Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ACTIVO
NOTAS
2009
2010 HORIZONTAL
ACTIVO CORRIENTE
90,140,986
31,504,908
-65.05%
Disponible
90,140,986
31,504,908
-65.05%
291,086,304
25,414,618
84.52%
182.41%
135,789,098
129,882,588
537,116,713
71,773,774
271,263
291,056,410
177,760,331
2,068,903
349,108
-6,163,076
678,602,719
566,944,423
47,432,736
64,225,560
1,172,623,842
125,954,438
802,669,404
244,000,000
72.80%
-77.78%
1592.23%
279.91%
1,059,830,009
1,741,245,463
64.29%
14,359,827
1,500,000
9,225,000
2,661,714
4,982,607
-4,009,494
19,960,648
1,500,000
12,240,741
3,973,670
10,795,793
-8,549,556
39.00%
0.00%
32.69%
49.29%
116.67%
113.23%
14,359,827
19,960,648
39.00%
DEUDORES
Clientes
Cuentas por Cobrar a Socios
Anticipos y Avances
Anticipo de Impuestos y Contribuciones
Promesas de Compraventa
Cuentas por Cobrar a trabajadores
Provisiones
INVENTARIOS
Obras de Construccin en curso
Bienes raices para la venta
Terrenos
114.34%
36.86%
ACTIVO FIJO
OTROS ACTIVOS
DIFERIDOS
Cargos Diferidos
Amortizacin Acumulada
CUENTAS DE ORDEN
Promesas Compra-venta
cheques postfechados
1,844,954
5,117,600
-3,272,646
-100.00%
-100.00%
-100.00%
1,844,954
-100.00%
$ 1,076,034,790
$ 1,761,206,111
63.68%
1,393,300,000
1,268,268,842
-8.97%
6
9,980,000
1,278,248,842
PASIVO Y PATRIMONIO
PASIVO
PASIVO CORRIENTE
Obligaciones Financieras
Proveedores
Cuentas Corrientes Comerciales
Costos y Gastos por Pagar
Deudas con accionistas o socios
Retencin en la fuente
Retenciones y Aportes de Nmina
Acreedores Varios
Impuestos Gravamenes y Tasas
Obligaciones Laborales
Pasivos y Estimados y Provisiones
460,192,809
248,581,081
29,492,894
5,988,822
98,450,612
51,853,446
2,447,549
2,179,774
340,000
4,480,008
16,378,623
-
1,060,682,202
599,480,219
69,611,610
2,172,822
103,075,810
3,734,700
8,163,875
2,483,955
170,973,495
14,060,050
18,609,987
68,315,679
130.49%
141.16%
136.03%
-63.72%
4.70%
-92.80%
233.55%
13.95%
50186.32%
213.84%
13.62%
460,192,809
1,060,682,202
130.49%
OTROS PASIVOS
Anticipos y Avances recibidos
Fondos para Garantia
Retenciones a terceros
Diversos
Ingresos recibidos para terceros
TOTAL OTROS PASIVOS
478,371,776
320,292,785
143,498,546
3,256,306
11,324,139
15.22%
39.05%
-47.79%
201.25%
85.84%
478,371,776
551,192,093
445,364,936
74,926,513
9,809,660
21,045,248
45,736
551,192,093
938,564,586
1,611,874,296
71.74%
130,000,000
988,125
2,065,737
4,416,342
130,000,000
988,125
6,502,073
11,841,617
0.00%
0.00%
214.76%
168.13%
137,470,204
149,331,815
8.63%
1,076,034,790
