Documentos de Académico
Documentos de Profesional
Documentos de Cultura
BALANCE GENERAL
ANALISIS VERTICAL
ACTIVO 2000 2001 2002
ACTIVO CORRIENTE
CAJA-BANCOS 6,133.95 1.15% 3,432.00 0.64% 9,470.00
CTAS.POR COBRAR COMERCIALES 84,355.22 15.83% 56,982.00 10.69% 25,652.00
PROV.CTA.COBRANZA DUDOSA (37,806.29) -7.10% 0.00 0.00% 0.00
Subtotal Neto Ctas por Cobrar Com. 46,548.93 8.74% 56,982.00 10.69% 25,652.00
OTRAS CTAS.POR COBRAR 63,625.03 11.94% 0.00 0.00% 0.00
CTAS POR COBRAR AFILIADAS 0.00 0.00% 0.00 0.00% 0.00
CTAS POR COBRAR ACCTS y PERS. 0.00 0.00% 0.00 0.00% 0.00
PROD.TERM. y/o MERCADERIA 256,077.80 48.06% 222,781.00 41.81% 250,226.00
EXISTENCIAS POR RECIBIR 41,457.31 7.78% 0.00 0.00% 0.00
Subtotal Existencias 297,535.11 55.84% 222,781.00 72.61% 250,226.00
ANTICIPOS A PROVEEDORES 30,681.71 5.76% 0.00 0.00% 20,112.00
CARGAS DIFERIDAS 14,822.95 2.78% 0.00 0.00% 5,266.00
TOTAL ACTIVO CORRIENTE 459,347.68 86.21%
#VALUE! 283,195.00 53.15%
#VALUE! 310,726.00
ACTIVO NO CORRIENTE 0.00% 0.00%
FILIALES PARTE NO CORRIENTE 0.00 0.00% 0.00 0.00% 0.00
VALORES 49,345.46 9.26% 0.00 0.00% 0.00
INM.MAQ.Y EQUIPOS 30,417.40 5.71% 31,276.00 5.87% 70,095.00
(-)DEPREC.ACUMULADA (6,288.80) -1.18% (7,658.00) -1.44% (6,289.00)
INM. MAQ y EQUIPO NETO 24,128.60 4.53% 23,618.00 4.43% 63,806.00
INTANGIBLES 0.00 0.00% 0.00 0.00% 0.00
CARGAS DIFERIDAS (PTE NO CTE) 0.00 0.00% 0.00 0.00% 0.00
TOTAL ACTIVO NO CORRIENTE 73,474.06 13.79% 23,618.00 4.43% 63,806.00
0.00% 0.00%
TOTAL ACTIVO 532,821.74 100.00% 306,813.00 57.58% 374,532.00
ANALISIS VERTICAL 0.00% 0.00%
PASIVO 2000 0.38% 2001 0.38% 2002
PASIVO CORRIENTE 0.00% 0.00%
SOBREGIRO BANCARIO 12,468.24 2.34% 0.00 0.00% 10,254.00
TRIBUTOS POR PAGAR 1,086.48 0.20% 6,562.00 1.23% 0.00
REMUNERAC.Y PARTIC.P.PAGAR 0.00 0.00% 0.00 0.00% 0.00
CTAS.POR PAGAR COMERCIALES 239,939.50 45.03% 125,186.00 23.49% 165,483.00
CTAS POR PAGAR AFILIADAS 0.00 0.00% 0.00 0.00% 0.00
OTRAS CTAS.POR PAGAR 208,142.88 39.06% 98,955.00 18.57% 128,415.00
TOTAL PASIVO CORRIENTE 461,637.10 86.64% 230,703.00 43.30% 304,152.00
0.00% 0.00%
PASIVO NO CORRIENTE 0.00% 0.00%
OTRAS CTAS.POR PAGAR 0.00 0.00% 0.00 0.00% 0.00
FILIALES (PARTE CORRIENTE) 0.00 0.00% 0.00 0.00% 0.00
BENEFICIOS SOCIALES 3,552.89 0.67% 2,456.00 0.46% 2,163.00
GANANCIAS DIFERIDAS 0.00 0.00% 0.00 0.00% 0.00
TOTAL PASIVO NO CORRIENTE 3,552.89 0.67%
0.00% 2,456.00 0.46%
0.00% 2,163.00
TOTAL PASIVO 465,189.99 87.31% 233,159.00 75.99% 306,315.00
0.00% 0.00%
CAPITAL y PATRIMONIO 0.00% 0.00%
CAPITAL SOCIAL 200,201.40 37.57% 200,304.00 65.29% 200,201.00
CAPITAL ADICIONAL 0.00 0.00% 0.00 0.00% 0.00
