Академический Документы
Профессиональный Документы
Культура Документы
2020
$ 3,700,000.00
$ -
$ -
$ -
$ -
$ -
$ -
$ 3,700,000.00
V_adq Am_acum V_neto
2,000,000.00 500,000.00 ### ao
- - - 2017
- - -
- - -
- - -
- - - 2018
movilizado Inmaterial
- - -
4,200,000.00 1,550,000.00 ###
- - -
- - - 2019
- - -
- - -
- - -
- - - 2020
6,600,000.00 3,200,000.00 ###
- - -
- - -
- - - Total Sum - V_adq
- - - Data - Am_acum
Total Sum
- - - Total Sum - V_neto
- - -
9,200,000.00 5,500,000.00 ###
- - -
- - -
- - -
- - -
- - -
2-0 - dq - um eto
20 _a _a
c _n
-V m - V
Su
m -A Su
m
ta
l um ta
l
To lS To
ta
To
inversin
Data Aplicaciones in Concesiones administratiDerechos de traspaso
Sum - V_adq - - -
Sum - Am_acum - - -
Sum - V_neto - - -
Sum - V_adq - - -
Sum - Am_acum - - -
Sum - V_neto - - -
Sum - V_adq - - -
Sum - Am_acum - - -
Sum - V_neto - - -
Sum - V_adq - - -
Sum - Am_acum - - -
Sum - V_neto - - -
- - -
- - -
- - -
Fondo de comercio Investigacin y desarrollo Otro inmovilizaPropiedad ind
Total Result
- 2,000,000.00 - - ###
- 500,000.00 - - ###
- 1,500,000.00 - - ###
- 4,200,000.00 - - ###
- 1,550,000.00 - - ###
- 2,650,000.00 - - ###
- 6,600,000.00 - - ###
- 3,200,000.00 - - ###
- 3,400,000.00 - - ###
- 9,200,000.00 - - ###
- 5,500,000.00 - - ###
- 3,700,000.00 - - ###
- 22,000,000.00 - - ###
- 10,750,000.00 - - ###
- 11,250,000.00 - - ###
Introduce el ao inicial Importe Variacin inte
Lneas de ingresos 2017 2018
MISCELANEOS $ 8,022,724.00 10%
COPIAS E IMPRESIONES $ 35,732,130.00 10%
PAPELERIA $ 32,454,260.00 10%
2019 2020
$ 10,236,567.09 $ 12,007,493.20
$ 50,000,000.00
$ 45,592,288.35 $ 53,479,754.24
$ 41,409,901.40 $ 48,573,814.35
$ 97,238,756.85 $ 114,061,061.78
$ 40,000,000.00
subidas indicadas
$ 35,732,130.00
$ 32,454,260.00
$ 30,000,000.00
2019 2020
0% 0% $ 20,000,000.00
1 1
$ 53,479,754.24
$ 48,573,814.35
$ 45,592,288.35
$ 41,409,901.40
$ 39,909,216.00
35,732,130.00 $ 36,248,162.99
MISCELANEOS
32,454,260.00 COPIAS E IMPRESIONES
PAPELERIA
$ 12,007,493.20
$ 10,236,567.09
$ 8,960,580.44
8,022,724.00
2 3 4
$ 53,479,754.24
$ 48,573,814.35
MISCELANEOS
COPIAS E IMPRESIONES
PAPELERIA
$ 12,007,493.20
4
Valor anual nmero de personas
Departamento Categora Sueldo por persona 2017 2018
Produccin Nocturno $ 767,155.00 1 1
Comercial Mercadeo digital $ 767,155.00 1 1
Operacin Digitalizacin $ 767,155.00 2 2
25,000,000.00
20,000,000.00
15,000,000.00
10,000,000.00
5,000,000.00
-
2017 2018
de personas Cotizacin
2019
1
2020
1
Social %
35%
Personas por departa
1 1 4.5
2 2 4
3.5
3
2.5
2
1.5
1
0.5
0
2017 2018 2019
Evolucin Costes de P
$ 5,000,000.00
Row 6
Operacin
Comercial
Produccin
Row 16
Operacin
Comercial
Produccin
2 3 4
Gastos comerciales Sobre ventas %
