Академический Документы
Профессиональный Документы
Культура Документы
ACTIVO
Activo Corriente
Efectivo y equivalentes de efectivo
Cuentas por cobrar comerciales
Cuentas por cobrar a relacionadas
Porcin corriente de otras cuentas por cobrar
Inventarios
Gastos pagados por adelantado
TOTAL ACTIVO CORRIENTE
2,012
2,013
60,598.00
348,175.00
26,285.00
41,857.00
567,477.00
6,187.00
1,050,579.00
82,662.00
428,064.00
30,921.00
35,229.00
614,559.00
7,314.00
1,198,749.00
ACTIVO NO CORRIENTE
Cuentas por cobrar a relacionadas
Otras cuentas por cobrar de largo plazo
Inversiones en subsidiarias
IME
Intangibles
TOTAL ACTIVO NO CORRIENTE
TOTAL ACTIVO
96,545.00
40,492.00
77,870.00
1,165,852.00
5,473.00
1,386,232.00
2,436,811.00
30,818.00
87,870.00
1,235,631.00
7,675.00
1,361,994.00
2,560,743.00
2,012
2,806,691.00
2,111,538.00 695,153.00
2,013
3,036,935.00
2,242,352.00
794,583.00
247,649.00
147,531.00
399,403.00
19,948.00
3.00
6,969.00
25,648.00 12,276.00 350,361.00
19,660.00
3.00
5,191.00
32,276.00
23,303.00
368,678.00
108,639.00 241,722.00
117,713.00
250,965.00
Gastos de ventas
Gastos de administracin
Utilidad Operativa
Otros ingresos operativos
Dividendos
Ingresos financierso
Gastos financierso
Diferencia en cambio
Utilidad antes de impuestos
Impuesto a la Renta
Utilidad Neta
RATIOS DE LIQUIDEZ
Liquidez corriente
Activo Corriente
Pasivo Corriente
Ratio
2,012
2,013
1,050,579.00
631,137.00
1.66
1,198,749.00
699,430.00
1.71
60,598.00
631,137.00
0.10
82,662.00
699,430.00
0.12
Capital de Trabajo
Activo Corriente
Pasivo Corriente
Ratio
1,050,579.00
631,137.00
419,442.00
1,198,749.00
699,430.00
499,319.00
RATIOS DE ENDEUDAMIENTO
Endeudamiento Patrimonial
Total Pasivos
Total Patrimonio
Ratio
1,037,295.00
1,399,516.00
0.74
1,110,262.00
1,450,481.00
0.77
1,037,295.00
2,436,811.00
0.43
1,110,262.00
2,560,743.00
0.43
RATIOS DE GESTION
Rotacin de los Activos
Ventas Totales
Total Activos
Ratio
2,806,691.00
2,436,811.00
1.15
3,036,935.00
2,560,743.00
1.19
1. Rotacin de inventarios
Inventarios
Costo de ventas diario
Ratio
567,477.00
5,865.38
96.75
614,559.00
6,228.76
98.66
348,175.00
7,796.36
44.66
428,064.00
8,435.93
50.74
260,498.00
393,135.00
Prueba Acida
Caja
Pasivo Corriente
Ratio
5,865.38
44.41
6,228.76
63.12
96.75
44.66
44.41 97.00
98.66
50.74
63.12
86.29
97.00
5,865.38
568,919.04
86.29
6,228.76
537,489.43
RATIOS DE RENTABILIDAD
ROE (Return on Equity/Retorno Patrimonial)
Utilidad Neta
Patrimonio
Ratio
241,722.00
1,399,516.00
0.17
250,965.00
1,450,481.00
0.17
241,722.00
2,436,811.00
0.10
250,965.00
2,560,743.00
0.10
399,403.00
63,328.00
462,731.00
Capacidad de Pago
EBITDA
- Gasto financiero
