Documentos de Académico
Documentos de Profesional
Documentos de Cultura
2012
RD$
890,000.00
10,000.00
2,300,000.00
Variaciones
2010
RD$
2012-2011
RD$
2012-2010
RD$
3.68
0.04
9.50
990,000.00
10,000.00
4,200,000.00
4.18
0.04
17.72
692,000.00
8,000.00
2,700,000.00
3.80
0.04
14.84
-100,000.00
0.00
-1,900,000.00
-20.00
0.00
-380.00
198,000.00
2,000.00
-400,000.00
1,500,000.00
4,400,000.0
700,000.00
20.66
6.20
18.18
2.89
3,900,000.00
900,000.00
4,100,000.00
500,000.00
16.46
3.80
17.30
2.11
3,700,000.00
700,000.00
3,700,000.00
300,000.00
20.33
3.85
20.33
1.65
1,100,000.00
600,000.00
300,000.00
200,000.00
220.00
120.00
60.00
40.00
1,300,000.00
800,000.00
700,000.00
400,000.00
200,000.00
2,100,000.00
6,400,000.00
300,000.00
400,000.00
0.83
8.68
26.45
1.24
1.65
300,000.00
2,400,000.00
5,700,000.00
200,000.00
500,000.00
1.27
10.13
24.05
0.84
2.11
100,000.00
1,800,000.00
4,200,000.00
100,000.00
200,000.00
0.55
9.89
23.08
0.55
1.10
-100,000.00
-300,000.00
700,000.00
100,000.00
-100,000.00
-20.00
-60.00
140.00
20.00
-20.00
100,000.00
300,000.00
2,200,000.00
200,000.00
200,000.00
24,200,000.00
100.00
23,700,000.00
100.00
18,200,000.00
100
500,000.00
100.00
6,000,000.00
42.55
34.04
1.28
6.38
1.91
11.91
3.40
(1.49)
100.00
5,000,000.00
2,000,000.00
100,000.00
300,000.00
-100,000.00
-800,000.00
-800,000.00
-600,000.00
5,100,000.00
98.04
39.22
1.96
5.88
-1.96
-15.69
-15.69
-11.76
100.00
10,000,000.00
2,000,000.00
300,000.00
500,000.00
200,000.00
2,600,000.00
700,000.00
-800,000.00
15,500,000.00
5,000,000.00
25,000,000.00
30,000,000.00
18,000,000.00
900,000.00
3,500,000.00
1,100,000.00
8,200,000.00
2,300,000.00
(1,500,000.00)
62,500,000.00
24,000,000.00
48.00
28.80
1.44
5.60
1.76
13.12
3.68
-2.40
100.00
1,000,000.00
25,000,000.00
16,000,000.00
800,000.00
3,200,000.00
1,200,000.00
9,000,000.00
3,100,000.00
(900,000.00)
57,400,000.00
13,000,000.00
43.55
27.87
1.39
5.57
2.09
15.68
5.40
-1.57
100.00
0.00
20,000,000.00
16,000,000.00
600,000.00
3,000,000.00
900,000.00
5,600,000.00
1,600,000.00
(700,000.00)
47,000,000.00
0.00
600,000.00
500,000.00
400,000.00
1,700,000.00
18.75
15.63
12.50
53.13
500,000.00
600,000.00
400,000.00
1,300,000.00
17.86
21.43
14.29
46.43
400,000.00
400,000.00
200,000.00
850,000.00
21.62
21.62
10.81
45.95
100,000.00
-100,000.00
0.00
400,000.00
25.00
-25.00
0.00
100.00
200,000.00
Total Diferidos
3,200,000.00
100.00
2,800,000.00
100.00
1,850,000.00
100.00
400,000.00
100.00
1,350,000.00
5,050,000.00
5,000,000.00
3,000,000.00
2,000,000.00
5,000,000.00
5,000,000.00
5,000,000.00
16.81
16.64
9.98
6.66
16.64
16.64
16.64
3,000,000.00
3,000,000.00
3,000,000.00
3,000,000.00
1,000,000.00
2,000,000.00
1,000,000.00
18.75
18.75
18.75
18.75
6.25
12.50
6.25
30,050,000.00
100.00
16,000,000.00
Total Activos
115,900,000.00
107,900,000.00
Pasivos y patrimonio
Cuentas por Pagar Proveedores
Documentos por Pagar Corto Plazo
Doc. Por Pagar Descontados
Cuentas por Pagar Accionistas
Cuentas Porgar Func. y Emps.
