Documentos de Académico
Documentos de Profesional
Documentos de Cultura
B U S I N E S S S I M U L AT O R
C O M PA N Y G A M E
C O M PA Ñ Í A
QUALIT Y
E S T E FA N Í A S Á N C H E Z
ESTADO DE RESULTADO INICIAL 2018
Total Gastos de Operación
7%
24%
34%
35%
1,000,000.00 500,000.00
0.00 0.00
2017 2018 2019 2020 2021 2017 2018 2019 2020 2021
700,000.00
682,800.00
650,000.00
600,000.00
575,800.00
500,000.00
419,900.00
400,000.00
364,500.00
354,000.00 350,000.00 350,000.00 350,000.00
340,070.00 340,070.00
300,000.00
255,000.00
240,000.00 240,000.00 241,000.00
200,000.00
100,000.00
87,254.00
69,204.00 72,079.00
54,980.00
38,786.00
0.00
2017 2018 2019 2020 2021
6,000,000.00
5,816,902.00
5,000,000.00
4,000,000.00
3,665,358.00
3,138,597.00
3,000,000.00 2,946,929.00
2,585,761.00 2,655,965.00
2,302,606.00
2,000,000.00
1,750,046.00 1,770,054.00
1,612,236.00
1,205,586.00 1,123,557.00
1,000,000.00 1,013,774.00 1,006,149.00 1,079,880.00 1,068,985.00
-1,000,000.00
Ingresos Totales Costes de Producción Total Gastos de Operación Beneficio Neto
VENTAS AL 2021
Análisis por segmentos de demanda
12,000,000.00
10,000,000.00
8,000,000.00
6,000,000.00
4,000,000.00
2,000,000.00
0.00
2018 2019 2020 2021
Total Activo
Cuentas por Cobrar 6,500,000.00 6,097,885.00
1,000,000.00 796,808.00 6,000,000.00 5,608,901.00
800,000.00 5,244,667.00
490,106.00 5,500,000.00 5,090,583.00 5,090,955.00
600,000.00 443,655.00
400,000.00 5,000,000.00
116,261.00
200,000.00 42,425.00 4,500,000.00
0.00 2017 2018 2019 2020 2021
2017 2018 2019 2020 2021
Beneficio Neto
Proveedores
1,500,000.00 1,123,557.00
500,000.00 436,011.00
400,000.00 300,964.00 307,695.00 1,000,000.00
289,667.00
300,000.00 245,846.00
500,000.00 130,186.00
200,000.00 53,708.00 -1,262.00 46,859.00
100,000.00 0.00
2017 2018 2019 2020 2021
0.00 -500,000.00
2017 2018 2019 2020 2021
INDICADORES CLAVES 2021
INDICADORES CLAVES COMPETENCIA
3,500,000.00
23.00%
3,000,000.00
22.00%
2,500,000.00
21.00%
2,000,000.00
20.00%
1,500,000.00
19.00%
1,000,000.00
18.00%
500,000.00
17.00%
Participación de Mercado
0.00
Unidades Vendidas - Litro o Kilo
SmartMilk Premium TopLeche GlobalMilk Quality
5,816,902.00 1,390,884.00
5,776,285.00
5,630,185.00
5,221,658.00
1,091,824.00
984,815.00
956,398.00
3,138,597.00
382,403.00
Beneficio Bruto
Ingresos
PRECIO
Precio Evolución
0
2022 2021 2020 2019 2018
23.90%
20.90%
17.50%
17.10% 17.00%
15.10%
12.50%
12.00% 12.10%
3.00%