Académique Documents
Professionnel Documents
Culture Documents
Aos proyectados
Formato cuentas anuales
10
4.00%
Dotacin amortizacin
0.00%
Resultado explotacin
5.00%
Beneficio
5.00%
0.00%
Inmovilizado material
5.00%
0.00%
Existencias
8.00%
7.00%
0.00%
30.00%
2.00%
10.00%
6.00%
Mltiplos comparables
Valor empresa / Ventas
Valor empresa / Resultado explotacin
PER (Valor empresa / Beneficio)
2
6
6
4
8
8
Leyenda:
Las celdas con los nmeros en azul son las modificables por el usuario.
Las celdas con los nmeros en negro, tienen una frmula propuesta.
Modificables
Frmula propuesta
Empresa
Parque familiar
Elaborado por
Quico Marin
12/31/2010
2008
Miles de Euros
4.00%
Pasivo no corriente
0.00%
0.00%
0.00%
Balances de situacin
2008
2009
2010
2011
2012
2013
2014
2016
2017
2018
2009
2010
2011
2012
2013
2014
2015
2016
ACTIVO
69,265.46
70,691.78
72,175.16
73,717.87
75,322.30
76,990.89
78,726.23
80,530.99
82,407.94
84,359.96
86,390.06
79,962.89
81,817.11
83,745.51
85,751.03
87,836.78
90,005.96
92,261.90
94,608.08
Activo no corriente
Inmovilizado intangible
Inmovilizado material
Amortizacin Acumulada
Otros activos no corrientes
Activo corriente
Existencias
Deudores comerciales y otras cuentas a cobrar
Otros activos corrientes
Efectivo y otros medios lquidos
55,035.60
5,689.50
49,346.10
0.00
0.00
14,229.86
429.70
9,111.10
0.00
4,689.06
54,797.73
5,689.50
51,813.41
-2,705.17
0.00
15,894.05
464.08
9,748.88
0.00
5,681.10
54,683.23
5,689.50
54,404.08
-5,410.35
0.00
17,491.93
501.20
10,431.30
0.00
6,559.43
54,698.26
5,689.50
57,124.28
-8,115.52
0.00
19,019.62
541.30
11,161.49
0.00
7,316.83
54,849.30
5,689.50
59,980.49
-10,820.70
0.00
20,473.00
584.60
11,942.79
0.00
7,945.60
55,143.15
5,689.50
62,979.52
-13,525.87
0.00
21,847.75
631.37
12,778.79
0.00
8,437.59
55,586.95
5,689.50
66,128.49
-16,231.04
0.00
23,139.29
681.88
13,673.30
0.00
8,784.10
56,188.20
5,689.50
69,434.92
-18,936.22
0.00
24,342.79
736.43
14,630.44
0.00
8,975.92
56,954.77
5,689.50
72,906.66
-21,641.39
0.00
25,453.16
795.34
15,654.57
0.00
9,003.25
57,894.93
5,689.50
76,552.00
-24,346.57
0.00
26,465.03
858.97
16,750.39
0.00
8,855.67
59,017.36
5,689.50
80,379.60
-27,051.74
0.00
27,372.71
927.69
17,922.91
0.00
8,522.10
57,523.66
5,689.50
54,404.08
-2,569.92
0.00
22,439.23
501.20
10,431.30
0.00
11,506.73
57,673.95
5,689.50
57,124.28
-5,139.83
0.00
24,143.17
541.30
11,161.49
0.00
12,440.38
57,960.25
5,689.50
59,980.49
-7,709.75
0.00
25,785.26
584.60
11,942.79
0.00
13,257.86
58,389.36
5,689.50
62,979.52
-10,279.66
0.00
27,361.68
631.37
12,778.79
0.00
13,951.52
58,968.42
5,689.50
66,128.49
-12,849.58
0.00
28,868.36
681.88
13,673.30
0.00
