Académique Documents
Professionnel Documents
Culture Documents
V
BALANCE GENERAL AL 31 DE DICIEMBRE
2009
2010
ACTIVOS
Efectivo
Cuentas por Cobrar
Inventario
Otros Activos Circulantes
Activo Circulante
$
$
$
$
$
578,141
89,596
1,075,792
74,512
1,818,041
$
$
$
$
$
905,400
85,200
1,053,600
83,100
2,127,300
Activo Fijo
Godwill
Activo Intangible
Otros Act Largo Plazo
Activo Fijo
$
$
$
$
$
549,254
1,833,011
247,790
35,398
2,665,453
$
$
$
$
$
584,200
1,946,500
259,900
37,400
2,828,000
TOTAL ACTIVO
4,483,494 $
4,955,300
PASIVO
Cuentas por Pagar
Pasivo Circulante
$
$
1,562,711 $
1,562,711 $
1,655,700
1,655,700
$
$
$
545,712 $
104,486 $
650,198 $
447,300
129,100
576,400
CAPITAL
Capital
Capital Variable
Utilidades Retenidas
Total Patrimonio
$
$
$
$
PASIVO + CAPITAL
164
1,249,931
1,020,490
2,270,585
$
$
$
$
200
1,325,210
1,397,790
2,723,200
4,483,494 $
4,955,300
$
$
$
$
$
710,800
94,300
1,257,500
92,200
2,154,800
Variacion
Promedio
22.46%
-0.33%
6.00%
15.27%
15.18%
$
$
$
$
$
613,800
1,996,300
254,600
44,300
2,909,000
8.39%
7.08%
3.62%
13.14%
7.14%
5,063,800
10.59%
$
$
1,747,800
1,747,800
8.25%
8.25%
$
$
$
249,000
169,700
418,700
-61.82%
31.03%
-31.64%
$
$
$
$
100
1,091,400
1,805,800
2,897,300
-32.00%
-5.03%
38.29%
19.63%
5,063,800
2011
Ventas
CBV*
Utilidad Bruta
Gastos Venta y Admon
UAII
Gastos Financieros
UAI
Impuesto Sobre la Renta
Utilidad Neta
Relacion Ventas-CBV
Relacion Ventas-Gastos Venta
Relacion Ventas-Gastos Finac
2009
2010
2011
8,805,900
(6,535,800)
2,270,100
(1,585,700)
684,400
(50,400)
634,000
(235,700)
398,300
9,078,000
(6,643,300)
2,434,700
(1,800,800)
633,900
(45,400)
588,500
(211,200)
377,300
9,473,700
(6,936,100)
2,537,600
(1,879,200)
658,400
(37,000)
621,400
(213,400)
408,000
2009
-74.22%
-18.01%
-0.57%
2010
-73.18%
-19.84%
-0.50%
Promedio
2011
-73.21%
-74%
-19.84%
-19.23%
-0.39%
-0.49%
3.00%
PROMEDIO VENTAS
4.18%
3.59%
ACTIVOS
Efectivo
Cuentas por Cobrar
Inventario
Otros Activos Circulantes
Activo Circulante
$
$
$
$
$
870,420
93,984
1,332,963
106,278
2,403,647
$
$
$
$
$
2013
1,065,886
93,670
1,412,955
122,507
2,695,017
Activo Fijo
Godwill
Activo Intangible
Otros Act Largo Plazo
Activo Fijo
$
$
$
$
$
665,317
1,962,746
263,813
50,121
2,941,997
$
$
$
$
$
721,157
2,101,664
273,359
56,708
3,152,888
TOTAL ACTIVO
5,345,644 $
5,847,906
PASIVO
Cuentas por Pagar
Pasivo Circulante
$
$
1,691,651 $
1,691,651 $
1,831,230
1,831,230
$
$
$
$
95,067
222,355
31,211
348,633
$
$
$
$
36,296
291,347
31,211
358,855
CAPITAL
Capital
Capital Variable
Utilidades Retenidas
Total Patrimonio
$
$
$
$
68
1,036,492
2,268,800
3,305,360
$
$
$
$
46
984,347
2,673,428
3,657,821
PASIVO + CAPITAL
