Documentos de Académico
Documentos de Profesional
Documentos de Cultura
A
Estado del Resutado Integral
Jun-20
59
2,533
382
562
512
-
-
-
4,048
-
-
580
-
-
347
461
110
107
-
445
580
-
-
580
4,628
-
-
64
-
2,557
148
228
14
-
3,010
-
932
-
1
-
933
3,943
-
792
556
725
174
237
2,483
4,628
FERRETERIA TUBO LAMINAS S.A
Estado de Resutlados
ACTIVOS
Activos Corrientes - 0.00% - 0.00%
Efectivo (efectivo y equivalente al 64 0.68% Err:520 139 1.53%
Deudores Comerciales 2,298 24.43% Err:520 2,295 25.12%
Otras cuentas por cobrar 462 4.91% Err:520 418 4.58%
Cuentas por cobrar accionistas 203 2.16% Err:520 191 2.09%
Inventarios 729 7.75% Err:520 560 6.13%
Total Activos Corrientes 3,755 39.93% Err:520 3,603 39.45%
Activos no Corrientes - 0.00% Err:520 - 0.00%
Inversiones en asociadas - 0.00% Err:520 - 0.00%
Propiedades, planta y equipo 5,643 60.01% Err:520 5,530 60.55%
Terrenos 1,014 10.78% Err:520 1,014 11.10%
Construcciones 4,522 48.09% Err:520 4,522 49.51%
Maquinaria y Equipo 162 1.72% Err:520 162 1.77%
Equipo de Transporte 235 2.49% Err:520 235 2.57%
Equipo de Oficina 108 1.15% Err:520 108 1.18%
Muebles y Enseres 107 1.14% Err:520 107 1.17%
Otros - 0.00% Err:520 - 0.00%
Depreciación Acumulada - 505 -5.37% Err:520 - 618 -6.76%
Propiedad, planta y equipo Neto 5,643 60.01% Err:520 5,530 60.55%
Activos Intangibles 6 0.06% Err:520 - 0.00%
Activo por Impuestos Diferidos 0 0.00% Err:520 2 0.02%
Total Activos no Corrientes 5,649 60.07% Err:520 5,530 60.55%
Activos Totales 9,405 100.00% Err:520 9,133 100.00%
PASIVOS Y PATRIMONIO - 0.00% Err:520 - 0.00%
Pasivos Corrientes - 0.00% Err:520 - 0.00%
Obligaciones Financieras de CP 785 8.35% Err:520 14 0.15%
Porción corriente de la deuda de L - 0.00% Err:520 - 0.00%
Acreedores comerciales - Proveedo 2,646 28.13% Err:520 3,263 35.72%
Pasivos Laborales 177 1.89% Err:520 139 1.52%
Impuestos por pagar 120 1.27% Err:520 243 2.66%
Otro 13 0.14% Err:520 12 0.13%
Otro - 0.00% Err:520 - 0.00%
Total Pasivos Corrientes 3,741 39.78% Err:520 3,670 40.19%
Pasivos no Corrientes - 0.00% Err:520 - 0.00%
Obligaciones financiera de LP 3,876 41.21% Err:520 3,735 40.90%
Obligaciones con accionistas - 0.00% Err:520 - 0.00%
Otro 175 1.86% Err:520 182 1.99%
Otro - 0.00% Err:520 - 0.00%
Pasivos no Corrientes 4,051 43.07% Err:520 3,917 42.89%
Pasivos Totales 7,792 82.85% Err:520 7,588 83.08%
Patrimonio - 0.00% Err:520 - 0.00%
Capital pagado 780 8.29% Err:520 780 8.54%
Reserva Legal 342 3.64% Err:520 342 3.74%
Otras Reservas 1,129 12.00% Err:520 1,129 12.36%
Utilidades retenidas - 164 -1.74% Err:520 - 637 -6.97%
Utilidades del Periodo - 474 -5.04% Err:520 - 68 -0.74%
Total Patrimonio 1,613 17.15% Err:520 1,546 16.92%
Total pasivos y patrimonio 9,405 100.00% Err:520 9,133 100.00%
PIB Sector
IPC
IPP
Horizontal Análisis
relativo 2019 Analisis Horizontal Jun-20 Vertical
