Documentos de Académico
Documentos de Profesional
Documentos de Cultura
IV
Aplicacin Prctica
Ficha Tcnica
Autor : C.P. Luz Hirache Flores
Ttulo : Estados Financieros Consolidados y
Separados-NIC 27 (Versin modificada en
mayo 2008) (Parte II)
Fuente : Actualidad Empresarial, N 232 - Primera
Quincena de Junio 2011
IV-8
Instituto Pacfico
IV
Embotelladora y
Distribuidora
Envasadora
Santos SAA
San Miguel
S.A.
Accionistas
Industrias
del
Vidrio S.A.
80%
60%
60%
20%
20%
30%
0%
20%
10%
Valor en Libros
78,767.48
57,038.52
Rubro
Santos
Ventas Relacionadas
San Miguel
Ind. Vidrio
Totales
Ventas a Santos
8,789,637.50
4,646,885.00
13,436,522.50
1,550,360.00
13,940,655.00
15,491,015.00
2,325,540.00
1,551,112.50
3,876,652.50
Ventas Terceros
Ventas Netas
Santos
1,844,928.40
San Miguel
Ind. Vidrio
4,922,197.00
8,847,669.04 15,614,794.44
17,119,363.80
Existencias - Relacionadas
San Miguel
5,887,915.31
San Miguel
Existencias de Terceros
Ind. Vidrio
-
Totales
- 5,887,915.31
5,887,915.31
5,887,915.31
4,143,347.81
4,143,347.81
956,523.43
956,523.43
3,694,691.10
3,694,691.10
- 1,052,175.78
1,052,175.78
1,052,175.78
143,478.51
83,478.51
307,890.92
391,369.43
83,478.51
83,478.51
307,890.92
307,890.92
71,739.25
538,809.11
610,548.36
Total Existencias
230,918.19 1,246,680.45
Santos
Totales
16,573.39
Productos terminados
27,547.88
22,168.15
49,716.02
Envases y embalajes
2,152.18
9,698.56
11,850.74
16,573.39
29,700.05
31,866.71
78,140.15
Existen. de Terceros
N 232
San
Miguel
Santos
Ind.
Vidrio
Totales
21,600.00
10,800.00
30,000.00
- 20,464.00
20,464.00
6,064.00
14,400.00
Capital
Intereses
Amortizacin
Saldo
Saldo cte.
Saldo
no cte.
Industrias del
Vidrio
180,000.00 43,200.00 76,800.00 146,400.00 74,400.00 72,000.00
872,283.75
San Miguel
- 1,052,175.78
Distribuidora Santos
Ingresos Financieros
Totales
Rubro
135,806.00
16,573.39
Actualidad Empresarial
IV-9
IV
Aplicacin Prctica
Solucin:
1. Elabora balance de comprobacin de las tres entidades relacionadas:
Balance de Comprobacin al 31.12.10 del Grupo Santos
Activo
ACTIVO CORRIENTE
IV-10
Instituto Pacfico
Santos Saa
47,893,017.98
18,621,904.92
17,119,363.80
1,844,928.40
737,971.36
1,106,957.04
(342,387.28)
83,600.00
18,600.00
65,000.00
206,800.00
60,400.00
146,400.00
10,886,973.48
10,031,263.12
5,887,915.31
4,143,347.81
872,283.75
(16,573.39)
18,680.00
18,680.00
77,710,976.39
17,670,000.00
46,250,000.00
(28,580,000.00)
20,052,800.00
891,000.00
1,750,000.00
(859,000.00)
125,720.00
38,739,520.00
116,450,496.39
Santos Saa
30,096,284.71
12,970,500.00
10,730,000.00
6,395,784.71
4,183,867.45
2,211,917.26
163,000.00
13,788.70
13,788.70
978,420.00
978,420.00
2,142.00
2,142.00
49,632.00
14,496.00
35,136.00
31,303,267.41
2,975.00
4,669,004.02
2,486,960.93
956,523.43
1,530,437.50
1,913,046.87
1,052,175.78
860,871.09
143,478.51
155,217.76
83,478.51
71,739.25
(29,700.05)
24,056.00
14,496.00
9,560.00
49,520,031.56
18,679,000.00
28,909,000.00
(10,230,000.00)
674,965.00
975,000.00
(300,035.00)
62,420.00
19,416,385.00
68,936,416.56
San Miguel S.a.
