Professional Documents
Culture Documents
A
NIT. 890.404.359-2
BALANCE GENERAL COMPARATIVO
A DICIEMBRE 31 DE
ACTIVOS
DISPONIBLE
CAJA
BANCOS
CUENTAS DE AHORRO
TOTAL DISPONIBLE
2006
44,721,253.00
1,241,662.05
31,783,657.80
77,746,572.85
INVERSIONES
285,737,195.00
DEUDORES
INVENTARIOS
DIFERIDOS
2,996,696,555.56
2,513,220,650.20
164,621,567.00
6,038,022,540.61
1,744,074,900.05
EDIFICACIONES
MAQUINARIA Y EQUIPOS
118,324,750.00
1,799,254,983.00
MUEBLES Y ENSERES
EQUIPO DE COMPUTACION Y COMUNICACIN
FLOTA Y EQUIPO DE TRANSPORTE
206,532,976.54
50,276,319.66
1,059,679,969.00
-2,466,768,425.00
2,511,375,473.25
VALORIZACIONES
DE INVERSION
237,711,027.07
3,747,358,045.95
TOTAL VALORIZACIONES
3,985,069,073.02
TOTAL ACTIVO
12,534,467,086.88
MOVICON S.A
NIT. 890.404.359-2
BALANCE GENERAL COMPARATIVO
A DICIEMBRE 31 DE
2006
PASIVO
SOBREGIROS BANCARIOS
1,735,808.31
1,735,808.31
121,970,007.66
39,257,433.33
125,772,583.41
18,620,471.00
53,534,576.00
359,155,071.40
360,890,879.71
OTROS PASIVOS
PASIVO A LARGO PLAZO
OBLIGACIONES FINANCIERAS LP
PROVEEDORES LP
378,346,885.96
168,178,239.47
ACREEDORES VARIOS LP
1,503,619,982.53
823,037,597.76
OBLIGACIONES LABORALES LP
53,215,815.00
OTROS PASIVOS
112,402,024.72
3,038,800,545.44
TOTAL PASIVO
3,399,691,425.15
PATRIMONIO
CAPITAL SUSCRITO Y PAGADO
PRIMA EN COLOCACION DE ACCIONES
367,810,679.00
356,400,000.00
RESERVA LEGAL
151,800,000.00
1,356,044,637.63
2,861,603,151.00
56,048,121.08
0.00
3,985,069,073.02
9,134,775,661.73
12,534,467,086.88
Representante Legal
Revisor Fiscal
T.P #
2006
INGRESOS
OPERACIONALES
DEVOLUCIONES Y REBAJAS
TOTAL INGRESOS
5,073,480,683.63
0.00
5,073,480,683.63
2,231,116,386.23
2,285,031,197.00
4,516,147,583.23
UTILIDAD BRUTA
557,333,100.40
474,997,508.42
0.00
474,997,508.42
UTILIDAD OPERACIONAL
82,335,591.98
OTROS INGRESOS
GASTOS FINANCIEROS
OTROS GASTOS
GASTOS NO DEDUCLIBLES
RESULTADO POR EXPOSICION A LA INFLACION
IMPUESTOS NO DEDUCIBLES
113,755,787.81
74,174,258.71
0.00
0.00
0.00
121,917,121.08
IMPUESTO DE RENTA
65,869,000.00
56,048,121.08
2006
56,048,121.08
280,524,220.00
0.00
336,572,341.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
336,572,341.08
184,212,814.00
112,402,024.72
237,711,027.07
0.00
0.00
534,325,865.79
-197,753,524.71
CAPITAL DE TRABAJO
2000
ACTIVO CORRIENTE
6,038,022,540.61
PASIVO CORRIENTE
360,890,879.71
CAPITAL DE TRABAJO
5,677,131,660.90
1,387,470,922.33
2000
77,746,572.85
2,996,696,555.56
3,074,443,128.41
1,735,808.31
121,970,007.66
39,257,433.33
#REF!
#REF!
#REF!
SUBTOTAL
#REF!
