PLAN DE NEGOCIO PARA EL MONTAJE DE UN SPA. – 8 Parte –

5.5 ESTADOS DE RESULTADOS

Tabla 31: Estados de Resultados de Salud Integral Spa

ESTADO DE RESULTADOS

           
Concepto

2012

2013

2014

2015

2016

           
           
Ventas

389.250.000

453.398.400

527.102.844

613.969.393

713.776.257

Costos

32.090.000

37.378.432

43.454.670

50.616.000

58.844.136

           
Utilidad Bruta

357.160.000

416.019.968

483.648.174

563.353.393

654.932.121

           
Gastos operativos

376.113.488

379.153.448

382.196.606

385.493.009

388.793.601

           
Utilidad antes impuestos e intereses

-18.953.488

36.866.520

101.451.568

177.860.384

266.138.520

           
Gastos financieros

9.429.402

7.746.205

5.861.025

3.749.623

1.384.853

Ingresos financieros

0

0

0

0

0

           
Utilidad antes de impuestos

-28.382.890

29.120.315

95.590.543

174.110.761

264.753.667

           
Impuestos

0

9.609.704

31.544.879

57.456.551

87.368.710

           
Utilidad neta

-28.382.890

19.510.611

64.045.664

116.654.210

177.384.957

Como se observa los costos fundamentalmente son operacionales, esto es debido a que el servicio tiene un costo fijo muy reducido (esto a medio largo y largo plazo es una ventaja, ya que permitirá tener unos márgenes de rentabilidad elevados).

En cuanto a los estados de resultados, se observa que el primer año la empresa arrojará unas pérdidas de 28.382.890, esto es debido a dos factores, estos son:

  • Gastos operativos con una baja sensibilidad a las ventas, y por tanto, elevados el primer año.
  • Ventas aún insuficientes, debido al periodo inicial de posicionamiento.

Será en el cuarto año, donde la empresa genere unas ganancias después de impuestos significativas, en especial de 116.654.210

5.6 FLUJO DE CAJA

Tabla: 32: Flujo de caja de Salud Integral Spa

FLUJO DE CAJA DEL PROYECTO

             
Concepto  

2012

2013

2014

2015

2016

             
             
Ventas  

389.250.000

453.398.400

527.102.844

613.969.393

713.776.257

Costos  

32.090.000

37.378.432

43.454.670

50.616.000

58.844.136

Gastos operativos  

376.113.488

379.153.448

382.196.606

385.493.009

388.793.601

             
Utilidad operativa  

-18.953.488

36.866.520

101.451.568

177.860.384

266.138.520

             
Impuesto de renta operativo  

-6.254.651

12.165.952

33.479.017

58.693.927

87.825.712

Beneficio fiscal financiero  

6.254.651

-2.556.248

-1.934.138

-1.237.376

-457.001

             
Utilidad operativa despues de impuestos

-18.953.488

27.256.816

69.906.689

120.403.833

178.769.810

             
Depreciación y amortización  

9.263.048

9.263.048

9.263.048

9.263.048

9.263.048

             
Flujo de caja bruto operativo  

-9.690.440

36.519.864

79.169.737

129.666.881

188.032.858

Del flujo de caja anterior, el TIR y VPN sería el siguiente:

 TIR del anteproyecto: 31,65%

TIR del inversionista: 45,73%

VPN del proyecto: 91.331.767

5.7 COSTO PROMEDIO PONDERADO DE LOS RECURSOS WACC

2012: 11.51%

2013: 13,30%

2014: 16,28%

2015: 18,73%

2016: 20,31%

5.8 LIQUIDEZ

Tabla 33: Liquidez de Salud Integral Spa

LIQUIDEZ

 

FORMULA DE CALCULO

 

2012

2013

2014

2015

2016

   

RAZON CORRIENTE  

ACTIVO CORRIENTE

3,39

2,82

2,98

3,54

5,33

   

PASIVO CORRIENTE

   

   

SOLIDEZ  

ACTIVO TOTAL

1,28

1,57

2,37

3,65

5,33

   

PASIVO TOTAL

   

   

CAPITAL DE TRABAJO  

ACTIVO CORRIENTE – PASIVO CTE

43.937.542

55.116.185

108.718.478

212.564.547

399.212.552

 

Se observa que en términos de liquidez y solidez la empresa evoluciona hacia el equilibrio, obteniéndolo en el 2015. Este dato es un claro indicativo de viabilidad financiera del proyecto.

