Académique Documents
Professionnel Documents
Culture Documents
ACTIVO
ACTIVO CORRIENTE
10
12
14
16
18
21
PRODUCTOS TERMINADOS
24
MATERIAS PRIMAS
25
28
ACTIVO NO CORRIENTE
32
33
34
35
INTANGIBLES
ACTIVOS BIOLGICOS
37
ACTIVO DIFERIDO
39
TOTAL ACTIVO
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
40
41
42
46
PASIVO NO CORRIENTE
45
OBLIGACIONES FINANCIERAS
49
PASIVO DIFERIDO
TOTAL PASIVO NO CORRIENTE
PATRIMONIO
50
CAPITAL
58
RESERVAS
59
RESULTADOS ACUMULADOS
RESULTADO DEL EJERCICIO
TOTAL PATRIMONIO
2011
2012
1,492,816.34
246,095.32
76,287.94
201,763.63
5,622.66
21,304.63
4,328.17
9,275.93
29,191.93
20,925.29
1,493,094.95
1,110,970.63
1,518,589.46
1,522,848.70
17,467.76
10,890.85
540,011.66
6,483.11
5,177,410.87
3,150,558.09
990,720.58
64,401.76
10,383,387.20
13,171,743.93
5,222.17
5,605,203.91
17,202.82
7,775,199.69
342,020.93
203,619.71
(5,009,651.29)
(5,637,265.90)
12,316,903.50
15,594,902.01
17,494,314.37
18,745,460.10
175,368.12
728.94
21,544.20
74,571.37
1,328,907.88
1,906,118.24
2,413.50
502,937.23
1,528,233.70
2,484,355.78
499,013.12
0.00
47,438.25
47,438.25
546,451.37
47,438.25
14,985,859.12
14,985,859.12
0.00
189,582.00
263,055.25
263,055.25
(191,610.39)
(100,116.97)
362,325.32
875,286.67
15,419,629.30
16,213,666.07
17,494,314.37
18,745,460.10
70
VENTAS
69
COSTO DE VENTAS
94
GASTOS ADMINISTRATIVOS.
95
GASTOS DE VENTAS.
2011
29,214,144.58
(26,051,696.86)
RESULTADO BRUTO
3,162,447.72
(740,097.94)
(1,928,078.35)
RESULTADO DE OPERACION
65
75
77
INGRESOS FINANCIEROS
97
GASTOS FINANCIEROS
494,271.43
(622,272.18)
614,406.49
51,554.21
(175,634.63)
362,325.32
108697.596
253,627.72
2012
35,200,435.62
(31,370,728.44)
3,829,707.18
(759,163.20)
(2,295,392.34)
775,151.64
0.00
402,617.41
37,535.99
(123,532.74)
1,091,772.30
327531.69
764,240.61
BALANCE GENERAL
DEL 01/01/2011 AL 31/12/2011
EJERCICIO
: 2011
R.U.C.
: 20440324224
RAZON SOCIAL : PRODUCTOS AVICOLAS CHICAMA S.A.C.
DESCRIPCION
2011
ACTIVO
ACTIVO CORRIENTE
10
12
1,492,816.34
14
5,622.66
16
4,328.17
18
21
PRODUCTOS TERMINADOS
1,493,094.95
24
MATERIAS PRIMAS
1,518,589.46
25
28
76,287.94
29,191.93
17,467.76
540,011.66
5,177,410.87
ACTIVO NO CORRIENTE
32
990,720.58
33
34
35
INTANGIBLES
ACTIVOS BIOLGICOS
37
ACTIVO DIFERIDO
39
10,383,387.20
5,222.17
5,605,203.91
342,020.93
(5,009,651.29)
12,316,903.50
TOTAL ACTIVO
17,494,314.37
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
40
41
42
46
175,368.12
21,544.20
1,328,907.88
2,413.50
1,528,233.70
PASIVO NO CORRIENTE
45
OBLIGACIONES FINANCIERAS
49
PASIVO DIFERIDO
499,013.12
47,438.25
TOTAL PASIVO NO CORRIENTE
546,451.37
PATRIMONIO
50
CAPITAL
14,985,859.12
0.00
58
RESERVAS
263,055.25
59
RESULTADOS ACUMULADOS
(191,610.39)
362,325.32
TOTAL PATRIMONIO
15,419,629.30
17,494,314.37
V ABSOLUTO V RELATIVO
2012
246,095.32
(1,246,721.02)
201,763.63
125,475.69
21,304.63
15,681.97
278.91%
9,275.93
4,947.76
20,925.29
(8,266.64)
1,110,970.63
(382,124.32)
1,522,848.70
4,259.24
10,890.85
(6,576.91)
114.32%
-28.32%
-25.59%
0.28%
-37.65%
-98.80%
-83.51%
164.48%
6,483.11
(533,528.55)
3,150,558.09
(2,026,852.78)
-39.15%
64,401.76
(926,318.82)
13,171,743.93
2,788,356.73
17,202.82
7,775,199.69
11,980.65
2,169,995.78
-93.50%
26.85%
229.42%
38.71%
-40.47%
12.53%
26.61%
203,619.71
(138,401.22)
(5,637,265.90)
(627,614.61)
15,594,902.01
3,277,998.51
18,745,460.10
1,251,145.73
7.15%
728.94
(174,639.18)
-99.58%
74,571.37
53,027.17
246.13%
1,906,118.24
577,210.36
502,937.23
500,523.73
2,484,355.78
956,122.08
43.43%
20738.50%
62.56%
0.00
(499,013.12)
47,438.25
0.00
47,438.25
(499,013.12)
-100.00%
0.00%
-91.32%
14,985,859.12
0.00
0.00%
189,582.00
189,582.00
263,055.25
0.00
0.00%
(100,116.97)
91,493.42
875,286.67
512,961.35
16,213,666.07
794,036.77
18,745,460.10
1,251,145.73
-47.75%
141.57%
5.15%
7.15%
BALANCE GENERAL
DEL 01/01/2011 AL 31/12/2011
EJERCICIO
: 2011
R.U.C.
