Académique Documents
Professionnel Documents
Culture Documents
BALANCE GENERAL
A DICIEMBRE 31
ACTIVOS
2006
2005
ACTIVO CORRIENTE
DISPONIBLE
CAJA
101,076
BANCOS
76,530
TOTAL DISPONIBLE
177,606
%
0.19%
6.01%
6.21%
0.32%
0.24%
0.56%
104,865
3,245,201
3.85%
0.00%
0.35%
0.00%
4.20%
5,326,901
2,084,700
1,157,368
4,000
8,572,969
9.87%
3.86%
2.14%
0.01%
15.88%
0.00%
7,500,000
13.89%
3,350,066
DEUDORES
CUENTAS CORRIENTES COMERCIALES
1,229,418
112,368
DEUDORES VARIOS
TOTAL DEUDORES
1,341,786
INVENTARIOS
1,519,392
4.76%
19,423,035
35.98%
9,097,216
23,733,189
10,479,262
31,680,278
32,830,405
28.51%
74.37%
102.88%
19.41%
58.69%
78.10%
42,159,540
DEPREC. ACUMULADA
MAQUINARIA Y EQUIPO
(2,439,157)
(2,439,157)
-7.64%
-7.64%
(7,599,904)
TOTAL DEPREC.ACUM.
(7,599,904)
-14.08%
-14.08%
30,391,248
95.24%
34,559,636
64.02%
CARGOS DIFERIDOS
1,016,418
1,016,418
3.19%
3.19%
31,910,640
100.00%
53,982,671
100.00%
DIFERIDOS
TOTAL
ACTIVOS
PASIVOS
PASIVO CORRIENTE
CUENTAS POR PAGAR
CUENTAS CORRIENTES COMERCIALES
3,218,932
3,218,932
10.09%
0.00%
10.09%
15,875,089
-
1.62%
1.62%
309,294
1,452,408
1,452,408
2.69%
2.69%
15,875,089
29.41%
0.00%
29.41%
IMPTOS Y GRAVAMENES
RETENCION EN LA FTE
518,066
518,066
309,294
0.57%
0.57%
OBLIGACIONES LABORALES
SALARIOS POR PAGAR
303,800
303,800
0.95%
0.95%
4,040,798
12.66%
17,636,791
32.67%
20,000,000
62.68%
20,870,000
38.66%
20,000,000
62.68%
20,870,000
38.66%
TOTAL PASIVOS
24,040,798
75.34%
38,506,791
71.33%
9,000,000
9,000,000
15,475,880
53,982,671
16.67%
1.25%
1.11%
11.18%
-1.54%
28.67%
0.00%
100.00%
PATRIMONIO
TOTAL PATRIMONIO
7,869,842
28.20%
-4.70%
0.00%
1.50%
-0.72%
24.66%
TOTAL PASIVO+PATRIMONIO
31,910,640
100.00%
CAPITAL SOCIAL
REVALORIZACION DEL PATRIMONIO
(1,499,158)
480,000
(231,000)
672,880
600,000
6,034,000
(831,000)
2007
686,112
2,353,250
3,039,362
1.03%
3.53%
4.56%
6,591,670
7.05%
0.51%
1.75%
0.58%
9.89%
12,000,000
18.01%
21,631,032
32.46%
10,825,262
16.25%
64.12%
80.36%
4,700,901
340,500
1,165,450
384,819
42,725,261
53,550,523
(8,545,052)
-12.82%
-12.82%
45,005,471
67.54%
66,636,503
100.00%
(8,545,052)
15,218,932
978,815
16,197,747
802,000
802,000
22.84%
1.47%
24.31%
1.20%
1.20%
2,690,891
4.04%
4.04%
19,690,638
29.55%
17,100,000
25.66%
17,100,000
25.66%
36,790,638
55.21%
15,646,300
13,526,685
23.48%
1.01%
0.00%
20.30%
29,845,865
44.79%
66,636,503
100.00%
2,690,891
672,880
BALANCE GENERAL
2006
ACTIVOS
2007
Var absoluta
Var %
Var absoluta
Var %
ACTIVO CORRIENTE
DISPONIBLE
BANCOS
104,865
3,245,201
2,353,250
TOTAL DISPONIBLE
3,350,066
3,039,362
4,700,901
DEUDORES VARIOS
5,326,901
2,084,700
1,157,368
4,000
TOTAL DEUDORES
8,572,969
6,591,670
INVENTARIOS
7,500,000
12,000,000
19,423,035
21,631,032
10,479,262
31,680,278
10,825,262
42,159,540
53,550,523
MAQUINARIA Y EQUIPO
(7,599,904)
(8,545,052)
TOTAL DEPREC.ACUM.