5.9 RENTABILIDAD

El primer año, destinado a posicionamiento, será el único que ofrezca indicadores negativos de rentabilidad, obteniendo en el segundo periodo una recuperación sostenida, consolidando estos resultados en el tercer periodo.

No obstante, la compañía deberá ser capaz de soportar el primer año de perdidas, no descantándose una inyección de capital a lo largo del primer periodo. Para ello se recomienda intentar recortar gastos en personal.

5.10 ENDEUDAMIENTO

Se observa que la deuda no será un determinante financiero, ya que esta bien distribuida, en los últimos años se aconseja tener una partida amplia de disponible para hacer frente a las deudas a corto plazo

5.11 INDICADORES DE VALOR

Tabla 34: Indicadores de valor de Salud Integral Spa

INDICADORES DE GENERACIÓN DE VALOR

                 

INDICADORES DE VALOR

 

FORMULA DE CALCULO

 

2012

2013

2014

2015

2016

   

MARGEN EBITDA  

EBITDA

-4,87%

8,13%

19,25%

28,97%

37,29%

   

INGRESOS

   

   

COSTO PROMEDIO PONDERADO  

11,51%

13,30%

16,28%

18,73%

20,31%

   

   

RAN  

UODI

-17,60%

35,96%

102,88%

184,34%

276,95%

   

ACTIVOS OPERACIÓN

 

   

EVA  

UODI – ACTIVOS x CK

-21.007.069

15.567.247

57.214.631

107.058.939

165.238.495

   

   

   

EVA  

ACTIVOS x (RAN – CK)

-21.007.069

15.567.247

57.214.631

107.058.939

165.238.495

   

   

   

% EVA  

EVA / VENTAS

-5,40%

3,43%

10,85%

17,44%

23,15%

   

   

La empresa como se puede observar genera valor desde el segundo año, aumentado considerablemente a partir del tercer año.

Del análisis financiero se concluye la viabilidad para los inversores, y para la empresa, obteniendo resultados positivos en el segundo periodo y presentado una estabilidad y crecimiento constante. Por tanto, se determina la viabilidad del proyecto.

Autor:

NATALIA ANDREA NOREÑA CORREA

CARLOS ALBERTO OLARTE BADIAN

Loading...

