Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ACTIVO
ACTIVO CORRIENTE
CAJA Y BANCOS S/ 25,000.00 20% S/ 13,000.00
INVERSIONES FINANCIERAS S/ 4,000.00 3% S/ 5,000.00
CXC COMERCIALES S/ 25,000.00 20% S/ 20,000.00
EXISTENCIAS S/ 40,000.00 32% S/ 50,000.00
TOTAL ACTIVO CORIENTE S/ 94,000.00 76% S/ 88,000.00
ACTIVO NO CORRIENTE 0%
INMUEBLE, MAQUINARIA, EQUIPO S/ 40,000.00 32% S/ 20,000.00
DEPRECIACIÓN -S/ 10,000.00 -8% -S/ 4,000.00
TOTAL ACTIVO NO CORIENTE S/ 30,000.00 24% S/ 16,000.00
TOTAL ACTIVO S/ 124,000.00 100% S/ 104,000.00
PASIVO
PASIVO CORRIENTE
TRIBUTOS X PAGAR S/ 4,000.00 3.2% S/ 3,000.00
REMUNERACIONES S/ 6,000.00 4.8% S/ 5,000.00
CUENTASXPAGAR S/ 35,000.00 28.2% S/ 40,000.00
OTROS PASIVOS FINANCIEROS S/ 5,000.00 4.0% S/ 2,000.00
TOTAL PASIVO CORRIENTE S/ 50,000.00 40.3% S/ 50,000.00
PASIVO NO CORRIENTE 0.0%
OBLIGACIONES FINANCIERAS S/ 23,000.00 18.5% S/ 7,000.00
TOTAL PASIVO NO CORRIENTE S/ 23,000.00 18.5% S/ 7,000.00
TOTAL PASIVO S/ 73,000.00 58.9% S/ 57,000.00
PATRIMONIO 0.0%
CAPITAL SOCIAL S/ 46,000.00 37.1% S/ 46,000.00
EXCEDENTE DE REVALUACIÓN S/ 3,000.00 2.4% S/ 1,000.00
RESERVAS S/ - 0.0% S/ -
RESULTADOS ACUMULADOS 0.0% S/ 2,000.00
RESULTADO DEL EJERCICIO S/ 2,000.00 1.6% -S/ 2,000.00
TOTAL PATRIMONIO S/ 51,000.00 41.1% S/ 47,000.00
TOTAL PASIVO +PATRIMONIO S/ 124,000.00 100.0% S/ 104,000.00
% VARIAC.
ESTADO DE GANA
2,449,061/90
0,629 = 2.72
𝐼𝐸𝑁𝑇𝐸)=𝑉𝐸𝐶𝐸𝑆
= 1.11
= 0.2156
21.56%
𝑅𝐼𝐸𝑁𝑇𝐸=𝑈𝑀
= 1,548,432
= 2.80
= 1.23
= 0.22
22.30%
= 1,540,937
= 72
= 5.02
PINIÓN
INDICE DE GESTION
𝑂 𝑋 360)/𝑉𝐸𝑁𝑇𝐴𝑆=𝑑𝑖𝑎𝑠 1,590,009/1,961,335=
#DIV/0!
veces rota al año
1,378,336/(((605182+460610))/2)=
𝑂 𝑃𝑅𝑂𝑀𝐸𝐷𝐼𝑂)=𝑣𝑒𝑐𝑒𝑠 1378336/532 921048/(((605182+460610))/2)
896= 2.59
(⟨(345,795+271,630)/2⟩×360)/
(⟨(345,795+271,630)/2⟩×360)/𝑥𝑥𝑥𝑥=
𝑅𝐴𝑆 𝐴 𝑃𝑅𝑂𝑉𝐸𝐸𝐷𝑂𝑅𝐸𝑆)=𝑑𝑖𝑎𝑠
#DIV/0!
(273,402×360)/1,937,767=
98,424,720/1,937,767= (308,912×360)/1,296,334=
51
1,296,334/3,016,284=𝑣𝑒𝑐𝑒
1,937,767/3,201,772=𝑣𝑒𝑐𝑒𝑠
0.61
1,296,334/=𝑣
1,937,737/=𝑣𝑒𝑐𝑒𝑠
2020 OPINIÓN TÉC
775402 x 360 =
4066930 #DIV/0!
veces rota al año
1399921 x 360 =
2732202 #DIV/0!
veces rota al año
605182+460610))/2)=
921,048/5328
96= 1.73
5+271,630)/2⟩×360)/𝑥𝑥𝑥𝑥=
#DIV/0!
111,208,320/1,296,334=
60)/1,296,334=
86
6,334/3,016,284=𝑣𝑒𝑐𝑒𝑠
0.43
1,296,334/=𝑣𝑒𝑐𝑒𝑠
OPINIÓN TÉCNICA
INDICE DE SOLVENCIA
224,110/90,534=
(𝑈𝑇𝐼𝐿𝐼𝐷𝐴𝐷 𝐴𝑁𝑇𝐸𝑆 𝐷𝐸 𝐼𝑁𝑇𝐸𝑅𝐸𝑆𝐸𝑆)/(𝐺𝐴𝑆𝑇𝑂𝑆 𝐹𝐼𝑁𝐴𝑁𝐶𝐼𝐸𝑅𝑂𝑆)=𝑉𝐸𝐶𝐸𝑆
COBERTURA DE GG.FF=
1,648,729/1,367,555=
5,967/1,195,805= 1.68 1.21
167.75% 120.56%
1,648,729/3,016,284=
05,967/3,201,772= 0.6265 0.55
62.65% 54.66%
224,110/90,534= 85,898/(88,694 )=
2.48 0.97
434,383/997,710= 1,334,728/919,069=
OPINIÓN TÉCNICA
INDICE DE RENTABILIDAD
63,687/1,96
𝐼𝑇𝐴𝐿 𝑂 𝑃𝐴𝑇𝑅𝐼𝑀𝑂𝑁𝐼𝑂)=% 74,047/1,897,717
1,335 = =
0.00% 0.00%
415,659/3,440,345
436,673/3,551,334 = =
0.00% 0.00%
415,659/4,066,930
436,673/4,363,670 = =
0.00% 0.00%
(4,363,670−2,929,287)/4,363,670= (4,066,930−2,732,202)/4,066,930
=
63,687/4,363,670 74,047/4,066,930
= =
0.00% 0.00%
436,673/3,551,344 415,659/3,440,345
= =
0.00% 0.00%
OPINIÓN TÉCNICA