Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ao 1
Resumen
Ver
Tesorera
Ver
Cuenta Explotacin
Ver
Financiacin
Ver
Amortizaciones
Ver
Ver
Gastos Generales
Ver
Introduccin de
datos
Inicio
Resumen
Ao 1
Total Ao 1
Euros
Ingresos por Ventas
519,000
% Ingresos
Coste Productos
207,600
40.0%
Margen Bruto
311,400
60.0%
Gastos Operativos
201,840
38.9%
109,560
21.1%
Total Entradas
660,279
Total Salidas
487,168
Flujo Tesorera
173,111
Inicio
Tesorera
Ao 1
Ene
Feb
Mar
Abr
2,396
7,187
17,243
27,298
128,000
8,712
12,100
Inversiones
12,100
6,050
Gastos Generales
16,002
20,177
20,177
20,177
24
72
172
273
16,026
20,249
20,349
20,450
-10,117
Total Entradas
130,396
7,187
17,243
27,298
Total Salidas
28,126
20,249
35,111
22,433
Saldo Tesorera
102,270
-13,061
-17,869
4,865
102,270
89,208
71,340
76,204
Sin Financiacin
Saldo Tesorera
Saldos Acumulado Tesorera
-25,730
-25,730
-13,061
-38,792
-17,869
-56,660
4,865
-51,796
Cobros
Financiacin
Pagos Proveedores
Gastos Financieros %
1.0%
Cuota prstamo
Pagos Corrientes
Liquidacin IVA
Impuesto s/ Sociedades
Con Financiacin
May
Jun
Jul
Ago
Sep
Oct
Nov
36,639
42,701
50,336
52,393
60,500
66,369
80,586
15,004
16,940
19,360
24,200
19,360
29,040
31,460
18,150
20,177
20,177
20,177
20,177
20,177
20,177
20,177
366
427
503
524
605
664
806
20,543
20,604
20,680
20,701
20,782
20,840
20,983
-1,895
7,135
36,639
42,701
50,336
52,393
60,500
66,369
80,586
35,547
55,694
38,145
44,901
40,142
57,015
52,443
1,092
-12,993
12,191
7,492
20,358
9,353
28,143
77,296
64,303
76,494
83,987
104,345
113,698
141,842
1,092
-50,704
-12,993
-63,697
12,191
-51,506
7,492
-44,013
20,358
-23,655
9,353
-14,302
28,143
13,842
Dic
Total
88,633
532,279
128,000
36,300
212,476
36,300
20,177
237,947
886
5,323
21,063
243,269
-4,877
0
88,633
660,279
57,363
487,168
31,269
173,111
173,111
31,269
45,111
45,111
Inicio
Cuenta Explotacin
Ao 1
Ene
Feb
Mar
Abr
6,000
12,000
25,000
31,000
2,400
4,800
10,000
12,400
Margen Bruto
3,600
7,200
15,000
18,600
Gastos Generales
13,225
16,675
16,675
16,675
60
120
250
310
Intereses Prstamo
Gastos Operativos
13,285
16,795
16,925
16,985
-9,685
-9,595
-1,925
1,615
15,685
21,595
26,925
29,385
Gastos Financieros
1.0%
Impuesto s/ B %
Total Gastos
May
Jun
Jul
Ago
Sep
Oct
Nov
35,000
40,000
50,000
40,000
60,000
65,000
75,000
14,000
16,000
20,000
16,000
24,000
26,000
30,000
21,000
24,000
30,000
24,000
36,000
39,000
45,000
16,675
16,675
16,675
16,675
16,675
16,675
16,675
350
400
500
400
600
650
750
17,025
17,075
17,175
17,075
17,275
17,325
17,425
3,975
6,925
12,825
6,925
18,725
21,675
27,575
31,025
33,075
37,175
33,075
41,275
43,325
47,425
Dic
Total
% s /Fact
80,000
519,000
32,000
207,600
40.0%
48,000
311,400
60.0%
16,675
196,650
37.9%
800
5,190
1.0%
0.0%
17,475
201,840
38.9%
30,525
109,560
21.1%
0
49,475
409,440
78.9%
Inicio
Inversiones
Ao 1
Elementos amortizables
1 Mquina
Aos
Cuota Amortizacin
Ene
Euros 10,000
3
36
278
1 Vehculo
Aos
Cuota Amortizacin
Euros
5
Software Gestin
