Escolar Documentos
Profissional Documentos
Cultura Documentos
PRONOSTICO 2023
PERIODOS LINEA 1 SABOR NARANJA
AÑOS UNIDADES Inc.% PRECIO Inc. % LEMPIRAS
2018 130000 L 10.50 L 1,365,000.00
2019 148800 114% L 11.00 105% L 1,636,800.00
2020 172800 116% L 11.75 107% L 2,030,400.00
2021 193200 112% L 12.90 110% L 2,492,280.00
2022 210000 109% L 14.00 109% L 2,940,000.00
451% 430%
113% 107%
2023 236823 L 15.05 L 3,563,314.05
113% 107%
2023 72426 113% L 15.05 L 1,089,738.17
GRAFICO DE UNIDADES
600000
500000
400000
300000
200000
100000
0
1 2 3 4 5 6 7 8 9
400000
300000
200000
100000
0
1 2 3 4 5 6 7 8 9
E ALBASA LOS ULTIMOS 5 PERIODOS ANUALES
SABOR LIMON LINEA 3 SABOR JAMAICA TOTAL EMPRESA
LEMPIRAS UNIDADES PRECIO LEMPIRAS UNIDADES PRECIO
L 997,500.00 40000 L 10.50 L 420,000.00 265000 L 10.50
L 1,155,000.00 47500 L 11.00 L 522,500.00 301300 L 11.00
L 1,551,000.00 54000 L 11.75 L 634,500.00 358800 L 11.75
L 2,128,500.00 59200 L 12.90 L 763,680.00 417400 L 12.90
L 2,660,000.00 64285 L 14.00 L 899,990.00 464285 L 14.00
PRONOSTICO 2023
LINEA 2 SABOR LIMON
INC.% UNIDADES Inc.% PRECIO Inc. % LEMPIRAS
95000 L 10.50 L 997,500.00
120% 105000 111% L 11.00 105% L 1,155,000.00
124% 132000 126% L 11.75 107% L 1,551,000.00
123% 165000 125% L 12.90 110% L 2,128,500.00
118% 190000 115% L 14.00 109% L 2,660,000.00
485% 476% 430%
TOTAL EMPRESA
INC.% UNIDADES Inc.% PRECIO Inc. % LEMPIRAS
265000 L 10.50 L 2,782,500.00
124% 301300 114% L 11.00 105% L 3,314,300.00
121% 358800 119% L 11.75 107% L 4,215,900.00
120% 417400 116% L 12.90 110% L 5,384,460.00
118% 464285 111% L 14.00 109% L 6,499,990.00
460% 430%
115% 107%
121% 535535 115% L 15.05 L 8,057,824.42
GRAFICO DE LEMPIRAS
9
8
7
6
5
4
3
2
1
L- L2,000,000.00 L4,000,000.00 L6,000,000.00 L8,000,000.00 L10,000,000.00
6
5
4
3
2
1
L- L2,000,000.00 L4,000,000.00 L6,000,000.00 L8,000,000.00 L10,000,000.00
L EMPRESA
LEMPIRAS
L 2,782,500.00
L 3,314,300.00
L 4,215,900.00
L 5,384,460.00
L 6,499,990.00
INC.%
116%
134%
137%
125%
128%
INC.%
119%
127%
128%
121%
124%
L10,000,000.00
L10,000,000.00
METAS DE VENTAS Y VENTAS REALES EN UNIDADES VENDEDORE
NARANJA LIMON JAMAICA
VENDEDOR RUTA META/UNID REAL % META/UNID REAL % META/UNID
JAVIER 1 70000 73500 35% 70000 76000 40% 30000
FRANCISCO 2 55000 52500 25% 40000 55000 29% 30000
ROLANDO 3 50000 45000 21% 20000 32000 17% 25000
ALBERTO 4 25000 39000 19% 20000 27000 14% 15000
MERC. TOTAL
VENTAS ALBASA
% PARTICIP.
MERC. TOTAL
VENTAS ALBASA
% PARTICIP.
ADES VENDEDORES 2022 ALBESA
JAMAICA TOTAL
REAL % META REAL %
25000 39% 170000 174500 38%
15000 23% 125000 122500 26%
15000 23% 95000 92000 20%
9285 14% 60000 75285 16%
L 6,499,990.00 464,285.71
26.0%
OS PROYECCION 2023
INC.%
L 27,125,000.00 108.5% L 15.05 1,802,326
L 8,057,824.42 535535
3.7%
METAS DE VENTAS Vs. VENTAS REALES EN UNIDAD
NARANJA LIMON
VENDEDOR RUTA META/UNID REAL % META/UNID
JAVIER 1 70000 73500 105% 70000
FRANCISCO 2 55000 52500 95% 40000
ROLANDO 3 50000 45000 90% 20000
ALBERTO 4 25000 39000 156% 20000
464285 103%
100%
TOTAL
REAL %
L 2,443,000.00 103%
L 1,715,000.00 98%
L 1,288,000.00 97%
L 1,053,990.00 125%
L 6,499,990.00 103%
EMPRESA ALBESA ESTADO DE RESULTADO
DESCRIPCION LPS.
GASTOS OPERATIVOS
GASTOS DE ADMON. L 649,999.00
GASTOS DE MERCADEO L 874,398.70
GASTOS FINANCIEROS. L 82,600.00
CONTRIBUCION MARG.
UNID. VENDIDAS
EMPRESA ALBESA ESTADO DE RESULTADOS Y DIST. COSTOS 2022
NARANJA
Naranja Limon Jamaica COSTOS TOT. COSTO FIJO
L 2,365,230.00 L 827,830.50
100% 35%
L 1,463,000.00 L 449,995.00
L 665,000.00 L 206,997.70
L 79,800.00 L 36,449.59
L 3,441,795.00
L 1,606,997.70
L 137,879.60
GASTOS OPERATIVOS
GASTOS DE ADMON. 312,240.00 L 72,240.00 L 240,000.00
GASTOS DE MERCADEO 389,136.00 L 101,136.00 L 288,000.00
GASTOS FINANCIEROS. - L - L -
5,334,159.32
48%
1,037,444.20
1,436,653.18
69,680.86
2,543,778.24
2,790,381.08
418,557.16
9% 9% 9% 10% 10%
13% 13% 13% 14% 12%
1% 1% 0% 0% 0%
L 1,089,738.17 L 11,180,224.42
23
OS ACTUALES TOTAL EMPRESA
Jamaica
L 259,357.68 L 2,371,823.92
DO 2023
OS ACTUALES TOTAL EMPRESA
Jamaica
23.8% 21.2%
ARA EL 2023
DAS 2023
OS ACTUALES TOTAL EMPRESA
Jamaica
L 8,057,824.42 L 18,515,648.85
TADAS 2023
OS ACTUALES TOTAL EMPRESA
Jamaica
L 1,653,254.32 L 3,877,708.64
ROYECTADAS 2023
OS ACTUALES TOTAL EMPRESA
Jamaica
20.5% 19.0%
S PROYECTADA 2023
OS ACTUALES TOTAL EMPRESA
Jamaica
10.3% 41.2%