Академический Документы
Профессиональный Документы
Культура Документы
ACTIVO
Assets
Activo corriente
Current
Disponible
Cash
Inversiones temporalePermanent investments
Deudores, neto
Accounts receivables
Inventarios, neto
Inventaries, net
Gastos pagados por anPrepaird expenses
Total activo corrientTotal current
Activo no corriente Non-Current
Deudores, neto
Accounts receivables, net
Inventarios, neto
Inventaries, net
Inversiones permanetes
Permanent investments, net
Propidades planta y eqProperty, plant and equipment
Cargos diferidos, neto Deferred charges
Bienes adquiridos en aProperty acquired under finance lease
Intangibles, neto
Intangible, net
Otros activos
Other assets
Valorizaciones y desvalValuations and devaluations, net
Total activo no corriTotal current assets
Total activo
Total Assets
PASIVOS
Liabilities
Pasivo corriente
Current
Obligaciones financieraFinancial obligations
Bonos
Bonus
Proveedores y cuentasSuppliers and accounts payables
Impuestos, gravamenes
Taxes
Obligaciones laboralesPayroll obligations
Pasivos estimados y prEstimated liabilities and provisions
Otros pasivos
Other liabilities
Total pasivo corrien Total current liabilities
Pasivo no corriente Non-Current
Obligaciones financier Financial obligations
Bonos
Bonus
Pasivos estimados y prEstimated liabilities and provisions
Pensiones de jubilacinRetirement pensions
Otros pasivos
Other liabilities
Total pasivo no corr Total non-current liabilities
Total pasivo
Total Liabilities
2,014
Analisis
Vertical
2,013
293,747
295,753
438,308
72,318
51,518
1,151,644
3.11%
3.13%
4.64%
0.77%
0.55%
12.20%
200,684
697,075
305,748
10,603
6,068
1,220,178
34,327
96,825
4,937,733
32,717
237,702
759,966
810
2,191,626
8,291,706
9,443,350
0.36%
0.00%
1.03%
52.29%
0.35%
2.52%
8.05%
0.01%
23.21%
87.80%
100.00%
12,390
46,605
101,060
3,342,856
31,177
163,309
268,127
810
2,140,033
6,106,367
7,326,545
1,031,325
43,126
418,307
94,198
19,952
44,049
19,512
1,670,469
22.39%
0.94%
9.08%
2.04%
0.43%
0.96%
0.42%
36.26%
33,845
11,607
205,777
93,269
13,656
35,329
13,711
407,194
1,075,860
1,587,484
156,502
81,585
34,552
2,935,983
4,606,452
23.36%
34.46%
3.40%
1.77%
0.75%
63.74%
100.00%
340,707
1,400,000
151,258
80,864
36,040
2,008,869
2,416,063
Analisis Variacin
Variacin
Vertical absoluta
relativa
2.74%
9.51% 4.17%
0.14%
0.08%
16.65% -
93,063
401,322
132,560
61,715
45,450
68,534
46.37%
-57.57%
43.36%
582.05%
749.01%
-5.62%
0.17%
21,937
0.64% 46,605
1.38% 4,235
45.63%
1,594,877
0.43%
1,540
2.23%
74,393
3.66%
491,839
0.01%
29.21%
51,593
83.35%
2,185,339
100.00%
2,116,805
177.05%
-100.00%
-4.19%
47.71%
4.94%
45.55%
183.44%
0.00%
2.41%
35.79%
28.89%
1.40%
0.48%
8.52%
3.86%
0.57%
1.46%
0.57%
16.85%
997,480
31,519
212,530
929
6,296
8,720
5,801
1,263,275
2947.20%
271.55%
103.28%
1.00%
46.10%
24.68%
42.31%
310.24%
14.10%
735,153
57.95%
187,484
6.26%
5,244
3.35%
721
1.49% 1,488
83.15%
927,114
100.00%
2,190,389
215.77%
13.39%
3.47%
0.89%
-4.13%
46.15%
90.66%
1,350,524
180
298,146
2,381,670
170,530
36,838
51,716
547,294
3,486,374
9,443,350
0.01%
8.55%
68.31%
4.89%
1.06%
1.48%
15.70%
100.00%
1,622,157
271,633
-16.75%
180
298,146
2,088,618
373,645
36,838
490,898
3,288,325
0.01%
9.07%
63.52%
11.36% 1.12%
0.00%
14.93%
100.00%
293,052
203,115
51,716
56,396
198,049
0.00%
0.00%
14.03%
-54.36%
0.00%
#DIV/0!
11.49%
6.02%
2,116,805
28.89%
7,326,545
24
Costo de ve 25
Utilidad Bruta
2,014
Revenue
2,588,782
Cost of sales
Gross profit
1,700,293
888,489
Gastos oper 26
Administrative operating expenses
Utilidad operacionaOperating profit
142,957
745,532
Ingresos y
27
Gastos finan 28
Gastos no o 29
35,841
157,600
107,506
781,373
Provisin imp
216,781
18
163,163
401,429
236.98
Analisis
vertical
2,013
Analisis
Vertical
Variacin
absoluta
Variacin
Relativa
100.00%
2,381,116
100.00%
207,666
8.72%
65.68%
34.32%
1,540,165
840,951
64.68%
35.32%
160,128
47,538
10.40%
5.65%
5.52%
28.80%
124,834
716,117
5.24%
30.07%
18,123
29,415
14.52%
4.11%
1.38%
-6.09% -4.15% 0.00%
30.18%
337,096
144,750
48,218
1,053,213
301,255
12,850
59,288
271,840
-89.37%
8.88%
122.96%
#DIV/0!
-25.81%
-8.37% -
194,597
-8.17% -
22,184
11.40%
-6.30% 15.51%
141,219
717,397
-5.93% 30.13% -
21,944
315,968
15.54%
-44.04%
519.25
0.02% -
282
-54.36%
0.01%
Indicadores financieros
Liquidez
Frmula
ndice de propiedad
Endeudamiento
Total
Corto plazo
Cobertura de intereses
Endeudamiento financiero
Apalancamiento
Total
Corto plazo
Financiero total
Rendimiento
Margen operacional de utilidad
Ebitda
Margen Ebitda
2,014
2,013
518,825
812,984
0.69
3.00
0.43
2.25
36.92%
44.88%
48.78%
32.98%
36.26%
16.85%
5.87
5.90
22.31%
5.11%
132.13%
73.47%
47.91%
12.38%
60.44%
11.39%
28.80%
30.07%
15.51%
30.13%
11.51%
30.13%
4.25%
9.79%
772,858
29.85%
749,698
31.49%
Comentarios
El margen de seguridad que tiene la compaa frente a sus
obligaciones a corto plazo se muestra negativo por el ao 2014, el
cual con relacin al ao anterior se ve disminuido en ms del
100%.
La capacidad de la compaa para hacer frente a sus obligaciones a
corto plazo comprometiendo sus activos corrientes corresponde a
0,69 veces, inferior en un 2,31 con relacin al ao 2013.
Para el ao 2014 la capacidad de la compaa para hacer frente a
sus obligaciones a corto plazo sin recurrir al cobro de deudores se
ve disminuida en un 1,82 puntos con relacin al ao 2013.
Para el ao 2014 el 36,92% de los activos pertenece a los
accionistas de la compaa inferior en 8 puntos con relacin al ao
anterior.