305 pensamientos en “PLAN DE NEGOCIO PARA EL MONTAJE DE UN SPA. – 8 Parte –

  1. Pingback: digoxin 0.25 mg tablet

  2. Pingback: terbinafine 250mg united kingdom

  3. Pingback: lamotrigine 25mg medication

  4. Pingback: essay on ethics and etical considerations in business management

  5. Pingback: how to write how can a school help me essay

  6. Pingback: can someone write my essay

  7. Pingback: how to write a conclusion for a research paper

  8. Pingback: best resume writing service

  9. Pingback: cheap brand viagra

  10. Pingback: indomethacin australia

  11. Pingback: viagra

  12. Pingback: propranolol 80mg nz

  13. Pingback: viagra pill cost

  14. Pingback: generic name for cialis

  15. Pingback: cialis generico en espaГ±a

  16. Pingback: loperamide 2 mg generic

  17. Pingback: uso correto do cialis

  18. Pingback: sumatriptan pharmacy

  19. Pingback: isosorbide over the counter

  20. Pingback: hydrochlorothiazide tablet

  21. Pingback: glipizide 10mg without a prescription

  22. Pingback: what do you treat with azithromycin?

  23. Pingback: what happens after taking ivermectin

  24. Pingback: where to buy nitrofurantoin

  25. Pingback: sildenafil wanneer innemen

  26. Pingback: what is the side effects of viagra tablets

  27. Pingback: how to get viagra pills

  28. Pingback: how to purchase alendronate

  29. Pingback: buy fluticasone 50 mcg

  30. Pingback: sqvcqofo

  31. Pingback: tamsulosin pharmacy

  32. Pingback: estradiol 1 mg australia

  33. Pingback: erythromycin 250 mg without a prescription

  34. Pingback: permethrin for sale

  35. Pingback: amitriptyline over the counter

  36. Pingback: where can you buy viagra connect in the usa

  37. Pingback: venlafaxine australia

  38. Pingback: bisacodyl 5mg canada

  39. Pingback: doxycycline 100mg prices

  40. Pingback: oxybutynin 2.5mg without prescription

  41. Pingback: phenytoin 100mg generic

  42. Pingback: fluconazole over the counter

  43. Pingback: cialis and depoxitine

  44. Pingback: natural source of viagra

  45. Pingback: acetazolamide 250mg uk

  46. Pingback: tolterodine medication

  47. Pingback: buy divalproex

  48. Pingback: desmopressin 10 mcg tablet

  49. Pingback: where to buy rosuvastatin 5 mg

  50. Pingback: warfarin 2mg for sale

  51. Pingback: buy cialis cheap

  52. Pingback: carvedilol without prescription

  53. Pingback: how to buy viagra witjhout a prescription

  54. Pingback: prochlorperazine 5mg tablets

  55. Pingback: clozapine cost

  56. Pingback: clindamycin 150mg otc

  57. Pingback: loratadine no prescription

  58. Pingback: ciprofloxacin united kingdom

  59. Pingback: cephalexin without a doctor prescription

  60. Pingback: where can i buy citalopram

  61. Pingback: celecoxib online pharmacy

  62. Pingback: cefuroxime canada

  63. Pingback: buspirone 5 mg online pharmacy

  64. Pingback: olmesartan online

  65. Pingback: cheap dutasteride

  66. Pingback: irbesartan over the counter

  67. Pingback: anastrozole without a doctor prescription

  68. Pingback: donepezil 5 mg online pharmacy

  69. Pingback: atomoxetine 40 mg without prescription

  70. Pingback: leflunomide 10mg usa

  71. Pingback: meclizine 25 mg without a doctor prescription

  72. Pingback: glimepiride 4 mg medication

  73. Pingback: fexofenadine without prescription

  74. Pingback: spironolactone 25 mg canada

  75. Pingback: pioglitazone 15mg otc

  76. Pingback: cheapest aripiprazole

  77. Pingback: cheap escitalopram 10 mg

  78. Pingback: furosemide without a doctor prescription

  79. Pingback: cheapest tadalafil

  80. Pingback: buy sildenafil

  81. Pingback: zyvox 600 mg nz

  82. Pingback: best viagra copies

  83. Pingback: cheapest zyprexa

  84. Pingback: zyloprim usa

  85. Pingback: zovirax uk

  86. Pingback: zocor 40mg purchase

  87. Pingback: directory

  88. Pingback: zestril 5 mg online

  89. Pingback: background dns failure buy cialis

  90. Pingback: zanaflex for sale

  91. Pingback: wellbutrin 150mg nz

  92. Pingback: voltaren purchase

  93. Pingback: verapamil 120mg over the counter

  94. Pingback: order valtrex

  95. Pingback: tricor purchase

  96. Pingback: toprol without a doctor prescription

