Вы находитесь на странице: 1из 12

ESTADO DE SITUACIN FINANCIERA

ANALISIS VERTICAL
ACTIVO

2013

2014

ACTIVO DISPONIBLE
EFECTIVO Y EQUIVALENTE DE EFECTIVO
CTAS.POR COBRAR COMERCIALES TERC
PROV.CTA.COBRANZA DUDOSA
Subtotal Neto Ctas por Cobrar Com. Terceros
CTAS.POR COBRAR ACCIONISTAS
CTAS POR COBRAR RELACIONADAS
GASTOS ANTICIPADOS
TOTAL ACTIVO DISPONIBLE

898,679.00
3,617,802.00
(64,103.00)
3,553,699.00
1,194,501.00
881,064.00
522,110.52
7,050,053.52

6.15%
24.78%
-0.44%
24.34%
8.18%
6.03%
3.58%
48%

345,546.00
3,309,027.00
(65,252.00)
3,243,775.00
998,507.00
765,859.00
625,222.98
5,978,909.98

ACTIVO REALIZABLE
MERCADERIA
EXISTENCIAS POR RECIBIR
TOTAL ACTIVO REALIZABLE

6,745,506.00
0.00
6,745,506.00

46.20%
0.00%
46.20%

163,548.00
787,716.00
(145,389.00)
642,327.00
0.00
0.00
805,875.00
14,601,434.52

ACTIVO INMOVILIZADO
INVERSIONES MOBILIARIAS
INM.MAQ.Y EQUIPOS
(-)DEPREC.ACUMULADA
INM. MAQ y EQUIPO NETO
INTANGIBLES
CARGAS DIFERIDAS
TOTAL ACTIVO INMOVILIZADO
TOTAL ACTIVO

2015

2.04%
19.56%
-0.39%
19.17%
5.90%
4.53%
3.70%
35%

563,084.00
3,081,887.00
(57,010.00)
3,024,877.00
1,864,853.00
1,762,927.00
688,045.40
7,903,786.40

3.51%
19.23%
-0.36%
18.87%
11.64%
11.00%
4.29%
49%

9,382,605.00
0.00
9,382,605.00

55.46%
0.00%
55.46%

4,819,442.00
268,835.00
5,088,277.00

30.07%
1.68%
31.75%

1.12%
5.39%
-1.00%
4%
0.00%
0.00%
6%

751,080.00
976,488.00
(180,282.00)
796,206.00
9,461.00
0.00
1,556,747.00

4.44%
5.77%
-1.07%
5%
0.06%
0.00%
9%

0.00
3,173,890.00
(225,353.00)
2,948,537.00
86,448.00
0.00
3,034,985.00

0.00%
19.80%
-1.41%
18%
0.54%
0.00%
19%

100.00%

16,918,261.98

100.00%

16,027,048.40

100.00%

ANALISIS VERTICAL
PASIVO

2013

PASIVO
TRIBUTOS POR PAGAR
REMUNERAC.Y PARTIC.P.PAGAR
CTAS.POR PAGAR COMERCIALES TERC
CTAS POR PAGAR RELACIONADAS
OBLIGACIONES FINANCIERAS
TOTAL PASIVO CORRIENTE
OBLIGACIONES FINANCIERAS (LP)
TOTAL PASIVO (LP)
TOTAL PASIVO
CAPITAL y PATRIMONIO
CAPITAL SOCIAL
CAPITAL ADICIONAL
EXCEDENTE DE REVALUACION
RESERVA
RESULT.ACUMULADOS
RESULT.DEL PERIODO
PATRIMONIO NETO
TOTAL PASIVO Y PATRIMONIO

2014

2015

435,092.10
220,669.92
8,991,336.50
2,495,175.00
1,167,730.00
13,310,003.52

2.98%
1.51%
61.58%
17.09%
8.00%
91.16%

521,019.15
181,984.66
10,445,705.92
2,229,200.00
2,227,420.00
15,605,329.73

3.08%
1.08%
61.74%
13.18%
13.17%
92.24%

556,704.50
167,713.00
8,030,193.51
1,774,861.00
2,072,892.60
12,602,364.61

3.47%
1.05%
50.10%
11.07%
12.93%
78.63%

0.00
0.00

0.00%
0.00%

0.00
0.00

0.00%
0.00%

6,102,527.00
6,102,527.00

38.08%
38.08%

13,310,003.52

91.16%

15,605,329.73

92.24%

18,704,891.61

116.71%

1,177,654.00

8.07%
0.00%
0.00%
0.35%
0.20%
0.23%
8.84%

1,177,654.00

6.96%
0.00%
0.00%
0.32%
0.37%
0.11%
7.76%

1,254,201.00
408,617.00
865,844.00
56,606.39
80,486.40
(5,343,598.00)
(2,677,843.21)

