Documentos de Académico
Documentos de Profesional
Documentos de Cultura
INTEGRANTES :
AÑO: 2020
VARIACIÓN NOMIMAL Y PORCENTUAL - HORIZONTAL
ESTADO DE SITUACION FINANCIERA CONSOLIDADA 2018 2017 2016 2015 2014 2018 VS 2017 2017 VS 2016 2016 VS 2015 2015 VS 2014
ACTIVO
ACTIVO CORRIENTE
Efectivo y equivalente de efectivos 1,098,928 1,239,393 287,020 165,296 432,195 -140,465 -11.33% 952,373 331.81% 121,724 73.64% -266,899 -61.75%
Ctas por cobrar comerciales neto 1,026,443 980,684 970,907 1,062,415 1,140,295 45,759 4.67% 9,777 1.01% -91,508 -8.61% -77,880 -6.83%
Otras cuentas por cobrar 261,173 74,073 75,007 1,882 157 187,100 252.59% -934 -1.25% 73,125 3885.49% 1,725 1098.73%
Existencias, neto 1,456,952 885,042 779,036 1,010,787 987,579 571,910 64.62% 106,006 13.61% -231,751 -22.93% 23,208 2.35%
Gastos pagados por anticipados 260,490 110,527 112,716 177,804 191,705 149,963 135.68% -2,189 -1.94% -65,088 -36.61% -13,901 -7.25%
Activos biologicos 0 0 0 0 0
TOTAL ACTIVO CORRIENTE 4,103,986 3,289,719 2,224,686 2,418,184 2,751,931 814,267 24.75% 1,065,033 47.87% -193,498 -8.00% -333,747 -12.13%
ACTIVOS NO CORRIENTES 0
Cuentas por cobrar a Entidades Relacionadas 506,075 453,470 429,002 300,066 421,070 52,605 11.60% 24,468 5.70% 128,936 42.97% -121,004 -28.74%
Propiedad planta y equipo neto 2,537,852 1,865,624 1,946,249 2,022,448 2,073,569 672,228 36.03% -80,625 -4.14% -76,199 -3.77% -51,121 -2.47%
Activos intangibles, neto 1,910,525 1,506,295 1,533,202 545,268 591,905 404,230 26.84% -26,907 -1.75% 987,934 181.18% -46,637 -7.88%
Activos biologicos, neto 788 887 932 927,700 988,490 -99 -11.16% -45 -4.83% -926,768 -99.90% -60,790 -6.15%
TOTAL ACTIVO NO CORRIENTE 4,955,240 3,826,276 3,909,385 3,795,482 4,075,034 1,128,964 29.51% -83,109 -2.13% 113,903 3.00% -279,552 -6.86%
TOTAL DE ACTIVOS 9,059,226 7,115,995 6,134,071 6,213,666 6,826,965 1,943,231 27.31% 981,924 16.01% -79,595 -1.28% -613,299 -8.98%
ANALISIS VERTICAL
ACTIVO 2014
ACTIVO CORRIENTE
Efectivo y equivalente de efectivos 1,098,928.00 12.13% 1,239,393.00 17.42% 287,020.00 4.68% 165,296 2.69% 432,195 7.05%
Ctas por cobrar comerciales neto 1,026,443.00 11.33% 980,684.00 13.78% 970,907.00 15.83% 1,062,415 17.32% 1,140,295 18.59%
Otras cuentas por cobrar 261,173.00 2.88% 74,073.00 1.04% 75,007.00 1.22% 1,882 0.03% 157 0.00%
Existencias, neto 1,456,952.00 16.08% 885,042.00 12.44% 779,036.00 12.70% 1,010,787 16.48% 987,579 16.10%
Gastos pagados por anticipados 260,490.00 2.88% 110,527.00 1.55% 112,716.00 1.84% 177,804 2.90% 191,705 3.13%
Activos biologicos 0.00 0.00% 0.00 0.00% 0.00 0.00% 0 0.00% 0 0.00%
TOTAL ACTIVO CORRIENTE 4,103,986 45.30% 3,289,719 46.23% 2,224,686 36.27% 2,418,184 38.92% 2,751,931 40.31%
Cuentas por cobrar a Entidades Relacionadas 506,075.00 5.59% 453,470.00 6.37% 429,002.00 6.99% 300,066 4.83% 421,070 6.17%
Propiedad planta y equipo neto 2,537,852.00 28.01% 1,865,624.00 26.22% 1,946,249.00 31.73% 2,022,448 32.55% 2,073,569 30.37%
Activos intangibles, neto 1,910,525.00 21.09% 1,506,295.00 21.17% 1,533,202.00 24.99% 545,268 8.78% 591,905 8.67%
Activos biologicos, neto 788.00 0.01% 887.00 0.01% 932.00 0.02% 927,700 14.93% 988,490 14.48%
TOTAL ACTIVO NO CORRIENTE 4,955,240 54.70% 3,826,276 53.77% 3,909,385 63.73% 3,795,482 61.08% 4,075,034 59.69%
TOTAL DE ACTIVOS 9,059,226 100.00% 7,115,995 100.00% 6,134,071 100.00% 6,213,666 100.00% 6,826,965 100.00%