  97. Pingback: how to purchase thorazine

  98. Pingback: tenormin generic

  99. Pingback: spiriva online

  100. Pingback: skelaxin over the counter

  101. Pingback: singulair prices

  102. Pingback: seroquel 300 mg united states

  103. Pingback: rogaine 5% without a prescription

  104. Pingback: robaxin canada

  105. Pingback: risperdal without a doctor prescription

  106. Pingback: revatio 20 mg online

  107. Pingback: retin-a cream 0.025% cost

  108. Pingback: remeron 30 mg nz

  109. Pingback: cheap reglan 10 mg

  110. Pingback: buy pyridium 200 mg

  111. Pingback: order generic viagra

  112. Pingback: pulmicort canada

  113. Pingback: provigil online pharmacy

  114. Pingback: protonix online

  115. Pingback: proscar 5mg medication

  116. Pingback: procardia prices

  117. Pingback: prilosec 10 mg without prescription

  118. Pingback: how to buy prevacid 15mg

  119. Pingback: prednisolone 5 mg united kingdom

  120. Pingback: where to buy plaquenil 200 mg

  121. Pingback: phenergan 25 mg united kingdom

  122. Pingback: where can i buy periactin 4 mg

  123. Pingback: nortriptyline 25 mg cheap

  124. Pingback: motrin without a prescription

  125. Pingback: mobic 15 mg without prescription

  126. Pingback: micardis without a doctor prescription

  127. Pingback: prescription drug cost

  128. Pingback: mestinon 60mg usa

  129. Pingback: viagra 100mg online sales

  130. Pingback: macrobid 100 mg nz

  131. Pingback: where to buy luvox

  132. Pingback: lopressor 100mg without a doctor prescription

  133. Pingback: lopid cost

  134. Pingback: levaquin 750 mg pills

  135. Pingback: lamisil 250 mg online

  136. Pingback: indocin without a prescription

  137. Pingback: imuran united kingdom

  138. Pingback: next

  139. Pingback: imodium 2mg for sale

  140. Pingback: imitrex cheap

  141. Pingback: imdur 60 mg without a doctor prescription

  142. Pingback: hyzaar without prescription

  143. Pingback: geodon online

  144. Pingback: garcinia cambogia 100caps pills

  145. Pingback: flonase nasal spray cost

  146. Pingback: etodolac tablet

  147. Pingback: cost of erythromycin 250mg

  148. Pingback: dramamine 50 mg over the counter

  149. Pingback: doxycycline 100mg canada

  150. Pingback: cheapest diltiazem

  151. Pingback: differin cheap

  152. Pingback: diamox generic

  153. Pingback: depakote australia

  154. Pingback: Order viagra us

  155. Pingback: ddavp 0.1 mg australia

  156. Pingback: dapsone caps united states

  157. Pingback: cymbalta over the counter

  158. Pingback: crestor online pharmacy

  159. Pingback: buy viagra in new york

  160. Pingback: cozaar united kingdom

  161. Pingback: compazine pills

  162. Pingback: coreg united kingdom

  163. Pingback: combivent price

  164. Pingback: cialis everyday

  165. Pingback: Buy no rx viagra

  166. Pingback: cost of symbicort inhaler 160/4,5 mcg

  167. Pingback: colchicine 0,5 mg without a doctor prescription

  168. Pingback: clozaril 100 mg usa

  169. Pingback: clonidine medication

  170. Pingback: Viagra overnight

  171. Pingback: clomid purchase

  172. Pingback: cleocin 300 mg for sale

  173. Pingback: should homework be abolished

  174. Pingback: pay for essay online

  175. Pingback: fake essay writer

  176. Pingback: write college essays

  177. Pingback: custom essay writers

  178. Pingback: does money buy happiness essay

  179. Pingback: delta seating assignment

  180. Pingback: viagra soft flavoured

  181. Pingback: trusted essay writing service

  182. Pingback: online essay writers

  183. Pingback: does cbd oil fight pain

  184. Pingback: cbd oil benefits and uses

  185. Pingback: most reputable cbd oil supplier

  186. Pingback: cbd oil benefits 2016 usa

  187. Pingback: buy cbd oil walmart

  188. Pingback: viagra in hindi

  189. Pingback: pfizerrxpath.com

  190. Pingback: cbd oil for cancer patients in colorado

  191. Pingback: cbd oil for sale in bulk

  192. Pingback: personal loans nj

  193. Pingback: payday loans online

  194. Pingback: bad credit loans online no credit check

  195. Pingback: quick loans online

  196. Pingback: instant payday loans online

  197. Pingback: payday loans dallas tx