7.83%
2.55%
5.40%
0.35%
0.50%
-33.34%
-16.71%

100.00%

16,918,261.98
0.00

100.00%

16,027,048.40
0.00

100.00%

51,436.00
28,782.54
33,558.46
1,291,431.00
14,601,434.52
(0.00)

54,791.85
62,341.00
18,145.40
1,312,932.25

ESTADO DE SITUACIN FINANCIERA

ANALISIS HORIZONTAL
2013

2014

2015

ACTIVO DISPONIBLE
EFECTIVO Y EQUIVALENTE DE EFECTIVO
CTAS.POR COBRAR COMERCIALES TERC
PROV.CTA.COBRANZA DUDOSA
Subtotal Neto Ctas por Cobrar Com. Terceros
CTAS.POR COBRAR ACCIONISTAS
CTAS POR COBRAR RELACIONADAS
GASTOS ANTICIPADOS
TOTAL ACTIVO DISPONIBLE

ACTIVO

898,679.00
3,617,802.00
(64,103.00)
3,553,699.00
1,194,501.00
881,064.00
522,110.52
7,050,053.52

-61.55%
-8.53%
1.79%
-8.72%
-16.41%
-13.08%
19.75%
-15.19%

345,546.00
3,309,027.00
(65,252.00)
3,243,775.00
998,507.00
765,859.00
625,222.98
5,978,909.98

62.95%
-6.86%
0.00%
-6.75%
86.76%
130.19%
10.05%
32.19%

563,084.00
3,081,887.00
(57,010.00)
3,024,877.00
1,864,853.00
1,762,927.00
688,045.40
7,903,786.40

ACTIVO REALIZABLE
MERCADERIA
EXISTENCIAS POR RECIBIR
TOTAL ACTIVO REALIZABLE

6,745,506.00
0.00
6,745,506.00

39.09%
0.00%
39.09%

9,382,605.00
0.00
9,382,605.00

-48.63%
0.00%
-45.77%

4,819,442.00
268,835.00
5,088,277.00

163,548.00
787,716.00
(145,389.00)
642,327.00
0.00
0.00
805,875.00

359.24%
23.96%
24.00%
23.96%
0.00%
0.00%
93.17%

751,080.00
976,488.00
(180,282.00)
796,206.00
9,461.00
0.00
1,556,747.00

-100.00%
225.03%
25.00%
270.32%
813.73%
0.00%
94.96%

0.00
3,173,890.00
(225,353.00)
2,948,537.00
86,448.00
0.00
3,034,985.00

14,601,434.52

15.87%

16,918,261.98

-5.27%

16,027,048.40

ACTIVO INMOVILIZADO
INVERSIONES MOBILIARIAS
INM.MAQ.Y EQUIPOS
(-)DEPREC.ACUMULADA
INM. MAQ y EQUIPO NETO
INTANGIBLES
CARGAS DIFERIDAS
TOTAL ACTIVO INMOVILIZADO
TOTAL ACTIVO

ANALISIS HORIZONTAL
PASIVO

2013

PASIVO
TRIBUTOS POR PAGAR
REMUNERAC.Y PARTIC.P.PAGAR
CTAS.POR PAGAR COMERCIALES TERC
CTAS POR PAGAR RELACIONADAS
OBLIGACIONES FINANCIERAS
TOTAL PASIVO CORRIENTE

2014

2015

435092.10
220,669.92
8,991,336.50
2,495,175.00
1,167,730.00
13,310,003.52

0.00%
-17.53%
16.18%
-10.66%
90.75%
17.25%

521,019.15
181,984.66
10,445,705.92
2,229,200.00
2,227,420.00
15,605,329.73

0.00%
-7.84%
-23.12%
-20.38%
-6.94%
-19.24%

556,704.50
167,713.00
8,030,193.51
1,774,861.00
2,072,892.60
12,602,364.61

0.00
0.00

0.00%
0.00%

0.00
0.00

0.00%
0.00%

6,102,527.00
6,102,527.00

13,310,003.52

17.25%

15,605,329.73

19.86%

18,704,891.61

CAPITAL y PATRIMONIO
CAPITAL SOCIAL
CAPITAL ADICIONAL
EXCEDENTE DE REVALUACION
RESERVA
RESULT.ACUMULADOS
RESULT.DEL PERIODO