Portes variable 0%
Comisiones por ventas 0%
Publicidad variable 0%
2019 2020
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ 2,047,313.42 $ 2,401,498.64
$ 12,309,917.86 $ 14,439,533.64
$ 14,493,465.49 $ 17,000,835.02
$ 28,850,696.77 $ 33,841,867.31
$ 3,889,550.27 $ 4,562,442.47
$ 32,740,247.04 $ 38,404,309.78
Stock de seguridad en mercaderas das
MISCELANEOS 60
COPIAS E IMPRESIONES 100
PAPELERIA 80
Existencias materiales 2017 2018 2019
MISCELANEOS $ 267,424.13 $ 298,686.01 $ 341,218.90
COPIAS E IMPRESIONES $ 2,679,909.75 $ 2,993,191.20 $ 3,419,421.63
PAPELERIA $ 2,524,220.22 $ 2,819,301.57 $ 3,220,770.11
$ 8,189,194.68
2020
$ 59,030.87
$ 591,559.94
$ 557,193.23
$ 1,207,784.04
Gastos comerciales Importe Gastos Fijos
Viajes Viajes
Comunicaciones $ - Comunicaciones
Manejo web y publicidad $ 2,500,000.00 Manejo web y publicidad
Gestion de canales $ 1,100,000.00 Gestion de canales
$ -8,005,7
2017 2018 2019 2020 $ -10,000,000.00
15 15 15 15
$ 30,000,000.00 $ 30,174,103.87
$ 24,139,283.09
$ 20,000,000.00
$ 18,104,462.32
$ 12,069,641.55
$ 10,000,000.00
$ 4,002,899.25
$- $-
1 2 3 4
$ -4,002,899.25
$ -8,005,798.50
$ -10,000,000.00
$ -20,000,000.00
5
$ 36,208,924.64
$ 16,011,597.00
$ 8,005,798.50
$ 12,191,529.14
o en ventas
$ 36,208,924.64
$ 30,174,103.87
83.09
coste var
coste fijo
ventas
resultado
$ 8,005,798.50
$ 4,002,899.25
4 5
Tesorera 2017 2018 2019
Final 52,199,659.76 58,261,161.18 66,839,493.31
$ 40,000,000.00
$ 34,642,896
$ 30,000,000.00
$ 26,423,051.51
$ 20,000,000.00 $ 19,420,314.83 $ 20,462,047.95
$ 10,000,000.00
$-
1 2 3 4
$ 20,000,000.00 $ 19,420,314.83 $ 20,462,047.95
$ 10,000,000.00
$-
1 2 3 4
2020 2017
79,050,284.39 Tesorera inicial $ -
Movimientos Financieros Explotacin $ 19,846,052.32
2020 Autofinanciacin
Resultados antes de impuestos $ 22,866,141.54
Am In Material $ -
2020 Am In Inmaterial $ 500,000.00
- Capital Circulante
0% Clientes $ -242,198.83
1 Existencias $ -5,471,554.11
0 Proveedores $ 2,193,663.71
Movimientos Fuera Explotacin $ 32,353,607.45
2020 Cobros
- Capital $ 20,000,000.00
0% Crditos LP $ 26,200,000.00
Crditos CP $ -
2020 Recuperacin Fianzas $ -
Subvenciones -aplic a rdo $ -
Pagos
Crditos LP $ -4,300,565.85
2020 Crditos CP $ -
$ - Inversiones Materiales $ -
1 Inversiones Inmateriales $ -2,000,000.00
Fianzas y depsitos $ -
2020 Dotacin a dividendos del periodo $ -
2% Impuesto sobre beneficios devengado $ -7,545,826.71
20% Movimientos Financieros del Periodo $ 52,199,659.76
33% Tesorera final $ 52,199,659.76
cobros $ 88,160,373.41
pagos $ -51,185,486.59
personal y seguro social $ -4,142,637.00
iva $ -5,414,397.51
$ 34,642,896.64
tesorera $ 59,745,486.47
23,051.51
4
4
2018 2019 2020 Pagos CP Capital