2019-2018 Vertical relativo año 2020
año 2019 2020-2019
6% 13,365 100.00% 0.23% 6,698 100%
8% 10,479 78.40% -2.56% 5,105 76.22%
3% 2,886 21.60% 10.35% 1,593 24% H
13% 706 5.28% -3.16% 342 5% o
9% 1,511 11.30% -32.58% 509 8% r
i
-17% 93 0.70% 586.69% 321 5%
z
-100% - 0.00% - 0% o
-15% 576 4.31% 45.94% 421 6% n
-19% 460 3.44% -54.10% 106 2% t
122% 143 1.07% -89.53% 7 0% a
2176% 590 4.41% -98.84% 3 0% l
666% 564 4.22% 10.29% 311 5% r
-77% 32 0.24% 359.03% 74 1% e
-882% 531 3.98% -10.97% 237 3.53% l
a
t
i
v
o
2
ADO 0
2
0
Horizontal Análisis -
relativo 2019 2020 Vertical año 2
2019-2018 Analisis Horizontal 2020 0
Vertical relativo 1
año 2019 2020-2019 9
- 0.00% - 0%
Err:520 42 0.84% Err:520 59 ###
1%
Err:520 2,661 52.93% Err:520 2,533 55%
Err:520 403 8.01% Err:520 382 8%
Err:520 608 12.09% Err:520 562 12%
Err:520 697 13.87% Err:520 512 11%
Err:520 4,411 87.75% Err:520 4,048 87%
Err:520 - 0.00% Err:520 - 0%
Err:520 - 0.00% Err:520 - 0%
Err:520 616 12.25% Err:520 580 13%
Err:520 - 0.00% Err:520 - 0%
Err:520 - 0.00% Err:520 - 0%
Err:520 347 6.90% Err:520 347 7%
Err:520 461 9.18% Err:520 461 10%
Err:520 110 2.18% Err:520 110 2%
Err:520 107 2.13% Err:520 107 2%
Err:520 - 0.00% Err:520 - 0%
Err:520 - 409 -8.14% Err:520 445 10%
Err:520 616 12.25% Err:520 580 13%
Err:520 - 0.00% Err:520 - 0%
Err:520 - 0.00% Err:520 - 0%
Err:520 616 12.25% Err:520 580 13%
Err:520 5,027 100.00% Err:520 4,628 100%
Err:520 - 0.00% Err:520 - 0%
Err:520 - 0.00% Err:520 - 0%
Err:520 57 1.13% Err:520 64 1%
Err:520 - 0.00% Err:520 - 0%
Err:520 3,605 71.73% Err:520 2,557 55%
Err:520 144 2.87% Err:520 148 3%
Err:520 315 6.27% Err:520 228 5%
Err:520 2 0.04% Err:520 14 0%
Err:520 - 0.00% Err:520 - 0%
Err:520 4,124 82.05% Err:520 3,010 65%
Err:520 - 0.00% Err:520 - 0%
Err:520 453 9.01% Err:520 932 20%
Err:520 - 0.00% Err:520 - 0%
Err:520 1 0.01% Err:520 1 0%
Err:520 - 0.00% Err:520 - 0%
Err:520 454 9.02% Err:520 933 20%
Err:520 4,578 91.07% Err:520 3,943 85%
Err:520 - 0.00% Err:520 - 0%
Err:520 792 15.76% Err:520 792 17%
Err:520 556 11.05% Err:520 556 12%
Err:520 - 725 -14.42% Err:520 725 16%
Err:520 - 705 -14.02% Err:520 174 4%
Err:520 531 10.57% Err:520 237 5%
Err:520 449 8.93% Err:520 2,483 54%
Err:520 5,027 100.00% Err:520 4,628 100%
3% 3.50% 3.50% 3.50%
2% 2.50% 3% 3%
4% 4% 4% 4%
20 21 23 25
2020 2021
FCL - 30 793
30 793.234
VPN $ 2,006.76
TIR 2612.26% 0% VPN con la TIR
RBC $ 66.52
PRI = 0 +
PRI = 0 +
2022 2023
6,115 6,513
4,195 4,476
1,920 2,038
38 118
2022 2023
3,242 3,501
1,248 1,331
3,461 3,703
1,029 1,129
74 100
2022 2023
693 727
25 34
2022 2023
860 889
860.125 888.552
2022 2023
4,441 4,746
2,088 2,187
6,529 6,932
390 416
8.78% 8.76%
33% 33%
5.89% 5.87%
4.64% 4.64%
14.34% 14.34%
0.77 0.77
1.87 1.89
22.75% 22.97%
2.29% 2.29%
25.04% 25.26%
12.01% 11.99%
PN con la TIR
30
793.000
0.04
Fórmulas 2019 2020 2021 2022 2023