1,177,654.00
0.00
0.00
51,436.00
28,782.54
33,558.46

0.00%
0.00%
0.00%
6.52%
116.59%
0.00%

1,177,654.00
0.00
0.00
54,791.85
62,341.00
18,145.40

6.50%
0.00%
0.00%
3.31%
29.11%
0.00%

1,254,201.00
408,617.00
865,844.00
56,606.39
80,486.40
(5,343,598.00)

PATRIMONIO NETO

1,291,431.00

1.66%

1,312,932.25

-303.96%

(2,677,843.21)

14,601,434.52

15.87%

16,918,261.98

-5.27%

16,027,048.40

OBLIGACIONES FINANCIERAS (LP)


TOTAL PASIVO (LP)
TOTAL PASIVO

TOTAL PASIVO Y PATRIMONIO

ESTADO DE SITUACIN FINANCIERA

ANALISIS EVOLUTIVO
ACTIVO

2013

2014

2015

ACTIVO DISPONIBLE
EFECTIVO Y EQUIVALENTE DE EFECTIVO
CTAS.POR COBRAR COMERCIALES TERC
PROV.CTA.COBRANZA DUDOSA
Subtotal Neto Ctas por Cobrar Com. Terceros
CTAS.POR COBRAR ACCIONISTAS
CTAS POR COBRAR RELACIONADAS
GASTOS ANTICIPADOS
TOTAL ACTIVO DISPONIBLE

898,679.00
3,617,802.00
(64,103.00)
3,553,699.00
1,194,501.00
881,064.00
522,110.52
7,050,053.52

-61.55%
-8.53%
1.79%
-8.72%
-16.41%
-13.08%
19.75%
-15.19%

345,546.00
3,309,027.00
(65,252.00)
3,243,775.00
998,507.00
765,859.00
625,222.98
5,978,909.98

-37.34%
-14.81%
-11.07%
-14.88%
56.12%
100.09%
31.78%
12.11%

563,084.00
3,081,887.00
(57,010.00)
3,024,877.00
1,864,853.00
1,762,927.00
688,045.40
7,903,786.40

ACTIVO REALIZABLE
MERCADERIA
EXISTENCIAS POR RECIBIR
TOTAL ACTIVO REALIZABLE

6,745,506.00
0.00
6,745,506.00

39.09%
0.00%
39.09%

9,382,605.00
0.00
9,382,605.00

-28.55%
0.00%
-45.77%

4,819,442.00
268,835.00
5,088,277.00

ACTIVO INMOVILIZADO
INVERSIONES MOBILIARIAS
INM.MAQ.Y EQUIPOS
(-)DEPREC.ACUMULADA
INM. MAQ y EQUIPO NETO
INTANGIBLES
CARGAS DIFERIDAS

163,548.00
787,716.00
(145,389.00)
642,327.00
0.00
0.00

359.24%
0.00%
24.00%
23.96%
0.00%
0.00%

751,080.00
976,488.00
(180,282.00)
796,206.00
9,461.00
0.00

-100.00%
302.92%
55.00%
359.04%
0.00%
0.00%

0.00
3,173,890.00
(225,353.00)
2,948,537.00
86,448.00
0.00

805,875.00

0.00%

1,556,747.00

276.61%

3,034,985.00

14,601,434.52

15.87%

16,918,261.98

9.76%

16,027,048.40

TOTAL ACTIVO INMOVILIZADO


TOTAL ACTIVO

ANLISIS EVOLUTIVO
PASIVO

2013

2014

2015

435,092.10
220,669.92
8,991,336.50
2,495,175.00
1,167,730.00
13,310,003.52

0.00%
-17.53%
16.18%
-10.66%
90.75%
17.25%

521,019.15
181,984.66
10,445,705.92
2,229,200.00
2,227,420.00
15,605,329.73

0.00%
-24.00%
-10.69%
-28.87%
77.51%
-5.32%

556,704.50
167,713.00
8,030,193.51
1,774,861.00
2,072,892.60
12,602,364.61

0.00
0.00

0.00%
0.00%

0.00
0.00

0.00%
0.00%

6,102,527.00
6,102,527.00

13,310,003.52

17.25%

15,605,329.73

40.53%

18,704,891.61

CAPITAL y PATRIMONIO
CAPITAL SOCIAL
CAPITAL ADICIONAL
EXCEDENTE DE REVALUACION
RESERVA
RESULT.ACUMULADOS
RESULT.DEL PERIODO
PATRIMONIO NETO

