Escolar Documentos
Profissional Documentos
Cultura Documentos
www.park errandall.com
2005
2004
CORRIENTE:
Efectivo
Inversiones
1,800,000
1,250,000
3,000,000
1,000,000
Clientes
6,000,000
7,000,000
Impuestos
2,550,000
2,075,000
600,000
375,000
9,150,000
9,450,000
(1,050,000)
(575,000)
8,100,000
8,875,000
10,000,000
8,000,000
22,900,000
19,125,000
72,000,000
63,000,000
(36,000,000)
(31,500,000)
36,000,000
31,500,000
3,900,000
3,000,000
(1,800,000)
(1,125,000)
Otras
Inventarios
Total de activo corriente
ACTIVOS FIJOS
Costo histrico
Menos - Depreciacin
Acumulada
OTROS ACTIVOS
Costo histrico
Menos - Depreciacin
Acumulada
Total de activo
www.niifpymes.com
2,100,000
61,000,000
1,875,000
52,500,000
Pgina 1 de 6
2005
2004
PASIVO
CORRIENTE:
Prstamos bancarios
3,000,000
2,500,000
4,000,000
3,250,000
Sobregiros bancarios
1,350,000
825,000
Prestaciones laborales
2,550,000
2,300,000
10,900,000
8,875,000
15,000,000
11,500,000
6,700,000
6,000,000
32,600,000
26,375,000
21,000,000
18,000,000
700,000
425,000
Utilidades acumuladas
2,900,000
5,000,000
3,324,000
2,500,000
476,000
200,000
28,400,000
26,125,000
61,000,000
Q 52,500,000
www.niifpymes.com
Pgina 2 de 6
VENTAS
COSTO DE VENTAS
Utilidad bruta en ventas
32,517,390
15,800,000
16,717,390
GASTOS DE OPERACIN
Gastos de ventas
Gastos de administracin
Utilidad operativa
5,600,000
4,800,000
6,317,390
GASTOS FINANCIEROS Y
OTROS - Neto
(1,500,000)
4,817,390
(1,493,390)
3,324,000
276,000
276,000
3,600,000
www.niifpymes.com
Pgina 3 de 6
Saldo final
18,000,000
3,000,000
21,000,000
RESERVA LEGAL
Saldo inicial
Ms (menos) -Reserva legal sobre utilidades 2004
Saldo final
425,000
275,000
700,000
UTILIDADES ACUMULADAS
Saldo inicial
Ms Traslado de utilidad neta del ao anterior
Traslado hacia reserva legal
Pago de dividendos
Capitalizacin de utilidades acumuladas
5,000,000
2,500,000
(275,000)
(1,325,000)
(3,000,000)
Saldo final
2,900,000
2,500,000
(2,500,000)
3,324,000
Saldo final
3,324,000
200,000
276,000
Saldo final
476,000
www.niifpymes.com
28,400,000
Pgina 4 de 6
3,600,000
5,500,000
900,000
500,000
825,000
1,575,000
12,900,000
650,000
(475,000)
(225,000)
(2,000,000)
(1,800,000)
750,000
525,000
250,000
(200,000)
(2,525,000)
10,375,000
(3,000,000)
1,000,000
(11,000,000)
500,000
www.niifpymes.com
(12,500,000)
Pgina 5 de 6
10,000,000
(6,000,000)
(1,325,000)
2,675,000
550,000
1,250,000
Q
1,800,000
Las notas a los estados financieros deben leerse conjuntamente con estos estados.
www.niifpymes.com
Pgina 6 de 6