5,345,644 $
5,847,905
COMPROBACION
(0) $
2012
$
$
$
$
$
2014
1,305,246
93,357
1,497,747
141,213
3,037,562
$
$
$
$
$
2015
1,598,357
93,044
1,587,628
162,775
3,441,805
$
$
$
$
$
2016
1,957,292
92,733
1,682,902
187,630
3,920,557
$
$
$
$
$
781,684
2,250,414
283,251
64,159
3,379,509
$
$
$
$
$
847,292
2,409,692
293,501
72,591
3,623,075
$
$
$
$
$
918,405
2,580,243
304,122
82,129
3,884,900
6,417,071 $ 7,064,880 $
7,805,457
$
$
$
$
$
$
$
$
$
1,982,325 $
1,982,325 $
13,858
381,747
31,211
426,816
$
$
$
$
31 $
934,825 $
3073074
4,007,931 $
2,145,887 $
2,145,887 $
5,291
500,196
31,211
536,698
$
$
$
$
21 $
887,795 $
3494479
4,382,295 $
6,417,071 $ 7,064,880 $
0 $
(0) $
2,322,945
2,322,945
2,020
655,397
31,211
688,629
15
843,130
3950738
4,793,883
7,805,457
Ventas
CBV*
Utilidad Bruta
Gastos Venta y Admon
UAII
Gastos Financieros
UAI
Impuesto Sobre la Renta
Utilidad Neta
2012
9,813,530
(7,216,712)
2,596,818
(1,886,821)
709,997
(87,379)
622,619
(155,655)
466,964
2013
10,165,551
(7,475,582)
2,689,968
(1,954,503)
735,466
(89,393)
646,072
(161,518)
484,554
2014
10,530,198
(7,743,738)
2,786,460
(2,024,612)
761,847
(91,480)
670,367
(167,592)
502,775
25% de UAI
Asumiremos un aumento en las ventas del 3.59 % anual segn promedios historicos
2015
10,907,926
(8,021,513)
2,886,413
(2,097,237)
789,175
(93,642)
695,533
(173,883)
521,650
2016
11,299,203
(8,309,252)
2,989,951
(2,172,467)
817,484
(95,882)
721,602
(180,401)
541,202
480,000
460,000
440,000
420,000
2012
2013
2014
2015
2016
Utilidad Neta
Ventas
CBV*
Utilidad Bruta
Gastos Venta y Admon
UAII
Gastos Financieros
UAI
Impuesto Sobre la Renta
Utilidad Neta
Caida Ventas
2012
8,526,330
(6,270,126)
2,256,204
(1,639,334)
616,870
(72,792)
544,078
(136,020)
408,059
2013
7,673,697
(5,643,113)
2,030,584
(1,475,401)
555,183
(68,634)
486,549
(121,637)
364,912
2014
6,906,327
(5,078,802)
1,827,525
(1,327,861)
499,665
(64,892)
434,773
(108,693)
326,080
-10%
2015
6,215,695
(4,570,922)
1,644,773
(1,195,075)
449,698
(61,524)
388,175
(97,044)
291,131
2016
5,594,125
(4,113,830)
1,480,295
(1,075,567)
404,728
(58,492)
346,236
(86,559)
259,677
PRESTAMO
PLAZO
TASA INTERES
Ao
Capital
Interes
Pago
Saldo
$ 100,000.00
5
16.94%
1
2
3
4
$14,274.00 $16,691.65 $19,518.80 $22,824.80
$ 16,937.50 $ 14,519.84 $ 11,692.69 $ 8,386.70
$31,211.50 $31,211.50 $31,211.50 $31,211.50
$ 100,000.00 $ 85,726.00 $ 69,034.35 $ 49,515.55 $ 26,690.75
Agricola
Citi
hsbc
Scotiabank
$
$
5
$26,690.75
4,520.75
$31,211.50
-
12.50%
14.00%
16.25%
25.00%
16.94%
Efectivo (2012-2016)
$94,200
$94,000
$93,800
$93,600
$93,400
$93,200
$93,000
$92,800
$92,600
$92,400
$92,200
$92,000
$2,500,000
$2,000,000
$1,500,000