1,177,654.00
0.00
0.00
51,436.00
28,782.54
33,558.46
1,291,431.00

0.00%
0.00%
0.00%
6.52%
116.59%
-45.93%
1.66%

1,177,654.00
0.00
0.00
54,791.85
62,341.00
18,145.40
1,312,932.25

6.50%
0.00%
0.00%
10.05%
179.64%
-16023.25%
-307.35%

1,254,201.00
408,617.00
865,844.00
56,606.39
80,486.40
-5,343,598.00
-2,677,843.21

TOTAL PASIVO Y PATRIMONIO

14,601,434.52

15.87%

16,918,261.98

9.76%

16,027,048.40

PASIVO
TRIBUTOS POR PAGAR
REMUNERAC.Y PARTIC.P.PAGAR
CTAS.POR PAGAR COMERCIALES TERC
CTAS POR PAGAR RELACIONADAS
OBLIGACIONES FINANCIERAS
TOTAL PASIVO CORRIENTE
OBLIGACIONES FINANCIERAS (LP)
TOTAL PASIVO (LP)
TOTAL PASIVO

ESTADO DE RESULTADOS
ANLISIS VERTICAL
DETALLE

2013

VENTAS
DEVOLUC., DESCTOS y REBAJAS CONCEDIDAS
VENTAS NETAS
COSTO DE VENTAS
UTILIDAD BRUTA

2014

2015

26,105,526.00
0.00
26,105,526.00
(21,120,432.00)
4,985,094.00

100.00%
0.00%
100.00%
-80.90%
19.10%

31,261,149.00
0.00
31,261,149.00
(24,992,081.00)
6,269,068.00

100.00%
0.00%
100.00%
-79.95%
20.05%

33,870,102.00
(467,832.00)
33,402,270.00
(29,312,565.00)
4,089,705.00

101.40%
-1.40%
100.00%
-87.76%
12.24%

GASTOS DE ADMINISTRACION
GASTOS DE VENTAS
Subtotal Gastos Operativos
UTILIDAD OPERATIVA

(1,251,302.00)
(4,089,480.00)
(5,340,782.00)
(355,688.00)

-4.79%
-15.67%
-20.46%
-1.36%

(1,434,741.00)
(4,451,181.00)
(5,885,922.00)
383,146.00

-4.59%
-14.24%
-18.83%
1.23%

(1,673,540.00)
(3,609,892.00)
(5,283,432.00)
(1,193,727.00)

-5.01%
-10.81%
-15.82%
-3.57%

GASTOS FINANCIEROS
INGRESOS FINANCIEROS
GASTOS VARIOS
INGRESOS VARIOS
Subtotal Otros Ingresos y Gastos
RESULTADO ANTES DE PARTICIPACIN UTILID

(1,031,985.00)
1,331,052.54
0.00
108,729.87
407,797.41
52,109.41

-3.95%
5.10%
0.00%
0.42%
1.56%
0.20%

(1,594,950.00)
578,908.00
(659,586.00)
1,318,404.00
(357,224.00)
25,922.00

-5.10%
1.85%
-2.11%
4.22%
-1.14%
0.08%

(4,824,384.00)
348,665.00
(494,486.00)
820,334.00
(4,149,871.00)
(5,343,598.00)

-14.44%
1.04%
-1.48%
2.46%
-12.42%
-16.00%

(4,168.75)
47,940.66

-0.02%
0.18%

0.00
25,922.00

0.00%
0.08%

0.00
(5,343,598.00)

0.00%
-16.00%

(14,382.20)
33,558.46

-0.06%
0.13%

(7,776.60)
18,145.40

-0.02%
0.06%

0.00
(5,343,598.00)

