Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CUENTAS
ACTIVOS
Activo Circulante
Efectivo y Bancos
Deudores (cuentas x cobrar) clientes
Inventario
Deudores varios
Total de Activos corrientes
Activo Fijo
Terrenos
Maquinaria y Equipo
Vehculos
Mobiliario y Enseres
Equipo de Cmputo
Herramientas
Mejoras a instalaciones
Total de Activos Fijos netos
Menos Depreciacin Acumulada
Total de Activos Fijos Netos
Gastos de Organizacin
Total de Otros Activos
TOTAL DE ACTIVOS
895,597.22
3,562,985.90
3,535,483.09
343,525.61
8,337,591.82
350,000.00
180,354.44
302,941.46
231,354.19
283,878.69
115,374.42
667,728.01
2,131,631.21
2,131,631.21
73,894.11
73,894.11
10,543,117.14
8.49
33.79
33.53
3.26
79.08
3.32
1.71
2.87
2.19
2.69
1.09
6.33
20.22
20.22
0.70
0.70
100
BALANCE GENERAL
12/31/2010
998,788.92
3,216,389.26
4,082,373.34
261,353.61
8,558,905.13
625,000.00
144,283.55
279,985.30
185,080.95
189,261.92
86,530.81
763,558.38
2,273,700.91
2,273,700.91
58,266.22
58,266.22
10,890,872.26
250,000.00
588,408.75
157,257.43
183,555.80
1,179,221.98
1,824,179.35
1,824,179.35
TOTAL DE PASIVOS
3,003,401.33
2.37
5.58
1.49
1.74
11.18
17.30
17.30
28.49
-
250,000.00
489,944.77
85,885.12
122,656.20
948,486.09
1,501,027.30
1,501,027.30
2,449,513.39
Capital Pagado
Reservas de Capital
Utilidades (Prdidas) Retenidas
Utilidades (Prdidas) de ejercicio
1,000,000.00
275,025.71
5,276,489.47
988,200.63
PATRIMONIO
7,539,715.81
10,543,117.14
9.48
2.61
50.05
9.37
71.51
100.00
1,000,000.00
176,344.89
6,264,690.10
1,000,323.88
8,441,358.87
10,890,872.26
9.17
29.53
37.48
2.40
78.59
5.74
1.32
2.57
1.70
1.74
0.79
7.01
20.88
20.88
0.54
0.54
100.00
2.30
4.50
0.79
1.13
8.71
13.78
13.78
22.49
-
242,722.88
3,977,458.85
4,643,717.24
325,610.95
9,189,509.92
846,148.93
144,283.55
279,985.30
185,080.95
189,261.92
86,530.81
763,558.38
2,494,849.84
2,494,849.84
58,266.22
58,266.22
11,742,625.98
1,390,000.00
218,399.64
36,789.24
55,329.47
1,700,518.35
518,891.04
518,891.04
2,219,409.39
Analisis
comparativo
2010/2009
analisis
comparartivo
2011/2010
2.07
33.87
39.55
2.77
78.26
7.21
1.23
2.38
1.58
1.61
0.74
6.50
21.25
21.25
0.50
0.50
100.00
111.52
90.27
115.47
76.08
102.65
24.30
123.66
113.75
124.59
107.37
178.57
80.00
92.42
80.00
66.67
75.00
114.35
106.66
135.38
100.00
100.00
100.00
100.00
100.00
100.00
109.73
106.66
78.85
78.85
103.30
109.73
100.00
100.00
107.82
11.84
1.86
0.31
0.47
14.48
4.42
4.42
18.90
-
100.00
83.27
54.61
66.82
80.43
556.00
44.58
42.84
45.11
179.29
82.29
82.29
34.57
34.57
81.56
90.61
9.18
1.62
57.52
9.18
77.51
100.00
1,000,000.00
176,344.89
7,265,013.98
1,081,857.72
9,523,216.59
11,742,625.98
8.52
1.50
61.87
9.21
81.10
100.00
100.00
64.12
118.73
101.23
100.00
100.00
115.97
108.15
111.96
112.82
103.30
107.82
analisis
comparativo
2011/2009
27.10
111.63
131.35
94.79
110.22
241.76
80.00
92.42
80.00
66.67
75.00
114.35
117.04
117.04
78.85
78.85
111.38
556.00
37.12
23.39
30.14
144.21
28.45
28.45
73.90
100.00
64.12
137.69
109.48
126.31
111.38
EMPRESA MODELO A
ESTADO DE RESULTADOS
(Cifras en $)
ESTADO DE RESULTADOS
ENERO-DICIEMBRE
2,009 % VENTAS
Ventas
15,769,467.12
VENTAS BRUTAS
15,769,467.12
VENTAS NETAS
15,769,467.12
COSTO DE VENTAS
13,827,523.07
UTILIDAD BRUTA
1,941,944.05
100.00
100.00
100.00
87.69
12.31
ESTADO DE
RESULTADOS
ENERO-DICIEMBRE
2,010
11,796,441.06
11,796,441.06
11,796,441.06
9,979,974.90
1,816,466.16
GASTOS DE OPERACIN
Gasto de Administraci{on y Ventas
684,908.28
684,908.28
UTILIDAD EN OPERACIN
1,257,035.77
Ingresos Financieros
21,554.53
21,554.53
Gastos Financieros
290,389.67
290,389.67
(268,835.14)
988,200.63
306,342.20
UTILIDAD NETA
681,858.43
4.34
4.34
7.97
0.14
0.14
1.84
1.84
(1.70)
6.27
1.94
4.32
-
621,125.44
621,125.44
1,195,340.72
17,361.80
17,361.80
212,378.64
212,378.64
(195,016.84)
1,000,323.88
310,100.40
690,223.48
ESTADO DE
RESULTADOS
COMPARATIVO ENERO-DICIEMBRE
-DICIEMBRE
% VENTAS
100.00
100.00
100.00
84.60
15.40
5.27
5.27
10.13
0.15
0.15
1.80
1.80
(1.65)
8.48
2.63
5.85
-
10/09 comp.