- Servicio de la deuda
- Impuesto a la Renta
Ratio
462,731.00
32,276.00
494,374.00
117,713.00
181,632.00
396,779.00
25,648.00
298,328.00
108,639.00
35,836.00
2,014
2,015
42,026.00
219,110.00
311,225.00
62,501.00
770,355.00
7,901.00
1,413,118.00
56,172.00
212,838.00
378,410.00
36,667.00
808,126.00
20,651.00
1,512,864.00
5,149.00
134,564.00
1,287,240.00
10,164.00
1,437,117.00
2,850,235.00
8,206.00
2,842.00
163,636.00
1,474,868.00
15,179.00
1,664,731.00
3,177,595.00
PASIVO
Pasivo Corriente
Obligaciones financieras
Cuentas por pagar comerciales
Cuentas por pagar a relacionadas
Otras cuentas por pagar
TOTAL PASIVO CORRIENTE
PASIVO NO CORRIENTE
Cuentas por pagar comerciales a largo plazo
Obligaciones financieras
Pasivo diferido por Impuesto a las ganancias
TOTAL PASIVO NO CORRIENTE
TOTAL PASIVO
PATRIMONIO
Capital Social
Acciones de Inversin
Reservas Legales
Resultados acumulados
TOTAL PATRIMONIO
TOTAL PASIVO + PATRIMONIO
2,014
3,347,445.00
2,578,997.00 768,448.00
2,015
3,519,762.00
2,713,928.00
805,834.00
321,008.00
138,298.00
346,528.00
43,106.00
1.00
1,575.00
36,610.00 1,346.00 349,028.00
25,640.00
2,412.00
59,462.00
741.00
314,377.00
104,125.00 244,903.00
100,363.00
214,014.00
2,014
2,015
1,413,118.00
752,513.00
1.88
1,512,864.00
840,721.00
1.80
42,026.00
752,513.00
0.06
56,172.00
840,721.00
0.07
280,240.33
1,413,118.00
752,513.00
660,605.00
1,512,864.00
840,721.00
672,143.00
0.07
1,306,375.00
1,543,860.00
0.85
1,576,591.00
1,601,004.00
0.98
1,306,375.00
2,850,235.00
0.46
1,576,591.00
3,177,595.00
0.50
3,347,445.00
2,850,235.00
1.17
3,519,762.00
3,177,595.00
1.11
770,355.00
7,163.88
107.53
808,126.00
7,538.69
107.20
219,110.00
9,298.46
23.56
212,838.00
9,777.12
21.77
329,620.00
449,116.00
7,163.88
46.01
7,538.69
59.57
107.53
23.56
46.01 85.09
107.20
21.77
59.57
69.39
85.09
7,163.88
609,545.55
69.39
7,538.69
523,119.68
244,903.00
1,543,860.00
0.16
214,014.00
1,601,004.00
0.13
244,903.00
2,850,235.00
0.09
214,014.00
3,177,595.00
0.07
339,610.00
66,175.00
405,785.00
346,528.00
67,973.00
414,501.00
405,785.00
36,610.00
491,574.00
104,125.00
226,524.00
414,501.00
59,462.00
378,542.00
100,363.00
123,866.00
2,012
2,013
2,014
2,015
130,481.00
260,498.00
32,371.00
207,787.00
631,137.00
100,614.00
393,135.00
28,057.00
177,624.00
699,430.00
173,795.00
329,620.00
78,738.00
170,360.00
752,513.00
106,857.00
449,116.00
65,707.00
219,041.00
840,721.00
311,204.00
94,954.00
406,158.00
1,037,295.00
###
316,102.00
94,730.00
410,832.00
1,110,262.00
469,182.00
84,680.00
553,862.00
1,306,375.00
5,403.00
645,345.00
85,122.00
735,870.00
1,576,591.00
382,502.00
39,117.00
75,341.00
