Patrimonio: el patrimonio aumenta consecutivamente en mayor proporción que el pasivo, por tanto, la empresa modifica patrimonio por pasivo.
Estado de Resultados
|
PROMIGAS |
|||
|
ESTADO DE RESULTADOS |
|||
|
(Valores en miles de pesos) |
|||
|
|
|
|
|
|
2009 |
2010 |
2011 |
|
|
|
|
|
|
| Ventas (Ingresos operativos) |
1.344.593.381 |
1.483.026.920 |
1.452.678.543 |
|
|
|
|
|
| Costo de ventas |
886.587.310 |
996.998.895 |
945.645.897 |
|
|
|
|
|
| UTILIDAD BRUTA |
458.006.071 |
486.028.025 |
507.032.646 |
|
|
|
|
|
| Gastos de administración |
163.053.679 |
196.346.253 |
175.896.542 |
| Gastos de ventas |
0 |
0 |
0 |
|
|
|
|
|
| UTILIDAD OPERATIVA (U.A.I.I) |
294.952.392 |
289.681.772 |
331.136.104 |
|
|
|
|
|
| Ingresos financieros |
92.606.424 |
70.111.502 |
75.455.930 |
| Otros ingresos no operativos |
0 |
0 |
0 |
| Gastos financieros |
129.589.763 |
109.395.583 |
145.876.296 |
| Otros egresos no operativos |
2.013.635 |
55.585.536 |
67.945.897 |
|
|
|
|
|
| UTILIDAD ANTES DE IMPUESTOS (U.A.I) |
255.955.418 |
194.812.155 |
192.769.841 |
|
|
|
|
|
| Provisión impuesto de renta |
67.047.106 |
68.319.956 |
67.567.328 |
|
|
|
|
|
| UTILIDAD NETA |
188.908.312 |
126.492.199 |
125.202.513 |
Se aprecia una disminución de la utilidad neta del 2010 con respecto al 2009 como consecuencia de unos mayores costos operativos y gastos de administración, además de la disminución considerable de los ingresos financieros,
El año 2011 hay una ligera disminución de 126.492.199 (año 2010) a 125.202.513 (año 2011), lo que puede interpretarse como el fin del ajuste que experimenta la empresa como consecuencia de la crisis económica global.
3. ANÁLISIS HORIZONTAL Y VERTICAL Y SU INTEPRETACIÓN
Balance General
Análisis vertical.
| ACTIVOS |
2009 |
2010 |
2011 |
|
|
|
|
|
| Disponible |
13,5% |
13,1% |
12,3% |
| Inversiones |
28,0% |
16,6% |
5,0% |
| Deudores (cartera) |
50,4% |
65,7% |
80,0% |
| Inventarios |
6,7% |
1,4% |
0,5% |
| Diferidos |
0,0% |
0,0% |
0,0% |
| Otros activos corrientes |
1,5% |
3,3% |
2,3% |
|
|
|
|
|
| TOTAL ACTIVO CORRIENTE |
20,5% |
4,8% |
6,9% |
|
|
|
|
|
| Propiedad planta y equipo |
39,9% |
15,1% |
14,5% |
| Intangibles |
0,0% |
0,0% |
0,0% |
| Inversiones permanentes |
3,1% |
39,6% |
44,0% |
| Valorizaciones |
32,4% |
24,6% |
28,4% |
|
|
|
|
|
| TOTAL ACTIVO NO CORRIENTE |
79,5% |
95,2% |
93,1% |
|
|
|
|
|
| TOTAL ACTIVOS |
|
|
|
|
|
|
|
|
| PASIVOS |
|
|
|
|
|
|
|
|
| Obligaciones financieras corto plazo |
13,0% |
33,5% |
22,7% |
| Proveedores |
0,0% |
0,0% |
0,0% |
| Cuentas y gastos por pagar |
75,0% |
61,0% |
71,3% |
| Impuestos, gravámenes y tasas |
0,0% |
0,0% |
0,0% |
| Obligaciones laborales |
4,5% |
2,3% |
2,7% |
| Otros pasivos corto plazo |
7,5% |
3,2% |
3,3% |
|
|
|
|
|
| TOTAL PASIVO CORRIENTE |
17,5% |
28,7% |
23,2% |
|
|
|
|
|
| Obligaciones financieras largo plazo |
22,5% |
22,7% |
44,2% |
| Bonos y papeles comerciales por pagar |
57,7% |
69,0% |
48,7% |
| Obligaciones laborales largo plazo |
0,0% |
0,0% |
0,0% |
| Pasivos estimados y provisiones |
0,3% |
0,6% |
0,7% |
| Otros pasivos largo plazo |
19,5% |
7,7% |
6,4% |
|
|
|
|
|
| TOTAL PASIVO LARGO PLAZO |
82,5% |
71,3% |
76,8% |
|
|
|
|
|
| TOTAL PASIVO |
61,3% |
46,2% |
45,3% |
|
|
|
|
|
| Capital social |
1,2% |
1,1% |
1,0% |
| Superávit de capital |
0,0% |
11,9% |
13,5% |
| Reservas |
12,2% |
12,4% |
13,5% |
| Revalorización del patrimonio |
9,2% |
8,5% |
7,1% |
| Resultados del ejercicio |
0,0% |
22,4% |
14,3% |
| Resultado de ejercicios anteriores |
18,1% |
0,0% |
1,9% |
| Superávit por valorización |
59,1% |
43,4% |
48,4% |
| Otras cuentas de patrimonio |
0,3% |
0,3% |
0,3% |
|
|
|
|
|
| TOTAL PATRIMONIO |
38,7% |
53,8% |
54,7% |
Activos:
- Disponible: se mantiene estable en los tres periodos analizados.
