Documentos de Académico
Documentos de Profesional
Documentos de Cultura
BALANCE GENERAL
AL 31 DE DICIEMBRE DE
Ventas
RUBROS
ACTIVO
ACTIVO CORRIENTE
Caja-Bancos
Inversiones Temporales
Cuentas y Documentos por cobrar
Inventarios
Otros activos corrientes
ACTIVO CORRIENTE
ACTIVO NO CORRIENTE
Propiedades, planta y equipo e intangibles Brutas
Depreciaciones y amortizaciones acumuladas
Propiedades, planta y equipo e intangibles netas
otros activos no corrientes
TOTAL ACTIVO NO CORRIENTE
TOTAL ACTIVO
PASIVO
PASIVO CORRIENTE
Obligaciones con instituciones financieras corto plazo
Cuentas y documentos por pagar/proveedores
Impuestos por pagar
Otras cuentas por pagar corrientes
PASIVO CORRIENTE
PASIVO NO CORRIENTE
Obligaciones con instituciones financieras largo plazo
Obligaciones emitidas a largo plazo
Otras obligaciones por pagar a largo plazo
PASIVO NO CORRIENTE
TOTAL PASIVO
PATRIMONIO
Capital
Reservas y Revalorizaciones
Utilidades retenidas
PATRIMONIO
TOTAL PASIVO Y PATRIMONIO
Incremento de las utilidades retenidas
Numeros de acciones en circulacion
Valor nominal de las acciones
2000
$
$
$
$
$
$
11,294.00
1,703,696.00
1,517,509.00
285,517.00
3,518,016.00
$
$
$
$
$
$
11,073,741.00
1,445,073.00
9,628,668.00
82,120.00
9,710,788.00
13,228,804.00
$
$
$
$
$
3,386,739.00
1,182,923.00
132,479.00
53,810.00
4,755,951.00
$
$
$
$
$
779,879.00
468,750.00
1,090,187.00
2,338,816.00
7,094,767.00
$
$
$
$
$
2,015,200.00
2,158,193.00
1,960,644.00
6,134,037.00
13,228,804.00
2001
$
$
$
$
$
$
714,496.00
1,455,829.00
1,968,301.00
1,149,993.00
5,288,619.00
$
$
$
$
$
$
13,766,012.00
3,779,525.00
9,986,487.00
90,356.00
10,076,843.00
15,365,462.00
$
$
$
$
$
2,709,565.00
1,380,550.00
6,516.00
4,096,631.00
$
$
$
$
$
797,322.00
2,875,000.00
1,398,485.00
5,070,807.00
9,167,438.00
$
$
$
$
$
2,015,200.00
2,140,631.00
2,042,193.00
6,198,024.00
15,365,462.00
$
$
$
81,549.00
403,040.00
5.00
2000
2001
$ 10,915,721.00
$
114,221.00
$ 11,029,942.00
$
9,540,899.00
$
1,489,043.00
$ 12,437,673.00
$
359,431.00
$ 12,797,104.00
$ 10,861,274.00
$
1,935,830.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
438,105.00
497,253.00
199,650.00
1,135,008.00
800,822.00
501,044.00
299,778.00
44,966.70
254,811.30
145,641.00
109,170.30
$
$
81,549.00
27,621.00
369,874.00
382,050.00
205,125.00
957,049.00
531,994.00
375,127.00
156,867.00
23,530.05
133,336.95
29,334.00
104,002.95
2,709,565
22.89%
797,322
2,875,000
6.74%
24.29%
1,398,485
2,015,200
2,042,193
11,837,765
11.81%
17.02%
17.25%
100.00%
COSTO DE LA DEUDA
DEUDA DE CORTO PLAZO
Costo de la deuda corto plazo despus de Tx
Tasa Impositiva (Impuesto a la Renta
Costo de la Deuda largo plazo antes de Tx
25.50%
34.75%
16.64%
16.75%
34.75%
10.93%
7.50%
34.75%
4.89%
13.00%
13.00%
34.75%
0%
8.48%
22.89%
16.64%
6.74%
24.29%
10.93%
4.89%
11.81%
17.02%
17.25%
4.89%
13.00%
8.48%
Total
3.81%
0.74%
1.19%
0.58%
2.21%
1.46%
9.99%
6%
86.75%
7% cada ao
4%
35% de las ventas
23%
30%
10% anual
34.75% en el periodo
Utilidad de trabajadores
$ 250,000.00
14% Se pagara en 1 ao
10.75%
16.75%
25.50%
7.50%
7%
13%
Prestamo
Anualidad (A)
Tasa
Periodo
$ 250,000
$ 285,000
14.00% Interes Bancario
1
TABLA DE AMORTIZACION
PERIODO
PAGO
CAPITAL
INTERS
0
1
$ 0.00
$ 285,000.00
$ 0.00
$ 250,000.00
$ 0.00
$ 35,000.00
dad de trabajadores
N
SALDO
INSOLUTO
$ 250,000.00
$ 0.00
15%
AOS
PPE BRUTOS
DEPRECIACION
2001
13,766,012.00
2002
$ 14,841,972.72
$
1,484,197.27
DEPRECIACION ACUMULADA
(3,779,525.00) $
(2,295,327.73)
$ 13,766,012.00
$ (3,779,525.00)
$
9,986,487.00
6%
10%
2003
2004
2005
2006
$ 15,732,491.08 $ 16,676,440.55 $ 17,677,026.98 $ 18,737,648.60
$
1,573,249.11 $
1,667,644.05 $
1,767,702.70 $
1,873,764.86
$
(722,078.62) $
945,565.44
2,713,268.13
4,587,032.99
ALIMENTOS S.A.