Impuestos Por Pagar.
Gastos Acum. Por Pagar
10,000,000.00
10,900,000.00
8,000,000.00
5,000,000.00
2,000,000.00
5,000,000.00
5,000,000.00
21.79
23.75
17.43
10.89
4.36
10.89
10.89
45,900,000.00
100.00
40,000,000.00
80,050,000.00
7,000,000.00 23.411371
7,900,000.00
26.42
5,000,000.00
16.72
2,000,000.00
6.69
1,000,000.00
3.34
3,000,000.00
10.03
4,000,000.00
13.38
29,900,000.00
50,000,000.00
100,000.00
200,000.00
850,000.00
100.00
25,000,000.00
100.00
4,950,000.00
5,900,000.00
5,000,000.00
3,000,000.00
-3,000,000.00
0.00
0.00
15,850,000.00
Total Pasivos
Capital Social
Ulidads Reteniadas
Total Capital
Total Pasivos y Capital
85,900,000.00
27,000,000.00
3,000,000.00
90.00
10.00
30,000,000.00
100.00
115,900,000.00
79,900,000.00
26,000,000.00
2,000,000.00
92.86
7.14
55,050,000.00
24,000,000.00
1,000,000.00
96.00
4.00
1,000,000.00
1,000,000.00
28,000,000.00
100.00
25,000,000.00
100.00
2,000,000.00
107,900,000.00
50.00
50.00
100.00
3,000,000.00
2,000,000.00
5,000,000.00
80,050,000.00
2012
Detalle
Ingresos por Ventas
Ingresos por part. en sub.
Otros ingresos
Total ventas
Costos de ventas
Utilidad Bruta en ventas
Gastos operacionales
Gastos de ventas
Gastos Advos. Y generales.
Total Gastos de Operacin
Utilidad en operaciones
Otros Ingesos y Gastos
Otros ingresos
intereses s/ prstamos
Otros gastos
Total Otros ingresos/ Gastos
Ut. antes de Imp. Sobre la Renta
Impuesto Sobre la Renta
Utilidad neta .
Estados de Resultados
Grupo Empresarial Caribeo, S.A.
Ao terminado el 31 de Diciembre de
2011
Variaciones
2010
RD$
32,175,000.00
121,992.00
453,008.00
32,750,000.00
(13,012,500.00)
19,737,500.00
%
98.24
0.37
1.38
100.00
RD$
30,300,000.00
0.00
575,000.00
30,875,000.00
(12,200,000.00)
18,675,000.00
%
98.14
0.00
1.86
(1,360,000.00)
(1,460,000.00)
(2,820,000.00)
16,917,500.00
48.23
51.77
100.00
(1,230,000.00)
(1,287,500.00)
(2,517,500.00)
16,157,500.00
48.86
51.14
100.00
(1,288,000.00)
(1,368,000.00)
(2,656,000.00)
12,954,000.20
23,000.00
(163,300.00)
(11,500.00)
(15.15)
107.58
7.58
11,500.00
(82,800.00)
(34,500.00)
(10.87)
78.26
32.61
(151,800.00)
16,765,700.00
(5,029,710.00)
11,735,990.00
100.00
142.86
(42.86)
100.00
(105,800.00)
16,051,700.00
(4,815,510.00)
11,236,190.00
100.00
142.86
(42.86)
100.00
100.00
RD$
28,140,000.00
97,593.60
362,406.60
28,600,000.20
(12,990,000.00)
15,610,000.20
10,735,990.00
270,000
60 dias
3,000.00
43.67
%
100.00
6.51
(6.51)
48.49
51.51
100.00
(130,000.00)
(172,500.00)
(302,500.00)
760,000.00
42.98
57.02
100.00
