Documentos de Académico
Documentos de Profesional
Documentos de Cultura
DEBE
SALDOS
HABER
AJUSTES
DEBE
HABER
BALANCE
DEUDOR
ACREEDOR
50'647,206.81
4'185,500.00
57'608,714.72
49'076,581.44
0.00
49'195,206.81
1'570,625.37
4'185,500.00
8'413,507.91
1'570,625.37
4'185,500.00
8'413,507.91
132,500.00
0.00
132,500.00
132,500.00
185,000.00
37'666,810.57
623,635.20
35'343,229.23
13'720,750.00
704,750.00
7'250,000.00
0.00
32'504,195.77
0.00
31'295,250.00
12'725,000.00
0.00
0.00
185,000.00
5'162,614.80
623,635.20
4'047,979.23
995,750.00
704,750.00
7'250,000.00
185,000.00
5'162,614.80
623,635.20
4'047,979.23
995,750.00
704,750.00
7'250,000.00
0.00
1'337,500.00
14'804,914.58
13'248,012.17
8'473,529.06
26'196,201.85
22,150.67
0.00
0.00
10'433,779.06
28'771,201.85
99,000.00
129,150.00
10'992,500.00
301,350.00
3'642,250.00
0.00
11'812,000.00
0.00
0.00
0.00
1'337,500.00
0.00
1'556,902.41
0.00
11'812,000.00
11'812,000.00
12'725,000.00
913,000.00
10'958,904.00
10'958,904.00
10'183,095.00
10'183,095.00
18,520.00
18,520.00
7,372.14
7,372.14
362,500.00
0.00
362,500.00
32'504,195.77
0.00 32'504,195.77
0.00 47'517,827.50
3'496,500.00
36'552,175.00
0.00
362,500.00
0.00 37'382,019.00
36'552,175.00
0.00 36'552,175.00
476,937.60
0.00
476,937.60
715,406.40
0.00
715,406.40
377'377,498.60 377'377,498.60 139'332,870.83
1'556,902.41
1'960,250.00
2'575,000.00
76,849.33
129,150.00
10'992,500.00
301,350.00
3'642,250.00
0.00
0.00
0.00
0.00
1'960,250.00
2'575,000.00
76,849.33
129,150.00
0.00 10'992,500.00
301,350.00
3'642,250.00
11'812,000.00
913,000.00
10'958,904.00
10'183,095.00
18,520.00
7,372.14
362,500.00
32'504,195.77
913,000.00
139'332,870.83
GyP FUNCIN
PERDIDA GANANCIA
1'337,500.00
913,000.00
47'517,827.50
33'055,675.00
362,500.00
37'382,019.00
GyP NATURALEZA
PERDIDA GANANCIA
7,372.14
32'504,195.77
47'517,827.50
33'055,675.00
47'517,827.50
362,500.00
37'382,019.00
38'657,519.00
36'552,175.00
476,937.60
715,406.40
38'657,519.00
34'828,764.92
34'828,764.92
21'014,849.33
13'813,915.59
34'828,764.92
66'759,586.91
13'813,915.59
80'573,502.50
80'573,502.50
80'573,502.50
476,937.60
715,406.40
33'703,911.91
13'813,915.59
47'517,827.50
47'517,827.50
47'517,827.50
ESTADOS FINANCIEROS:
SU empresa
ESTADO DE SITUACIN FINANCIERA
AL 31 DE DICIEMBRE DEL 2014
ACTIVO
ACTIVO CORRIENTE
10 Efectivo y Equivalentes de Efectivo
1'570,625.37
11 Inversiones Financieras
4'185,500.00
1'960,250.00
8'413,507.91
2'575,000.00
132,500.00
185,000.00
49 Pasivodiferido
S/.
5'162,614.80
623,635.20
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
40 Tributos, Contraprestaciones y Aportes al
Sistema de Pensiones y de Salud por Pagar
TOTAL PASIVO
S/.
2'587,272.27
76,849.33
129,150.00
7'328,524.60
4'047,979.23
995,750.00
704,750.00
26'021,862.52
7'250,000.00
(1'337,500.00)
5'912,500.00
31'934,362.52
PATRIMONIO NETO
50 Capital
56 Resultados no realizados
10'992,500.00
301,350.00
59 Resultados Acumulados
RESULTADO DEL EJERCICIO
3'642,250.00
9'669,740.92
TOTAL PATRIMONIO
TOTAL PASIVO Y PATRIMONIO
24'605,840.92
31'934,362.52
47
Ventas
- Menos Costo de Productos Vendidos
Utilidad Bruta
- Gastos de Ventas
- Gastos de Administracin
Utilidad Operativa
Gastos financieros (neto)
Utilidad antes de partic. e impuesto al Renta
- Menos Impuesto a la Renta
Utilidad neta
47'517,827.50
(32'504,195.77)
15'013,631.73
(715,406.40)
(476,937.60)
13'821,287.73
(7,372.14)
0.00
13'813,915.59
(4'144,174.68)
9'669,740.91
1'908,750.00
11'812,000.00
13'720,750.00
995,750.00
12'725,000.00
9'950,000.00
10'380,675.00
33'055,675.00
3'496,500.00
33'055,675.00
36'552,175.00
(4'047,979.23)
32'504,195.77
5'786,250.00
32'504,195.77
38'290,445.77
(623,635.20)
(5'162,614.80)
32'504,195.77
48