Documentos de Académico
Documentos de Profesional
Documentos de Cultura
BALANCE GENERAL
Expresado en pesos
julio de 2011
%/ACT
Jul-10
%/ACT
ACTIVO
julio de 2011
Jul-10
PASIVO Y PATRIMONIO
ACTIVO CORRIENTE
253,450,637
89.40%
156,769,437
77.79%
PASIVO EXIGIBLE
Prestamos Bancarios
EFECTIVO
Deudores Comerciales
Anticipo (proveedores e
impuestos)
Deudores Diversos
55.54%
32,910,589
11,940,501
4.21%
4,839,638
12,814,978
4.52%
3,475,993
191,928,367
67.70%
80,019,159
39.71%
10
20,319,892
7.17%
17,025,580
87,274,337
30.78%
35,681,651
17.71%
Obligaciones Laborales 25
36,145,095
12.75%
14,255,412
279,202,704
98.48%
0.00%
115,700,810
57.41%
11
Acreedores Varios
12
29,513,846
10.41%
102,372
Provisiones 26
13
46,560,996
16.42%
39,966,076
11,671,601
4.12%
8,916,850
3.15%
1,448,466
0.00%
TOTAL PASIVO
335,333,283
118.28%
114,024,126
PATRIMONIO
-51,834,374
-18.28%
87,504,408
33,200,000
11.71%
33,200,000
1,508,100
0.53%
1,508,100
y
4
OTROS ACTIVOS
22,912,422
8.08%
7,135,851
2.52%
26,322,256
13.06%
18,436,841
9.15%
Intangibles
1,885,851
0.67%
3,734,247
1.85%
5,250,000
1.85%
14,702,594
7.30%
283,498,910
100.00%
201,528,534
100.00%
68,080,829
24.01%
49,479,434
-216,157,070
-76.25%
-58,216,894
9,238,072
3.26%
9,238,072
83,142,652
29.33%
83,142,652
Dividendos Pagados
-30,846,956
-0.11
-30,846,956
283,498,909
100.00%
201,528,534
CUENTAS DE ORDEN
157,449,524
20.38%
TOTAL ACTIVOS
114,024,126
41,068,627
ACTIVO FIJO
maquinaria
118.28%
-9.08%
0.00%
Proveedores
335,333,283
-25,752,067
TOTAL DEUDORES
Propiedades,
equipo (neto)
%/PAS + PATR
CUENTAS DE ORDEN
%/PAS +
ESTADO DE RESULTADOS
PATR
Expresado en pesos
56.58%
julio de 2011
16.33%
%/ING
Acumulado
%/ING
julio de 2011
2.40%
Acumulado
%/ING
Julio de 2010
1.72%
8.45%
VENTAS
7.07%
0.05%
19.83%
Ventas netas
15
Otros Ingresos
TOTAL INGRESOS
98,522,603
100%
737,285,529
100%
608,461,568
100%
0%
0%
98,522,603
100%
737,285,529
100%
608,461,568
100%
-33,562,494
-34%
-233,468,187
-32%
-195,209,193
-32%
0%
0.72%
0.00%
56.58%
43.42%
GASTOS DE OPERACIN:
16
17
-92,810,720
-94%
-686,031,138
-93%
-401,897,175
-66%
-126,373,214
-128%
-919,499,325
-125%
-597,106,368
-98%
-27,850,611
-28%
-182,213,796
-25%
11,355,200
2%
Gastos No operacionales
18
-2,162,763
-2%
-46,577,617
-6%
-75,142,346
-12%
Ingresos No Operacionales
19
0%
12,634,343
2%
8,752,740
1%
-30,013,374
-30%
-216,157,070
-29%
-55,034,406
-9%
0%
0%
-2,415,130
0%
-30,013,374
-30%
-216,157,070
-29%
-57,449,536
-9%
16.47%
0.75%
24.55%
-28.89%
4.58%
41.26%
100.00%
TECNOFACTOR S.A.
ESTADO DE RESULTADOS POR CENTRO DE COSTOS JUNIO DE 2011
Expresado en pesos
LOS ADMON
1
FENIX
THE A - TEM
KOOL
VENTAS
Ventas netas
43,381,892
20,050,880
13,060,320
Otros Ingresos
1,040,000
TOTAL INGRESOS
1,040,000
43,381,892
20,050,880
13,060,320
-30,644,810
-20,944,328
-19,418,542
-14,745,491
-17,857,158
-51,589,138
-19,418,542
-14,745,491
-17,857,158
-50,549,138
23,963,350
5,305,389
-4,796,838
Gastos No operacionales
-11,400,408
-3,108,400
23,963,350
2,196,989
-4,796,838
GASTOS DE OPERACIN:
Ingresos No operacionales
DISTRIBUCION CC ADMINISTRATIVO
-7,433,946
-14,867,891
-10,531,423
-10,531,423
-7,433,946
9,095,459
-8,334,434
-15,328,261
DE 2011
TOTAL MES
C&C
Jun-11
53,951,968
130,445,060
1,040,000
53,951,968
131,485,060
0
0
0
-1,813,600
-32,458,410
-24,838,481
-97,804,000
-26,652,081
-130,262,410
0
27,299,887
1,222,650
-778,438
-15,287,246
12,555
12,555
0
26,534,004
-14,052,041
-18,584,864
-61,949,546
7,949,140
-14,052,041