Escolar Documentos
Profissional Documentos
Cultura Documentos
: DIRECCIN FINANCIERA
INTEGRANTES :
MONTEZA PALACIOS, MONICA
NAUCA TORRES, ENRIQUE
MONICA
IQUE
Dec-09
Dec-08
Dec-07
Dec-06
LIQUIDEZ
LIQUIDEZ CORRIENTE
0.47
0.45
0.39
0.41
0.23
LIQUIDEZ ACIDA
0.43
0.40
0.36
0.40
0.22
0.19 -
0.25 -
0.28 -
0.24 -
0.27
0.01
0.01
0.01
0.02
0.01
23.04
CAPITAL DE TRABAJO
TESORERIA
GESTION DE ACTIVOS
ROTACION DE COBRANZAS-VECES
8.34
7.46
8.50
9.47
ROTACION DE COBRANZA-DIAS
44
49
43
39
16
ROTACION DE EXISTENCIAS-VECES
56
32
74
345
229
ROTACION DE EXISTENCIAS-DIAS
11
1.64
1.86
1.21
1.06
1.37
1.28
1.34
0.99
0.90
1.23
0.82
0.80
0.87
0.80
0.71
ENDEUDAMIENTO
DEUDA SOBRE ACTIVO TOTAL
DEUDA SOBRE PATRIMONIO
MULTIPLICADOR DEL CAPITAL
4.53
4.03
6.54
3.94
2.48
5.53
5.03
7.54
4.94
3.48
COBERTURA DE INTERESES
2.43
1.33
1.28
4.85
5.66
1.07
0.78
0.92
1.63
2.04
13%
14%
16%
22%
18%
3%
1%
1%
10%
8%
4%
2%
1%
9%
10%
10%
11%
8%
16%
17%
22%
9%
8%
44%
34%
28%
10%
9%
79%
52%
RAZONES DE COBERTURA
RENTABILIDAD
MARGEN DE UTILIDAD BRUTA
Dec-10
Dec-09
Dec-08
Dec-07
Dec-06
LIQUIDEZ CORRIENTE
ACTIVO CORRIENTE
8,435,808
6,260,074
3,887,766
1,923,458
559,430
PASIVO CORRIENTE
17,832,425
13,768,740
10,039,630
4,694,937
2,416,769
RATIO
0.47
0.45
0.39
0.41
0.23
LIQUIDEZ ACIDA
ACTIVO CORRIENTE-EXISTENCIAS
PASIVO CORRIENTE
RATIO
7,679,679
5,467,394
3,638,002
1,897,755
534,667
17,832,425
13,768,740
10,039,630
4,694,937
2,416,769
0.43
0.40
0.36
0.40
0.22
CAPITAL DE TRABAJO
ACTIVO CORR - PASIVO CORR
-9,396,616
-7,508,666
-6,151,863
-2,771,479
-1,857,339
V ENTAS
48,797,467
29,918,018
21,932,190
11,323,787
6,932,668
RATIO
0.19 -
0.25 -
0.28 -
0.24 -
0.27
TESORERIA
CAJA Y BANCOS
222,004
253,938
200,266
260,934
68,598
ACTIVO TOTAL
RATIO
38,246,339
22,373,319
22,085,546
12,584,469
5,637,528
0.58%
1.14%
0.91%
2.07%
1.22%
Dec-10
Dec-09
Dec-08
Dec-07
Dec-06
48,797,467
29,918,018
21,932,190
11,323,787
6,932,668
6,961,051
4,769,690
3,069,011
1,423,471
358,133
RATIO-VECES POR AO
7.0
6.3
7.1
8.0
19.4
RATIO-DIAS COBRANZA
52
58
51
46
19
VENTAS
48,797,467
29,918,018
21,932,190
11,323,787
6,932,668
29,810,531
16,113,246
18,197,780
10,661,011
5,078,098
1.6
1.9
1.2
1.1
1.4
VENTAS
48,797,467
29,918,018
21,932,190
11,323,787
6,932,668
ACTIVOS TOTALES
38,246,339
22,373,319
22,085,546
12,584,469
5,637,528
1.3
1.3
1.0
0.9
1.2
GESTION DE COBRANZAS
VENTAS
CUENTAS POR COBRAR COMERCIALES
RATIO-VECES POR AO
GESTION DE ACTIVOS TOTALES
RATIO-VECES POR AO
Dec-10
Dec-09
Dec-08
Dec-07
Dec-06
31,334,335
17,926,731
19,155,024
10,036,156
4,015,534
ACTIVO TOTAL
38,246,339
22,373,319
22,085,546
12,584,469
5,637,528
82%
80%
87%
80%
71%
31,334,335
17,926,731
19,155,024
10,036,156
4,015,534
6,912,004
4,446,588
2,930,523
2,548,313
1,621,994
4.53
4.03
6.54
3.94
2.48
38,246,339
17,926,731
19,155,024
10,036,156
4,015,534
6,912,004
4,446,588
2,930,523
2,548,313
1,621,994
5.53
4.03
6.54
3.94
2.48
RATIO
DEUDA SOBRE PATRIMONIO
DEUDA
