Escolar Documentos
Profissional Documentos
Cultura Documentos
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
B
Conta
Descrio
31/12/2012
31/12/2011
31/12/2010
Ativo Total
9,027,098.00
1.01
Ativo Circulante
2,087,983.00
1.01.01
775,551.00
1,230,287.00
1.01.02
Aplicaes Financeiras
585,028.00
1,009,068.00
22,606.00
1.01.03
Contas a Receber
325,665.00
354,134.00
303,054.00
1.01.04
Estoques
138,039.00
151,023.00
170,990.00
1.01.06
Tributos a Recuperar
110,999.00
212,998.00
88,143.00
1.01.07
Despesas Antecipadas
62,328.00
93,797.00
116,182.00
1.01.08
90,373.00
86,996.00
48,019.00
1.01.08.03
Outros
90,373.00
86,996.00
48,019.00
1.01.08.03.01
Caixa Restrito
7.00
8,554.00
1.01.08.03.02
Depsitos
1.01.08.03.03
1.02
1.02.01
1.02.01.06
Tributos Diferidos
1.02.01.07
Despesas Antecipadas
1.02.01.09
1.02.01.09.01
1.02.01.09.03
1.02.01.09.04
1.02.03
1.02.03.01
10,655,141.00
3,138,303.00
9,063,847.00
2,704,852.00
1,955,858.00
2,575.00
35,082.00
87,791.00
43,360.00
48,019.00
Ativo No Circulante
6,939,115.00
7,516,838.00
6,358,995.00
1,353,385.00
1,842,411.00
1,630,850.00
433,353.00
1,086,990.00
817,545.00
35,456.00
44,964.00
54,201.00
884,576.00
710,457.00
759,104.00
5,438.00
14,399.00
9,227.00
Caixa Restrito
224,517.00
100,541.00
34,500.00
Depsitos
654,621.00
595,517.00
715,377.00
Imobilizado
3,885,799.00
3,890,470.00
3,460,968.00
Imobilizado em Operao
1,661,762.00
1,513,236.00
1,250,535.00
1.02.03.01.01
1,008,971.00
955,306.00
751,816.00
1.02.03.01.02
481,290.00
365,067.00
323,661.00
1.02.03.01.04
Outros
171,501.00
192,863.00
175,058.00
1.02.03.02
Imobilizado Arrendado
2,224,037.00
2,377,234.00
2,210,433.00
1.02.03.02.01
2,224,037.00
2,377,234.00
2,210,433.00
1.02.04
Intangvel
1,699,931.00
1,783,957.00
1,267,177.00
1.02.04.01
Intangveis
1,157,629.00
1,241,655.00
724,875.00
1.02.04.02
Goodwill
542,302.00
542,302.00
542,302.00
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
H
Conta
Descrio
31/12/2012
31/12/2011
Passivo Total
9,027,098.00
10,655,141.00
9,063,847.00
2.01
Passivo Circulante
4,061,693.00
3,595,665.00
1,688,993.00
2.01.01
207,518.00
250,030.00
205,993.00
2.01.02
Fornecedores
480,185.00
414,563.00
215,792.00
2.01.03
Obrigaes Fiscais
73,299.00
76,736.00
58,197.00
2.01.04
Emprstimos e Financiamentos
1,719,625.00
1,552,440.00
346,008.00
2.01.05
Outras Obrigaes
1,401,116.00
1,226,328.00
807,036.00
2.01.05.02
Outros
1,401,116.00
1,226,328.00
807,036.00
2.01.05.02.01
7.00
584.00
51,450.00
2.01.05.02.04
240,739.00
190,029.00
85,140.00
2.01.05.02.05
Transportes a Executar
823,190.00
744,743.00
517,006.00
2.01.05.02.06
Programa de Milhagem
124,905.00
71,935.00
55,329.00
2.01.05.02.07
Adiantamentos de Clientes
93,595.00
30,252.00
24,581.00
2.01.05.02.08
Outras Obrigaes
61,928.00
73,353.00
71,884.00
2.01.05.02.09
56,752.00
115,432.00
1,646.00
2.01.06
Provises
179,950.00
75,568.00
55,967.00
2.02
Passivo No Circulante
4,232,577.00
4,853,565.00
4,445,685.00
2.02.01
Emprstimos e Financiamentos
3,471,550.00
3,439,008.00
3,395,080.00
2.02.02
Outras Obrigaes
461,147.00
419,669.00
319,509.00
2.02.02.02
Outros
461,147.00
419,669.00
319,509.00
2.02.02.02.03
Programa de Milhagem
364,307.00
214,779.00
152,327.00
2.02.02.02.05
Obrigaes Fiscais
47,597.00
112,935.00
99,715.00
2.02.02.02.06
Outras obrigaes
49,243.00
91,955.00
34,205.00
2.02.03
Tributos Diferidos