ACCIONARIADO LABORAL 0.00 0.00% 0.00 0.00% 0.00
EXCEDENTE DE REVALUACION 0.00 0.00% 0.00 0.00% 0.00
RESERVA 2,863.35 0.54% 2,963.00 0.97% 2,863.00
RESULT.ACUMULADOS (128,840.80) -24.18% (135,433.00) -44.14% (129,613.00)
RESULT.DEL PERIODO (6,592.20) -1.24% 5,820.00 1.90% (5,234.00)
PATRIMONIO NETO 67,631.75 12.69% 73,654.00 24.01% 68,217.00
BALANCE GENERAL
ANALISIS HORIZONTAL
ACTIVO 2000 2001 2002
ACTIVO CORRIENTE
CAJA-BANCOS 6,133.95 -44.05% 3,432.00 175.93% 9,470.00
CTAS.POR COBRAR COMERCIALES 84,355.22 -32.45% 56,982.00 -54.98% 25,652.00
PROV.CTA.COBRANZA DUDOSA (37,806.29) -100.00% 0.00 0.00
Subtotal Neto Ctas por Cobrar Com. 46,548.93 22.41% 56,982.00 -54.98% 25,652.00
OTRAS CTAS.POR COBRAR 63,625.03 -100.00% 0.00 0.00
CTAS POR COBRAR AFILIADAS 0.00 0.00 0.00
CTAS POR COBRAR ACCTS y PERS. 0.00 0.00 0.00
PROD.TERM. y/o MERCADERIA 256,077.80 -13.00% 222,781.00 12.32% 250,226.00
EXISTENCIAS POR RECIBIR 41,457.31 -100.00% 0.00 0.00
Subtotal Existencias 297,535.11 -25.12% 222,781.00 12.32% 250,226.00
ANTICIPOS A PROVEEDORES 30,681.71 -100.00% 0.00 20,112.00
CARGAS DIFERIDAS 14,822.95 -100.00% 0.00 5,266.00
TOTAL ACTIVO CORRIENTE 459,347.68 -38.35% 283,195.00 9.72% 310,726.00
ACTIVO NO CORRIENTE
FILIALES PARTE NO CORRIENTE 0.00 0.00 0.00
VALORES 49,345.46 -100.00% 0.00 0.00
INM.MAQ.Y EQUIPOS 30,417.40 2.82% 31,276.00 124.12% 70,095.00
(-)DEPREC.ACUMULADA (6,288.80) 21.77% (7,658.00) -17.88% (6,289.00)
INM. MAQ y EQUIPO NETO 24,128.60 -2.12% 23,618.00 170.16% 63,806.00
INTANGIBLES 0.00 0.00 0.00
CARGAS DIFERIDAS 0.00 0.00 0.00
TOTAL ACTIVO NO CORRIENTE 73,474.06 -67.86% 23,618.00 170.16% 63,806.00
TOTAL ACTIVO 532,821.74 -42.42% 306,813.00 22.07% 374,532.00
ANALISIS HORIZONTAL #VALUE! #VALUE!
PASIVO 2000 0.05% 2001 0.05% 2002
PASIVO CORRIENTE #VALUE! #VALUE!
SOBREGIRO BANCARIO 12,468.24 -100.00% 0.00 #DIV/0! 10,254.00
TRIBUTOS POR PAGAR 1,086.48 503.97% 6,562.00 -100.00% 0.00
REMUNERAC.Y PARTIC.P.PAGAR 0.00 #DIV/0! 0.00 #DIV/0! 0.00
CTAS.POR PAGAR 239,939.50 -47.83% 125,186.00 32.19% 165,483.00
CTAS POR PAGAR AFILIADAS 0.00 #DIV/0! 0.00 #DIV/0! 0.00
OTRAS CTAS.POR PAGAR 208,142.88 -52.46% 98,955.00 29.77% 128,415.00
TOTAL PASIVO CORRIENTE 461,637.10 -50.03%
#DIV/0! 230,703.00 31.84%
#DIV/0! 304,152.00
PASIVO NO CORRIENTE #DIV/0! #DIV/0!
OTRAS CTAS.POR PAGAR 0.00 #DIV/0! 0.00 #DIV/0! 0.00
FILIALES (PARTE CORRIENTE) 0.00 #DIV/0! 0.00 #DIV/0! 0.00
BENEFICIOS SOCIALES 3,552.89 -30.87% 2,456.00 -11.93% 2,163.00
GANANCIAS DIFERIDAS 0.00 #DIV/0! 0.00 #DIV/0! 0.00
TOTAL PASIVO NO CORRIENTE 3,552.89 -30.87% 2,456.00 -11.93% 2,163.00
#DIV/0! #DIV/0!