14,513.18
59,704.93
5,689.50
69,434.92
-15,419.49
0.00
30,301.03
736.43
14,630.44
0.00
14,934.16
60,606.76
5,689.50
72,906.66
-17,989.41
0.00
31,655.14
795.34
15,654.57
0.00
15,205.23
61,682.17
5,689.50
76,552.00
-20,559.32
0.00
32,925.91
858.97
16,750.39
0.00
15,316.55
PASIVO + NETO
69,265.46
70,691.78
72,175.16
73,717.87
75,322.30
76,990.89
78,726.23
80,530.99
82,407.94
84,359.96
86,390.06
79,962.89
81,817.11
83,745.51
85,751.03
87,836.78
90,005.96
92,261.90
94,608.08
Patrimonio neto
Pasivo no corriente
Pasivo corriente
Acreedores comerciales y otras cuentas a pagar
Otros pasivos corrientes
35,658.11
22,254.99
11,352.36
429.71
10,922.65
37,084.43
22,254.99
11,352.36
429.71
10,922.65
38,567.81
22,254.99
11,352.36
429.71
10,922.65
40,110.52
22,254.99
11,352.36
429.71
10,922.65
41,714.95
22,254.99
11,352.36
429.71
10,922.65
43,383.54
22,254.99
11,352.36
429.71
10,922.65
45,118.88
22,254.99
11,352.36
429.71
10,922.65
46,923.64
22,254.99
11,352.36
429.71
10,922.65
48,800.59
22,254.99
11,352.36
429.71
10,922.65
50,752.61
22,254.99
11,352.36
429.71
10,922.65
52,782.71
22,254.99
11,352.36
429.71
10,922.65
46,355.54
22,254.99
11,352.36
429.71
10,922.65
48,209.76
22,254.99
11,352.36
429.71
10,922.65
50,138.16
22,254.99
11,352.36
429.71
10,922.65
52,143.68
22,254.99
11,352.36
429.71
10,922.65
54,229.43
22,254.99
11,352.36
429.71
10,922.65
56,398.61
22,254.99
11,352.36
429.71
10,922.65
58,654.55
22,254.99
11,352.36
429.71
10,922.65
61,000.73
22,254.99
11,352.36
429.71
10,922.65
2018
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
97,048.11
99,585.74
61,420.68
62,533.21
63,690.24
64,893.56
66,145.01
67,446.51
68,800.08
70,207.79
71,671.81
73,194.39
62,939.86
5,689.50
80,379.60
-23,129.24
0.00
34,108.25
927.69
17,922.91
0.00
15,257.65
64,388.92
5,689.50
84,398.58
-25,699.15
0.00
35,196.82
1,001.91
19,177.52
0.00
15,017.40
52,071.80
5,689.50
49,222.73
-2,840.43
0.00
9,348.87
426.95
9,066.46
0.00
-144.53
51,692.51
5,689.50
51,683.87
-5,680.87
0.00
10,840.70
461.11
9,701.11
0.00
678.49
51,436.27
5,689.50
54,268.07
-8,521.30
0.00
12,253.98
497.99
10,380.19
0.00
1,375.80
51,309.24
5,689.50
56,981.47
-11,361.73
0.00
13,584.32
537.83
11,106.80
0.00
1,939.69
51,317.88
5,689.50
59,830.54
-14,202.16
0.00
14,827.13
580.86
11,884.27
0.00
2,361.99
51,468.97
5,689.50
62,822.07
-17,042.60
0.00
15,977.54
627.33
12,716.17
0.00
2,634.04
51,769.64
5,689.50
65,963.17
-19,883.03
0.00
17,030.44
677.52
13,606.31
0.00
2,746.62
52,227.37
5,689.50
69,261.33
-22,723.46
0.00
17,980.42
731.72
14,558.75
0.00
2,689.96
52,850.00
5,689.50
72,724.40
-25,563.89
0.00
18,821.80
790.25
15,577.86
0.00
2,453.69