: 20440324224
RAZON SOCIAL : PRODUCTOS AVICOLAS CHICAMA S.A.C.
DESCRIPCION
2011
ACTIVO
ACTIVO CORRIENTE
10
12
14
16
18
21
PRODUCTOS TERMINADOS
24
MATERIAS PRIMAS
25
28
1,492,816.34
76,287.94
5,622.66
4,328.17
29,191.93
1,493,094.95
1,518,589.46
17,467.76
540,011.66
5,177,410.87
ACTIVO NO CORRIENTE
32
33
34
INTANGIBLES
35
ACTIVOS BIOLGICOS
37
ACTIVO DIFERIDO
39
TOTAL ACTIVO
990,720.58
10,383,387.20
5,222.17
5,605,203.91
342,020.93
5,009,651.29
12,316,903.50
17,494,314.37
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
40
41
42
46
175,368.12
21,544.20
1,328,907.88
2,413.50
1,528,233.70
499,013.12
47,438.25
546,451.37
PASIVO NO CORRIENTE
45
OBLIGACIONES FINANCIERAS
49
PASIVO DIFERIDO
PATRIMONIO
50
CAPITAL
58
RESERVAS
59
RESULTADOS ACUMULADOS
14,985,859.12
0.00
263,055.25
191,610.39
362,325.32
15,419,629.30
17,494,314.37
2012
8.53%
0.44%
0.03%
0.02%
0.17%
8.53%
8.68%
0.10%
3.09%
29.59%
246,095.32
201,763.63
21,304.63
9,275.93
20,925.29
1,110,970.63
1,522,848.70
10,890.85
6,483.11
3,150,558.09
1.31%
1.08%
0.11%
0.05%
0.11%
5.93%
8.12%
0.06%
0.03%
16.81%
5.66%
59.35%
0.03%
32.04%
1.96%
28.64%
70.41%
100.00%
64,401.76
13,171,743.93
17,202.82
7,775,199.69
203,619.71
5,637,265.90
15,594,902.01
18,745,460.10
0.34%
70.27%
0.09%
41.48%
1.09%
30.07%
83.19%
100.00%
1.0024%
728.94
0.0039%
0.12%
7.60%
0.01%
8.74%
74,571.37
1,906,118.24
502,937.23
2,484,355.78
0.40%
10.17%
2.68%
13.25%
2.85%
0.27%
3.12%
0.00
47,438.25
47,438.25
0.00%
0.25%
0.25%
85.66%
0.00%
1.50%
1.10%
14,985,859.12
189,582.00
263,055.25
100,116.97
79.94%
1.01%
1.40%
0.53%
2.07%
88.14%
100.00%
875,286.67
16,213,666.07
18,745,460.10
4.67%
86.49%
100.00%
2011
70
VENTAS
29,214,144.58
69
COSTO DE VENTAS
26,051,696.86
RESULTADO BRUTO
94
GASTOS ADMINISTRATIVOS.
95
GASTOS DE VENTAS.
