Documentos de Académico
Documentos de Profesional
Documentos de Cultura
80% BUENO
100% EXCELENTE
60% ACEPTABLE
100% EXCELENTE
60% ACEPTABLE
60% ACEPTABLE
80% BUENO
100% EXCELENTE
100% EXCELENTE
60% ACEPTABLE
100% EXCELENTE
100% EXCELENTE
100% EXCELENTE
100% EXCELENTE
100% EXCELENTE
77% BUENO
VALLE DE LILI
activo Pasivo
corriente $ 112,500.00 Corriente $ 20,000,000.00
fijo $ 112,500.00 largo plazo $ 80,000,000.00
PASIVO + PATRIMONIO
activo Pasivo
corriente $ 80,000.00 Corriente $ 80,000.00
fijo $ 145,000.00 largo plazo $ 20,000.00
TOTAL PASIVO $ 100,000.00
total activo $ 225,000.00 patrimonio
capital $ 50,000.00
utilidad Retenida $ 75,000.00
TOTAL PATRIMONIO $ 125,000.00
PASIVO + PATRIMONIO $ 225,000.00
VALLE LILI HOLA CALI
UAI $ 90,000,000.00 $ 90,000,000.00
IMPUESTOS 35% $ 31,500,000.00 $ 31,500,000.00
$ 3,100,000.00 $ 3,500,000.00
AÑO VENTAS VARIACION % n AÑO VENTAS
1 2019 C1 $ 59,407,000.00 1 2019 C1 $ 59,407,000.00
2 2019 C2 $ 102,449,000.00 0.72 2 2019 C2 $ 102,449,000.00
3 2019 C3 $ 138,105,000.00 0.35 3 2019 C3 $ 138,105,000.00
4 2020 C1 $ 53,627,000.00 -0.61 4 2020 C1 $ 53,627,000.00
5 2020 C2 $ 176,124,000.00 2.28 5 2020 C2 $ 176,124,000.00
6 2020 C3 $ 148,340,000.00 -0.16 6 2020 C3 $ 148,340,000.00
7 2021 C1 $ 149,255,000.00 0.01 7 2021 C1 $ 149,255,000.00
8 2021 C2 $ 188,787,000.00 0.26 8 2021 C2 $ 188,787,000.00
9 2021 C3 $ 206,525,315.00 0.09 9 2021 C3 $ 265,876,527.95
10 2022 C1 $ 168,769,739.00 -0.18 10 2022 C1 $ 360,873,847.84
11 2022 C2 $ 213,470,455.00 0.26 11 2022 C2 $ 475,486,943.30
12 2022 C3 $ 233,528,012.00 0.09 12 2022 C3 $ 611,399,611.04
13 2023 C1 $ 190,835,984.00 -0.18 13 2023 C1 $ 770,273,971.06
14 2023 C2 $ 241,381,213.00 0.26 14 2023 C2 $ 953,752,528.80
15 2023 C3 $ 264,061,248.00 0.09 15 2023 C3 $ 1,163,459,897.67
3.30
2019 $ 299,961,000.00
aplicación formula 2020 $ 378,091,000.00
2021 $ 338,042,000.00
1 2000
2 2400 0.2
3 2850 0.1875
4 2980 0.0456140351
5 3400 0.1409395973
6 3860 0.1352941176
0.7093477501
0.14186955
4407.616463
VARIACION %
0.72
0.35
-0.61
2.28
-0.16
0.01
0.26
0.41 2.86 ∑ variaciones
0.36
0.32
0.29
0.26
0.24
0.22
4.95 ∑ variaciones TOTAL
$ 0.26