#REF!
2000
56,048,121.08
280,524,220.00
0.00
336,572,341.08
-2,996,696,555.56
0.00
#REF!
39,257,433.33
121,970,007.66
#REF!
#REF!
#REF!
#REF!
#REF!
-112,402,024.72
0.00
#REF!
-184,212,814.00
0.00
0.00
-184,212,814.00
1,735,808.31
0.00
1,735,808.31
#REF!
16,462,818.60
#REF!
2000
Capital Social
Saldo Inicial del Periodo
Aumentos Aprobados por la Asamblea
30,000,000.00
30,000,000.00
-452,674,405.69
33,765,521.90
-418,908,883.79
33,718,578.81
-33,718,578.81
33,765,521.90
33,765,521.90
0
0
0
0
0.00
INDICADORES
LIQUIDEZ
Razn Corriente (veces)
Prueba Acida (veces)
Capital Neto de Trabajo ($) Miles
FINANCIEROS
-355,143,361.89
2000
16.73
9.77
5,677,131.66
ENDEUDAMIENTO
Nivel de Endeudamiento Total (%)
Endeudamiento Financiero Sobre Ventas (%)
Concentracin Pasivo a Corto Plazo (%)
27.12%
0.03%
10.62%
RENTABILIDAD
Margen Bruto de Utilidad (%)
10.99%
1.62%
2005
5,500,000.00
1,241,662.05
9,721,156.55
16,462,818.60
39,221,253.00
0.00
22,062,501.25
61,283,754.25
282,196,595.00
3,540,600.00
3,778,779,415.50
1,908,623,643.86
0.00
-782,082,859.94
604,597,006.34
164,621,567.00
5,986,062,472.96
51,960,067.65
1,671,793,900.05
72,281,000.00
118,324,750.00
1,712,502,533.00
0.00
86,752,450.00
188,823,078.54
46,518,904.66
1,055,967,918.00
17,709,898.00
3,757,415.00
3,712,051.00
-2,186,244,205.00
-280,524,220.00
2,607,686,879.25
-96,311,406.00
237,711,027.07
0.00
3,747,358,045.95
0.00
3,985,069,073.02
0.00
12,578,818,425.23
-44,351,338.35
2005
4,443,602.30
-2,707,793.99
4,443,602.30
-2,707,793.99
413,935,419.82
-291,965,412.16
950,365,910.96
-911,108,477.63
61,481,450.22
23,423,085.00
242,752,266.09
64,291,133.19
-4,802,614.00
-189,217,690.09
1,691,958,132.09
-1,332,803,060.69
1,696,401,734.39
-1,335,510,854.68
376,851,613.66
194,769,993.47
1,495,272.30
-26,591,754.00
1,297,888,069.00
205,731,913.53
53,755,350.06
769,282,247.70
82,769,956.00
-29,554,141.00
0.00
112,402,024.72
2,006,034,982.19
1,032,765,563.25
3,702,436,716.58
-302,745,291.43
303,600,000.00
356,400,000.00
64,210,679.00
0.00
151,800,000.00
0.00
1,353,450,091.87
2,723,467,998.00
50,482,545.76
0.00
3,985,069,073.02
8,924,269,708.65
2,594,545.76
138,135,153.00
5,565,575.32
0.00
0.00
210,505,953.08
12,626,706,425.23
-92,239,338.35
2005
4,571,503,343.00
0.00
4,571,503,343.00
3,046,884,016.89
1,087,345,447.27
4,134,229,464.16
437,273,878.84
560,713,060.69
0.00
560,713,060.69
-123,439,181.85
3,597,569,092.58
215,217,967.97
3,208,429,397.00
0.00
0.00
50,482,545.76
47,888,000.00
2,594,545.76
2005
2,594,545.76
-2,186,244,205.00
0
-2,183,649,659.24
*
*
*
0.00
*
*
*
*
3,122,137,184.20
0.00
237,711,027.07
15,579,164.64
3,375,427,375.91
-3,375,427,375.91
1999
5,986,062,472.96
1,696,401,734.39
4,289,660,738.57
4,289,660,738.57
1999
16,462,818.60
3,778,779,415.50
3,795,242,234.10
4,443,602.30
413,935,419.82
950,365,910.96
#REF!
