Professional Documents
Culture Documents
Activos
Corrientes
Disponible
Inversin en Cas.
Asociadas
$8,500,000
$8,000,000
Deudores
$32,200,000
Inventarios
$41,500,000
Pagos Anticipos
Total Activos
Corrientes
$800,000
$91,000,000
PASIVOS
Pasivos
Corrientes
$8,200,000 Obligacin CP
$12,000,000 Proveedores
Acreedores
varios
Obligaciones
$50,100,000
laborales
Impuestos por
$300,000
pagar
Total Pasivos
$115,900,000
Corrientes
$45,300,000
Activos Fijos
Muebles para
exhibicin
Vehculos
Equipos de oficina
Valorizaciones
Depreciacin
muebles
Total Activos
Fijos
$15,000,000
$15,000,000
$20,000,000
$22,000,000
$18,000,000
$18,000,000
$3,000,000
$4,000,000
-$5,000,000
-$9,500,000
$51,000,000
$49,500,000
Pasivos Largo
Plazo
Cuentas por
pagar a Socios
Obligacin LP
Total Largo
Plazo
Total Pasivos
$8,000,000
$12,000,000
$27,600,000
$36,400,000
$3,000,000
$0
$6.300.000
$8.200.000
$9,500,000
$9,400,000
$54.400.000
$66.000.000
$12,000,000
$13,900,000
$45.000.000
$40.000.000
$57.000.000 $53.900.000
$111.400.000 $119.900.000
PATRIMONIO
Capital pagado
Otros Activos
Cargos Diferidos
Gastos pagados
por Anticipado
Total Otros
Activos
TOTAL ACTIVOS
Utilidad Neta
$7,000,000
$500,000
$7,500,000
$149,500,000
$26.100.000
$23.600.000
$4,000,000 Reservas
$5,000,000
$9,100,000
$4.000.000
$14.000.000
$3,000,000
$4,000,000
$38.100.000
$50.700.000
$5,200,000
Supervit
Valoriza.
Total
Patrimonio
$170,600,000
TOTAL PASIVO
+ PATRIMONIO
Estado de Resultados
$149.500.000 $170.600.000
Diciembre 31 ao 1 y Diciembre 31 ao 2
Ingresos operacionales
(+)
Ventas
(-)
Costo de ventas
(=)
$333,000,000
$397,000,000
-$201,200,000
-$245,700,000
$131,800,000
$151,300,000
$13,050,000
$16,250,000
(-)
$2,950,000
$3,500,000
(-)
$7,200,000
$8,800,000
$5,780,000
$7,150,000
$28,980,000
$35.700.000
$17,850,000
$24,000,000
(-)
(-)
$7,200,000
$9,600,000
(-)
$9,900,000
$13.400,000
(-)
Gastos Publicidad
$1,775,000
$2,400,000
(-)
$2,984,000
$4,000,000
$39,709,000
$53,400,000
(=)
Utilidad Operacional
$63,111,000
$62,200,000
(-)
$17.478.000
$20.900.000
$17.478.000
$20.900.000
(=)
$45.633.000
$41.300.000
(-)
$15.000.000
$13.600.000
(=)
Utilidad Liquida
$30.633.000
$27.700.000
(-)
(=)
$4.533.000
$26.100.000
$4.100.000
$23.600.000