$
2000
$
3,518,016.00
2001
$
5,288,619.00
13,183,933.38 $
2002
4,614,376.68
13,974,969.38
2003
4,891,239.28
$ 11,073,741.00
$
1,445,073.00
$
9,628,668.00
$
82,120.00
$ 13,228,804.00
$ 13,766,012.00 $
$
3,779,525.00 $
$
9,986,487.00 $
$
90,356.00 $ 15,365,462.00 $
14,841,972.72 $
(2,295,327.73) $
12,546,644.99 $
17,161,021.68 $
15,732,491.08
(722,078.62)
15,010,412.46
$
4,755,951.00
$
2,338,816.00
$
7,094,767.00
$
6,134,037.00
$ 13,228,804.00
$
4,096,631.00
$
5,070,807.00
$
9,167,438.00
$
6,198,024.00
$ 15,365,462.00
1,061,306.64
5,148,306.50
6,209,613.14
10,951,408.54
17,161,021.68
1,124,985.04
5,970,495.52
7,095,480.56
12,806,171.19
19,901,651.75
$
$
$
81,549.00
403,040.00
5.00
$
$
$
$
$
$
$
$
$
$
19,901,651.75
14,813,467.55 $
2004
5,184,713.64
$
$
$
$
16,676,440.55
945,565.44
15,730,875.11
$
$
$
$
$
15,702,275.60 $
2005
5,495,796.46
$
$
$
20,915,588.75 $
17,677,026.98
2,713,268.13
14,963,758.85
1,192,484.14
6,274,676.63
7,467,160.76
13,448,427.99
20,915,588.75
$
$
$
$
$
16,644,412.13
2006
5,825,544.25
$
$
$
20,459,555.31 $
18,737,648.60
4,587,032.99
14,150,615.61
1,264,033.19
6,137,866.59
7,401,899.78
13,057,655.53
20,459,555.31
1,339,875.18
5,992,847.96
7,332,723.13
12,643,436.72
19,976,159.85
$
$
$
$
$
19,976,159.85
2001
0
$
1,191,988.00
$ 13,766,012.00
$
3,779,525.00
$
9,986,487.00
$
90,356.00
$ 10,076,843.00
$ 11,268,831.00
$
5,070,807.00
$
6,198,024.00
$ 11,268,831.00
2002
1
2003
2
2004
3
3,553,070.05
3,766,254.25
$
$
$
$
$
$
14,841,972.72
(2,295,327.73)
12,546,644.99
12,546,644.99
16,099,715.04
$
$
$
$
$
$
15,732,491.08
(722,078.62)
15,010,412.46
15,010,412.46
18,776,666.71
$
$
$
$
$
$
$
5,148,306.50
$ 10,951,408.54
$ 16,099,715.04
$
5,970,495.52
$ 12,806,171.19
$ 18,776,666.71
3,992,229.50
2005
4
$
4,231,763.27
16,676,440.55 $
945,565.44 $
15,730,875.11 $
$
15,730,875.11 $
19,723,104.62 $
17,677,026.98
2,713,268.13
14,963,758.85
14,963,758.85
19,195,522.12
$
6,274,676.63
$ 13,448,427.99
$ 19,723,104.62
$
6,137,866.59
$ 13,057,655.53
$ 19,195,522.12
2006
5
$
4,485,669.07
$
$
$
$
$
$
18,737,648.60
4,587,032.99
14,150,615.61
14,150,615.61
18,636,284.68
$
5,992,847.96
$ 12,643,436.72
$ 18,636,284.68
2001
$ 5,070,807.00
16.75%
2002
$ 5,148,306.50
2003
$ 5,970,495.52
2004
$ 6,274,676.63
2005
$ 6,137,866.59
2006
$ 5,992,847.96
$ 1,000,058.00
$ 1,051,008.33
$ 1,028,092.65
884,360.17
862,341.34
2001
2002
2003
2004
$ 12,437,673.00 $
13,183,933.38 $
13,974,969.38 $
14,813,467.55
$
359,431.00 $
$
$
### $ 13,183,933.38 $ 13,974,969.38 $ 14,813,467.55
$ 10,861,274.00 $
11,437,062.21 $
12,123,285.94 $
12,850,683.10
$ 1,935,830.00 $ 1,746,871.17 $ 1,851,683.44 $ 1,962,784.45
$
438,105.00 $
468,772.35
$
497,253.00 $
527,357.34
$
199,650.00 $