2.02.04
Provises
2.03
2.03.01
2.03.01.01
Capital Social
2.03.01.02
2.03.02
Reservas de Capital
2.03.02.01
2.03.02.02
2.03.02.05
Aes em Tesouraria
2.03.02.06
2.03.02.07
2.03.05
Lucros/Prejuzos Acumulados
- 1,658,478.00 -
2.03.06
763,706.00
642,185.00
299,880.00
231,182.00
88,911.00
732,828.00
2,205,911.00
2,929,169.00
2,354,410.00
2,171,221.00
2,183,133.00
2,499,689.00
2,316,500.00
2,315,655.00
145,279.00 -
145,279.00 -
105,478.00
260,098.00
92,103.00
32,200.00
31,076.00
31,076.00
29,187.00
29,187.00
29,187.00
35,164.00 -
51,377.00 -
11,887.00
79,255.00
68,582.00 -
182,610.00
68,602.00
132,522.00
43,727.00
146,140.00
79,268.00
11,073.00
A1
2 Conta
Descrio
3 3.01
4 3.01.01
Transporte de Passageiros
5 3.01.02
6 3.02
7 3.03
Resultado Bruto
8 3.04
Despesas/Receitas Operacionais
1,107,551.00 -
1,137,757.00
9 3.04.01
630,587.00 -
678,020.00
10 3.04.01.01
Despesas Comerciais
630,587.00 -
678,020.00
11 3.04.02
457,005.00 -
569,903.00
12 3.04.04
19,959.00
110,166.00
13 3.05
905,613.00 -
244,504.00
14 3.06
Resultado Financeiro
679,209.00 -
755,914.00
15 3.06.01
Receitas Financeiras
370,214.00
477,524.00
16 3.06.01.04
Receitas financeiras
370,214.00
477,524.00
17 3.06.02
Despesas Financeiras
1,049,423.00 -
1,233,438.00
18 3.06.02.03
284,571.00 -
398,897.00
19 3.06.02.04
Despesas Financeiras
764,852.00 -
834,541.00
20 3.07
1,584,822.00 -
1,000,418.00
21 3.08
22 3.08.01
Corrente
23 3.08.02
Diferido
24 3.09
8,103,559.00
7,539,308.00
7,159,987.00
6,713,029.00
943,572.00
826,279.00
7,901,621.00 201,938.00
71,907.00
6,646,055.00
893,253.00
248,880.00
6,553.00 -
5,791.00
78,460.00
254,671.00
1,512,915.00 -
751,538.00
25 3.11
1,512,915.00 -
751,538.00
26 3.11.01
1,512,915.00 -
751,538.00
A1B
ndice
Liquidez Corrente
Liquidez Seca
Liquidez Geral*
Liquidez Imediata
Endividamento Geral
Prazo Mdio de Receb. De Venda
Prazo Mdio de Permanncia de Estoque
Prazo Mdio de Pagto de Compras
Ciclo Operacional
Ciclo Financeiro
Giro do Ativo
Margem Lquida Lucros s/ Venda**
Taxa de Retorno do Ativo
Taxa de Retorno do PL
Imobilizao do PL
ndice de Kanitz
Capital De Giro Lquido
Necessidade de Capital de Giro
Saldo de Tesouraria
Capital Circulante Lquido
31/12/2012
0.51
0.48
0.81
0.19
0.92
0.00
6.58
20.38
6.58
13.80
0.90
0.19
0.17
2.06
7.62
0.67
2,706,538.00
1,614,664.00
359,046.00
1,973,710.00
31/12/2011
0.87
0.83
1.03
0.34
0.79
0.00
8.72
17.07
8.72
8.35
0.71
0.10
0.07
0.34
2.57
2.59
2,663,273.00
1,144,277.00
686,915.00
457,362.00
E
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
31/12/2012
ATIVO
Ativo
Ativo
Ativo
Ativo
Ativo
Ativo
Circulante
N. Circulante
Imobilizado
Financeiro
Operacional
Realizvel LP
Passivo
Passivo
Passivo
Passivo
Passivo
Passivo
31/12/2011
2,087,983.00
6,939,115.00
3,885,799.00
1,360,579.00
727,404.00
1,353,385.00
PASSIVO
3,138,303.00
7,516,838.00
3,890,470.00
2,239,355.00
898,948.00
1,842,411.00
Total
9,027,098.00
10,655,141.00
Circulante
4,061,693.00
3,595,665.00
N Circ.
4,232,577.00
4,853,565.00
Operacional
2,342,068.00
2,043,225.00
Financeiro
1,719,625.00
1,552,440.00
No Demonstrado No Demonstrado
Realizvel a LP
PATRIMNIO LQUIDO
Lucro Lquido
Patrimnio Lquido
1,512,915.00 732,828.00
751,538.00
2,205,911.00
Critrios
Produo Financeiro Administrao
Cenrio
2
3
1
2
Financeiro
25%
13%
SO DOS CRITRIOS
Financeiro
25%
Administrao
25%
13%
37%
Cenrio