2,011 % VENTAS
74.80558
74.80558
74.80558
72.17471
93.53854
11,389,128.12
90.68739
90.68739
385,892.79
95.09202
1,573,736.21
80.54827
80.54827
19,329.85
73.13574
73.13574
511,208.34
72.54142
(491,878.49)
11,389,128.12
11,389,128.12
9,429,499.12
1,959,629.00
385,892.79
19,329.85
511,208.34
101.22680
1,081,857.72
101.22680
335,375.89
101.22680
746,481.83
100.00
100.00
100.00
82.79
17.21
3.39
3.39
13.82
0.17
0.17
4.49
4.49
(4.32)
9.50
2.94
6.55
-
COMPARATIVO
11/10 con resp
ventas
96.54715
96.54715
96.54715
94.48420
107.88139
62.12800
62.12800
131.65587
111.33552
111.33552
240.70610
240.70610
252.22360
108.15074
108.15074
108.15074
COMPARATIVO
11/09 comprar
72.22266
72.22266
72.22266
68.19370
100.91068
56.34226
56.34226
125.19423
89.67883
89.67883
176.04219
176.04219
182.96659
109.47754
109.47754
109.47754
INVENTARIO
PROVEEDORES
AL DE TRABAJO OPERATIVO
FORMULA
DVPC = SALDO CLIENTES /(VTA CR./360)
V. PROMEDIO)
DVPC
SALDO
VENTAS
% DE VTA
CLIENTES
TOTALES
CREDITO
2009
3,562,985.90
15,769,467.12
75%
2010
3,216,389.26
11,796,441.06
75%
2011
3,977,458.85
11,389,128.12
75%
ROTACION
COSTO
INVENTARIO
INVENTARIO
INVENTARIO
VENTAS
INICIAL
FINAL
2009
13,827,523.07
3,535,483.09
3,535,483.09
2010
9,979,974.90
3,535,483.09
4,082,373.34
2011
9,429,499.12
4,082,373.34
4,643,717.24
PROVEEDORES
SALDO
PROVEEDORES
COSTO
VENTAS
DIAS
AO COMERCIAL
2009
588,408.75
13,827,523.07
360
2010
489,944.77
9,979,974.90
360
2011
218,399.64
9,429,499.12
360
N DE RAZONES FINANCIERAS
VENTA
DIAS
VENTA
DIAS DE LA CUENTA
DIAS SEGN
AL CREDITO
AL AO
PRO. DIARIA
CLIENTES
POLITICA
11,827,100.34
360.00
32,853.06
108.4521892
32
8847330.795
360
24575.91888
130.875646
32
8541846.09
360
23727.35025
167.6318176
32
INVENTARIO
ROTACION
DIAS
EN EL AO
COMERCIAL
PROMEDIO
DIAS
ROTACION
INVENTARIO
SEGN POLITICA
3,535,483.09
3.91107
360
92.04641395
3,808,928.22
2.620153055
360
137.3965537
4,363,045.29
2.161219628
360
166.5726127
PROMEDIO DE
COSTO VTAS DIARIO
DIAS DE PAGO
PROVEEDORES
DIAS SEGN
POLITICA
38,409.79
15.3192404
40
27722.1525
17.67340289
40
26193.05311
8.33807495
40
VARIACION
valor cartera
valor en
REAL-POLITICA
politica
Exceso
76.45218922
1,051,297.81
2,511,688.09
98.87564605
786,429.40
2,429,959.86
135.6318176
759,275.21
3,218,183.64
VARIACION
REAL -POLITICA
-4.08893
-5.379846945
-5.838780372
VARIACION
REAL - POLITICA
1728440.384
0
1247496.863
0
1178687.39
SALDO IDEAL
PROVEEDORES
1,807,042.71
2,834,876.48
3,465,029.85
CREDITO NO
APROVECHADO
-24.6807596
1536391.452 -
947,982.70
-22.32659711
1108886.1 -
618,941.33
-31.66192505
1047722.124 -
829,322.48
7,512,535.98