1,761,206,111
63.68%
1,393,300,000
1,268,268,842
-8.97%
7
8
9
10
TOTAL PASIVO
15.22%
PATRIMONIO
Capital Social
Revalorizacin del Patrimonio
Resultado de Ejercicios Anteriores
Resultado del ejercicio
TOTAL PATRIMONIO
TOTAL PASIVO Y PATRIMONIO
11
CUENTAS DE ORDEN
Promesas Compra-venta
cheques postfechados
9,980,000
1,278,248,842
ESTADO DE RESULTADOS
DEL 1 DE ENERO A 31 DE DICIEMBRE DEL 2009
INGRESOS
12
HORIZONTAL
290,118,118
1,538,258,346
430.22%
289,775,000
343,118
200,819,605
89,298,513
1,532,883,499
5,374,847
1,305,358,456
232,899,890
428.99%
1466.47%
550.02%
160.81%
51,694,266
14,475,575
5,144,653
2,332,000
195.32%
302.11%
153.88%
508.92%
3,334,769
152,661,533
58,207,997
13,061,250
14,200,000
12,394,500
300,000
10,343,808
1,425,508
18,816,431
821,000
608,000
4,540,062
2,100,735
6,163,076
9,679,166
UTILIDAD OPERACIONAL
37,604,247
80,238,357
113.38%
31,039,905
25,481,092
4,497,293
1,061,520
68,396,740
52,639,719
11,131,590
4,625,431
120.35%
106.58%
147.52%
335.74%
11,841,617
80.39%
INGRESOS OPERACIONALES
INGRESOS NO OPERACIONALES
COSTOS DE CONSTRUCCION
UTILIDAD BRUTA
12,472,000
6,116,218
569,520
2,513,484
492,600
32,900
2,091,293
2,119,254
13
IMPUESTO DE RENTA
UTILIDAD NETA
CUENTAS DE ORDEN
Promesas Compra-venta
cheques postfechados
6,564,342
-2,148,000
$
4,416,342
-97.59%
69.12%
150.30%
648.62%
66.67%
1748.02%
117.09%
-0.87%
190.25%
-100.00%
$
11,841,617
$ 1,268,268,842
9,980,000
1,278,248,842
168.13%
VERTICAL
2009
2010
8.38%
1.79%
8.38%
1.79%
27.05%
2.36%
12.62%
12.07%
30.50%
4.08%
0.02%
16.53%
10.09%
0.12%
0.02%
-0.35%
63.07%
52.69%
4.41%
5.97%
66.58%
7.15%
45.57%
13.85%
98.49%
98.87%
1.33%
0.14%
0.86%
0.25%
0.46%
-0.37%
1.13%
0.09%
0.70%
0.23%
0.61%
-0.49%
1.33%
1.13%
0.17%
0.48%
-0.30%
0.00%
0.00%
0.00%
0.17%
0.00%
100.00%
100.00%
42.77%
23.10%
2.74%
0.56%
9.15%
4.82%
0.23%
0.20%
0.03%
0.42%
1.52%
0.00%
60.22%
34.04%
3.95%
0.12%
5.85%
0.21%
0.46%
0.14%
9.71%
0.80%
1.06%
3.88%
42.77%
60.22%
44.46%
29.77%
13.34%
0.30%
1.05%
31.30%
25.29%
4.25%
0.56%
1.19%
44.46%
31.30%
87.22%
91.52%
89.37%
12.08%
0.09%
0.19%
0.41%
7.38%
0.06%
0.37%
0.67%
12.78%
8.48%
100.00%
100.00%
VERTICAL
2009
100.00%
2010
100.00%
99.88%
0.12%
69.22%
30.78%
99.65%
0.35%
84.86%
15.14%
17.82%
4.99%
1.77%
0.80%
1.15%
9.92%
3.78%
0.85%
0.92%
0.81%
0.02%
0.67%
0.09%
1.22%
0.05%
0.04%
0.30%
0.14%
0.40%
0.63%
12.96%
5.22%
10.70%
8.78%
1.55%
0.37%
4.45%
3.42%
0.72%
0.30%
2.26%
0.77%
4.30%
2.11%
0.20%
0.87%
0.17%
0.01%
0.72%
0.73%
-0.74%
1.52%
0.77%
82.45%
0.65%
83.10%