10,874,783.14
2,600,055.00
901,005.00
7,373,723.14
737,971.36
6,635,751.78
45,000.00
30,450.00
30,450.00
30,450.00
871,850.00
621,850.00
250,000.00
1,428.00
1,428.00
11,823,511.14
29,950.00
1,428.00
7,665,406.39
5,080,200.26
3,694,691.10
1,385,509.16
1,539,454.62
1,539,454.62
230,918.19
846,700.03
307,890.92
538,809.11
(31,866.71)
43,814.00
35,136.00
8,678.00
66,354,202.17
5,474,000.00
10,052,000.00
(4,578,000.00)
536,600.00
618,600.00
(82,000.00)
38,940.00
6,049,540.00
72,403,742.17
Ind. del Vidrio S.a.
23,924,286.59
8,054,000.00
14,025,000.00
1,845,286.59
1,106,957.04
738,329.55
48,000.00
74,400.00
74,400.00
74,400.00
376,400.00
315,600.00
60,800.00
2,975.00
2,975.00
24,426,061.59
72,000.00
N 232
Totales
116,429,145.88
52,673,681.35
37,815,190.73
15,614,794.44
6,395,784.71
7,373,723.14
1,845,286.59
(756,303.81)
961,104.00
25,100.00
908,004.00
28,000.00
213,345.00
2,142.00
61,828.00
149,375.00
23,221,383.89
10,031,263.12
5,887,915.31
4,143,347.81
7,567,161.19
956,523.43
3,694,691.10
2,915,946.66
3,452,501.49
1,052,175.78
2,400,325.71
1,246,680.45
1,001,917.79
83,478.51
307,890.92
610,548.36
(78,140.15)
86,550.00
49,632.00
36,918.00
193,585,210.12
41,823,000.00
85,211,000.00
(43,388,000.00)
20,052,800.00
2,102,565.00
3,343,600.00
(1,241,035.00)
227,080.00
64,205,445.00
257,790,655.12
Totales
64,895,354.44
23,624,555.00
25,656,005.00
15,614,794.44
1,844,928.40
4,922,197.00
8,847,669.04
256,000.00
118,638.70
13,788.70
104,850.00
104,850.00
2,226,670.00
1,915,870.00
310,800.00
6,545.00
5,117.00
1,428.00
49,632.00
14,496.00
35,136.00
67,552,840.14
101,950.00
Santos Saa
83,000.00
83,000.00
60,000,000.00
2,500,000.00
8,789,317.68
13,774,911.30
85,064,228.98
116,450,496.39
29,950.00
29,950.00
48,750.00
78,700.00
45,000,000.00
703,125.00
5,995,286.00
5,335,794.42
57,034,205.42
68,936,416.56
IV
Totales
78,767.48
78,767.48
6,832,532.93
Total
15,614,794.44
(15,614,794.44)
213,345.00
(6,545.00)
(104,850.00)
(101,950.00)
49,632.00
(49,632.00)
(60,806.00)
74,079.98
13,273.98
72,000.00
72,000.00
28,000.00
100,000.00
34,000,000.00
531,250.00
4,517,580.58
8,828,850.00
47,877,680.58
72,403,742.17
101,950.00
101,950.00
159,750.00
261,700.00
139,000,000.00
3,734,375.00
19,302,184.26
27,939,555.72
189,976,114.98
257,790,655.12
Santos Saa
1,844,928.40
737,971.36
1,106,957.04
(6,395,784.71)
(4,183,867.45)
(2,211,917.26)
206,800.00
60,400.00
146,400.00
(2,142.00)
(2,142.00)
(49,632.00)
(14,496.00)
(35,136.00)
(4,395,830.31)
75,000.00
(4,687.50)
(4,687.50)
(2,423,428.64)
3. Margen comercial de existencias adquiridas entre entidades relacionadas, atribuidas al costo de las mismas al cierre
del ejercicio 2010
Margen Comercial Intragrupo (25%)
Santos
San Miguel
1,471,978.83
1,471,978.83
Ind. Vidrio
239,130.86
263,043.95
20,869.63
523,044.43
923,672.78
76,972.73
1,000,645.51
Totales
1,471,978.83
1,162,803.63
263,043.95
97,842.36
2,995,668.76
Activo
Activo Corriente
Efectivo y Equivalente de Efectivo
N 232
Distribuidora
Santos SAA
47,893,017.98
18,621,904.92
17,119,363.80
1,844,928.40
(342,387.28)
290,400.00
18,600.00
65,000.00
206,800.00
-
Industrias del
Vidrio S.A.
