75
0.00
1,376.99
1,099.86
133,191.28
172,807.89
39,957.38
51,842.37
93,233.90
120,965.52
AO 3
69,216.10
9,708.10
3,346.55
112.07
3,234.48
0.00
321.55
0.00
0.00
321.55
5,161.55
0.00
0.00
12,650.86
512.93
900.00
0.00
380.17
8,902.24
1,200.00
1,200.00
59,508.00
59,508.00
59,508.00
0.00
169,531.55
156,627.08
18,000.00
138,627.08
6,613.17
6,613.17
6,291.30
6,291.30
AO 3
307,800.00
307,800.00
0.00
108,952.77
42,000.00
0.00
40,221.59
30,241.80
9,979.79
4,747.87
1,673.28
107.18
2,967.41
21,983.30
0.00
15,264.00
1,717.20
2,385.00
0.00
0.00
2,352.14
0.00
264.96
198,847.23
808.56
198,038.68
59,411.60
138,627.08
RATIOS ECONMICO-FINANCIEROS
RATIOS ECONMICOS
Margen sobre ventas= BAII/Ventas netas%
Ao 1
Ao 2
Ao 3
59.02%
63.56%
1.14
4.06
4.45
67.42%
258.21%
287.28%
83.82%
87.05%
88.51%
RATIOS FINANCIEROS
Ao 1
Ao 2
64.60%
Ao 3
Ratios de liquidez
Solvencia a corto plazo= Activo circulante/Pasivo circulante
1.76
8.84
9.46
1.76
8.84
9.46
1.33
0.00
0.00
0.52
0.12
0.08
1.64
3.57
5.36
Composicin gastos ao 1
Dotacin a la
amortizacin
5%
Seguridad Social a
cargo empresa
10%
Otros gastos de
explotacin
Sueldos y salarios
1%
31%
Dotacin a la amortizacin
Otros gastos de explotacin
Evolucin ventas
1.00
0.90
0.80
0.70
0.60
0.50
0.40
0.30
0.20
0.10
0.00
1
Por ventas
350,000.00
300,000.00
250,000.00
200,000.00
150,000.00
Series3
100,000.00
Series2
50,000.00
Series1
0.00
Por prestacin de servicios
250,000.00
200,000.00
Ingresos
150,000.00
100,000.00
Gastos
50,000.00
0.00
Series1