Documentos de Académico
Documentos de Profesional
Documentos de Cultura
2011
NO.
DESCRIPCION
1 ESTADO DE RESULTADOS
2 Ventas
3 Inventario I.
4 Compras
5 Inventario II
6 Gastos
7 Dividendos Cobrados Ca B
8 Minoria
9 Prdida o Ganancia
10 Sumas Iguales
11 ESTADO DE GANANCIAS NO DIST.
12 Saldo Inicial
13 Fecha de Adquisicion
14 Aumento o Disminucion
15 Perdida o Ganancia
16 Dividendos Pagados Matriz
17 Dividendos Pagados Subsidiaria
18 Saldo Final
19 Sumas Iguales
20 BALANCE GENERAL
21 Otros Activos
22 Inventarios
23 Inversion en Acciones Cia. B
24 Pasivo
25 Capital Compaa A
26 Capital Compaa b
27 Ganancias no Distribuidas
28 Minoria
29 Sumas Iguales
CIA. MATRIZ
DEBE
HABER
CIA SUBSIDIARIA
DEBE
HABER
140,000.00
20,000.00
100,000.00
110,000.00
30,000.00
1
2
3
4
5
.(*)
1,500.00
224,000.00
2/
1/
34,000.00
134,000.00
3/
53,500.00
90,000.00
9,000.00
1,000.00
180,000.00
30,000.00
135,000.00
CONSOLIDADOS
DEBE
HABER
1/
1,000.00
26,000.00
25,000.00
MINORIA
DEBE
HABER
30,000.00
9,000.00
4/
36,500.00
a)
2,950.00
2,950.00
27,000.00
135,000.00
2,950.00
16,550.00
277,500.00
61,000.00
10,000.00
1,000.00
20,000.00
40,000.00
61,000.00
61,000.00
215,000.00
30,000.00
60,000.00
10,000.00
25,000.00
45,000.00
1,000.00
36,500.00
37,500.00
2/
a)
27,000.00
b)
9,000.00
45,000.00
1,400.00
2,950.00
4/
1,000.00
2,000.00
4,350.00
1,500.00
cat12019
81,000.00
20,000.00
70,150.00
90,150.00
180,000.00
100,000.00
25,000.00
90,000.00
37,500.00
180,000.00
127,500.00
5/
b)
45,000.00
127,500.00
90,150.00
370,000.00
53,500.00
3/
5/
21,000.00
120,000.00
200,000.00
2,000.00
2,000.00
10,000.00
4,350.00
14,350.00
423,500.00
70,150.00
12,350.00
423,500.00
-
100%
100,000.00
(10,000.00)
90,000.00
90%
90,000.00
(9,000.00)
81,000.00
60,000.00
21,000.00
10%
10,000.00
(1,000.00)
9,000.00
26,000.00
35,000.00
160,000.00
1,500.00
90,000.00
9,000.00
2,950.00
57,000.00
250,000.00
1,000.00
26,000.00
55,000.00
9,000.00
40,450.00
(224,000.00)
34,000.00
134,000.00
(53,500.00)
90,000.00
2,950.00
16,550.00 normal solo eliminaciones
2,400.00
40,450.00
20,000.00
10,000.00
112,000.00
106,000.00
370,000.00
55,000.00
60,000.00
100,000.00
41,850.00
14,350.00
15,000.00
57,000.00
10,000.00
41,850.00
106,000.00
1,500.00
81,000.00
120,000.00
200,000.00
100,000.00
112,000.00
2,000.00
(12,600.00)
(16,550.00) solo minoria invertir
20,000.00
70,150.00 norma solo las eliminaciones
370,000.00
53,500.00
(21,000.00)
(120,000.00)
(200,000.00)
(70,150.00) normal solo minoria
12,350.00
277,500.00
61,000.00
12,600.00
16,550.00
1,000.00
55,000.00
40,000.00
305,000.00
5/
45,000.00
155,000.00
25,000.00
65,000.00
200,000.00
305,000.00
-
9,000.00
15,000.00
30,000.00
Eliminacin de la Inversin
Capital
Ganancias no Distribuidas
Valor en Libros
Inversion en Acciones Cia. B
Superavit por Consolidacin
26,000.00
15,000.00
60,000.00
60,000.00
180,000.00
ELIMINACIONES
DEBE
HABER
cat12019
100,000.00
25,000.00
125,000.00
1,500.00
123,500.00
10%
12,350.00
30,000.00
1,000.00
31,000.00
1,500.00
29,500.00
10%
2,950.00
% de participacionde la Minora:
Dividendos Cobrados (Balance de Saldos de la Casa Matriz)
cat12019
Dividendos Pagados (Balance de Saldos de la Subsidiaria)
.= 9,000.00/10,000 =
90%
Minora
10%
Compaa A y B, S.A.
Estado de Resultados Consolidado
Periodo del 01-01-2011 al 31-12-2011
Cifras expresadas en Quetzales
Ventas
Q 224,000.00
.- Costo de Ventas
Inventario Inicial de Mercaderas
.+ Compras
Mercadera Disponible
.- Inventario Final
Q 34,000.00
Q 134,000.00
Q 168,000.00
Q 53,500.00
Q 114,500.00
Q 109,500.00
.- Gastos de Operacin
Gastos
Q 90,000.00
Ganancia en operacin
Q 19,500.00
.- Ortos Ingresos
Minora
Ganancia Consolidada
Q 2,950.00
Q 16,550.00
Compaa Acat12019
y B, S.A.
Balance General Conjunto
Periodo: al 31-12-2011
Cifras expresadas en Quetzales
Activo
No Corriente
Activos Varios
Corriente:
Inventario Final
Q 370,000.00
Suma el Activo
Q 423,500.00
Capital
Capital Compaa A
Superavit por Consolidacin
Ganancias no distribuidas
Q 53,500.00
Q 200,000.00
Q 21,000.00
Q 70,150.00
Participacin de la Minora
Q 291,150.00
Q 12,350.00
Pasivo
Corriente:
Q 120,000.00
Suma Pasivo
Q 120,000.00
Q 423,500.00