Documentos de Académico
Documentos de Profesional
Documentos de Cultura
VERTICAL
ESTADO DE RESULTADOS
2017 2018 2019
Ventas 100% 100% 100%
Costo de venta 11% 11% 12%
Utilidad Bruta 89% 89% 88%
Gastos administración y ventas 80% 81% 77%
Depreciación y amortización 3% 4% 4%
EBIT 6% 5% 7%
Gastos Financieros 1% 1% 4%
Otros Ingresos 2% 1% 1%
Utilidad antes de impuesto y participación 7% 6% 5%
Participación a trabajadores 1% 1% 1%
Impuesto a la renta 2% 2% 2%
UTILIDAD NETA 3.96% 3% 3%
COMPRAS 3,050,735 2,155,365 2,729,002
VERTICAL HORIZONTAL
2020 Mar-21 Mar-20 2017 2018 2019
100% 100% 100% 1% 2% 3%
10% 10% 10% -6% 0% 21%
90% 90% 90% 2% 2% 0%
83% 80% 87% 0% 2% -2%
6% 6% 6% -3% 9% -1%
1% 5% -3% 31% -10% 47%
4% 1% 1% -2% -28% 351%
4% 1% 1% 12% -37% 13%
1% 5% -4% 33% -14% -8%
0% 0% 0% 33% -14% -8%
1% 0% 0% 23% 9% -3%
0% 5% -4% 38% -24% -10%
1,713,287 782,869 279,416
Analisis Horizontal
Aumento o
Porcentaje
disminucion
72,443 2%
-32,556 -7%
104,998 3%
-226,378 -6%
-31,444 -11%
362,821 244%
4,823 9%
6,853 15%
364,850 230%
- -
- -
364,850 230%
ORIZONTAL
2020 Mar-21
-3% 46%
13% -2%
5% 18%
19% 10%
6% 17%
3% -4%
10% 9%
-32% 30%
0%
-10% -10%
-1% 5%
53% 41%
57% 105%
-22% 0%
9% 22%
30% 39%
13% 13%
278% 473%
-65% -66%
-64% -64%
-3% -3%
-25% -23%
3% 8%
0% 0%
0% 0%
17% 17%
-99% -52%
-12% -3%
-1% 5%
ORIZONTAL
2020 Mar-21
-27% 2%
-45% -7%
-25% 3%
-21% -6%
29% -11%
-91% -244%
-25% 9%
132% 15%
-80% -230%
-80% NA
-51% NA
-99% -230%