#REF!
#REF!
#REF!
#REF!
1999
2,594,545.76
-2,186,244,205.00
-2,183,649,659.24
-3,778,779,415.50
0.00
#REF!
950,365,910.96
413,935,419.82
#REF!
#REF!
#REF!
#REF!
#REF!
0.00
0.00
#REF!
-3,122,137,184.20
-15,579,164.64
0.00
-3,137,716,348.84
4,443,602.30
0.00
4,443,602.30
#REF!
5,872,101.11
#REF!
1999
30,000,000.00
30,000,000.00
-486,670,415.28
33,996,009.59
-452,674,405.69
19,076,040.00
-19,076,040.00
33,996,009.59
33,996,009.59
15,579,164.64
0.00
-15,579,164.64
0.00
-388,678,396.10
1999
3.53
2.40
4,289,660.74
29.43%
0.10%
45.82%
9.57%
-2.70%
ACTIVO CORRIENTE
Inventario
Cartera
Caja
PASIVO
Proveedores
Acreedores
HIPOTETICA S.A.
NIT. 845.409.370-1
BALANCE GENERAL COMPARATIVO
Se denota un alto porcentaje del 33.96%, este porcentaje hay que disminuirlo vendiendo el material que tenemos
en el inventario.
Se denota un alto porcentaje del 49.48%
La empresa cuenta con un activo corriente del 48.17% enfrentado a unos pasivos corrientes del 10% y pasivos
a largo plazo del 89.38&.
Con esto se observa que en momento de crisis no puede salir bien librada ya que sus activos son inferiores a
sus deudas.
HIPOTETICA S.A.
NIT. 845.409.370-1
BALANCE GENERAL COMPARATIVO
2006
ACTIVOS
DISPONIBLE
CAJA
BANCOS
CUENTAS DE AHORRO
TOTAL DISPONIBLE
44,721,253.00
1,241,662.05
31,783,657.80
77,746,572.85
57.52
1.60
40.88
1.29
INVERSIONES
285,737,195.00
4.73
DEUDORES
INVENTARIOS
DIFERIDOS
2,996,696,555.56
2,513,220,650.20
164,621,567.00
49.63
41.62
2.73
6,038,022,540.61
48.17
1,744,074,900.05
118,324,750.00
1,799,254,983.00
206,532,976.54
50,276,319.66
1,059,679,969.00
-2,466,768,425.00
69.45
4.71
71.64
8.22
2.00
42.20
-98.22
2,511,375,473.25
20.04
VALORIZACIONES
DE INVERSION
DE PROPIEDADES, PLANTA Y EQUIPOS
237,711,027.07
3,747,358,045.95
5.97
94.03
TOTAL VALORIZACIONES
3,985,069,073.02
31.79
12,534,467,086.88
100.00
TOTAL ACTIVO
2006
PASIVO
SOBREGIROS BANCARIOS
1,735,808.31
1,735,808.31
0.48
121,970,007.66
39,257,433.33
125,772,583.41
18,620,471.00
53,534,576.00
359,155,071.40
33.96
10.93
35.02
5.18
14.91
99.52
360,890,879.71
10.62
378,346,885.96
168,178,239.47
1,503,619,982.53
823,037,597.76
53,215,815.00
112,402,024.72
3,038,800,545.44
12.45
5.53
49.48
27.08
1.75
3.70
89.38
3,399,691,425.15
27.12
367,810,679.00
356,400,000.00
151,800,000.00
1,356,044,637.63
2,861,603,151.00
56,048,121.08
0.00
3,985,069,073.02
9,134,775,661.73
4.03
3.90
1.66
14.84
31.33
0.61
0.00
43.63
72.88
12,534,467,086.88
100.00
5,073,480,683.63
0.00
5,073,480,683.63
2,231,116,386.23
2,285,031,197.00
4,516,147,583.23
UTILIDAD BRUTA
557,333,100.40
474,997,508.42
0.00
474,997,508.42
UTILIDAD OPERACIONAL
OTROS INGRESOS
GASTOS FINANCIEROS
OTROS GASTOS
GASTOS NO DEDUCLIBLES
82,335,591.98
113,755,787.81
74,174,258.71
0.00
0.00
0.00
121,917,121.08
IMPUESTO DE RENTA
65,869,000.00
56,048,121.08
ICA S.A.