(72,000.00)
(92,000.00)
(164,000.00)
3,963,499.80
18,400.00
(130,640.00)
(9,200.00)
(15.15)
107.58
7.58
11,500.00
(80,500.00)
23,000.00
(25.00)
175.00
(50.00)
4,600.00
(32,660.00)
(2,300.00)
(121,440.00)
12,832,560.20
(3,849,768.06)
8,982,792.14
100.00
(46,000.00)
714,000.00
(214,200.00)
499,800.00
100.00
142.86
(42.86)
100.00
142.86
(42.86)
(30,360.00)
3,933,139.80
(1,179,941.94)
2,753,197.86
10,236,190.00
260,000
8,482,792.00
240,000
2,850.00
43.22
2,750.00
37.43
%
98.39
0.34
1.27
2012-2010
RD$
1,875,000.00
121,992.00
(121,992.00)
1,875,000.00
(812,500.00)
1,062,500.00
Datos adicionales:
Dividendo pagados
Cuota sociales en Crculacin
Poltica de Crdito
Valor en del Mercado por accion
utilidades por accion
2012-2011
100.00
100.00
100.00
RD$
4,035,000.00
24,398.40
90,601.40
4,149,999.80
(22,500.00)
4,127,499.80
800,000,000.00
300,000.00
70
42,000.00
75,000,000.00
200,000.00
aciones
2-2010
%
3.30
0.03
-6.67
21.67
13.33
11.67
6.67
1.67
5.00
36.67
3.33
3.33
100.00
2011-2010
RD$
298,000.00
2,000.00
1,500,000.00
5.42
0.04
27.27
200,000.00
200,000.00
400,000.00
200,000.00
3.64
3.64
7.27
3.64
200,000.00
600,000.00
1,500,000.00
100,000.00
300,000.00
3.64
10.91
27.27
1.82
5.45
5,500,000.00
100.00
64.52
12.90
1.94
3.23
1.29
16.77
4.52
-5.16
100.00
5,000,000.00
0.00
200,000.00
200,000.00
300,000.00
3,400,000.00
1,500,000.00
-200,000.00
10,400,000.00
1.92
1.92
2.88
32.69
14.42
-1.92
100.00
14.81
7.41
14.81
62.96
100,000.00
200,000.00
200,000.00
450,000.00
10.53
21.05
21.05
47.37
100.00
950,000.00
31.23
37.22
31.55
18.93
-18.93
0.00
0.00
100.00
48.08
100.00
1,950,000.00 -1,300.00
2,900,000.00 -1,933.33
2,000,000.00 -1,333.33
0.00
0.00
-4,000,000.00 2,666.67
-2,000,000.00 1,333.33
-1,000,000.00 666.67
-150,000.00
100.00
60.00
40.00
100.00
2,000,000.00
1,000,000.00
66.67
33.33
3,000,000.00
100.00
aciones
2011-2010
%
97.23
0.59
2.18
100.00
RD$
%
2,160,000.00 94.945063
(97,593.60) -4.289829
212,593.40 9.3447657
2,274,999.80
100
790,000.00
3,064,999.80
43.90
56.10
100.00
58,000.00 41.877256
80,500.00 58.122744
138,500.00
100
3,203,499.80
-15.15
107.58
7.58
(6,900.00) -44.11765
47,840.00 305.88235
(25,300.00) -161.7647
100.00
142.86
-42.86
100.00
15,640.00
100
3,219,139.80 142.85714
(965,741.94) -42.85714
2,253,397.86
100
MEDIDAS DE DESEMPEO
A
RAZONES DE RENTABILIDAD
1
RAZONES DE CRECIMIENTOS
1
2
RAZONES DE EVALUACIN
1
2
3
4
5
II
Razones
2012/2011
38.08
III
RAZONES DE APALANCAMIENTO
RAZONES DE LIQUIDZ
1
Razones
2012/2010
94.77
2011/2010
141.50