Documentos de Académico
Documentos de Profesional
Documentos de Cultura
juntos
BALANCE GENERAL (ESTRUCTURA
DE LA INVERSION)
2,010
2,009
66,439,256
61,196,406
4,246,146
15,233,539
62,193,110
42,315,953
3,646,914
100,000,000
450,000,000
100,000,000
450,000,000
309,587,943
204,192,457
3,073,518
313,021,287
246,448,534
-1,567,880
-38,214,530
-4,938,982
-4,041,547
17,472,668
9,213,840
345,600
10,018,021
anticipos
4,250,000
2,300,000
crditos a empleados
2,103,000
2,054,881
deudores patronales
2,462,314
107,115
5,222,679
2,865,197
199,836
199,836
4,310,506
4,310,506
550,707
-1,971,974
-12,641,716
493,499,867
724,602,703
671,701,462
523,703,136
6,531,226
665,170,236
523,703,136
13,482,008
3,530,000
8,535,000
11,484,000
13,175,000
depreciacin acumulada
-1,531,992
-21,710,000
7,261,920
628,200
7,261,920
628,200
ACTIVO
ACTIVO CORRIENTE
11 DISONIBLE
caja
bancos
fondo de liquidez
12 INVERSIONES
para mantener hasta el vcto.
18 ACTIVOS DIFERIDOS
cargos diferidos (software sicoopweb)
19 OTROS ACTIVOS
21,270,070
28,220,006
otras inversiones
10,845,166
10,845,166
17,374,840
17,374,840
-6,949,936
713,715,460
552,551,342
1,207,215,327
1,277,154,045
BALANCE GENERAL
(ESTRUCTURA DEL
FINANCIAMIENTO)
PASIVO
2,010
2,009
91,147,296
ahorro voluntario
13,990,509
ahorro permanente
77,156,787
12,397,258
58,153,338
7,553,694
2,287,067
retencin en la fuente
1,074,043
394,677
678,805
617,392
3,067,718
54,854,202
22,998
12,397,258
149,300,634
223,389,629
129,660,218
92,603,607
47,191,501
79,184,022
72,334,370
8,347,132
10,134,347
31,437,693
11,817,175
2,851,786
3,410,079
2,533,317
3,048,876
318,469
361,203
PASIVOS ESTIMADOS Y
PROVICIONES
26,000,000
provisin contingencia
26,000,000
238,638,673
308,370,931
31 CAPITAL SOCIAL
666,344,443
548,427,288
aportes ordinarios
665,003,459
547,086,305
1,340,984
1,340,983
120,338,556
2,609,010
117,729,546
inversin social
1,565,406
1,565,406
reservas estatutarias
1,043,604
1,043,604
15,235,791
13,704,986
1,530,805
3,101,827
3,101,827
521,802
521,802
9,447,341
9,447,341
634,016
634,016
21 DEPOSITO
27 OTROS PASIVOS
obligaciones laborales consolidadas
ingresos recibidos para terceros
28
TOTAL PASIVOS
PATRIMONIO
FONDOS DE DESTINACION
33
ESPECIFICA
fondo especial
fondos sociales capitalizados
fondos de inversin
34 SUPERAVIT DE PATRIMONIO
38,614,418
38,614,418
785,330
350,000
37,829,088
38,264,418
128,043,446
482,532,290
RESULTADOS DE EJERCICIOS
ANTERIORES
-117,104,878
968,576,654
968,783,114
1,207,215,327
1,277,154,045
auxilios y donaciones
36
2,009
91,147,296
13,990,509
77,156,787
58,153,338
2,287,067
394,677
617,392
54,854,202
0
149,300,634
129,660,218
47,191,501
72,334,370
10,134,347
0
0
3,410,079
3,048,876
361,203
26,000,000
26,000,000
308,370,931
548,427,288
547,086,305
1,340,983
2,609,010
0
1,565,406
1,043,604
13,704,986
0
3,101,827
521,802
9,447,341
634,016
226,241,415 159,070,297
38,614,418
350,000
38,264,418
482,532,290
-117,104,878
968,783,114
1,277,154,045
2,010
2,009
0
3,811,512
205,869,077
850,000
210,530,589
0
210,530,589
717,327
6,382,406
86,269,590
0
93,369,323
581,786
92,787,537
40,209,005
48,013,011
14,886,201
1,171,280
1,531,992
1,399,421
107,210,910
103,319,679
29,604,440
35,654,015
5,142,323
0
0
26,773,934
97,174,712
-4,387,175
22,826,502
0
0
8,000,000
1,539,405
0
32,365,907
14,622,415
336,809
491,916,788
0
173,087
13,812,230
520,861,329
0
3,559,115
2,225,977
66,064
1,790,984
7,642,140
24,723,767
128,043,446
78,228
5,040,295
998,540
24,253,800
3,571,001
33,941,864
486,919,465
482,532,290
INDICADORES DE LIQUIDEZ
1 CAPITAL DE TRABAJO NETO
2 RAZN CORRIENTE
FRMULA
Activo Corriente - Pasivo Corriente
Activo Corriente / Pasivo Corriente.
AC
PC
AO 2009
$575,302,069
4.853
2010
493,499,867
12,397,258
DATOS EXTRAIDOS
AO 2010
$481,102,609
39.807
2009
724,602,703
149,300,634
1
2
3
4
5
6
7
8
INDICADORES DE ENDEUDAMIENTO
RAZN DE ENDEUDAMIENTO
RAZN DE CONCENTRACIN
RAZN DE AUTONOMA
FINANCIACIN A LARGO PLAZO
INDICADOR DE LEVERAGE
APALANCAMIENTO FINANCIERO
APALANCAMIENTO OPERATIVO
APALANCAMIENTO TOTAL
FRMULA
Pasivo Total / Activo Total.
Pasivo Corriente / Pasivo Total.
Patrimonio / Activo Total.
(Capital + Pasivo No Corriente) / Activo Total.
Pasivo / Patrimonio.
Utilidad Operativa / Utilidad antes de Impuestos.
Margen de Contribucin / Utilidad Operativa.
Margen de Contribucin / Utilidad antes de Impuestos.
PT
AT
PC
PTM
CAP
PNC
UO
UAI
MC
AO 2009
AO 2010
0.2415
0.4842
0.7585
0.5540
0.3183
-0.0084
-118.7236
0.1781
0.1977
0.0519
0.8023
0.7394
0.2464
3.1922
2.0377
6.5047
2010
2009
238,638,673
308,370,931
1,207,215,327
1,277,154,045
12,397,258
149,300,634
968,576,654
968,783,114
666,344,443
548,427,288
$226,241,415
$159,070,297
103,319,679
-4,387,175
32,365,907
520,861,329
210,530,589
92,787,537