(7,599,904)
(8,545,052)
34,559,636
45,005,471
53,982,671
66,636,503
CAJA
686,112
DEUDORES
CUENTAS CORRIENTES COMERCIALES
ANTICIPO IMPTOS Y CONTRIBUCIONES
CUENTAS POR COBRAR A TRABAJADORES
340,500
1,165,450
384,819
ACTIVOS FIJOS
PROP. PLANTA Y EQUIPO
EQUIPO DE OFICINA
$
42,725,261
DEPREC. ACUMULADA
TOTAL
ACTIVOS
BALANCE GENERAL
PASIVOS
PASIVO CORRIENTE
continuacin
2006
2007
15,875,089
-
15,218,932
15,875,089
16,197,747
RETENCION EN LA FTE
309,294
802,000
309,294
802,000
1,452,408
2,690,891
1,452,408
2,690,891
17,636,791
19,690,638
20,870,000
17,100,000
20,870,000
17,100,000
TOTAL PASIVOS
38,506,791
36,790,638
9,000,000
15,646,300
672,880
672,880
600,000
978,815
IMPTOS Y GRAVAMENES
OBLIGACIONES LABORALES
PATRIMONIO
CAPITAL SOCIAL
6,034,000
0
13,526,685
(831,000)
TOTAL PATRIMONIO
15,475,880
29,845,865
TOTAL PASIVO+PATRIMONIO
53,982,671
66,636,503
581,247
(891,951)
(310,704)
554%
-27%
-9%
(626,000)
(1,744,200)
8,082
380,819
(1,981,299)
-12%
-84%
0.7%
9520%
-23%
4,500,000
60%
2,207,997
11%
346,000
11,044,983
11,390,983
3%
35%
27%
(945,148)
(945,148)
12%
12%
10,445,835
30%
12,653,832
23%
(656,157)
978,815
322,658
-4%
#DIV/0!
2%
492,706
492,706
159%
159%
1,238,483
1,238,483
85%
85%
2,053,847
12%
(3,770,000)
-18%
(3,770,000)
-18%
(1,716,153)
-4%
6,646,300
(600,000)
7,492,685
831,000
14,369,985
74%
0%
-100%
124%
-100%
93%
12,653,832
23%
MI ESCUELA
ESTADO DE RESULTADOS
A DICIEMBRE 31
ESTADO DE RESULTADOS
2005
TOTAL INGRESOS
100.00%
233,786,002
0.00%
30,785,583
64,922,034
100.00%
203,000,419
7,219,186
6,332,863
36,089,207.00
52,981,317.00
210,350.00
24,793,243.00
611,800.00
521,607.00
19,936,320.00
1,548,429.00
828,600.00
837,080.00
1,064,500.00
4,900,000.00
29,641,092.00
11,140,000
170,000
56,242
8,554,557
333,700
1,020,300
312,133
741,901
2,408,769
11,206,677
49,496,328
11.12%
9.75%
0.00%
17.16%
0.26%
0.09%
13.18%
0.51%
1.57%
0.48%
1.14%
3.71%
17.26%
76.24%
173,963,545.00
15,164,972
321,200
15,486,172
23.36%
0.49%
23.85%
19,975,942.00
357,400.00
20,333,342.00
-0.09%
8,703,532
0.00%
0.00%
1.85%
2.87%
130,886.00
348,462.00
2,969,419.00
COSTO DE VENTA
COSTO DE VENTA Y PRES. DE SERV.