0.00%
-16.00%

PARTICIPACION LABORAL UTILIDADES


SALDO UTILIDAD ANTES DE IMPUESTOS
IMPTO A LA RTA 3A CAT
UTILIDAD (PERDIDA) NETA
PAGOS A CUENTA
IGV
RTA
IMPTOS FIN DE MES

522,110.52
391,582.89
43,509.21
435,092.10

625,222.98
468,917.24
52,101.92
521,019.15

ESTADO DE RESULTADOS

668,045.40
501,034.05
55,670.45
556,704.50

ANLISIS HORIZONTAL
DETALLE
VENTAS
DEVOLUC., DESCTOS y REBAJAS CONCEDIDAS
VENTAS NETAS
COSTO DE VENTAS
UTILIDAD BRUTA

2013

2014

2015

26,105,526.00
0.00
26,105,526.00
(21,120,432.00)
4,985,094.00

19.75%
0.00%
19.75%
18.33%
25.76%

31,261,149.00
0.00
31,261,149.00
(24,992,081.00)
6,269,068.00

8.35%
0.00%
6.85%
17.29%
-34.76%

33,870,102.00
(467,832.00)
33,402,270.00
(29,312,565.00)
4,089,705.00

GASTOS DE ADMINISTRACION
GASTOS DE VENTAS
Subtotal Gastos Operativos
UTILIDAD OPERATIVA

(1,251,302.00)
(4,089,480.00)
(5,340,782.00)
(355,688.00)

14.66%
8.84%
10.21%
-207.72%

(1,434,741.00)
(4,451,181.00)
(5,885,922.00)
383,146.00

16.64%
-18.90%
-10.24%
-411.56%

(1,673,540.00)
(3,609,892.00)
(5,283,432.00)
(1,193,727.00)

GASTOS FINANCIEROS
INGRESOS FINANCIEROS
GASTOS VARIOS
INGRESOS VARIOS
Subtotal Otros Ingresos y Gastos
RESULTADO ANTES DE PARTICIPACIN UTILID

(1,031,985.00)
1,331,052.54
0.00
108,729.87
407,797.41
52,109.41

54.55%
-56.51%
0.00%
1112.55%
-187.60%
-50.25%

(1,594,950.00)
578,908.00
(659,586.00)
1,318,404.00
(357,224.00)
25,922.00

202.48%
-39.77%
-25.03%
-37.78%
1061.70%
-20714.14%

(4,824,384.00)
348,665.00
(494,486.00)
820,334.00
(4,149,871.00)
(5,343,598.00)

-4,168.75
47,940.66

-100.00%
-45.93%

0.00
25,922.00

0.00%
-20714.14%

0.00
-5,343,598.00

-14,382.20
33,558.46

-45.93%
-45.93%

-7,776.60
18,145.40

0.00%
-29548.77%

0.00
-5,343,598.00

PARTICIPACION LABORAL UTILIDADES


SALDO UTILIDAD ANTES DE IMPUESTOS
IMPTO A LA RTA 3A CAT
UTILIDAD (PERDIDA) NETA

ESTADO DE RESULTADOS

ANLISIS EVOLUTIVO
DETALLE

2013

2014

2015

0
VENTAS
DEVOLUC., DESCTOS y REBAJAS CONCEDIDAS
VENTAS NETAS
COSTO DE VENTAS
UTILIDAD BRUTA

26,105,526.00
0.00
26,105,526.00
(21,120,432.00)
4,985,094.00

19.75%
0.00%
19.75%
18.33%
25.76%

31,261,149.00
0.00
31,261,149.00
(24,992,081.00)
6,269,068.00

0.00%
0.00%
27.95%
38.79%
-17.96%

33,870,102.00
(467,832.00)
33,402,270.00
(29,312,565.00)
4,089,705.00

GASTOS DE ADMINISTRACION
GASTOS DE VENTAS
Subtotal Gastos Operativos
UTILIDAD OPERATIVA

(1,251,302.00)
(4,089,480.00)
(5,340,782.00)
(355,688.00)

14.66%
8.84%
10.21%
-207.72%

(1,434,741.00)
(4,451,181.00)
(5,885,922.00)
383,146.00

33.74%
-11.73%
-1.07%
235.61%

(1,673,540.00)
(3,609,892.00)
(5,283,432.00)
(1,193,727.00)