  198. Pingback: Buy cheap viagra internet

  199. Pingback: personal loan stores

  200. Pingback: mexican car insurance quotes

  201. Pingback: geico car ins

  202. Pingback: geico car insurance

  203. Pingback: car insurance quotes companies

  204. Pingback: best car insurance rates

  205. Pingback: car insurance quotes online

  206. Pingback: car insurance quotes michigan

  207. Pingback: automobile insurance

  208. Pingback: aaa car insurance quotes reviews

  209. Pingback: insurance quotes car

  210. Pingback: play for real online casino games

  211. Pingback: slot machines

  212. Pingback: online casino games

  213. Pingback: slots online

  214. Pingback: online casino real money usa

  215. Pingback: online gambling

  216. Pingback: online casino games real money

  217. Pingback: buy sildenafil citrate 100mg online

  218. Pingback: golden nugget online casino

  219. Pingback: best online casino real money

  220. Pingback: claritin cheap

  221. Pingback: cipro medication

  222. Pingback: celexa 10mg over the counter

  223. Pingback: cheap celebrex 200 mg

  224. Pingback: ceftin purchase

  225. Pingback: how to buy ceclor 500 mg

  226. Pingback: cost of catapres 100mcg

  227. Pingback: can you buy viagra without a prescription

  228. Pingback: tadalafil citrate

  229. Pingback: cialis europe

  230. Pingback: cialis generic reviews

  231. Pingback: tadalafil generic

  232. Pingback: how many viagra pills can i take

  233. Pingback: augmentin 875/125mg uk

  234. Pingback: cialis mg

  235. Pingback: ashwagandha 60caps pharmacy

  236. Pingback: generic viagra discount

  237. Pingback: viagra 100mg

  238. Pingback: cheap generic viagra

  239. Pingback: viagra for sale

  240. Pingback: viagra alternative

  241. Pingback: buy generic viagra

  242. Pingback: buy levitra 20 mg

  243. Pingback: buy viagra

  244. Pingback: viagra generic

  245. Pingback: viagra online

  246. Pingback: goodrx cialis

  247. Pingback: generic viagra online reviews

  248. Pingback: how to purchase Viagra 100 mg

  249. Pingback: buy viagra cheap online no prescription

  250. Pingback: www.jueriy.com

  251. Pingback: casino games

  252. Pingback: cheap cialis

  253. Pingback: casino online slots

  254. Pingback: sildenafil vs tadalafil

  255. Pingback: viagra pills for sale

  256. Pingback: generic cialis reviews

  257. Pingback: purchase viagra online

  258. Pingback: cialis reviews

  259. Pingback: viagra cost

  260. Pingback: buy viagra canada

  261. Pingback: tadalafil canadian pharmacy

  262. Pingback: buy viagra now

  263. Pingback: buy viagra cheap

  264. Pingback: best generic viagra

  265. Pingback: viagra from india

  266. Pingback: cheap viagra

  267. Pingback: casino games

  268. Pingback: real money online casino

  269. Pingback: real money casino

  270. Pingback: viagra no prescription

  271. Pingback: cialis internet

  272. Pingback: cialis 5 mg

  273. Pingback: cialis internet

  274. Pingback: cialis buy

  275. Pingback: online slots real money

  276. Pingback: online casino real money no deposit

  277. Pingback: internet gambling for usa

  278. Pingback: elida

  279. Pingback: cialis 5 mg

  280. Pingback: best real money online casinos

  281. Pingback: 20 cialis

  282. Pingback: viagra pills

  283. Pingback: personal loan

  284. Pingback: loans online

  285. Pingback: cash payday

  286. Pingback: buying cialis online safely

  287. Pingback: parx casino online

  288. Pingback: online gambling

  289. Pingback: viagra online pharmacy

  290. Pingback: hard rock casino online

  291. Pingback: real casinos online no deposit

  292. Pingback: order vardenafil

  293. Pingback: levitra usa

  294. Pingback: vardenafil online pharmacy

  295. Pingback: cialis mastercard

  296. Pingback: canadian pharmacy online

  297. Pingback: ed meds online

  298. Pingback: best erection pills

  299. Pingback: pills erectile dysfunction

  300. Pingback: cialis 20mg

  301. Pingback: generic cialis canada

  302. Pingback: Buy pfizer viagra

  303. Pingback: generic cialis canada

  304. Pingback: cialis from canada

  305. Pingback: viagra canadian cost

Deja una respuesta