UTILIDAD BRUTA
EGRESOS
GASTOS OPERAC. DE ADMON
GASTOS DE PERSONAL
HONORARIOS
2006
64,922,034
(60,466)
GASTOS NO OPERACIONALES
GASTOS FINANCIEROS
GASTOS EXTRAORDINARIOS
GASTOS DIVERSOS
INGRESOS CORRECCION MONETARIA
UTILIDAD ANTES DE IMPTOS
IMPUESTOS
1,200,753
1,861,219
600,000
120,000
1,619,235
6,874,000
840,000
UTILIDAD NETA
480,000
0.74%
6,034,000
2007
100.00%
298,833,804
100.00%
13.17%
46,910,874
15.70%
86.83%
251,922,930
84.30%
15.44%
22.66%
0.09%
10.61%
0.26%
0.22%
8.53%
0.66%
0.35%
0.36%
0.46%
2.10%
12.68%
74.41%
43,661,946
76,185,494
27,515,200
264,400
265,850
27,354,642
3,304,376
1,835,600
2,643,899
3,269,232
7,926,052
19,149,318
213,376,009
14.61%
25.49%
0.00%
9.21%
0.09%
0.09%
9.15%
1.11%
0.61%
0.88%
1.09%
2.65%
6.41%
71.40%
8.54%
0.15%
8.70%
18,590,527
1,456,850
20,047,377
6.22%
0.49%
6.71%
3.72%
18,499,544
6.19%
0.06%
0.15%
1.27%
0.69%
176,000
0.06%
0.00%
0.80%
0.00%
0
2,391,859
0
15,931,685
2,405,000
5.33%
0.80%
2.58%
13,526,685
4.53%
MI ESCUELA
ESTADO DE RESULTADOS
A DICIEMBRE 31
2005
INGRESOS
INGRESOS POR VENTAS
MENOS DEV. EN VENTAS
TOTAL INGRESOS
COSTO DE VENTA
COSTO DE VENTA Y PRES. DE SERV.
EGRESOS
GASTOS OPERAC. DE ADMON
GASTOS DE PERSONAL
HONORARIOS
UTILIDAD OPERACIONAL
234,524,002
(738,000)
233,786,002
30,785,583
259.22%
102.47%
260.10%
#DIV/0!
64,922,034
203,000,419
212.68%
7,219,186
6,332,863
36,089,207.00
52,981,317.00
210,350.00
24,793,243.00
611,800.00
521,607.00
19,936,320.00
1,548,429.00
828,600.00
837,080.00
1,064,500.00
4,900,000.00
29,641,092.00
11,140,000
170,000
56,242
8,554,557
333,700
1,020,300
312,133
741,901
2,408,769
11,206,677
49,496,328
173,963,545.00
399.91%
736.61%
#DIV/0!
122.56%
259.88%
827.43%
133.05%
364.02%
-18.79%
168.18%
43.48%
103.42%
164.49%
251.47%
15,164,972
321,200
15,486,172
19,975,942.00
357,400.00
20,333,342.00
31.72%
11.27%
31.30%
8,703,532
-14494.09%
130,886.00
348,462.00
2,969,419.00
#DIV/0!
#DIV/0!