409.370-1
AL COMPARATIVO
2005
5,500,000.00
1,241,662.05
9,721,156.55
16,462,818.60
33.41
7.54
59.05
0.28
Diferencia
39,221,253.00
0.00
22,062,501.25
61,283,754.25
282,196,595.00
4.71
3,540,600.00
3,778,779,415.50
1,908,623,643.86
0.00
63.13
31.88
0.00
-782,082,859.94
604,597,006.34
164,621,567.00
5,986,062,472.96 100.00
51,960,067.65
1,671,793,900.05
118,324,750.00
1,712,502,533.00
188,823,078.54
46,518,904.66
1,055,967,918.00
-2,186,244,205.00
64.11
4.54
65.67
7.24
1.78
40.49
-83.84
72,281,000.00
0.00
86,752,450.00
17,709,898.00
3,757,415.00
3,712,051.00
-280,524,220.00
2,607,686,879.25 100.00
-96,311,406.00
237,711,027.07
3,747,358,045.95
5.97
94.03
0.00
0.00
3,985,069,073.02 100.00
0.00
12,578,818,425.23
-44,351,338.35
2005
4,443,602.30
-2,707,793.99
4,443,602.30
0.26
-2,707,793.99
413,935,419.82
950,365,910.96
61,481,450.22
23,423,085.00
242,752,266.09
1,691,958,132.09
24.46
56.17
3.63
1.38
14.35
99.74
-291,965,412.16
-911,108,477.63
64,291,133.19
-4,802,614.00
-189,217,690.09
-1,332,803,060.69
1,696,401,734.39
45.82
-1,335,510,854.68
376,851,613.66
194,769,993.47
1,297,888,069.00
53,755,350.06
82,769,956.00
0.00
2,006,034,982.19
18.79
9.71
64.70
2.68
4.13
0.00
54.18
1,495,272.30
-26,591,754.00
205,731,913.53
769,282,247.70
-29,554,141.00
112,402,024.72
1,032,765,563.25
3,702,436,716.58 100.00
-302,745,291.43
303,600,000.00
3.40
356,400,000.00
3.99
151,800,000.00
1.70
1,353,450,091.87 15.17
2,723,467,998.00 30.52
50,482,545.76
0.57
0.00
0.00
3,985,069,073.02 44.65
8,924,269,708.65 100.00
64,210,679.00
0.00
0.00
2,594,545.76
138,135,153.00
5,565,575.32
0.00
0.00
210,505,953.08
12,626,706,425.23
JUAN CARLOS POLO LOZANO
Contador
T.P # 87837-T
2005
4,571,503,343.00
0.00
4,571,503,343.00
3,046,884,016.89
1,087,345,447.27
4,134,229,464.16
437,273,878.84
560,713,060.69
0.00
560,713,060.69
-123,439,181.85
3,597,569,092.58
215,217,967.97
3,208,429,397.00
0.00
-92,239,338.35
0.00
50,482,545.76
47,888,000.00
2,594,545.76
HIPOTETICA S.A.