$ 52,199,659.76 $ 58,261,161.18 $ 66,839,493.31 2017
$ 26,256,013.50 $ 34,757,594.83 $ 46,583,927.86 2018 $ -
2019 $ -
$ 23,492,608.88 $ 31,384,494.79 $ 42,570,966.92 2020 $ -
$ - $ - $ -
$ 1,050,000.00 $ 1,650,000.00 $ 2,300,000.00 Fianzas Pago
2017 $ -
$ -28,313.04 $ -38,520.89 $ -53,462.67 2018 $ -
$ -639,624.67 $ -870,231.86 $ -1,207,784.04 2019 $ -
$ 2,381,342.33 $ 2,631,852.79 $ 2,974,207.65 2020 $ -
$ -20,194,512.08 $ -26,179,262.70 $ -34,373,136.78
$ - $ - $ - Capital ampliar
$ - $ - $ - 2017 $ 20,000,000.00
$ - $ - $ - 2018 $ -
$ - $ - $ - 2019 $ -
$ - $ - $ - 2020 $ -
$ - $ - $ -
$ - $ - $ -
$ -5,543,429.37 $ -7,145,480.46 $ -9,210,524.32
$ -6,328,936.47 $ -4,726,885.38 $ -2,661,841.53
$ -2,200,000.00 $ -2,400,000.00 $ -2,600,000.00
VPN
AO INGRESOS
INVERSION $ (46,200,000)
1 $ 19,420,315
2 $ 20,462,048
3 $ 26,423,052
4 $ 34,642,897
VPN
TIR
TMAR
TMAR
2019 2020
$ 97,238,756.85 $ 114,061,061.78
$ -39,721,657.68 $ -46,593,504.46 Evolucin del es
$ 870,231.86 $ 1,207,784.04
$ 58,387,331.03 $ 68,675,341.37 BENEFICIO NETO DEL EJERCICIO MA
$ -4,532,044.88 $ -4,726,748.82
$ 120,000,000.00
$ -12,348,465.98 $ -12,595,435.30
$ 41,506,820.17 $ 51,353,157.25
$ -1,650,000.00 $ -2,300,000.00 $ 100,000,000.00
$ 39,856,820.17 $ 49,053,157.25
$ -4,726,885.38 $ -2,661,841.53
$ 80,000,000.00 $ 85,117,959.43
$ 35,129,934.79 $ 46,391,315.72
$ -10,356,883.28 $ -14,048,419.08 $ 76,209,114.00
$ 24,773,051.51 $ 32,342,896.64 $ 60,000,000.00
VPN
TMAR $-
1 2
21%
$ 61,356,378
36%
NEFICIO COSTO
$ 61,356,378
$ 46,200,000
1.33
$ 114,061,061.78
$ 97,238,756.85
$ 85,117,959.43
$ 68,675,341.37
$ 58,387,331.03
$ 50,987,225.49
$ 32,342,896.64
$ 24,773,051.51
3 $ 19,412,047.95
2 3 4
$ 114,061,061.78
$ 68,675,341.37
$ 32,342,896.64
4
Activo 2017 2018
Activo Fijo (no corriente)
Inmovilizado Material $ - $ -
Inmovilizado Intangible $ 1,500,000.00 $ 2,650,000.00
Inmovilizado Financiero $ - $ -
Otros activos
3.69%
36.86%
59.45%
11.88% Recu
Estructura financiera 3er ao
9.30%
11.88% Recu
Fina
Fina
78.82%
2019 2020 Pasivo
Recursos Propios
$ - $ - Recursos Propios
$ 3,400,000.00 $ 3,700,000.00 Reservas / Resultados
$ - $ - Subvenciones
Financiacin a LP
Financiacin a CP
$ 6,981,410.64 $ 8,189,194.68 Proveedores
$ 309,032.76 $ 362,495.43 Deudas a CP
$ 66,839,493.31 $ 79,050,284.39 Otros
3.28 4.48
10.29 8.60
105% 143%
40% 47%
15% 0%
$ 66,923,077.87 $ 77,420,908.01
Recursos Propios
Financiacin a LP 24.31%
Financiacin a CP
59.45%
68
11.15%
Recursos Propios
nanciera 3er ao Estructura fina
11.15%
Recursos Propios
Financiacin a LP
Financiacin a CP
78.82%
88.85%
2017 2018 2019 2020
$ 35,320,314.83 $ 46,361,841.01 $ 61,112,553.55 $ 81,120,908.01