902,556.00
1,399,516.00
###
###
###
953,521.00
1,450,481.00
382,502.00
39,117.00
76,441.00
1,045,800.00
1,543,860.00
382,502.00
39,117.00
76,500.00
1,102,885.00
1,601,004.00
2,436,811.00
2,560,743.00
2,850,235.00
3,177,595.00
Balance General
ACTIVO
Activo Corriente
Efectivo y equivalentes de efectivo
Cuentas por cobrar comerciales
Cuentas por cobrar a relacionadas
Porcin corriente de otras cuentas por cobrar
Inventarios
Gastos pagados por adelantado
TOTAL ACTIVO CORRIENTE
2,012
2,013
174,087.50
41,857.00
67,477.00
6,187.00
289,608.50
214,032.00
35,229.00
114,559.00
7,314.00
371,134.00
ACTIVO NO CORRIENTE
Cuentas por cobrar a relacionadas
Otras cuentas por cobrar de largo plazo
Inversiones en subsidiarias
IME
Intangibles
TOTAL ACTIVO NO CORRIENTE
TOTAL ACTIVO
40,492.00
1,165,852.00
5,473.00
1,211,817.00
1,501,425.50
30,818.00
1,235,631.00
7,675.00
1,274,124.00
1,645,258.00
2,012
2,806,691.00
2,111,538.00 695,153.00
2,013
3,036,935.00
2,242,352.00
794,583.00
247,649.00
147,531.00
399,403.00
19,948.00
3.00
6,969.00
25,648.00 12,276.00 350,361.00
19,660.00
3.00
5,191.00
32,276.00
23,303.00
368,678.00
108,639.00 241,722.00
117,713.00
250,965.00
Gastos de ventas
Gastos de administracin
Utilidad Operativa
Otros ingresos operativos
Dividendos
Ingresos financierso
Gastos financierso
Diferencia en cambio
Utilidad antes de impuestos
Impuesto a la Renta
Utilidad Neta
RATIOS DE LIQUIDEZ
Liquidez corriente
Activo Corriente
Pasivo Corriente
Ratio
2,012
2,013
289,608.50
570,539.00
0.51
371,134.00
616,768.00
0.60
Prueba Acida
Caja
Pasivo Corriente
Ratio
570,539.00
-
616,768.00
-
Capital de Trabajo
Activo Corriente
Pasivo Corriente
Ratio
289,608.50
570,539.00
280,930.50 -
371,134.00
616,768.00
245,634.00
RATIOS DE ENDEUDAMIENTO
Endeudamiento Patrimonial
Total Pasivos
Total Patrimonio
Ratio
976,697.00
524,728.50
1.86
1,027,600.00
617,658.00
1.66
976,697.00
1,501,425.50
0.65
1,027,600.00
1,645,258.00
0.62
RATIOS DE GESTION
Rotacin de los Activos
Ventas Totales
Total Activos
Ratio
2,806,691.00
1,501,425.50
1.87
3,036,935.00
1,645,258.00
1.85
67,477.00
5,865.38
11.50
114,559.00
6,228.76
18.39
174,087.50
7,796.36
22.33
214,032.00
8,435.93
25.37
260,498.00
393,135.00
1. Rotacin de inventarios
Inventarios
Costo de ventas diario
Ratio
5,865.38
44.41
RATIOS DE RENTABILIDAD
ROE (Return on Equity/Retorno Patrimonial)
Utilidad Neta
Patrimonio
Ratio
ROA (Return on Assets/Retorno de los Activos)
Utilidad Neta
Activos
Ratio
6,228.76
63.12
11.50
22.33
44.41 10.58 -
18.39
25.37
63.12
19.35
10.58 5,865.38
62,050.98 -
19.35
6,228.76
120,543.29
241,722.00
524,728.50
0.46
250,965.00
617,658.00
0.41