NIT. 845.409.370-1
BALANCE GENERAL COMPARATIVO
2006
ACTIVOS
DISPONIBLE
CAJA
BANCOS
CUENTAS DE AHORRO
TOTAL DISPONIBLE
44,721,253.00
1,241,662.05
31,783,657.80
77,746,572.85
INVERSIONES
285,737,195.00
DEUDORES
INVENTARIOS
DIFERIDOS
2,996,696,555.56
2,513,220,650.20
164,621,567.00
6,038,022,540.61
1,744,074,900.05
118,324,750.00
1,799,254,983.00
206,532,976.54
50,276,319.66
1,059,679,969.00
-2,466,768,425.00
2,511,375,473.25
VALORIZACIONES
DE INVERSION
DE PROPIEDADES, PLANTA Y EQUIPOS
237,711,027.07
3,747,358,045.95
TOTAL VALORIZACIONES
3,985,069,073.02
TOTAL ACTIVO
12,534,467,086.88
2006
PASIVO
SOBREGIROS BANCARIOS
1,735,808.31
1,735,808.31
121,970,007.66
39,257,433.33
125,772,583.41
18,620,471.00
53,534,576.00
359,155,071.40
360,890,879.71
TOTAL PASIVO
PATRIMONIO
CAPITAL SUSCRITO Y PAGADO
PRIMA EN COLOCACION DE ACCIONES
RESERVA LEGAL
RES.PARA ADQUISICION PROPIEDADES
REVALORIZACION DEL PATRIMONIO
RESULTADO DEL EJERCICIO
RESULTADO DE EJERCICIOS ANTERIORES
SUPERAVIT POR VALORIZACIONES
TOTAL DE PATRIMONIO
TOTAL PASIVO Y PATRIMONIO
378,346,885.96
168,178,239.47
1,503,619,982.53
823,037,597.76
53,215,815.00
112,402,024.72
3,038,800,545.44
3,399,691,425.15
367,810,679.00
356,400,000.00
151,800,000.00
1,356,044,637.63
2,861,603,151.00
56,048,121.08
0.00
3,985,069,073.02
9,134,775,661.73
12,534,467,086.88
5,073,480,683.63
0.00
5,073,480,683.63
2,231,116,386.23
2,285,031,197.00
4,516,147,583.23
557,333,100.40
474,997,508.42
0.00
474,997,508.42
UTILIDAD OPERACIONAL
OTROS INGRESOS
82,335,591.98
113,755,787.81
GASTOS FINANCIEROS
OTROS GASTOS
GASTOS NO DEDUCLIBLES
RESULTADO POR EXPOSICION A LA INFLACION
IMPUESTOS NO DEDUCIBLES
UTILIDAD ANTES DE IMPUESTOS
74,174,258.71
0.00
0.00
0.00
121,917,121.08
IMPUESTO DE RENTA
65,869,000.00
56,048,121.08
S.A.
370-1
OMPARATIVO
2007
57.52
1.60
40.88
1.29
50,087,803.36
1,390,661.50
35,597,696.74
87,076,161.59
4.73
320,025,658.40
49.63
41.62
2.73
3,356,300,142.23
2,814,807,128.22
184,376,155.04
100.00
6,762,585,245.48
69.45
4.71
71.64
8.22
2.00
42.20
-98.22
1,953,363,888.06
132,523,720.00
2,015,165,580.96
231,316,933.72
56,309,478.02
1,186,841,565.28
-2,762,780,636.00
100.00
2,812,740,530.04
5.97
94.03
266,236,350.32
4,197,041,011.46
100.00
4,463,277,361.78
14,038,603,137.31
14,038,603,137.31
2005
1,857,314.89
0.48
1,857,314.89
33.96
10.93
130,507,908.20
42,005,453.66
35.02
5.18
14.91
99.52
134,576,664.25
19,923,903.97
57,281,996.32
384,295,926.40
10.62
386,153,241.29
12.45
5.53
49.48
27.08
1.75
3.70
89.38
404,831,167.98
179,950,716.23
1,608,873,381.31
880,650,229.60
56,940,922.05
120,270,166.45
3,251,516,583.62
100.00
3,637,669,824.91
3,637,669,824.91
4.03
419,304,174.06
3.90