PATRIMONIO
RATIO
MULTIPLICADOR DEL CAPITAL
ACTIVO TOTAL
PATRIMONIO
RATIO-VECES POR AO
Dec-10
Dec-09
Dec-08
Dec-07
Dec-06
MARGEN BRUTO
VENTAS-COSTO DE VENTAS
6,450,962
4,293,486
3,432,027
2,460,859
1,258,057
48,797,467
29,918,018
21,932,190
11,323,787
6,932,668
13%
14%
16%
22%
18%
1,531,034
421,423
238,525
1,126,319
553,795
48,797,467
29,918,018
21,932,190
11,323,787
6,932,668
3%
1%
1%
10%
8%
3,740,807
2,375,677
1,854,860
2,032,480
961,808
38,246,339
22,373,319
22,085,546
12,584,469
5,637,528
10%
11%
8%
16%
17%
UTILIDAD NETA
1,531,034
421,423
238,525
1,126,319
553,795
ACTIVO TOTAL
38,246,339
22,373,319
22,085,546
12,584,469
5,637,528
4%
2%
1%
9%
10%
UTILIDAD NETA
1,531,034
421,423
238,525
1,126,319
553,795
5,380,970
4,025,165
2,691,998
1,421,994
1,068,199
28%
10%
9%
79%
52%
UTILIDAD NETA
1,531,034
421,423
238,525
1,126,319
553,795
PATRIMONIO TOTAL
6,912,004
4,446,588
2,930,523
2,548,313
1,621,994
22%
9%
8%
44%
34%
VENTAS
RATIO
MARGEN NETO
UTILIDAD NETA
VENTAS
RATIO
PODER PARA OBTENER GANANCIAS
UTILIDAD OPERATIVA -UAII
ACTIVO TOTAL
RATIO
RENDIMIENTO SOBRE EL ACTIVO
RATIO
RENDIMIENTO SOBRE EL PATRIMONIO SIN UTILIDADES
RATIO
RENDIMIENTO SOBRE EL PATRIMONIO
RATIO
Dec-10
Dec-09
Dec-08
Dec-07
Dec-06
COBERTURA DE INTERESES
UTILIDAD ANTES DE INTERESES E IMPUESTOS
3,740,807
2,325,322
1,630,369
1,798,678
956,788
INTERESES
1,539,013
1,783,573
1,454,502
418,916
169,830
2.43
1.30
1.12
4.29
5.63
3,740,807
2,325,322
1,630,369
1,798,678
956,788
DEPRECIACION
6,409,395
5,193,834
3,648,189
1,466,590
1,139,994
INTERESES
1,539,013
1,783,573
1,454,502
418,916
169,830
DEUDA AMORTIZADA
7,969,995
7,955,446
4,547,252
1,733,144
858,072
1.07
0.77
0.88
1.52
2.04
RATIO
COBERTURA DEUDA EN EFECTIVO
RATIO
ANALISIS DUPONT
f.- Cmo medimos el desempeo y la creacin de valor en la empresa?
ENDEUDAMIENTO
Dec-10
Dec-09
Dec-08
Dec-07
Dec-06
MARGEN NETO
UTILIDAD NETA
VENTAS
RATIO
1,531,034
421,423
238,525
1,126,319
553,795
48,797,467
29,918,018
21,932,190
11,323,787
6,932,668
0.0314
0.0141
0.0109
0.0995
0.0799
VENTAS
48,797,467
29,918,018
21,932,190
11,323,787
6,932,668
ACTIVOS TOTALES
38,246,339
22,373,319
22,085,546
12,584,469
5,637,528
1.276
1.337
0.993
0.900
1.230
38,246,339
22,373,319
22,085,546
12,584,469
5,637,528
6,912,004
4,446,588
2,930,523
2,548,313
1,621,994
RATIO-VECES
5.53
5.03
7.54
4.94
3.48
22%
9%
8%
44%
34%
RATIO-VECES POR AO
MULTIPLICADOR DEL CAPITAL
ACTIVO TOTAL
PATRIMONIO
Dec-08
Dec-07
253,938
4,769,690
792,680
51,364
392,402
200,266
3,069,011
249,764
92,613
276,112
260,934
1,423,471
25,703
79,476
133,874
68,598
358,133
24,763
20,118
87,818
8,435,808
6,260,074
3,887,766
1,923,458
559,430
47,668,533
-17,858,002
29,810,531
27,561,852
-11,448,607
16,113,246
24,452,553
-6,254,773
18,197,780
13,267,595
-2,606,584
10,661,011
6,218,092
-1,139,994
5,078,098
38,246,339
22,373,319
22,085,546
12,584,469
5,637,528
Dec-08
Dec-07
Dec-06
ACTIVO
ACTIVO CORRIENTE
CAJA Y BANCOS