Aos
Cuota Amortizacin
Euros
3
Feb
Mar
Abr
May
Jun
36
278
36
278
36
278
36
278
36
278
60
0
60
0
60
0
60
0
15,000
60
250
36
0
36
0
5,000
36
139
36
139
36
139
36
139
10,000
278
0
278
5,000
417
0
417
0
417
15,000
667
6,050
18,150
60
0
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Euros
Total Inversiones
Total Amortizacin
Total Inversiones + IVA
21% 12,100
Jul
Ago
Sep
Oct
Nov
Dic
36
278
36
278
36
278
36
278
36
278
36
278
60
250
60
250
60
250
60
250
60
250
60
250
36
139
36
139
36
139
36
139
36
139
36
139
0
667
0
667
0
667
0
667
0
667
0
667
Inicio
Financiacin
Ao 1
Inversiones
36,300
52,756
116,886
-10,117
Necesidades Financieras
195,825
Decisiones Financieras
Ene
Aportacin Financiera
Cuota Prstamo
Intereses Prstamo
128,000
Feb
Mar
Abr
May
Jun
Jul
Ago
Sep
Oct
Nov
Dic
Facturacin
Ao 1
Ao 1
Ene
Feb
Mar
Abr
May
Jun
Jul
Ago
Sep
Oct
Nov
Dic
Total
6,000 12,000 25,000 31,000 35,000 40,000 50,000 40,000 60,000 65,000 75,000 80,000
519,000
21%
7,260 14,520 30,250 37,510 42,350 48,400 60,500 48,400 72,600 78,650 90,750 96,800
627,990
40%
2,400
4,800 10,000 12,400 14,000 16,000 20,000 16,000 24,000 26,000 30,000 32,000
207,600
Margen Bruto
60%
3,600
7,200 15,000 18,600 21,000 24,000 30,000 24,000 36,000 39,000 45,000 48,000
311,400
Cobros
Mes 1
Mes 2
Mes 3
Control
33.0%
33.0%
34.0%
100%
Flujo de Cobros
2,396
2,396
Compras
Pagos Proveedores
Pago aplazado 2 meses
21%
IVA Repercutido
IVA Soportado Proveedores
IVA Soportado Gastos generales
IVA Soportado Inversiones
Total IVA Soportado
21%
21%
21%
21%
4,792
2,396
0
9,983 12,378 13,976 15,972 19,965 15,972 23,958 25,955 29,948 31,944
4,792
9,983 12,378 13,976 15,972 19,965 15,972 23,958 25,955 29,948
2,468
4,937 10,285 12,753 14,399 16,456 20,570 16,456 24,684 26,741
7,187 17,243 27,298 36,639 42,701 50,336 52,393 60,500 66,369 80,586 88,633
532,279
8,712 12,100 15,004 16,940 19,360 24,200 19,360 29,040 31,460 36,300 38,720 26,912
278,108
8,712
1,260
1,512
2,777
2,100
6,389
2,520
2,100
3,502
0
5,602
5,250
2,604
3,502
1,050
7,156
6,510
2,940
3,502
0
6,442
Ene
Feb
Mar
Abr
7,350 8,400
3,360 4,200
3,502 3,502
0
3,150
6,862 10,852
May
Jun
10,500
3,360
3,502
0
6,862
Jul
Sep
Oct
Nov
16,800
3,712
3,502
0
7,214
Dic
212,476
IVA Repercutido
IVA Soportado
9,030
19,147
22,260
24,155
31,500
24,365
Diferencias IVA
-10,117
-1,895
7,135
Inicio
Gastos Generales
Ao 1
Meses
Ene
Feb
Alquileres
Suministros
Administracin
Marketing
Salarios
Otros
4,500
500
3,000
3,000
500
1,500
1,000
1,000
1,000
9,000
1,000
13,225
16,675
15%
1,725
2,175
21%
16,002
20,177
Mar
Abr
May
Jun
Jul
Ago
Sep
Oct
Nov
Dic
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
1,500
1,000
1,000
1,000
9,000
1,000
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
16,675
2,175
2,175
2,175
2,175
2,175
2,175
2,175
2,175
2,175
2,175
20,177
20,177
20,177
20,177
20,177
20,177
20,177
20,177
20,177
20,177
Inicio
Total
21,000
11,500
14,000
14,000
99,000
11,500
0
0
0
0
0
196,650
25,650
237,947