Professional Documents
Culture Documents
$8,500,000
$8,000,000
PASIVOS
Pasivos
Corrientes
$8,200,000 Obligacin CP
$12,000,000 Proveedores
Acreedores
varios
Obligaciones
$41,500,000 $50,100,000
laborales
Impuestos por
$800,000
$300,000
pagar
Total Pasivos
$91,000,000 $115,900,000
Corrientes
$32,200,000
$45,300,000
Activos Fijos
Muebles para
exhibicin
Vehculos
Equipos de oficina
Valorizaciones
Depreciacin
muebles
Total Activos
Fijos
Otros Activos
Cargos Diferidos
Gastos pagados
por Anticipado
Total Otros
Activos
TOTAL ACTIVOS
$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
$7,000,000
$500,000
$7,500,000
Pasivos Largo
Plazo
Cuentas por
pagar a Socios
Obligacin LP
Total Largo
Plazo
Total Pasivos
$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
Utilidad Neta
$4,000,000 Reservas
$1,200,000 Capital social
$5,200,000
$8,000,000
Supervit
Valoriza.
Total
Patrimonio
$26.100.000
$5,000,000
$23.600.000
$9,100,000
$4.000.000
$14.000.000
$3,000,000
$4,000,000
$38.100.000
$50.700.000
$149.500.000
$170.600.000
$149,500,000 $170,600,000
TOTAL PASIVO
+ PATRIMONIO
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
$4.100.000
(=)
$26.100.000
$23.600.000
ACTIVO
Activos Corrientes
Disponible Efectivo
Inversin en Cas. Asociadas
Cuentas por Cobrar Deudores
Inventario
Pagos Anticipos
Total Activos Corrientes
$8,500,000
$8,000,000
$32,200,000
$41,500,000
$800,000
$91,000,000
5.68%
5.35%
21.53%
27.75%
0.53%
60.84%
$8,200,000
$12,000,000
$45,300,000
$50,100,000
$300,000
$115,900,000
4.80%
7.03%
26.55%
29.36%
0.17%
67.91%
Activos Fijos
Muebles para exhibicin
Vehculos
Equipos de oficina
Valorizaciones
Depreciacin muebles
Total Activos Fijos
$15,000,000
$20,000,000
$18,000,000
$3,000,000
-$5,000,000
$51,000,000
10.03%
13.37%
12.04%
2.00%
-3.34%
34.11%
$15,000,000
$22,000,000
$18,000,000
$4,000,000
-$9,500,000
$49,500,000
8.79%
12.89%
10.55%
2.34%
-5.56%
29.01%
$7,000,000
$500,000
$7,500,000
4.68%
0.33%
5.01%
$4,000,000
$1,200,000
$5,200,000
2.34%
0.70%
3.04%
Otros Activos
Gastos Diferidos
Gastos pagados por Anticipado
Total Otros Activos
TOTAL ACTIVOS
PASIVOS
Pasivos Corrientes
Obligacin CP
Proveedores
Acreedores varios
Obligaciones laborales
Impto. por pagar
Total Pasivos Corrientes
Pasivos Largo Plazo
Cuentas por pagar a Socios
Obligacin LP
Total Largo Plazo
Total Pasivos
PATRIMONIO
Utilidad neta
Reservas
Capital social
Supervit Valorizacin.
Total Patrimonio
TOTAL PASIVO + PATRIMONIO
AO 1
AO 2
$149,500,000
100.00%
$170,600,000
100.00%
$8,000,000
$27,600,000
$3,000,000
$6,300,000
$9,500,000
$12,000,000
$36,400,000
$0
$8,200,000
$9,400,000
$54.400.000
5.35%
18.46%
2.00%
4.21%
6.35%
36.37%
$66.000.000
7.03%
21.33%
0.00%
4.80%
5.50%
38.68%
$12,000,000
$45,000,000
$57.000.000
$111,400,000
8.02%
30.10%
38.12%
74.51%
$13,900,000
$40,000,000
$53.900.000
$119,900,000
8.14%
23.44%
31.59%
70.28%
$26,100,000
$5,000,000
$4,000,000
$3,000,000
$38,100,000
17.45%
3.34%
2.67%
2.00%
25.48%
$23,600,000
$9,100,000
$14,000,000
$4,000,000
$50,700,000
13.83%
5.33%
8.20%
2.34%
29.71%
$149,500,000
100.00%
$170,600,000
100.00%