VARIACIÓN NOMIMAL Y PORCENTUAL - HORIZONTAL
COSTO DE VENTAS -6,244,012 -5,042,402 -4,620,803 -4,713,108 -4,571,288 -1,201,610 23.83% -421,599 9.12% 92,305 -1.96% -141,820 3.10%
RESTITUCION DE DERECHOS
ARANCELARIOS - DRAWBACK
UTILIDAD BRUTA 2,044,690 1,906,863 2,007,986 1,867,380 1,711,707 137,827 7.23% -101,123 -5.04% 140,606 7.53% 155,673 9.09%
GASTOS DE ADMINISTRACION -681,336 -633,605 -937,378 -910,178 -818,384 -47,731 7.53% 303,773 -32.41% -27,200 2.99% -91,794 11.22%
GASTO DE VENTAS Y DISTRIBUCION -603,139 -487,579 -409,166 -373,360 -350,453 -115,560 23.70% -78,413 19.16% -35,806 9.59% -22,907 6.54%
OTROS INGRESOS 71,641 27,596 7,072 -30,040 -207,497 44,045 159.61% 20,524 290.21% 37,112 -123.54% 177,457 -85.52%
Otros gastos operativos -45,582 -70,203 -36,238 6,813 18,932 24,621 -35.07% -33,965 93.73% -43,051 -631.89%
UTILIDAD DE OPERACIÓN 786,274 743,072 632,276 560,615 354,305 43,202 5.81% 110,796 17.52% 71,661 12.78% 206,310 58.23%
GASTOS FINANCIEROS -223,460 -153,297 -163,842 -366,652 -228,251 -70,163 45.77% 10,545 -6.44% 202,810 -55.31% -138,401 60.64%
INGRESOS FINANCIEROS 114,168 55,883 13,883 77,427 15,778 58,285 104.30% 42,000 302.53% -63,544 -82.07% 61,649 390.73%
RESULTADOS ANTES DEL IMPUESTO A LAS
676,982 645,658 482,317 271,390 141,832 31,324 4.85% 163,341 33.87% 210,927 77.72% 129,558 91.35%
GANANCIAS
GASTO POR IMPUESTO A LAS GANANCIAS -221,580 -187,482 -160,862 -75,465 -47,644 -34,098 18.19% -26,620 16.55% -85,397 113.16% -27,821 58.39%
GANANCIA (PERDIDA) NETA DEL EJERCICIO 455,402 458,176 321,455 195,925 94,188 -2,774 -0.61% 136,721 42.53% 125,530 64.07% 101,737 108.01%
ANALISIS - VERTICAL
ESTADO DE RESULTADOS % %
2018 % 2017 % 2016 % 2015 2014
VENTAS Y SERVICIOS ORDINARIOS NETOS (VENTAS NETAS) 8,288,702 100.00% 6,949,265 100.00% 6,628,789 100.00% 6,580,488 100.00% 6,282,995 100.00%
COSTO DE VENTAS -6,244,012 -75.33% -5,042,402 -4,620,803 -4,713,108 -71.62% -4,571,288 -72.76%
-72.56% -69.71%
UTILIDAD BRUTA 2,044,690 24.67% 1,906,863 2,007,986 1,867,380 28.38% 1,711,707 27.24%
27.44% 30.29%
GASTOS DE ADMINISTRACION -681,336 -8.22% -633,605 -937,378 -910,178 -13.83% -818,384 -13.03%
-9.12% -14.14%
GASTO DE VENTAS Y DISTRIBUCION -603,139 -7.28% -487,579 -409,166 -373,360 -5.67% -350,453 -5.58%
-7.02% -6.17%
OTROS INGRESOS 71,641 0.86% 27,596 7,072 -30,040 -0.46% -207,497 -3.30%
0.40% 0.11%
UTILIDAD DE OPERACIÓN 831,856 10.04% 813,275 668,514 560,615 8.52% 335,373 5.34%
11.70% 10.09%
GASTOS FINANCIEROS -223,460 -2.70% -153,297 -163,842 -366,652 -5.57% -228,251 -3.63%
-2.21% -2.47%
INGRESOS FINANCIEROS 114,168 1.38% 55,883 13,883 77,427 1.18% 15,778 0.25%
0.80% 0.21%
RESULTADOS ANTES DEL IMPUESTO A LAS GANANCIAS 676,982 8.17% 645,658 482,317 271,390 4.12% 141,832 2.26%
9.29% 7.28%
GASTO POR IMPUESTO A LAS GANANCIAS -221,580 -2.67% -187,482 -160,862 -75,465 -1.15% -47,644 -0.76%
-2.70% -2.43%
GANANCIA (PERDIDA) NETA DEL EJERCICIO 455,402 5.49% 458,176 6.59% 321,455 4.85% 195,925 2.98% 94,188 1.50%
INVERSIÓN
FINANCIACIÓN DE TERCEROS
10,000,000
7,000,000
9,000,000
8,000,000 6,000,000
7,000,000 5,000,000
6,000,000
4,000,000
5,000,000
4,000,000 3,000,000
3,000,000
2,000,000
2,000,000
1,000,000 1,000,000
0 0
2018 2017 2016 2015 2014 2018 2017 2016 2015 2014
6,000,000
3,500,000
3,000,000 5,000,000
2,500,000 4,000,000
2,000,000
3,000,000
1,500,000
2,000,000
1,000,000
500,000 1,000,000
0 0
2018 2017 2016 2015 2014 2018 2017 2016 2015 2014