GASTOS FINANCIEROS
INGRESOS FINANCIEROS
GASTOS VARIOS
INGRESOS VARIOS
Subtotal Otros Ingresos y Gastos
RESULTADO ANTES DE PARTICIPACIN UTILID

(1,031,985.00)
1,331,052.54
0.00
108,729.87
407,797.41
52,109.41

54.55%
-56.51%
0.00%
1112.55%
-187.60%
-50.25%

(1,594,950.00)
578,908.00
(659,586.00)
1,318,404.00
(357,224.00)
25,922.00

367.49%
-73.81%
0.00%
654.47%
-1117.63%
-10354.57%

(4,824,384.00)
348,665.00
(494,486.00)
820,334.00
(4,149,871.00)
(5,343,598.00)

(4,168.75)
47,940.66

-100.00%
-45.93%

0.00
25,922.00

-100.00%
-11246.28%

0.00
-5,343,598.00

(14,382.20)
33,558.46

-45.93%

(7,776.60)
18,145.40

-100.00%
-16023.25%

0.00
-5,343,598.00

PARTICIPACION LABORAL UTILIDADES


SALDO UTILIDAD ANTES DE IMPUESTOS
IMPTO A LA RTA 3A CAT
UTILIDAD (PERDIDA) NETA

ANLISIS DE RATIOS
RATIOS DE LIQUIDEZ

LIQUIDEZ CORRIENTE o GENERAL


ACT DISP + ACT REALIZ - GTOS PAG x ANTICIPADO
PASIVO CORRIENTE
LIQUIDEZ CIDA
ACT DISP - GTOS PAG x ANT
PASIVO CORRIENTE
LIQUIDEZ SEVERA
EFECTIVO Y EQUIVALENTE DE EFECTIVO
PASIVO CORRIENTE
MARGEN DE SEGURIDAD
CAPITAL DE TRABAJO.
PASIVO CORRIENTE

2013

2014

2015

1.00

0.94

0.98

13,273,449.00
13,310,003.52

14,736,292.00
15,605,329.73

12,304,018.00
12,602,364.61

0.49

0.34

0.57

6,527,943.00
13,310,003.52

5,353,687.00
15,605,329.73

7,215,741.00
12,602,364.61

0.07

0.02

0.04

898,679.00
13,310,003.52

345,546.00
15,605,329.73

563,084.00
12,602,364.61

(0.00)

(0.06)

(0.02)

(36,554.52)
13,310,003.52

(869,037.73)
15,605,329.73

(298,346.61)
12,602,364.61

RATIOS DE LIQUIDEZ
1.00
0.80
0.60
0.40
0.20
0.00
(0.20)

LIQUIDEZ CORRIENTE o GENERAL

LIQUIDEZ CIDA

LIQUIDEZ SEVERA

MARGEN DE SEGURIDAD

RATIOS DE GESTIN

ROTACIN CUENTAS POR COBRAR


VENTAS NETAS
CUENTAS POR COBRAR COM TERCEROS
ROTACIN DE INVENTARIOS
COSTO DE VENTAS
ACT REALIZABLE
ROTACIN CUENTAS POR PAGAR
COMPRAS
CUENTAS POR PAGAR

2013

2014

2015

42
ds
26,105,526.00
3,011,609.32

32
ds
31,261,149.00
2,748,961.86

27
ds
33,870,102.00
2,563,455.08

115
ds
21,120,432.00
6,745,506.00

135
ds
24,992,081.00
9,382,605.00

62
ds
29,312,565.00
5,088,277.00

120
ds
22,865,938.00
7,619,776.69

115
ds
27,629,180.00
8,852,293.15

98
ds
25,018,237.00
6,805,248.74

157
120
(36.54)

167
115
(51.47)

90
98
8.19

CICLO EFECTIVO
TIEMPO CAPITAL INMOVILIZADO
CUENTAS POR PAGAR
CICLO

RATIOS DE GESTIN
180
160
140
120
100
80
60
40
20
0
2013
ROTACIN CUENT AS POR COBRAR

ROT ACIN DE INVENTARIOS

2014
TIEMPO CAPIT AL INMOVILIZADO

2015
CUENT AS POR PAGAR

RATIOS DE ENDEUDAMIENTO
2013

2014

2015

91.16%

92.24%

116.71%

13,310,003.52
14,601,434.52

15,605,329.73
16,918,261.98

18,704,891.61
16,027,048.40

8.84%

7.76%

21.37%

1,291,431.00
14,601,434.52

1,312,932.25
16,918,261.98

3,424,683.79
16,027,048.40

1030.64%

1188.59%

-698.51%

13,310,003.52
1,291,431.00

15,605,329.73
1,312,932.25

18,704,891.61
(2,677,843.21)