406,296,000.00
1.66
173,052,000.00
14.84
1,545,890,886.90
31.33
3,262,227,592.14
0.61
-134,270,632.81
0.00
0.00
43.63
4,542,978,743.24
100.00 10,215,478,763.54
10,400,933,396.73
13,853,148,588.45
10,400,933,312.40
2007
5,300,772,618.26
5,300,772,618.26
89.01
4,717,687,630.25
583,084,988.01
496,372,396.30
496,372,396.30
86,712,591.71
0.00
89.00
77,512,100.35
143,471,124.16
-134,270,632.81
TERRENOS
EDIFICACIONES
SOBREGIROS BANCARIOS
BANCOS
GASTOS OPERACIONALES DE ADMINISTRACION
ACREEDORES VARIOS LP
IMPUESTOS GRAVAMENES Y TASAS LP
MENOS : DEPRECIACION ACUMULADA
INVERSIONES
DEUDORES
RES.PARA ADQUISICION PROPIEDADES
DIFERIDOS
MUEBLES Y ENSERES
EQUIPO DE COMPUTACION Y COMUNICACIN
GASTOS FINANCIEROS
FLOTA Y EQUIPO DE TRANSPORTE
INGRESOS OPERACIONALES
CUENTAS DE AHORRO
OTROS GASTOS
ACREEDORES VARIOS
IMPUESTOS GRAVAMENES Y TASAS
MAQUINARIA Y EQUIPOS
SUPERAVIT POR VALORIZACIONES
CAJA
COSTO DE SERVICIOS
OBLIGACIONES FINANCIERAS LP
INVENTARIOS
VALORIZACIONES:
DE INVERSION
DE PROPIEDADES, PLANTA Y EQUIPOS
OTROS INGRESOS
CAPITAL SUSCRITO Y PAGADO
PROVEEDORES
PRIMA EN COLOCACION DE ACCIONES
RESULTADO DEL EJERCICIO
OBLIGACIONES LABORALES
OTROS PASIVOS CORRIENTES
PROVEEDORES LP
OBLIGACIONES LABORALES LP
OTROS PASIVOS
RESERVA LEGAL
REVALORIZACION DEL PATRIMONIO
RESULTADO DE EJERCICIOS ANTERIORES
COSTO DE VENTA
IMPUESTO DE RENTA ESTADO RESULTADOS
OMFENALCO
2006
2005
1,744,074,900.05
1,671,793,900.05
118,324,750.00
118,324,750.00
1,735,808.31
4,443,602.30
1,241,662.05
1,241,662.05
474,997,508.42
560,713,060.69
1,503,619,982.53
1,297,888,069.00
823,037,597.76
53,755,350.06
-2,466,768,425.00
-2,186,244,205.00
285,737,195.00
282,196,595.00
2,996,696,555.56
3,778,779,415.50
1,356,044,637.63
1,353,450,091.87
164,621,567.00
0.00
206,532,976.54
188,823,078.54
50,276,319.66
46,518,904.66
74,174,258.71
215,217,967.97
1,059,679,969.00
1,055,967,918.00
5,073,480,683.63
4,571,503,343.00
31,783,657.80
9,721,156.55
0.00
3,208,429,397.00
39,257,433.33
950,365,910.96
59,903,583.41
61,481,450.22
1,799,254,983.00
1,712,502,533.00
3,985,069,073.02
3,985,069,073.02
44,721,253.00
5,500,000.00
2,231,116,386.23
3,046,884,016.89
378,346,885.96
376,851,613.66
2,513,220,650.20
1,908,623,643.86
237,711,027.07
237,711,027.07
3,747,358,045.95
3,747,358,045.95
113,755,787.81
3,597,569,092.58
367,810,679.00
303,600,000.00
121,970,007.66
413,935,419.82
356,400,000.00
356,400,000.00
50,482,545.76
18,620,471.00
23,423,085.00
53,534,576.00
242,752,266.09
168,178,239.47
194,769,993.47
53,215,815.00
82,769,956.00
112,402,024.72
0.00
151,800,000.00
151,800,000.00
2,861,603,151.00
2,723,467,998.00
0.00
0.00
2,285,031,197.00
1,087,345,447.27
65,869,000.00
47,888,000.00