3,162,447.72
740,097.94
1,928,078.35
RESULTADO DE OPERACION
494,271.43
65
622,272.18
75
614,406.49
77
INGRESOS FINANCIEROS
97
GASTOS FINANCIEROS
51,554.21
175,634.63
362,325.32
2012
100%
89.17%
10.83%
2.53%
6.60%
1.69%
2.13%
2.10%
0.18%
0.60%
1.24%
35,200,435.62
31,370,728.44
3,829,707.18
759,163.20
2,295,392.34
775,151.64
0.00
402,617.41
37,535.99
123,532.74
1,091,772.30
V ABSOLUTO V RELATIVO
100.00% 5,986,291.04
20.49%
89.12% 5,319,031.58
20.42%
10.88%
667,259.46
21.10%
2.16%
19,065.26
2.58%
6.52%
367,313.99
19.05%
2.20%
280,880.21
56.83%
0.00%
-622,272.18
-100.00%
1.14%
-211,789.08
-34.47%
0.11%
-14,018.22
-27.19%
0.35%
-52,101.89
-29.66%
3.10%
729,446.98
201.32%
Cuadro 6.1
LIQUIDEZ
Razn Corriente:
Activo Corriente
Pasivo Corriente
Prueba cida 1:
Activo Corriente - Inventarios
Pasivo Corriente
Prueba cida 2:
Activo Corriente - Cuentas por Cobrar
Pasivo Corriente
Capital de Trabajo:
Activo Corriente - Pasivo Corriente
Cuadro 6.2
ENDEUDAMIENTO (%)
Nivel de Endeudamiento
Pasivo Total
Total Activo
Nivel de Solvencia
Patrimonio
Total Activo
Concentracin del Endeudamiento en el Corto Plazo
Pasivo Corriente
Total Pasivo
Endeudamiento Financiero 1
Obligaciones Financieras
Total Activo
Endeudamiento Financiero 2
Obligaciones Financieras
Ventas Netas
Impacto de la Carga Financiera
Gastos Financieros
Ventas Netas
Cobertura de Inters
Utilidad Operacional
Gastos Financieros
Cuadro 6.3
LEVERAGE
Leverage Total
Pasivo Total
Patrimonio
Leverage Corriente
Pasivo Corriente
Patrimonio
Leverage Financiero
Pasivos Totales con Entidades Financieras
Patrimonio
2011
2012
3.387840
1.268159
2.410833
0.820972
3.331409
1.174636
$ 3,649,177
$ 666,202
2011
2012
11.859%
13.506%
88.141%
86.494%
73.661%
98.126%
2.852%
0.000%
1.708%
0.000%
-0.601%
-0.351%
-1.444 Veces
-6.187 Veces
2011
2012
13.455%
15.615%
9.911%
15.323%
3.236%
0.000%
Cuadro 6.4
ACTIVIDAD (Veces)
Rotacin de Cartera 1
Ventas a Crdito Periodo
Cuentas por Cobrar Promedio
Rotacin de Cartera 2
Cuentas por Cobrar Promedio X 365
Ventas a Crdito
Rotacin de Cartera 3
365
Rotacin de Cartera 1
Rotacin de Inv. Totales
Costo de Ventas
Inventarios Totales Promedio
Rotacin de Activos Totales
Ventas
Activo Total Bruto
ND
253.194
ND
ND
8.60
11.862
1.67
1.878
Cuadro 6.5
RENTABILIDAD (%)
2011
10.83%
Ventas Netas
Margen de Utilidad Operacional
Utilidad Operacional
1.69%
Ventas Netas
Margen Neto de Utilidad
Utilidad Neta
0.87%
Ventas Netas
Rendimiento del Patrimonio
Utilidad Neta
1.64%
Patrimonio
Rendimiento del Activo Total
Utilidad Neta
Activo Total Bruto
1.45%
2012
10.88%
2.20%
2.17%
4.71%
4.08%
125,476
15,682
4,948
4,259
2,788,357
Incremento de intangibles
11,981
2,169,996
174,639
499,013
TOTAL USOS
5,794,350
1,091,772
2,857,831
125,476
15,682
4,948
4,259
Incremento de intangibles
Incremento de activos biolgicos
11,981
2,169,996
174,639
499,013
TOTAL USOS
6,955,597
1,246,721
8,267
382,124
6,577
AFB Inicio
533,529
10,383,387
926,319
138,401
D.acum.Inicial
53,027
5,009,651
577,210
500,524
512,961
91,493
627,615
189,582
TOTAL FUENTES
5,794,350
Dividendo pagado
Utilidad Neta
764,241
Depreciacin
1,024,621
1,246,721
8,267
382,124
6,577
533,529
926,319
138,401
53,027
577,210
500,524
512,961
91,493
189,582
TOTAL FUENTES
6,955,597
de Activo Fijo
+adiciones
-retiros
2,857,831
+adiciones
69,475
-retiros
1,024,620.87
de Utilidades Retenidas
0
1,091,772
0
1,091,772
69,475
AFB Final
13,171,744
D.acum.Final
5,637,266