147.30%
-13.00%
65,286,524
(364,490)
64,922,034
UTILIDAD BRUTA
ARRENDAMIENTOS
CONTRIBUCIONES Y AFILIACIONES
SEGUROS
SERVICIOS
GASTOS LEGALES
MANTENIMIENTO Y REPARACIONES
ADECUACION E INSTALACION
GASTOS DE VIAJE
DEPRECIACIONES
DIVERSOS
TOTAL GASTOS OPERAC. DE ADMON
2006
(60,466)
GASTOS NO OPERACIONALES
GASTOS FINANCIEROS
GASTOS EXTRAORDINARIOS
GASTOS DIVERSOS
INGRESOS CORRECCION MONETARIA
1,200,753
1,861,219
1,619,235
600,000
120,000
6,874,000
840,000.00
1045.67%
600.00%
480,000
6,034,000
1157.08%
2007
299,589,804
(756,000)
298,833,804
27.74%
2.44%
27.82%
46,910,874
52.38%
251,922,930
24.10%
43,661,946
76,185,494
27,515,200
264,400
265,850
27,354,642
3,304,376
1,835,600
2,643,899
3,269,232
7,926,052
19,149,318
213,376,009
20.98%
43.80%
-100.00%
10.98%
-56.78%
-49.03%
37.21%
113.40%
121.53%
215.85%
207.11%
61.76%
-35.40%
22.66%
18,590,527
1,456,850
20,047,377
-6.94%
307.62%
-1.41%
18,499,544
112.55%
176,000
34.47%
-100.00%
-19.45%
-100.00%
0
2,391,859
15,931,685
2,405,000
131.77%
186.31%
13,526,685
124.17%
RAZONES FINANCIERAS
2007
1) LIQUIDEZ
Capital de trabajo
Indice de Solvencia
Prueba cida
19,690,638
19,690,638
19,690,638
2) RENTABILIDAD
Utilidad empresa
Utilidad operacional
18,499,544
Total Activos
66,636,503
Utilidad Accionistas
Total Patrimonio
29,845,865
3) ENDEUDAMIENTO
Total Pasivos
Total Activos
66,636,503
36,790,638
4) ACTIVIDAD
Rotacin inventario
360 das
/
360
Rotacin Cartera
360 das
/
360
(Ventas /
Cuentas x Cobrar)
298,833,804
4,700,901
Ciclo de Efectivo
Rotacin inventario
+
92
Rotacin Cartera
6
RESULTADOS
COMENTARIOS
OK
BALANCE GENERAL
A DICIEMBRE 31
ACTIVOS
2006
2005
ACTIVO CORRIENTE
DISPONIBLE
CAJA - BANCOS
101,216
TOTAL DISPONIBLE
101,216
DEUDORES
CUENTAS CORRIENTES COMERCIALES
12,065,239
1,119,500
193,200
TOTAL DEUDORES
13,377,939
13,479,155
ACTIVOS FIJOS
PROP. PLANTA Y EQUIPO
EQUIPO DE OFICINA
5,337,568
15,336,096
DEPRECIACION ACUMULADA
ACTIVOS
PASIVOS
PASIVO CORRIENTE
CUENTAS POR PAGAR
20,673,664
20,673,664
34,152,819
0.30%
0.00%
0.30%
0.00%
0.00%
35.33%
3.28%
0.57%
0.00%
39.17%
0.00%
39.47%
0.00%
0.00%
0.00%
0.00%
15.63%
44.90%
0.00%
0.00%
0.00%
0.00%
60.53%
0.00%
60.53%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
141,078
141,078
8,190,088
386,524
278,229
8,854,841
8,995,919
9,417,099
20,198,864
29,615,963
29,615,963
38,611,882
PROVEEDORES
2,011,805
2,680,470
OBLIGACIONES LABORALES
8,445,949
13,138,224
IMPTOS Y GRAVAMENES
RETENCION EN LA FUENTE
46,964
231,000
277,964
13,416,188
9,504,535
9,504,535
TOTAL PASIVOS
22,920,723
PATRIMONIO
CAPITAL SOCIAL
25,706,895
1,326,476
(17,812,494)
2,011,219
TOTAL PATRIMONIO
11,232,096
TOTAL PASIVO+PATRIMONIO
34,152,819
-
5.89%
7.85%
24.73%
38.47%
0.00%
0.00%
0.00%
0.14%
0.00%
0.68%
0.81%
0.00%
39.28%
0.00%
0.00%
27.83%
27.83%
0.00%
67.11%
0.00%
0.00%
75.27%
3.88%
-52.16%
5.89%
32.89%
0.00%
100.00%
2,011,805
15,256,887
17,268,692
186,791
481,000
431,000
1,098,791
18,367,483
9,816,399
9,816,399
28,183,882
5,010,000
5,418,000
10,428,000
38,611,882
-
Nov-07
3,000,578
3,000,578
4,342,884
1,934,410
251,582
6,528,876
9,529,454
13,485,477
22,598,422
-
36,083,899
36,083,899
45,613,353
4,145,274
2,361,144
8,042,686
14,549,104
614,000
2,491,753
3,105,753
17,654,857
7,725,530
7,725,530
25,380,387
5,010,000
2,501,281
0
12,721,685
20,232,966
45,613,353
-
2005
2006
INGRESOS
INGRESOS POR VENTAS
65,286,524
(364,490)
66,783,253
COSTO DE VENTA
COSTO DE VENTA Y PRES. DE SERV.