241,722.00
1,501,425.50
0.16
250,965.00
1,645,258.00
0.15
399,403.00
63,328.00
462,731.00
Capacidad de Pago
EBITDA
- Gasto financiero
- Servicio de la deuda
- Impuesto a la Renta
Ratio
462,731.00
32,276.00
494,374.00
117,713.00
181,632.00
396,779.00
25,648.00
298,328.00
108,639.00
35,836.00
2,014
2,015
109,555.00
62,501.00
270,355.00
7,901.00
450,312.00
106,419.00
36,667.00
308,126.00
20,651.00
471,863.00
5,149.00
1,287,240.00
10,164.00
1,302,553.00
1,752,865.00
2,842.00
1,474,868.00
15,179.00
1,492,889.00
1,964,752.00
PASIVO
Pasivo Corriente
Obligaciones financieras
Cuentas por pagar comerciales
Cuentas por pagar a relacionadas
Otras cuentas por pagar
TOTAL PASIVO CORRIENTE
PASIVO NO CORRIENTE
Cuentas por pagar comerciales a largo plazo
Obligaciones financieras
Pasivo diferido por Impuesto a las ganancias
TOTAL PASIVO NO CORRIENTE
TOTAL PASIVO
PATRIMONIO
Capital Social
Acciones de Inversin
Reservas Legales
Resultados acumulados
TOTAL PATRIMONIO
TOTAL PASIVO + PATRIMONIO
2,014
3,347,445.00
2,578,997.00 768,448.00
2,015
3,519,762.00
2,713,928.00
805,834.00
321,008.00
138,298.00
346,528.00
43,106.00
1.00
1,575.00
36,610.00 1,346.00 349,028.00
25,640.00
2,412.00
59,462.00
741.00
314,377.00
104,125.00 244,903.00
100,363.00
214,014.00
2,014
2,015
450,312.00
710,487.00
0.63
471,863.00
784,549.00
0.60
710,487.00
-
784,549.00
-
450,312.00
710,487.00
260,175.00 -
471,863.00
784,549.00
312,686.00
1,264,349.00
488,516.00
2.59
1,520,419.00
444,333.00
3.42
1,264,349.00
1,752,865.00
0.72
1,520,419.00
1,964,752.00
0.77
3,347,445.00
1,752,865.00
1.91
3,519,762.00
1,964,752.00
1.79
270,355.00
7,163.88
37.74
308,126.00
7,538.69
40.87
109,555.00
9,298.46
11.78
106,419.00
9,777.12
10.88
329,620.00
449,116.00
7,163.88
46.01
7,538.69
59.57
37.74
11.78
46.01 3.51 -
40.87
10.88
59.57
7.82
3.51 7,163.88
25,140.28 -
7.82
7,538.69
58,935.16
244,903.00
488,516.00
0.50
214,014.00
444,333.00
0.48
244,903.00
1,752,865.00
0.14
214,014.00
1,964,752.00
0.11
339,610.00
66,175.00
405,785.00
346,528.00
67,973.00
414,501.00
405,785.00
36,610.00
491,574.00
104,125.00
226,524.00
414,501.00
59,462.00
378,542.00
100,363.00
123,866.00
2,012
2,013
2,014
2,015
130,481.00
260,498.00
32,371.00
147,189.00
570,539.00
100,614.00
393,135.00
28,057.00
94,962.00
616,768.00
173,795.00
329,620.00
78,738.00
128,334.00
710,487.00
106,857.00
449,116.00
65,707.00
162,869.00
784,549.00
469,182.00
84,680.00
553,862.00
1,264,349.00
5,403.00
645,345.00
85,122.00
735,870.00
1,520,419.00
311,204.00
94,954.00
406,158.00
976,697.00
382,502.00
39,117.00
75,341.00
27,768.50
524,728.50
1,501,425.50
-
###
316,102.00
94,730.00