Efectivo
$1,000,000
$500,000
$2012
2013
2014
2015
2016
Cuentas por Co
2012
Godwill (2012-2016)
$3,000,000
$6,000,000
$2,500,000
$5,000,000
$2,000,000
$4,000,000
$1,500,000
Godwill
$3,000,000
$1,000,000
$2,000,000
$500,000
$1,000,000
$2012
2013
2014
2015
$-
2016
Ventas (2012-2016)
11,500,000
560,000
11,000,000
540,000
520,000
10,500,000
500,000
Ventas
10,000,000
480,000
460,000
9,500,000
440,000
9,000,000
2012
2013
2014
2015
2016
420,000
2012
2013
2014
2015
2016
420,000
2012
2013
2014
2015
2016
Total Patrimonio
$2,000,000
$1,000,000
$2012
2013
2014
2015
2016
480,000
460,000
440,000
420,000
2012
2013
2014
2015
2016
420,000
2012
2013
2014
2015
2016
2013
2014
2015
2016
Efectivo
2012
870,420 $
1,065,886 $
1,305,246 $
1,598,357 $
1,957,292
93,984 $
93,670 $
93,357 $
93,044 $
92,733
Inventario
1,332,963 $
1,412,955 $
1,497,747 $
1,587,628 $
1,682,902
106,278 $
122,507 $
141,213 $
162,775 $
187,630
Activo Circulante
2,403,647 $
2,695,017 $
3,037,562 $
3,441,805 $
3,920,557
Activo Fijo
665,317 $
721,157 $
781,684 $
847,292 $
918,405
Godwill
1,962,746 $
2,101,664 $
2,250,414 $
2,409,692 $
2,580,243
Activo Intangible
263,813 $
273,359 $
283,251 $
293,501 $
304,122
50,121 $
56,708 $
64,159 $
72,591 $
82,129
Activo Fijo
2,941,997 $
3,152,888 $
3,379,509 $
3,623,075 $
3,884,900
TOTAL ACTIVO
5,345,644 $
5,847,906 $
6,417,071 $
7,064,880 $
7,805,457
1,691,651 $
1,831,230 $
1,982,325 $
2,145,887 $
2,322,945
Pasivo Circulante
1,691,651 $
1,831,230 $
1,982,325 $
2,145,887 $
2,322,945
95,067 $
36,296 $
13,858 $
5,291 $
2,020
222,355 $
291,347 $
381,747 $
500,196 $
655,397
Prestamo Adquirido
31,211 $
31,211 $
31,211 $
31,211 $
31,211
348,633 $
358,855 $
426,816 $
536,698 $
688,629
ACTIVOS
PASIVO
CAPITAL
Capital
68 $
46 $
31 $
21 $
15
Capital Variable
1,036,492 $
984,347 $
934,825 $
887,795 $
843,130
Utilidades Retenidas
2,268,800 $
2,673,428
3073074
3494479
3950738
Total Patrimonio
3,305,360 $
3,657,821 $
4,007,931 $
4,382,295 $
4,793,883
PASIVO + CAPITAL
5,345,644 $
5,847,905 $
6,417,071 $
7,064,880 $
7,805,457
2012
Ventas
CBV*
Utilidad Bruta
2013
2014
2015
2016
9813530.27
10165550.56
10530198.14
10907925.96
11299203.23
(7216712.35)
(7475582.41)
(7743738.38)
(8021513.34)
(8309252.35)
2596817.92
2689968.15
2786459.76
2886412.62
2989950.88
(1886820.66)
(1954502.64)
(2024612.43)
(2097237.13)
(2172466.94)
UAII
709997.26
735465.51
761847.33
789175.49
817483.93
Gastos Financieros
(87378.60)
(89393.37)
(91480.40)
(93642.31)
(95881.76)
UAI
622618.66
646072.14
670366.92
695533.18
721602.18
(155654.66)
(161518.04)
(167591.73)
(173883.30)
(180400.54)
466963.99
484554.11
502775.19
521649.89
541201.63