53,645.79
5,689.50
76,360.62
-28,404.33
0.00
19,548.59
853.47
16,668.31
0.00
2,026.81
97,048.11
99,585.74
61,420.68
62,533.21
63,690.24
64,893.56
66,145.01
67,446.51
68,800.08
70,207.79
71,671.81
73,194.39
63,440.76
22,254.99
11,352.36
429.71
10,922.65
65,978.39
22,254.99
11,352.36
429.71
10,922.65
27,813.33
22,254.99
11,352.36
429.71
10,922.65
28,925.86
22,254.99
11,352.36
429.71
10,922.65
30,082.89
22,254.99
11,352.36
429.71
10,922.65
31,286.21
22,254.99
11,352.36
429.71
10,922.65
32,537.66
22,254.99
11,352.36
429.71
10,922.65
33,839.16
22,254.99
11,352.36
429.71
10,922.65
35,192.73
22,254.99
11,352.36
429.71
10,922.65
36,600.44
22,254.99
11,352.36
429.71
10,922.65
38,064.46
22,254.99
11,352.36
429.71
10,922.65
39,587.04
22,254.99
11,352.36
429.71
10,922.65
Balances de situacin
Miles de Euros
ACTIVO
Activo no corriente
Inmovilizado intangible
2008
72,765.46
60,035.60
5,689.50
0.00
49,346.10
5,000.00
0.00
0.00
0.00
12,729.86
429.70
0.00
9,111.10
-1,500.00
0.00
0.00
4,689.06
PASSIVO + NETO
72,765.46
Patrimonio neto
Ajustes
Pasivo no corriente
35,658.11
3,500.00
22,254.99
0.00
11,352.36
0.00
429.71
10,922.65
2008
14,323.51
1,785.45
1,648.47
-441.69
2009
18,935.87
2,705.17
6,348.97
3,609.84
2010
19,693.30
2,705.17
6,666.42
3,790.33
2011
20,481.03
2,705.17
6,999.74
3,979.84
2012
21,300.28
2,705.17
7,349.73
4,178.84
2013
22,152.29
2,705.17
7,717.21
4,387.78
2014
23,038.38
2,705.17
8,103.07
4,607.17
2015
23,959.91
2,705.17
8,508.23
4,837.52
2016
24,918.31
2,705.17
8,933.64
5,079.40
23,669.84
2,569.92
7,936.21
4,512.29
2010
24,616.63
2,569.92
8,333.02
4,737.91
2011
25,601.29
2,569.92
8,749.67
4,974.80
2012
26,625.35
2,569.92
9,187.16
5,223.54
2013
27,690.36
2,569.92
9,646.51
5,484.72
2014
28,797.97
2,569.92
10,128.84
5,758.96
2015
29,949.89
2,569.92
10,635.28
6,046.91
2016
31,147.89
2,569.92
11,167.05
6,349.25
14,201.90
2,840.43
4,761.73
2,707.38
2010
14,769.98
2,840.43
4,999.81
2,842.75
2011
15,360.78
2,840.43
5,249.80
2,984.88
2012
15,975.21
2,840.43
5,512.29
3,134.13
2013
16,614.22
2,840.43
5,787.91
3,290.83
2014
17,278.78
2,840.43
6,077.30
3,455.37
2015
17,969.94
2,840.43
6,381.17
3,628.14
2016
18,688.73
2,840.43
6,700.23
3,809.55
2017
25,915.04
2,705.17
9,380.32
5,333.37
2017
32,393.80
2,569.92
11,725.40
6,666.71
2017
19,436.28
2,840.43
7,035.24
4,000.03
2018
26,951.64
2,705.17
9,849.33
5,600.04
2018
33,689.56
2,569.92
12,311.67
7,000.05
2018
20,213.73
2,840.43
7,387.00
4,200.03
Flujos de caja
Miles de Euros
2009
4,009.99
6,348.97
-1,904.69
2,705.17
-2,467.31
-672.15
Resultado explotacin
- Impuestos s/BAII
+ Amortizaciones
+/- Inversiones inmovilizado
+/- Variacin capital de trabajo
