Documentos de Académico
Documentos de Profesional
Documentos de Cultura
52,500.00
0.00
600.00
5,000.00
25,000.00
83,100.00
28,500.00
28,500.00
111,600.00
68,400.00
180,000.00
ACTIVIDAD PRINCIPAL
ACTIVIDADES DE APOYO
ACTIVIDADES DE APOYO
ACTIVIDADES EXTRAORD.
ESTADO DE RESULTADOS
ESTADO DE EVOLUCIÓN DEL PN
PN +
25,000.00
35000 BCE.
AÑO 2000 AÑO 1999
10,000.00 25,000.00
10,000.00 25,000.00
0.00 10,000.00
0.00 10,000.00
2,500.00 2,500.00
-1,000.00 -500.00
50,000.00 50,000.00
-25,000.00 -20,000.00
26,500.00 32,000.00
75,000.00 50,000.00
12,500.00 2,500.00
87,500.00 52,500.00
25,000.00 0.00
5,000.00
-4,000.00 0.00
26,000.00 0.00
Y CS A PAG
2,500.00 500.00
500.00 100.00
3,000.00 600.00
0.00 37,500.00
0.00 -9,000.00
0.00 28,500.00
5,000.00 5,000.00
6,000.00 6,000.00
32,500.00 6,500.00
6,500.00 1,300.00
3,000.00 250.00
1,500.00 0.00
750.00 350.00
3,500.00 6,500.00
30,000.00 6,000.00
11,500.00 2,500.00
100,250.00 34,400.00
ULTADO EXT
22,500.00 0.00
22,500.00 0.00
CAJAS Y BANCOS
- CAJA 2,500.00 1.53139357 150 1,000.00 0.55555556
- BCO A C/C 1,250.00 0.76569678 150 500.00 0.27777778
- BCO B C/C 0.00 -100 25,000.00 13.8888889
TOTAL 3,750.00 2.29709035 -85.8490566 26,500.00 14.7222222
INVERSIONES 0
- FONDOS COM. INV 1,000.00 0.61255743 -90 10,000.00 5.55555556
- TITULOS PUBLICOS 1,500.00 0.91883614 -80 7,500.00 4.16666667
- BCO A C/C 2,500.00 1.53139357 -85.7142857 17,500.00 9.72222222
CREDITOS X VTAS 0
- DS X VTAS 50,000.00 30.6278714 400 10,000.00 5.55555556
- DS. MOROSOS 50,000.00 30.6278714 300 12,500.00 6.94444444
- DS. GEST. JUDICIAL 20,000.00 12.2511485 300 5,000.00 2.77777778
MENOS: 0
PREV. X DS. INCOB -30,000.00 -18.3767228 400 -6,000.00 -3.33333333
- TITULOS PUBLICOS 90,000.00 55.1301685 318.604651 21,500.00 11.9444444
0
OTROS CREDITOS 0
- ANTICIPO IMP. 500.00 0.30627871 -97.5 20,000.00 11.1111111
- ANT. PERSONAL 15,000.00 9.18836141 2900 500.00 0.27777778
- TITULOS PUBLICOS 15,500.00 9.49464012 -24.3902439 20,500.00 11.3888889
0
0
BIENES DE CAMBIO: 0
- ANT. A PROVEED 10,000.00 6.12557427 400 2,000.00 1.11111111
- MERCADERÍA 5,000.00 3.06278714 -80 25,000.00 13.8888889
- TITULOS PUBLICOS 15,000.00 9.18836141 -44.4444444 27,000.00 15
TOTAL ACT. CORRIENTE 126,750.00 77.6416539 12.1681416 113,000.00 62.7777778
0
ACTIVO NO CORRIENTE 0
0
CRED. X VTA LP 0
- CRED. LAR. PLZ 10,000.00 6.12557427 -60 25,000.00 13.8888889
10,000.00 6.12557427 -60 25,000.00 13.8888889
0
INV. L P 0
- INV. L.P. 0.00 0 -100 10,000.00 5.55555556
0.00 0 -100 10,000.00 5.55555556
0
BS DE USO 0
- RODADOS 2,500.00 1.53139357 0 2,500.00 1.38888889
MENOS: 0
- DEP. AC. ROD -1,000.00 -0.61255743 100 -500.00 -0.27777778
- INSTALAIONES 50,000.00 30.6278714 0 50,000.00 27.7777778
MENOS: 0
- DEP. ACUM. INST -25,000.00 -15.3139357 25 -20,000.00 -11.1111111
0
0
TOTAL ACT. NO CORRIENTE 36,500.00 22.3583461 -45.5223881 67,000.00 37.2222222
0
TOTAL ACTIVO 163,250.00 100 -9.30555556 180,000.00 100
PASIVO
PASIVO CORRIENTE
DS COMERC.
- PROVEED. 75,000.00 60.483871 50 50,000.00 44.8028674
- ACREED. VS 12,500.00 10.0806452 400 2,500.00 2.24014337
87,500.00 70.5645161 66.6666667 52,500.00 47.0430108
0
DS. FINANC. 0
- BCO B PREST. B 25,000.00 20.1612903 0.00 0
BCO B C/C 5,000.00 4.03225806 0
MENOS: 0
- INT. PERD. NO D -4,000.00 -3.22580645 0.00 0
26,000.00 20.9677419 0.00 0
0
SUEL. Y CS A PAG 0
- SUELDO A PAG 2,500.00 2.01612903 400 500.00 0.44802867
- C.S. A PAGAR 500.00 0.40322581 400 100.00 0.08960573
3,000.00 2.41935484 400 600.00 0.53763441
0
CARG. FISC. A PAGAR 0
- IMP. A PAGAR 2,500.00 2.01612903 -50 5,000.00 4.48028674
2,500.00 2.01612903 -50 5,000.00 4.48028674
0
ANT. DE CLIENTES 0
- ANT. DE CLIENTES 5,000.00 4.03225806 -80 25,000.00 22.4014337
5,000.00 4.03225806 -80 25,000.00 22.4014337
0
0
TOTAL PAS. CORRIENTE 124,000.00 100 49.2178099 83,100.00 74.4623656
0
PASIVO NO CORRIENTE 0
0
DS. FINANC. 0
- BCO. B PRES. B 0.00 0 -100 37,500.00 33.6021505
MENOS: 0
- INT. PER. NOD 0.00 0 -100 -9,000.00 -8.06451613
0.00 0 -100 28,500.00 25.5376344
0
TOT. PAS. NO CORRIENTE 0.00 -100 28,500.00 25.5376344
0
0
TOTAL PASIVO 124,000.00 100 11.1111111 111,600.00 100
ESTADO DE RESULTADO AÑO 2000 AÑO 1999
+
OTROS INGRESOS 33,500.00 42.2505308 23,550.00