CUENTAS COBRAR COMERCIALES
EXISTENCIAS
OTRAS CUENTAS POR COBRAR
CARGAS DIFERIDAS
222,004
6,961,051
756,129
57,912
438,712
Dec-10
Dec-09
Dec-09
Dec-06
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
TRIBUTOS POR PAGAR
CUENTAS POR PAGAR COMERCIALES
OTRAS CUENTAS POR PAGAR
DEUDA BANCARIA
DEUDA BANCARIA (Parte Cte. Deuda LP)
TOTAL PASIVO CORRIENTE
347,043
5,570,010
112,988
3,559,771
8,242,612
17,832,425
238,371
2,389,409
87,549
4,519,635
6,533,775
13,768,740
178,437
1,306,131
32,700
1,903,196
6,619,166
10,039,630
142,829
311,330
12,638
827,509
3,400,630
4,694,937
105,628
540,693
15,472
351,089
1,403,887
2,416,769
PASIVO NO CORRIENTE
DEUDA BANCARIA
IMPUESTO A LA RENTA DIFERIDO
TOTAL PASIVO NO CORRIENTE
TOTAL PASIVO
11,604,945
1,896,966
13,501,911
31,334,335
3,317,871
840,121
4,157,992
17,926,731
8,389,425
725,969
9,115,394
19,155,024
5,078,013
263,205
5,341,218
10,036,156
1,463,723
135,042
1,598,765
4,015,534
4,800,000
252,103
328,867
1,531,034
6,912,004
3,800,000
191,899
33,266
421,423
4,446,588
2,500,000
169,239
22,758
238,525
2,930,523
1,300,000
62,236
59,758
1,126,319
2,548,313
1,000,000
6,857
61,342
553,795
1,621,994
38,246,339
22,373,319
22,085,547
12,584,469
5,637,528
PATRIMONIO
CAPITAL SOCIAL
RESERVA LEGAL
RESULTADOS ACUMULADOS
RESULTADOS DEL EJERCICIO
TOTAL PATRIMONIO
TOTAL PASIVO Y PATRIMONIO
2,009
2,008
2,007
48,797,467
29,918,018
-42,346,505
6,450,962
-25,624,532
4,293,486
-18,500,163
3,432,027
-8,862,928
2,460,859
-5,674,611
1,258,057
-2,710,155
3,740,807
-1,968,164
2,325,322
-1,801,658
1,630,369
-662,181
1,798,678
-301,269
956,788
671,964
-2,210,977
0
2,201,795
1,120,385
-2,903,958
50,355
592,104
761,311
-2,215,813
224,491
400,358
248,232
-667,148
233,803
1,613,565
166,210
-336,040
5,020
791,978
-14,603
2,187,191
9,929
602,033
-59,608
340,750
-4,537
1,609,028
-842
791,136
IMPUESTO A LA RENTA
RESULTADO DEL EJERCICIO
-656,157
1,531,034
-180,610
421,423
-102,225
238,525
-482,708
1,126,319
-237,341
553,795
VENTAS NETAS
(-) COSTO DE VENTA
UTILIDAD BRUTA
21,932,190 11,323,787
2,006
6,932,668
GASTOS OPERATIVOS
(-) GASTOS ADMINISTRATIVOS
UTILIDAD OPERATIVA
OTROS INGRESOS Y GASTOS
INGRESOS FINANCIEROS
(-) GASTOS FINANCIEROS
OTROS INGRESOS
UTILIDAD OPERATIVA NETA
INGRESOS Y EGRESOS EXTRAORD.
2,008
2,007
UTILIDAD NETA
1,531,034
421,423
238,525
1,126,319
6,409,395
5,193,834
3,648,189
1,466,590
-2,191,361
-1,700,679
-1,645,541
-1,065,338
36,551
-542,916
-224,061
-940
-6,548
41,249
-13,137
-59,358
-46,310
-116,289
-142,238
-46,056
3,180,601
1,083,278
994,801
-229,363
134,111
114,783
55,669
34,368
4,494,684
2,912,208
1,226,222
-20,106,680
-3,109,300
-11,184,958
-7,049,503
-3,109,300
-11,184,958
-7,049,503
-2,540,506
7,605,634
6,087,454
9,036,047
1,056,845
114,152
462,764
128,163
934,382
1,094,643
143,684
-200,000
-1,331,712
8,212,083
6,015,617
53,672
-60,668
192,336
253,938
200,266
260,934
68,598
222,004
253,938
200,266
260,934