0
66,783,253
UTILIDAD BRUTA
EGRESOS
GASTOS OPERAC. DE ADMON
GASTOS DE PERSONAL
HONORARIOS
7,219,186
6,332,863
234,524,002
(738,000)
100.00%
0.00%
0.00%
0.00%
100.00%
0.00%
0.00%
0.00%
10.81%
9.48%
0.00%
16.68%
0.25%
0.08%
12.81%
0.50%
1.53%
0.47%
1.11%
3.61%
16.78%
74.11%
233,786,002
30,785,583
203,000,419
36,089,207.00
52,981,317.00
210,350.00
24,793,243.00
611,800.00
521,607.00
19,936,320.00
1,548,429.00
828,600.00
837,080.00
1,064,500.00
4,900,000.00
29,641,092.00
11,140,000
170,000
56,242
8,554,557
333,700
1,020,300
312,133
741,901
2,408,769
11,206,677
49,496,328
15,164,972
321,200
15,486,172
19,975,942.00
357,400.00
20,333,342.00
1,800,753
8,703,532
1,200,753
1,861,219
130,886.00
348,462.00
2,969,419.00
UTILIDAD OPERACIONAL
173,963,545.00
GASTOS NO OPERACIONALES
GASTOS FINANCIEROS
GASTOS EXTRAORDINARIOS
GASTOS DIVERSOS
INGRESOS POR CORRECCION MONETARIA
1,619,235
UTILIDAD NETA
2,461,219
6,874,000
450,000
1,456,000.00
2,011,219
5,418,000
2007
299,589,804
(756,000)
298,833,804
46,910,874
251,922,930
43,661,946
76,185,494
0
27,515,200
264,400
265,850
27,354,642
3,304,376
1,835,600
2,643,899
3,269,232
7,926,052
19,149,318
213,376,009
18,590,527
1,456,850
20,047,377
18,499,544
176,000
0
2,391,859
15,931,685
3,210,000
12,721,685
RAZONES FINANCIERAS
2006
1) LIQUIDEZ
Capital de trabajo
Indice de Solvencia
Prueba cida
2) RENTABILIDAD
Utilidad empresa
Utilidad operacional
Total Activos
Utilidad Accionistas
Total Patrimonio
3) ENDEUDAMIENTO
Total Pasivos
Total Activos
4) ACTIVIDAD
Rotacin inventario
360 das
/
360
Rotacin Cartera
360 das
/
360
Ciclo de Efectivo
Rotacin inventario
#DIV/0!
(Ventas /
Cuentas x Cobrar)
Rotacin Cartera
#DIV/0!
RESULTADOS
COMENTARIOS
#DIV/0!
#DIV/0!
#DIV/0!
Utilidad empresa
Resultado
#DIV/0!
ojo
#DIV/0!
Utilidad Dueos
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
t
Ingre
Egre
CFj
Tdcto
0
0
45,073,912
(45,073,912)
8%
1
20,000,000
15,000,000
5,000,000
4,629,629.63
Tir
Vpn
VpnIn
VpnEg
8%
$ 180,295,649.00
180,295,649.00
$ 0.00
2
40,000,000
30,000,000
10,000,000
8,573,388.20
8% Tir
$ 0.00 Vpn
3
48,000,000
36,000,000
12,000,000
9,525,986.89
8%
$ 0.00
4
57,600,000
43,200,000
14,400,000
10,584,429.88
5
69,120,000
51,840,000
17,280,000
11,760,477.64