$ 20,000,000.00 $ 20,000,000.00 $ 20,000,000.00 $ 20,000,000.00
$ 15,320,314.83 $ 26,361,841.01 $ 41,112,553.55 $ 61,120,908.01
$ - $ - $ - $ -
Estructura financiera 2 ao
6.80%
Recursos Propios
24.31% Financiacin a LP
Financiacin a CP
68.90%
Estructura financiera 4 ao
11.15%
Recursos Propios
Estructura financiera 4 ao
11.15%
Recursos Propios
Financiacin a LP
Financiacin a CP
88.85%
Meses 1 2 3 4
Estacionalidad 90% 100% 95% 90%
M
$ 6,000,000.00
$ 5,000,000.00
$ 4,000,000.00
$ 3,000,000.00
$ 2,000,000.00
$ 1,000,000.00
$-
1 2 3 4 5 6
$ 1,000,000.00
$-
1 2 3 4 5 6
$ 6,000,000.00
$ 5,000,000.00
$ 4,000,000.00
$ 3,000,000.00
$ 2,000,000.00
$ 1,000,000.00
$-
1 2 3 4 5 6
5 6 7 8 9
60% 55% 70% 75% 80%
7% 6% 8% 8% 9%
$ 4,970,159.61 $ 4,555,979.64 $ 5,798,519.54 $ 6,212,699.51 $ 6,626,879.48
$ - $ - $ - $ - $ -
$ 1,474,644.19 $ 1,351,757.17 $ 1,720,418.22 $ 1,843,305.24 $ 1,966,192.25
$ 198,806.38 $ 182,239.19 $ 231,940.78 $ 248,507.98 $ 265,075.18
$ 67,542.99 $ 61,914.41 $ 78,800.16 $ 84,428.74 $ 90,057.33
$ 3,229,166.04 $ 2,960,068.87 $ 3,767,360.38 $ 4,036,457.55 $ 4,305,554.72
$ - $ - $ - $ - $ -
$ 67,542.99 $ 61,914.41 $ 78,800.16 $ 84,428.74 $ 90,057.33
$ 3,161,623.05 $ 2,898,154.46 $ 3,688,560.22 $ 3,952,028.81 $ 4,215,497.39
$ 1,008,845.22 $ 924,774.78 $ 1,176,986.09 $ 1,261,056.52 $ 1,345,126.96
$ 135,085.99 $ 123,828.82 $ 157,600.32 $ 168,857.49 $ 180,114.65
$ 2,017,691.84 $ 1,849,550.85 $ 2,353,973.81 $ 2,522,114.80 $ 2,690,255.79
$ 493,813.04 $ 452,661.96 $ 576,115.22 $ 617,266.30 $ 658,417.39
$ 32,608.70 $ 29,891.30 $ 38,043.48 $ 40,760.87 $ 43,478.26
$ 1,491,270.10 $ 1,366,997.59 $ 1,739,815.12 $ 1,864,087.63 $ 1,988,360.13
Mrgenes
5 6 7 8 9 10 11 12
5 6 7 8 9 10 11 12
Costes
5 6 7 8 9 10 11 12
10 11 12
75% 70% 60%
8% 8% 7% 100% Importe
$ 6,212,699.51 $ 5,798,519.54 $ 4,970,159.61 $ 76,209,114.00
$ - $ - $ - $ -
$ 1,843,305.24 $ 1,720,418.22 $ 1,474,644.19 42% $ 22,611,210.90
$ 248,507.98 $ 231,940.78 $ 198,806.38 6% $ 3,048,364.56
$ 84,428.74 $ 78,800.16 $ 67,542.99 2% $ 1,035,659.25
$ 4,036,457.55 $ 3,767,360.38 $ 3,229,166.04 $ 49,513,879.29
$ - $ - $ - 0% $ -
$ 84,428.74 $ 78,800.16 $ 67,542.99 2% $ 1,035,659.25
$ 3,952,028.81 $ 3,688,560.22 $ 3,161,623.05 $ 48,478,220.04
$ 1,261,056.52 $ 1,176,986.09 $ 1,008,845.22 29% $ 15,468,960.00
$ 168,857.49 $ 157,600.32 $ 135,085.99 4% $ 2,071,318.50
$ 2,522,114.80 $ 2,353,973.81 $ 2,017,691.84 $ 30,937,941.54
$ 617,266.30 $ 576,115.22 $ 493,813.04 14% $ 7,571,800.00
$ 40,760.87 $ 38,043.48 $ 32,608.70 1% $ 500,000.00
$ 1,864,087.63 $ 1,739,815.12 $ 1,491,270.10 $ 22,866,141.54
Distribucin de Costes
11 12
11 12
Coste de ventas
Costes comerciales
Costes administracin
COSTES TOTALES
11 12
ucin de Costes