Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Comp 2010-2011
Comp 2010-2011
NIT. 900.168.679-7
BALANCE GENERAL AL 31 DE DICIEMBRE DE 2010 COMPARADO CON EL 31 DE D
DIC-31-2010
VALOR
%/ ACTIVO
ACTIVOS
ACTIVO CORRIENTE
1105
1110
1305
1312
1325
1330
1355
Caja
449,555
0.21%
Bancos
113,828,083
53.59%
Clientes
9,380,407
4.42%
Prestamos a particulares
Cuentas por cobrar socios
Anticipos y avances
Anticipos de impuesto de renta y complementarios
6,000,000
2.82%
2,030,000
0.96%
1,070,000
0.50%
33,678,483
15.85%
166,436,528
78.35%
0.00%
Equipo de Oficina
9,425,080
4.44%
7,100,000
3.34%
ACTIVOS FIJOS
Construcciones y edificaciones
1524
1528
1532
1540
1592
10,340,998
4.87%
Vehiculos
58,553,000
27.56%
(39,432,586)
45,986,492
-18.56%
21.65%
212,423,020
100.00%
Proveedores
63,524,406
29.90%
33,802,686
15.91%
18,216,173
8.58%
0.00%
2,319,409
117,862,674
1.09%
55.48%
117,862,674
55.48%
65,000,000
30.60%
4,136,022
1.95%
PASIVOS
PASIVO CORRIENTE
2205
2615
2335
2355
2365
(72,363,963)
-34.07%
97,788,287
94,560,346
46.03%
44.52%
212,423,020
100.00%
MEDICIPS EU
T. 900.168.679-7
E 2010 COMPARADO CON EL 31 DE DICIEMBRE DE 2011
DIC-31-2011
VALOR
%/ ACTIVO
39,750
0.02%
Aumento o (Disminucin)
VALOR
%
(409,805) -1030.97%
16,036,705
7.95%
(97,791,378)
44,011,936
21.83%
34,631,529
-609.80%
78.69%
6,000,000
2.98%
0.00%
2,030,000
1.01%
0.00%
0.00%
(1,070,000)
36,234,615
17.97%
2,556,132
104,353,006
51.76%
(62,083,522)
-59.49%
67,000,000
33.23%
67,000,000
100.00%
9,425,080
4.67%
0.00%
7,100,000
3.52%
0.00%
10,340,998
5.13%
0.00%
58,553,000
29.04%
0.00%
(55,163,338)
97,255,740
-27.36%
48.24%
(15,730,752)
51,269,248
28.52%
52.72%
201,608,746
100.00%
(10,814,274)
-5.36%
32,030,406
15.89%
(31,494,000)
-98.33%
33,802,686
16.77%
23,338,232
11.58%
5,122,059
0.00%
461,069
89,632,393
0.23%
44.46%
(1,858,340)
(28,230,281)
-403.05%
-31.50%
89,632,393
44.46%
(28,230,281)
-31.50%
65,000,000
32.24%
0.00%
4,136,022
2.05%
0.00%
(8,298,676)
#DIV/0!
7.05%
0.00%
21.95%
#DIV/0!
-4.12%
64,065,287
-771.99%
51,139,007
111,976,353
25.37%
55.54%
(46,649,280)
17,416,007
-91.22%
15.55%
201,608,746
100.00%
(10,814,274)
-5.36%
MEDICIPS E U
NIT. 900.168.679-7
ESTADO DE RESULTADO DEL 1 DE ENERO AL 31 DE DICIEMBRE DE 2010
COMPARADO CON EL 1 DE ENERO AL 31 DE DICIEMBRE DE 2011
2,010
VALOR
%/ING.
Ingresos Operacionales
Costo de Medicamentos
Utilidad Bruta
889,893,468
(193,986,728)
100.00%
2,011
VALOR
%/ING.
873,859,587
100.00%
695,906,740
78.20%
672,746,616
76.99%
224,147,233
0
27,260,000
40,000
3,506,912
264,474,648
3,600
35,676,900
0
15,192,569
18,100
0
3,600,000
5,966,044
489,300
0
7,296,150
1,287,245
843,738
2,097,525
591,899,964
25.19%
0.00%
3.06%
0.00%
0.39%
29.72%
0.00%
4.01%
0.00%
1.71%
0.00%
0.00%
0.40%
0.67%
0.05%
0.00%
0.82%
0.14%
0.09%
0.24%
66.51%
239,769,252
52,483
28,200,000
0
3,506,912
287,534,946
0
25,229,010
29,000
15,730,752
132,600
548,700
3,600,000
4,053,301
578,200
150,000
5,327,270
1,167,475
0
1,724,862
617,334,763
27.44%
0.01%
3.23%
0.00%
0.40%
32.90%
0.00%
2.89%
0.00%
1.80%
0.02%
0.06%
0.41%
0.46%
0.07%
0.02%
0.61%
0.13%
0.00%
0.20%
70.64%
Ingresos no operacionales
Recuperaciones
Diversos
TOTAL INGR NO OPERACIONALES
0
43,476
43,476
0.00%
0.00%
0.00%
4,000,000
293,506
4,293,506
0.46%
0.03%
0.49%
Gastos No Operacionales
Gastos y comisiones bancarias
Gravamen a los mvtos financ
Ajuste al peso
Gastos no deducibles de soporte
1,116,494
2,956,523
1,377
2,187,571
0.13%
0.33%
0.00%
0.25%
912,644
3,719,767
1,262
3,932,679
0.10%
0.43%
0.00%
0.45%
6,261,965
0.72%
8,566,352
0.98%
97,788,287
11.19%
51,139,007
5.85%
Gastos Operacionales
Honorarios
Impuestos gravamenes y tasas
Arrendamientos
Contribuciones y a filiaciones
Seguros
Servicios
Legales
Mantenimiento y reapraciones
Gastos de viajes
Depreciaciones
Materiales repuest y accesorios
Peajes
Combustibles
Papeleria y Fotocopias
Casino y restaurante
Mtto y reparaciones vehiculos
Servicios pblicos
Elementos de aseoy cafeteria
Activos de menor cuantia
Recoleccion desechos hospitalarios
TOTAL GASTOS OPERACIONALES
97,788,287
11.19%
51,139,007
5.85%
Aumento o Disminucion
VALOR
%
(16,033,881)
100.00%
(7,126,243)
44.44%
(23,160,124)
144.44%
15,622,019
52,483
940,000
(40,000)
0
23,060,298
(3,600)
(10,447,890)
29,000
538,183
114,500
548,700
0
(1,912,743)
88,900
150,000
(1,968,880)
(119,770)
(843,738)
(372,663)
25,434,799
-97.43%
-0.33%
-5.86%
0.25%
0.00%
-143.82%
0.02%
65.16%
-0.18%
-3.36%
-0.71%
-3.42%
0.00%
11.93%
-0.55%
-0.94%
12.28%
0.75%
5.26%
2.32%
-158.63%
4,000,000
250,030
4,250,030
-24.95%
-1.56%
-26.51%
(203,850)
763,244
(115)
1,745,108
1.27%
-4.76%
0.00%
-10.88%
2,304,387
-14.37%
(46,649,280)
290.94%
(46,649,280)
290.94%