Valor actual FCF optimista
- Valor deuda
Valor empresa
1,675.59
7,936.21
-2,380.86
2,569.92
-5,057.98
-1,391.70
Resultado explotacin
- Impuestos s/BAII
+ Amortizaciones
+/- Inversiones inmovilizado
+/- Variacin capital de trabajo
Valor actual FCF pesimista
- Valor deuda
Valor empresa
2012
2013
2014
2015
2016
2017
4,061.45
6,666.42
-1,999.93
2,705.17
-2,590.67
-719.55
4,114.50
6,999.74
-2,099.92
2,705.17
-2,720.20
-770.29
4,169.16
7,349.73
-2,204.92
2,705.17
-2,856.21
-824.61
4,225.43
7,717.21
-2,315.16
2,705.17
-2,999.02
-882.76
4,283.32
8,103.07
-2,430.92
2,705.17
-3,148.98
-945.02
4,342.83
8,508.23
-2,552.47
2,705.17
-3,306.42
-1,011.68
4,403.93
8,933.64
-2,680.09
2,705.17
-3,471.75
-1,083.04
4,466.62
9,380.32
-2,814.10
2,705.17
-3,645.33
-1,159.45
WACC
6,344.40
4,761.73
-1,428.52
2,840.43
123.37
47.39
47,106.36
33,177.64
13,928.72
8.06%
2010
2011
2012
2013
2014
2015
2016
2017
4,912.54
8,333.02
-2,499.91
2,569.92
-2,720.20
-770.29
5,013.86
8,749.67
-2,624.90
2,569.92
-2,856.21
-824.61
5,119.14
9,187.16
-2,756.15
2,569.92
-2,999.02
-882.76
5,228.47
9,646.51
-2,893.95
2,569.92
-3,148.98
-945.02
5,342.00
10,128.84
-3,038.65
2,569.92
-3,306.42
-1,011.68
5,459.82
10,635.28
-3,190.58
2,569.92
-3,471.75
-1,083.04
5,582.07
11,167.05
-3,350.11
2,569.92
-3,645.33
-1,159.45
5,708.85
11,725.40
-3,517.62
2,569.92
-3,827.60
-1,241.24
73,188.32
33,177.64
40,010.68
2009
Cash flow pesimista
2011
60,147.34
33,177.64
26,969.70
2009
Cash flow optimista
2010
WACC
8.06%
2010
2011
2012
2013
2014
2015
2016
2017
3,210.36
4,999.81
-1,499.94
2,840.43
-2,461.14
-668.81
3,215.14
5,249.80
-1,574.94
2,840.43
-2,584.19
-715.97
3,219.18
5,512.29
-1,653.69
2,840.43
-2,713.40
-766.45
3,222.39
5,787.91
-1,736.37
2,840.43
-2,849.07
-820.50
3,224.65
6,077.30
-1,823.19
2,840.43
-2,991.53
-878.37
3,225.83
6,381.17
-1,914.35
2,840.43
-3,141.10
-940.32
3,225.79
6,700.23
-2,010.07
2,840.43
-3,298.16
-1,006.64
3,224.38
7,035.24
-2,110.57
2,840.43
-3,463.07
-1,077.65
WACC
8.06%
2018
4,530.86
9,849.33
-2,954.80
2,705.17
-3,827.60
-1,241.24
2018
5,840.28
12,311.67
-3,693.50
2,569.92
-4,018.98
-1,328.82
2018
3,221.44
7,387.00
-2,216.10
2,840.43
-3,636.22
-1,153.67
VR
74,776.42
VR
96,386.82
VR
53,166.02
Criterio
Valor contable
Valor contable ajustado
Ventas anuales
Resultado explotacin
PER
FCF
FCF optimista
FCF pesimista
Mltiplos sector
Miles de Euros
Valoracin de la empresa
35,658.11
39,158.11
2
6
6
4
8
8 -
28,647.01
9,890.81
2,650.14
57,294.02
13,187.74
3,533.52
26,969.70
40,010.68
13,928.72
45,000.00
40,000.00
35,000.00
30,000.00
25,000.00
20,000.00
15,000.00
10,000.00
5,000.00
-5,000.00
Miles de Euros