Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Proyeccion Estados Financieros
Proyeccion Estados Financieros
BALANCE GENERAL
0 1
disponible 0.00 3,963,240.00
inversiones 0 68,410,140.30
cuentas por cobrar 0.00 99,081,000.00
inventarios 25,420,275.00 26,421,600.00
total activo corriente 25,420,275.00 197,875,980.30
ESTADO DE P&G
0 1
ventas 360,000,000.00 396,324,000.00
costo de ventas 216,000,000.00 158,529,600.00
utilidad bruta 144,000,000.00 237,794,400.00
gatos de admon 72,000,000.00 79,264,800.00
depreciaciones 1,490,000.00 1,490,000.00
utilidad operacional 70,510,000.00 157,039,600.00
gastos financieros 0.00 3,549,989.70
ingresos por rendimientos 0.00 0.00
untilidad antes de impuesto 70,510,000.00 153,489,610.30
impuestos 24,678,500.00 53,721,363.61
utilidad neta 45,831,500.00 99,768,246.70
compras 159,530,925.00
inversiones en KTNO 0 1
disponible 0.00 3,963,240.00
cuentas por cobrar 0.00 99,081,000.00
inventarios 25,420,275.00 26,421,600.00
KTO 25,420,275.00 129,465,840.00
servicio de deuda
(-)abonos a capital 2,465,270.63
(-) intereses despues de impuestos 2,307,493.31
FCD -4,772,763.93
2 3
4,323,102.19 4,671,976.54
202,519,935.93 377,246,972.86
108,077,554.80 116,799,413.47
25,218,096.12 23,359,882.69
340,138,689.04 522,078,245.56
7,465,000.00 7,470,000.00
2,980,000.00 4,471,500.00
4,485,000.00 2,998,500.00
344,623,689.04 525,076,745.56
18,763,134.11 17,287,635.34
69,353,401.07 88,811,529.44
14,791,623.75 12,326,353.13
102,908,158.93 118,425,517.91
13,148,110.00 13,148,110.00
99,768,246.70 228,567,420.11
128,799,173.42 164,935,697.54
241,715,530.11 406,651,227.65
0.00 0.00
2 3
432,310,219.20 467,197,653.89
151,308,576.72 140,159,296.17
281,001,642.48 327,038,357.72
86,462,043.84 93,439,530.78
1,490,000.00 1,491,500.00
193,049,598.64 232,107,326.94
3,106,240.99 2,662,492.28
8,209,216.84 24,302,392.31
198,152,574.49 253,747,226.98
69,353,401.07 88,811,529.44
128,799,173.42 164,935,697.54
150,105,072.84 138,301,082.74
2 3
4,323,102.19 4,671,976.54
108,077,554.80 116,799,413.47
25,218,096.12 23,359,882.69
137,618,753.11 144,831,272.71
18,763,134.11 17,287,635.34
69,353,401.07 88,811,529.44
88,116,535.18 106,099,164.79
49,502,217.94 38,732,107.92
-6,300,892.83 -10,770,110.02
LIBRE
2021 2020
193,049,598.64 232,107,326.94
67,567,359.52 81,237,564.43
125,482,239.12 150,869,762.51
1,490,000.00 1,491,500.00
126,972,239.12 152,361,262.51
-6,300,892.83 -10,770,110.02
15,000.00 5,000.00
133,258,131.95 163,126,372.53
2,465,270.63 2,465,270.63
2,019,056.64 1,730,619.98
-4,484,327.27 -4,195,890.60
5,335,990.94 15,796,555.00
134,109,795.63 174,727,036.93
AÑO 2 AÑO 3
128,799,173.42 164,935,697.54
1,490,000.00 1,491,500.00
8,209,216.84 24,302,392.31
3,106,240.99 2,662,492.28
125,186,197.57 144,787,297.50
- 6,660,755.03 - 11,118,984.36
8,996,554.80 8,721,858.67
- 1,203,503.88 - 1,858,213.43
- 1,178,231.52 - 1,475,498.76
15,632,037.47 19,458,128.37
131,846,952.60 155,906,281.86
134,109,795.63 174,727,036.93
15,000.00 5,000.00
8,209,216.84 24,302,392.31
-125,915,578.79 -150,429,644.62
2,465,270.63 2,465,270.63
3,106,240.99 2,662,492.28
- 5,571,511.61 - 5,127,762.90
359,862.19 348,874.35
3,963,240.00 4,323,102.19
4,323,102.19 4,671,976.54
(0.00) (0.00)