Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Flujo de Efectivo
Flujo de Efectivo
BALANCE GENERAL
AL 31 DE JUNIO 2011 Y 2010
CUENTAS
ACTIVO
Activo Corriente
Disponibilidades
cuentas por cobrar comerciales, neto
otras cuentas por cobrar
anticipo a proveedores
inventarios
gastos anticipados
TOTAL ACTIVO CORRIENTE
Activo no corriente
inversiones permanentes
otras cuentas por cobrar
anticipo a proveedores
activo fijo, neto
gastos diferidos
TOTAL ACTIVO NO CORRRIENTE
TOTAL DEL ACTIVO
CUENTAS DE ORDEN DEUDORAS
2010
2011
23,401,166
30,307,091
164,134,291
86,657,024
558,220,990
13,136,014
875,856,576
2,460,083
14,332,300
192,562,187
46,568,228
1,070,532,972
17,950,640
1,344,406,410
903,400.00
2,153,315.00
3,624,262.00
283,164,428.00
43,622.00
289,889,027.00
840,095.00
1,192,184.00
3,370,293.00
258,751,043.00
264,153,615.00
1,165,745,603.00
1,608,560,025.00
288,176,206.00
251,759,176.00
156,977,680
449,570,365
75,988,946
15,703,849
3,048,542
701,289,382
2,130,950 4,532,012
6,662,962
545,982,001
524,826,428
31,245,790
460,372
1,102,514,591
3,841,609
3,841,609
TOTAL PASIVO
707,952,344
1,106,356,200
301,274,000
86,794,200
14,887,829
6,616,025
301,274,000
86,794,200
15,025,429
8,847,399
resultados acumulados
48,221,205
TOTAL DEL PATRIMONIO NETO DE LOS ACCIONISTAS457,793,259
90,262,797
502,203,825
1,608,560,025
288,176,206
CAPITAL DE TRABAJO
T.C
6.9
251,759,176
174,567,194.00
241,891,819.00
25,299,593.33
35,056,785.36
BALANCE GENERAL
AL 31 DE JUNIO 2011 Y 2010
ANALISIS DINAMICO
ABSOLUTO
-
20,941,083
15,974,791
28,427,896
40,088,796
512,311,982
4,814,626
468,549,834
63,305
961,131
253,969
24,413,385
43,622
25,735,412.00
RELATIVO
I
2010
2011
-851%
-111%
15%
-86%
48%
27%
35%
2%
3%
14%
7%
48%
1%
75%
0%
1%
17%
4%
92%
2%
84%
-8%
-81%
-8%
-9%
#DIV/0!
-10%
0.08%
0.18%
0.31%
24.29%
0.00%
25%
0.07%
0.10%
0.29%
22.20%
0.00%
16%
100%
100%
71.25%
14.34%
#VALUE!
49.74%
-562.19%
36.39%
13.47%
38.57%
6.52%
1.35%
0.26%
60.16%
33.94%
32.63%
#VALUE!
1.94%
0.03%
68.54%
#VALUE!
-17.97%
-73.44%
0.18%
0.39%
0.57%
#VALUE!
0.24%
0.24%
398,403,856
36.01%
60.73%
68.78%
137,600
2,231,374
0.00%
0.00%
0.92%
25.22%
25.84%
7.45%
1.28%
0.57%
18.73%
5.40%
0.93%
0.55%
E
E
E
442,814,422.00
ANALISIS DE ESTRUCTURA
389,004,321
75,256,063
#VALUE!
15,541,941
2,588,170
401,225,209
#VALUE!
690,403
2,821,353
0.25
42,041,592
44,410,566
46.58%
8.84%
4.14%
39.27%
5.61%
31.22%
442,814,422
27.53%
100.00%
100.00%
PAGINA 141
2011
1,077,673,062
-950,654,009
127,019,053
I
E
-64,359,822
-4,977,932
57,681,299
e
e
229
6,741,232
2,987,075
20,146,450
87,556,285
-6,925,668
-2,180,722
78,449,895
-28,039,329
50,410,566
-6,000,000
44,410,566
I
I
E
E
E
E
Bs
23,401,166.00
975,749,029.00
857,134,188.00
28,131.00
8,002,497.00
8,263,290.00
75,256,063.00
2,588,170.00
63,305.00
24,413,385.00
655,331,000.00
45,726,498.00
3,958,203.00
6,729,090.00
1,344,507.00
38,467,208
1,592,499.00
512,311,982.00
40,088,796.00
4,814,626.00
253,969.00
43622
343,819,195.00
CALCULO DE LAS VENTAS AL CONTADO
resultado
disponibilidad 2011
diferencia
ventas 2010
ventas al contado
343,819,195.00
2,460,083.00
341,359,112.00
857,134,188.00
515,775,076.00
Bs
23,401,166.00
634,389,917.00
515,775,076.00
28,131.00
8,002,497.00
8,263,290.00
75,256,063.00
2,588,170.00
63,305.00
24,413,385.00
655,331,000.00
45,726,498.00
3,958,203.00
6,729,090.00
1,344,507.00
38,467,208
1,592,499.00
512,311,982.00
40,088,796.00
4,814,626.00
253,969.00
43622
2,460,083.00