Documentos de Académico
Documentos de Profesional
Documentos de Cultura
(Colombia)
Fuente: - Colombia - NIIF Sector Real
Tipo de Estado Financiero Anual, Consolid.
Fecha final del período 2015-12-31
Unidades Millones COP
Rotación de Cartera 60 53
Rotación de Inventarios 30 25
Rotación de Proveedores 90 117
Ciclo operacional 0 -40
Margen de ebitda 5.68%
Ebitda Esta 35,245
información
Impuesto de renta proviene del 34.00%
Saldos mínimo de caja modelo no 7,019
escribir
nada.
Apalancamiento operacional 2.51
Rotación de activos fijos 0.76
Rotación de activos tangibles 100%
Rotación de intangibles 0%
Rotación de otros activos 4
Cuentas por cobrar no corrientes 51.2%
INVERSIÓN
2015
EVA - 56,729
Tablero de resultados
2021 2022
22,395 27,571
1.45 1.33
15.5% 15.9%
170,000 96,000
- 0 0
4,469 4,474
2021 2022
820,079 943,091
820,079 943,091
- 520,572 - 598,658
299,507 344,433
- 53,305 - 61,301
- 36,904 - 42,439
- 774 - 774
- -
- 774 - 774
208,525 239,919
90,209 103,740
- 13,030 - 5,630
3,970 3,970
- 17,000 - 9,600
- -
- -
195,495 234,289
- 64,513 - 77,315
130,981 156,974
130,981 156,974
- -
- -
2021 2022
1,231,794 1,313,512
42,787 49,205
159,440 166,705
147,764 155,029
2,591 2,591
9,085 9,085
- -
- -
4,469 4,474
- -
- -
206,695 220,383
1,025,099 1,093,129
820,079 857,356
- -
- -
- -
820,079 857,356
63,556 73,090
63,556 73,090
- -
139,413 160,326
139,413 160,326
- -
1,025 1,179
1,025 1,179
- -
205,020 235,773
11,900 6,720
- -
96,270 110,711
96,270 110,711
- -
10,984 10,984
1,172 1,172
5,682 5,682
126,008 135,269
158,100 89,280
- -
15,472 15,472
85,008 85,008
- -
258,580 189,760
384,588 325,029
847,206 988,483
2,400 2,400
- -
- -
38,192 38,192
688,731 806,614
117,883 141,276
- -
847,206 988,483
1,231,795 1,313,512
- 0 0
2021 2022
15.46% 15.88%
10.00% 10.00%
1.45 1.33
1.64 1.63
2021 2022
15.46% 15.88%
15.97% 16.64%
0.67 0.72
1.45 1.33
15.46% 15.88%
10.63% 11.95%
2021 2022
1.64 1.63
66 60
30 30
90 90
6 0
94,280 93,523
2021 2022
170,000 96,000
17,000 9,600
10.00% 10.00%
2021 2022
1,231,794 1,313,512
847,206 988,483
1.45 1.33
2021 2022
820,079 943,091
147,764 155,029
66 60
2021 2022
520,572 598,658
42,787 49,205
30 30
2021 2022
390,429 448,993
96,270 110,711
90 90
2021 2022
80,687 85,115
-2,125 4,428
106,967 37,276
31,641 30,753
18,600
68,820
117,883 141,276
136,483 141,276
138,608 136,849
- 2,125 4,427
2021 2022
208,525 239,919
- 64,513 - 77,315
144,011 162,604
-118,316 -136,179
80,687 85,115
-2,125 4,428
106,967 37,276
- 79,146 - 15,279
-18,600 68,820
11,390 6,432
- 71,936 - 90,531
2021 2022
90,209 103,740
11.0% 11.0%
94,280 93,523
11.50% 9.92%
2021 2022
31.22% 24.75%
44% 30%
33% 42%
12.27 24.99
8% 4%
68.78% 75.25%
2021 2022
208,525 239,919
64,513 77,315
144,011 162,604
2021 2022
80,687 85,115
820,079 857,356
205,020 235,773
1,105,786 1,178,243
2021 2022
170,000 96,000
170,000 96,000
2021 2022
100.00% 100.00%
0.00% 0.00%
10.00% 10.00%
0.00% 0.00%
10.00% 10.00%
10.00% 10.00%
2021 2022
170,000 96,000
729,323 847,206
899,323 943,206
33.00% 33.00%
10.00% 10.00%
12.00% 12.00%
6.70% 6.70%
18.90% 10.18%
81.10% 89.82%
11.0% 11.5%
2021 2022
1,105,786 1,178,243
144,011 162,604
13% 14%
2021 2022
13.02% 13.80%
11.00% 11.46%
1,105,786 1,178,243
22,395 27,571