TOTAL PASIVO 465,189.99 -49.88% 233,159.00 31.38% 306,315.00
#DIV/0! #DIV/0!
CAPITAL y PATRIMONIO #DIV/0! #DIV/0!
CAPITAL SOCIAL 200,201.40 0.05% 200,304.00 -0.05% 200,201.00
CAPITAL ADICIONAL 0.00 #DIV/0! 0.00 #DIV/0! 0.00
ACCIONARIADO LABORAL 0.00 #DIV/0! 0.00 #DIV/0! 0.00
EXCEDENTE DE REVALUACION 0.00 #DIV/0! 0.00 #DIV/0! 0.00
RESERVA 2,863.35 3.48% 2,963.00 -3.37% 2,863.00
RESULT.ACUMULADOS (128,840.80) 5.12% (135,433.00) -4.30% (129,613.00)
RESULT.DEL PERIODO (6,592.20) -188.29% 5,820.00 -189.93% (5,234.00)
PATRIMONIO NETO 67,631.75 8.90%
#DIV/0! 73,654.00 -7.38%
#DIV/0! 68,217.00
ANALISIS DE RATIOS
RATIOS DE LIQUIDEZ
2000 2001
ACT CTE - GTOS PAG x ANT - EXISTENCIAS-CTAS x COB Com 100,440.69 3,432.00
PASIVO CORRIENTE 461,637.10 230,703.00
RATIOS DE LIQUIDEZ
1.40
1.20
1.00
0.80
0.60
0.40
0.20
0.00
(0.20)
2000 2001 2002
LIQUIDEZ CORRIENTE o GENERAL LIQUIDEZ ACIDA LIQUIDEZ SEVERA MARGEN DE SEGURIDAD
Bicicletas Andinas EIRL
RATIOS DE GESTION
2000 2001
RATIOS DE GESTION
100
50
(50)
(100)
(150)
(200)
(250)
(300)
2000 2001 2002
ROTACION CUENTAS POR COBRAR ROTACION DE INVENTARIOS ROTACION CAPITAL DE TRABAJO dias ROTACION DE ACTIVO FIJO dias
Bicicletas Andinas EIRL
RATIOS DE ENDEUDAMIENTO
2000 2001
RATIOS DE ENDEUDAMIENTO
700.00%
600.00%
500.00%
400.00%
300.00%
200.00%
100.00%
0.00%
2000
DEPENDENCIA FINANCIERA 2001
ENDEUDAMIENTO A LARGO PLAZO 2002
ENDEUDAMIENTO PATRIMONIAL
Bicicletas Andinas EIRL
RATIOS DE RENTABILIDAD 2000 2001
COSTO DE VENTAS -63.79% -73.47%
COSTO VENTAS (367,512.30) (365,385.00)
VENTAS NETAS 576,109.01 497,354.00
RATIOS DE RENTABILIDAD
150.00%
100.00%
50.00%
0.00%
-50.00%
-100.00%
-150.00%
2000 2001 2002
COSTO DE VENTAS GASTOS OPERATIVOS GASTOS FINANCIEROS COSTOS TOTALES UTILIDAD OPERATIVA/CAPITAL UTILIDAD NETA / ACTIVO FIJO
1.00
305,460.00
304,152.00
0.18
55,234.00
304,152.00
0.10
29,582.00
304,152.00
0.0285
6,574.00000
230,703.00
2002
MARGEN DE SEGURIDAD
2002
22
16.50
559,518.00
25,652.00
(1.41)
(254.88)
(353,432.00)
250,226.00
85
559,518.00
6,574.00000
41.05
8.77
559,518.00
63,806.00
2002
ROTACION DE ACTIVO FIJO dias
2002
81.79%
306,315.00
374,532.00
18.79%
70,380.00
374,532.00
442.69%
301,989.00
68,217.00
2002
UDAMIENTO PATRIMONIAL
2002
-63.17%
(353,432.00)
559,518.00
-28.55%
(159,731.00)
559,518.00
-9.26%
(51,839.00)
559,518.00
-100.98%
(565,002.00)
559,518.00
67.95%
46,355.00
68,217.00
-8.20%
(5,234.00)
63,806.00
2002
CAPITAL UTILIDAD NETA / ACTIVO FIJO
12.38%