1,484,197.27
$ 1,135,008.00 $ 2,480,326.96
$
800,822.00 $
(733,455.78)
$
501,044.00 $
884,360.17
$
299,778.00 $
(1,617,815.96)
$
44,966.70 $
$
254,811.30 $
(1,617,815.96)
$
145,641.00 $
$
109,170.30 $ (1,617,815.96)
$
$
81,549.00
27,621.00
$
501,586.41
$
558,998.78
$
1,573,249.11
$ 2,633,834.30
$
(782,150.85)
$
862,341.34
$
(1,644,492.19)
$
$
(1,644,492.19)
$
$ (1,644,492.19)
$
536,697.46
$
592,538.70
$
1,667,644.05
$ 2,796,880.22
$
(834,095.77)
$
1,000,058.00
$
(1,834,153.77)
$
$
(1,834,153.77)
$
$ (1,834,153.77)
2005
2006
$
15,702,275.60 $
16,644,412.13
$
$
$ 15,702,275.60 $ 16,644,412.13
$
13,621,724.08 $
14,439,027.53
$ 2,080,551.52 $ 2,205,384.61
$
574,266.29
$
628,091.02
$
1,767,702.70
$ 2,970,060.01
$
(889,508.49)
$
1,051,008.33
$
(1,940,516.83)
$
$
(1,940,516.83)
$
$ (1,940,516.83)
$
614,464.93
$
665,776.49
$
1,873,764.86
$ 3,154,006.27
$
(948,621.66)
$
1,028,092.65
$
(1,976,714.32)
$
$
(1,976,714.32)
$
$ (1,976,714.32)
2001
Depreciaciones y amortizaciones
Inversion inicial (gastos de capital CAPEX)
$ (13,766,012.00)
$ (14,958,000.00)
(1,191,988.00)
$
$
$
$
$
$
$
$
$
2002
13,183,933.38
11,437,062.21
468,772.35
527,357.34
750,741.49
1,484,197.27
(733,455.78)
(733,455.78)
1,484,197.27
$
$
$
$
$
$
$
$
$
2003
13,974,969.38
12,123,285.94
501,586.41
558,998.78
791,098.25
1,573,249.11
(782,150.85)
(782,150.85)
1,573,249.11
$
$
$
$
$
$
$
$
$
2004
14,813,467.55
12,850,683.10
536,697.46
592,538.70
833,548.28
1,667,644.05
(834,095.77)
(834,095.77)
$
$
$
$
$
$
$
$
$
2005
15,702,275.60
13,621,724.08
574,266.29
628,091.02
878,194.21
1,767,702.70
(889,508.49)
(889,508.49)
1,667,644.05
1,767,702.70
(1,075,960.72) $
(890,518.36) $
(943,949.46) $
(1,000,586.43)
(2,361,082.05) $
(213,184.20) $
(225,975.25) $
(239,533.77)
(2,686,301.28) $
(312,604.31) $
(336,376.44) $
(361,926.00)
$
$
$
$
$
$
$
$
$
2006
16,644,412.13
14,439,027.53
614,464.93
665,776.49
925,143.20
1,873,764.86
(948,621.66)
(948,621.66)
1,873,764.86
$ 14,150,615.61
$
4,485,669.07
$ 19,561,427.87
ANIFICACION
10.75%
2002
1
(2,686,301.28) $
$ 8,571,758.14
(g)
FC n-1
k
VR Bruto
VR Neto
Valor
$ 8,571,758.14
$
9,901,997.50
$ 18,473,755.63
$
$
$
2003
2
(312,604.31) $
7%
925,143.20
13%
16,498,387.00
9,901,997.50
2004
3
(336,376.44) $
2005
4
(361,926.00)
2006
5
19,561,427.87
IVO GLOBAL
or Operativo del Periodo
macion de la recuperacion del valor de activos fijos y capital de Trabajo
ersion inicial (Gastos de Capital Capex)
uperacion del capital de trabajo
alor de las deudas por pagar al al 2001-12-31 (2002-01-01)
vo Corriente
vo No Corriente
or de la Empresa al 01/Enero/2002
$ 18,473,755.63
$ 14,150,615.61
$
4,485,669.07
$
4,096,631.00
$
5,070,807.00
$ 27,942,602.31
$
403,040.00
69.33
$ 27,942,602.31