DEPENDENCIA FINANCIERA
PASIVO TOTAL
ACTIVO TOTAL (NETO)
ENDEUDAMIENTO EN EL LARGO PLAZO
PASIVO NO CTE + PATRIMONIO (NETO)
ACTIVO TOTAL (NETO)
ENDEUDAMIENTO PATRIMONIAL
PASIVO TOTAL
PATRIMONIO NETO

RATIOS DE ENDEUDAM IENTO


120.00%
100.00%
80.00%
60.00%
40.00%
20.00%
0.00%
2013
DEPENDENCIA FINANCIERA

2014

2015

ENDEUDAMIENTO EN EL LARGO PLAZO

ENDEUDAMIENTO PATRIMONIAL

1500.00%
1000.00%
500.00%
0.00%
-500.00%
-1000.00%
2013

2014

ENDEUDAMIENTO PATRIMONIAL

2015

RATIOS DE RENTABILIDAD

2013

COSTO DE VENTAS
COSTO VENTAS
VENTAS NETAS
GASTOS OPERATIVOS
GASTOS OPERATIVOS
VENTAS NETAS
GASTOS FINANCIEROS
GASTOS FINANCIEROS
VENTAS NETAS
COSTOS TOTALES
COSTO VENTA + GTOS OPERAT + GTOS FINANCIEROS
VENTAS NETAS

2014

2015

80.90%

79.95%

86.54%

21,120,432.00
26,105,526.00

24,992,081.00
31,261,149.00

29,312,565.00
33,870,102.00

20.46%

18.83%

15.60%

5,340,782.00
26,105,526.00

5,885,922.00
31,261,149.00

5,283,432.00
33,870,102.00

3.95%

5.10%

14.24%

1,031,985.00
26,105,526.00

1,594,950.00
31,261,149.00

4,824,384.00
33,870,102.00

105.32%

103.88%

116.39%

27,493,199.00
26,105,526.00

32,472,953.00
31,261,149.00

39,420,381.00
33,870,102.00

RATIOS DE RENTABILIDAD
120.00%
100.00%
80.00%
60.00%
40.00%
20.00%
0.00%
2013

COSTO DE VENTAS

GASTOS OPERATIVOS

2014

GASTOS FINANCIEROS

2015

COSTOS TOTALES

RATIOS DE RENTABILIDAD
UTILIDAD OPERATIVA/ ACTIVO TOTAL (ROA)
UTILIDAD OPERATIVA
ACTIVO TOTAL
UTILIDAD NETA / ACTIVO TOTAL (ROA)
UTILIDAD NETA
ACTIVO TOTAL

UTILIDAD OPERATIVA/CAPITAL (ROE)


UTILIDAD OPERATIVA
CAPITAL CONTABLE (PATRIMONIO)
UTILIDAD NETA / CAPITAL (ROE)
UTILIDAD NETA
CAPITAL CONTABLE (PATRIMONIO)

2013

2014

2015

-2.44%

2.26%

-7.45%

(355,688.00)
14,601,434.52

383,146.00
16,918,261.98

(1,193,727.00)
16,027,048.40

0.23%

0.11%

-33.34%

33,558.46
14,601,434.52

18,145.40
16,918,261.98

(5,343,598.00)
16,027,048.40

-27.54%

29.18%

44.58%

(355,688.00)
1,291,431.00

383,146.00
1,312,932.25

(1,193,727.00)
(2,677,843.21)

2.60%

1.38%

199.55%

33,558.46
1,291,431.00

18,145.40
1,312,932.25

(5,343,598.00)
(2,677,843.21)

RATIOS DE RENTABILIDAD PARA EL ACCIONISTA


200.00%
150.00%
100.00%
50.00%
0.00%
-50.00%
2013
UTILIDAD OPERATIVA/ ACTIVO TO TAL (ROA)

2014
UTILIDAD NETA / ACTIVO TOTAL (ROA)

UTILIDAD O PERATIVA/CAPITAL (ROE)

2015
UTILIDAD NETA / CAPITAL (ROE)

Вам также может понравиться