Académique Documents
Professionnel Documents
Culture Documents
###
##
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
PASIVO
Obligaciones Bancarias M.nal
Proveedores
Cuentas de operacin conjunta
Acreedores Varios
Prestaciones sociales
Cesantias Consolidadas
###
###
###
###
###
###
VERTICAL
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2,013
12
243,723
25,595,233
5,921,396
31,760,352
0
0
454,300
35,297,090
4,590,247
1,481,136
23,768,014
97,351,139
97,351,139
97,351,139
0
13,731,549
23,974,402
VERTICAL
HORIZ.
0.77%
0.00%
0.00%
80.59%
0.00%
0.00%
0.00%
0.00%
0.00%
18.64%
32.62%
0.00%
0.00%
0.47%
0.00%
36.26%
4.72%
1.52%
24.41%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
34.92%
60.97%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
2,014
12
0
0
0
0
0
0
0
0
0
0
0
VERTICAL
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Impuesto x Pagar
Anticipos Recibidos
Otros Pas.ctes.
TOTAL PASIVO CORRIENTE
Obligaciones Financieras L.P.
Provision Prest. y Otros
Otras Obligaciones a L.P.
Prestamos de Socios
TOTAL PASIVOS L.P.
TOTAL PASIVO TERCEROS
Capital Social
Reserva Legal
Superavit de Capital
Revalorizacion del Patrimonio
Utilidades Retenidas
Utilidad neta
Valorizaciones
TOTAL PATRIMONIO
TOTAL PASIVOS + PATRIMONIO
Patrimonio incl.cta socios
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
#
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
984,600
628,750
39,319,301
21,936,917
0
666,088
0
22,603,005
61,922,306
2,889,460
1,439,075
325,508
4,690,243
2,241,461
75,073
23,768,014
35,428,834
97,351,140
35,428,834
1.00
2.50%
0.00%
1.60%
63.50%
97.05%
0.00%
2.95%
0.00%
36.50%
63.61%
8.16%
4.06%
0.92%
13.24%
6.33%
0.21%
67.09%
36.39%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0
0
0
0
0
0
0
0
0
0
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Ventas Netas
### VERTICAL
##
###
0.00%
2,013 VERTICAL
HORIZ.
12
93,358,266
100.00%
0.00%
Total Ventas
###
0.00%
93,358,266
100.00%
0.00%
104,998,674
100.00%
Costo de Ventas
UTILIDAD BRUTA
Gastos de Administracion
Gastos de Distribucion
UTILIDAD OPERACIONAL
Otros Ingresos
Gastos Financieros
Otros Gastos
###
###
###
###
###
###
###
###
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
80,943,885
12,414,381
4,239,293
3,444,532
4,730,556
79,766
86.70%
13.30%
4.54%
3.69%
5.07%
0.09%
0.00%
4.70%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
92,152,575
12,846,099
4,632,647
3,522,999
4,690,453
64,945
0
4,496,259
87.77%
12.23%
4.41%
3.36%
4.47%
0.06%
0.00%
4.28%
4,392,248
2,014 VERTICAL
12
104,998,674
100.00%
###
###
###
#
0.00%
0.00%
0.00%
418,074
343,000
75,074
1.00
0.45%
0.37%
0.08%
0.00%
0.00%
0.00%
259,139
181,022
78,117
78,117.00
0.25%
0.17%
0.07%
0.07%
HORIZ.
-100.00%
0.00%
0.00%
-100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-100.00%
-100.00%
0.00%
0.00%
-100.00%
0.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
0.00%
0.00%
0.00%
0.00%
2,015
6
0
0
0
0
0
0
0
0
0
0
0
-100.00%
0.00%
-100.00%
-100.00%
-100.00%
0.00%
-100.00%
0.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
HORIZ.
0
0
0
0
0
0
0
0
0
0
0.00
2,015
6
12.47%
12.47%
13.85%
3.48%
9.28%
2.28%
-0.85%
-18.58%
0.00%
2.37%
0
0
-38.02%
-47.22%
4.05%
7811600.00%
0
0
0.00
PRAMETROS DE PROYECCIN
2,015
12
2,016
12
5%
88%
4%
3%
0%
0%
4%
34%
5%
88%
4%
3%
0%
0%
4%
34%
2,015
12
0
2,016
12
0
+Cert
Total Ventas
Costo de Ventas
UTILIDAD BRUTA
Gastos de Administracion
Gastos de Distribucion
UTILIDAD OPERACIONAL
Otros Ingresos
Gastos Financieros
Otros Gastos
UTILIDAD NETA A.I.
Provision para Imporrenta
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
EBITDA
2,015
#DIV/0!
0
0
2,016
#DIV/0!
0
0
VENTAS
COSTO DE VENTAS
GASTOS ADMINISTRATIVOS
GASTOS DE DISTRIBUCIN
OTROS INGRESOS
GASTOS FINANCIEROS
OTROS GASTOS
IMPUESTO DE RENTA
Ventas Netas
2,015
12
2,016
12
PRESTAMO ACTUAL
OTROS INGRESOS
0
0
0
#DIV/0!
TOTAL INGRESOS
#DIV/0!
EGRESOS
COSTO DE VENTA
GASTOS ADMINISTRATIVOS
GASTOS DE VENTAS
GASTOS FINANCIEROS
GASTOS FIN. NUEVO PMO
AMORTIZACION OBLIG. C.P
AMORTIZACION L.P
AMORT. NUEVO PRESTAMO
INVERSIONES
OTROS GASTOS
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL EGRESOS
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
#DIV/0!
#DIV/0!
0
0
#DIV/0!
#DIV/0!
2,015
12
2,016
12
SALDO FINAL
SALDO INICIAL DE CAJA
SALDO ACUMULADO DE CAJA
INVERSIONES TEMPORALES
NECESIDADES DE EFECTIVO
SALDO FINAL DE CAJA
EBITDA
PASIVO FINANCIERO
PASIVO FINANCIERO/ EBITDA
EBITDA / GASTOS FINANCIEROS
TABLAS DE AMORTIZACION
12%
8
3
0
0
0
0
0
12%
0
12
3
0
0
0
0
DESEMBOLSOS
AMORTIZACION
SALDO FINAL
INTERESES DEL AO
0
0
0
0
0
0
12%
0
0
0
0
0
0
0
0
2,017
12
2,018
12
2,019
12
2,020
12
5%
88%
4%
3%
0%
0%
4%
34%
5%
88%
4%
3%
0%
0%
4%
34%
5%
88%
4%
3%
0%
0%
4%
34%
5%
88%
4%
3%
0%
0%
4%
34%
2,017
12
0
2,018
12
0
2,019
12
0
2,020
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,017
#DIV/0!
0
0
2,018
#DIV/0!
0
0
2,019
#DIV/0!
0
0
2,020
#DIV/0!
0
0
2,017
12
2,018
12
2,019
12
2,020
12
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
#DIV/0!
#DIV/0!
0
0
#DIV/0!
#DIV/0!
0
0
#DIV/0!
#DIV/0!
0
0
#DIV/0!
#DIV/0!
2,017
12
2,018
12
2,019
12
2,020
12
12
3
0
4
3
0
0
3
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0