410,832.00
1,027,600.00
###
###
###
120,698.00 617,658.00
1,645,258.00
-
382,502.00
39,117.00
76,441.00
9,544.00 488,516.00
1,752,865.00
-
382,502.00
39,117.00
76,500.00
53,786.00
444,333.00
1,964,752.00
-
AOS ANALISADOS
Liquidez corriente
Activo Corriente
Pasivo Corriente
Ratio
2,012
RATIOS DE LIQUIDEZ
2012
28,941
23,869
1.21
Caja
Pasivo Corriente
Ratio
Prueba Acida
2012
6,517
23,869
0.27
Capital de Trabajo
Activo Corriente
Pasivo Corriente
Ratio
2012
28,941
23,869
5,072
RATIOS DE ENDEUDAMIENTO
2012
2012
65,661
90,261
0.73
65,661
155,922
0.42
RATIOS DE GESTION
2012
2012
2012
2012
296,481
155,922
1.90
3,876
658.80
5.88
15,339
823.56
18.63
15,339
658.80
Ratio
23.28
2012
+ 1. Rotacin de inventarios
+ 2. Periodo de cobranza
- 3. Periodo de pagos
Ratio
5.88
18.63
23.28
1.23
2012
1.23
658.80
807.28
RATIOS DE RENTABILIDAD
2012
10,586
90,261
0.12
2012
10,586
155,922
0.07
2012
Utilidad Operativa
+ Depreciaciones
Ratio
Capacidad de Pago
EBITDA
- Gasto financiero
- Servicio de la deuda
- Impuesto a la Renta
Ratio
16,418.00
5,758.00
22,176.00
22,176.00
1,445.00
298,328.00
#REF!
#REF!
2,013
2,014
2,015
DE LIQUIDEZ
2013
2014
2015
56,130
48,083
1.17
34,707
31,072
1.12
45,133
29,528 Por cada sol que debemos pagar en 36
1.53 generar recursos futuros en los proxim
2013
12,034
48,083
0.25
2014
7,621
31,072
0.25
2015
22,570
29,528 por cada sol que se tiene que pagar en
0.76 0.76 centavos.
2013
56,130
48,083
8,047
2014
34,707
31,072
3,635
2015
45,133
29,528
15,605
2014
2015
es bueno
ENDEUDAMIENTO
2013
87,026
78,680
1.11
2013
87,026
165,706
0.53
63,679
86,188
0.74
2014
63,679
149,867
0.42
63,015
103,015
0.61
2015
63,015
166,030
0.38
DE GESTION
2013
327,939
165,706
1.98
2013
5,042
716.58
7.04
2013
15,733
910.94
17.27
2013
15,733
716.58
2014
328,707
149,867
2.19
2014
5,010
720.96
6.95
2014
17,451
913.08
19.11
2014
17,451
720.96
2015
307,594
166,030
1.85
2015
3,781
595.25
6.35 rotacion de 7 dias como maximo en lo
2015
13,696
854.43
16.03
2015
13,696
595.25
21.96
2013
24.21
2014
7.04
17.27
21.96 2.35
2013
2.35
716.58
1,685.07
23.01
2015
6.95
19.11
24.21 1.86 -
2014
1.86 720.96
1,338.20 -
6.35
16.03
23.01
0.63
2015
0.63
595.25
373.43
E RENTABILIDAD
2013
11,911
78,680
0.15
2013
11,911
165,706
0.07
2013
2014
18,008
86,188
0.21
2014
18,008
149,867
0.12
2014
2015
20,452
103,015
0.20
2015
20,452
166,030
0.12
2015
19,517.00
5,769.00
25,286.00
19,746.00
5,986.00
25,732.00
29,285.00
6,554.00
35,839.00
25,286.00
762.00 494,374.00 #REF!
#REF!
25,732.00
571.00 491,574.00 #REF!
#REF!
35,839.00
469.00
378,542.00
#REF!
#REF!
cada sol que se tiene que pagar en el corto plazo, en caja se tiene
6 centavos.