Ajustes
Total
38,256,851.59 116,429,145.88
20,336,198.19 52,673,681.35
11,722,988.93 37,815,190.73
8,847,669.04 15,614,794.44
(234,459.78)
(756,303.81)
51,932.00
1,174,449.00
4,500.00
25,100.00
18,004.00
908,004.00
1,428.00
213,345.00
28,000.00
28,000.00
Debe
Haber
Situacin
Financiera
Consolidada
116,429,145.88
37,058,886.91
37,815,190.73
15,614,794.44
(756,303.81)
961,104.00
25,100.00
908,004.00
213,345.00
28,000.00
Actualidad Empresarial
IV-11
IV
Aplicacin Prctica
Distribuidora
Santos SAA
Mercaderas
Productos Terminados
Materias Primas
Materiales Aux., Suministros y Repuestos
Envases y Embalajes
-Prov. para Desval. Existencias
Inversiones
Intangibles
-Amortizacin Intangible
Intangibles Neto
Activos Tributarios Diferidos
Total Activo no Corriente
Total Activo
10,031,263.12
2,486,960.93
1,913,046.87
872,283.75
143,478.51
155,217.76
(16,573.39)
(29,700.05)
18,680.00
24,056.00
77,710,976.39 49,520,031.56
46,250,000.00 28,909,000.00
(28,580,000.00) (10,230,000.00)
17,670,000.00 18,679,000.00
20,052,800.00
1,750,000.00
975,000.00
(859,000.00)
(300,035.00)
891,000.00
674,965.00
125,720.00
62,420.00
38,739,520.00 19,416,385.00
116,450,496.39 68,936,416.56
Industrias del
Vidrio S.A.
Total
- 10,031,263.12
5,080,200.26
7,567,161.19
1,539,454.62
3,452,501.49
230,918.19
1,246,680.45
846,700.03
1,001,917.79
(31,866.71)
(78,140.15)
43,814.00
86,550.00
66,354,202.17 193,585,210.12
-
10,052,000.00 85,211,000.00 E1
(4,578,000.00) (43,388,000.00) E3
5,474,000.00 41,823,000.00
- 20,052,800.00
-
618,600.00
3,343,600.00
(82,000.00) (1,241,035.00)
536,600.00
2,102,565.00
38,940.00
227,080.00
6,049,540.00 64,205,445.00
72,403,742.17 257,790,655.12
Ajustes
Debe
135,806.00
4,687.50
C
C
C
C
C
E2
E1
Haber
1,471,978.83
1,162,803.63
263,043.95
97,842.36
49,632.00
75,000.00
78,767.48
Situacin
Financiera
Consolidada
8,559,284.29
6,404,357.56
3,189,457.55
1,246,680.45
904,075.43
(78,140.15)
36,918.00
174,711,769.91
85,271,806.00
(43,462,079.98)
41,809,726.02
20,052,800.00
3,343,600.00
(1,241,035.00)
2,102,565.00
227,080.00
64,192,171.02
238,903,940.93
IV-12
Instituto Pacfico
N 232