- Inversiones: la empresa experimenta un descenso de las inversiones, de este modo, está inyectando liquidez a la compañía para reforzar sus cuentas. La compañía debe aumentar su inversión para genera ingresos financieros.
- Deudores: la compañía tiene un nivel de deudores muy elevado, creciendo en todos los periodos, para el año 2011 supone el 80% de los activos de la empresa. Ha de ser una prioridad para la empresa gestionar la cartera existente.
- Inventarios: se observa una disminución de los inventarios, manteniéndose en términos generales estables.
- Propiedad, planta y equipo: la empresa disminuye de forma significativa esta cuenta, puede deberse a la necesidad de obtener liquidez por el alto porcentaje de cartera sin cobrar.
- Inversiones permanentes: la empresa aumenta significativamente esta cuenta, pasando en el año 2009 del 3.1
Pingback: terbinafine cheap
Pingback: buy lamotrigine
Pingback: argumentative essay on business ethics
Pingback: how to write how can a school help me essay
Pingback: write my essay custom writing
Pingback: write my research paper
Pingback: term paper writing service
Pingback: viagra en espaГ±a
Pingback: cheapest azathioprine
Pingback: viagra generic over the counter
Pingback: side effects of generic cialis
Pingback: cialis cheap
Pingback: loperamide purchase
Pingback: cheapest sumatriptan
Pingback: isosorbide 30 mg australia
Pingback: hydrochlorothiazide 10 mg united states
Pingback: how long does it take for zithromax to work for bronchitis
Pingback: hoe ziet de binnenkant van een viagra pil eruit
Pingback: how long before sex should you take cialis
Pingback: where to buy nitrofurantoin
Pingback: cheap alendronate 35 mg
Pingback: owinquxr
Pingback: estradiol prices
Pingback: how to purchase erythromycin
Pingback: permethrin usa
Pingback: venlafaxine 75mg nz
Pingback: bisacodyl 5mg pharmacy
Pingback: doxycycline 100 mg online
Pingback: cheapest oxybutyninmg
Pingback: phenytoin australia
Pingback: how to buy fluconazole 200 mg
Pingback: buy cialis on line without presciption
Pingback: depoxtine
Pingback: acetazolamide 250mg purchase
Pingback: tolterodine 1 mg tablet
Pingback: divalproex australia
Pingback: rosuvastatin 20 mg coupon
Pingback: how much is a cialis prescription with no insurance
Pingback: how to purchase warfarin 2 mg
Pingback: buy carvedilol 12.5mg
Pingback: prochlorperazine 5 mg united states
Pingback: clozapine purchase
Pingback: clindamycin generic
Pingback: viagra sampleviagra cialis
Pingback: ciprofloxacin without a doctor prescription
Pingback: over the counter viagra cialis
Pingback: cephalexin over the counter
Pingback: cheapest 10mg cialis
Pingback: citalopram 10 mg online
Pingback: cheapest cefuroxime
Pingback: clonidine 0.1 mg uk
Pingback: buspirone 10 mg without prescription
Pingback: olmesartan 40 mg united kingdom
Pingback: dutasteride 0,5mg without a prescription
Pingback: irbesartan otc
Pingback: anastrozole 1 mg otc
Pingback: donepezil cheap
Pingback: atomoxetine 25mg online pharmacy
Pingback: leflunomide 20 mg over the counter
Pingback: meclizine cost
Pingback: cheap glimepiride
Pingback: fexofenadine over the counter
Pingback: spironolactone 25mg cost
Pingback: pioglitazone otc
Pingback: order aripiprazole
Pingback: escitalopram 20 mg nz
Pingback: furosemide tablets
Pingback: tadalafil 80mg united states
Pingback: buy sildenafil
Pingback: order zyvox 600mg
Pingback: zyprexa purchase
Pingback: zyloprim without prescription
Pingback: cost of zovirax 800mg
Pingback: where can i buy zocor 40mg
Pingback: other
Pingback: zestril no prescription
Pingback: zanaflex no prescription
Pingback: wellbutrin 150 mg uk
Pingback: voltaren 50mg canada
Pingback: verapamil canada
Pingback: valtrex 500 mg united states
Pingback: tricor medication
Pingback: toprol 50mg tablet
Pingback: thorazine 50mg for sale
Pingback: tenormin 50 mg for sale
Pingback: spiriva 9 mcg otc
Pingback: buy singulair
Pingback: seroquel over the counter
Pingback: rogaine 5% over the counter
Pingback: robaxin 500 mg generic
Pingback: cheapest risperdal 3 mg
Pingback: revatio 20mg united kingdom
Pingback: retin-a cream 0.05% cost
Pingback: cheap remeron
Pingback: reglan purchase
Pingback: pyridium pharmacy
Pingback: pulmicort 100mcg tablets
Pingback: provigil 200mg medication
Pingback: protonix 20 mg price
Pingback: proscar 5mg uk
Pingback: procardia 30mg over the counter
Pingback: order proair inhaler 100mcg
Pingback: cheap prilosec
Pingback: prevacid tablets
Pingback: prednisolone 10 mg uk
Pingback: plaquenil over the counter
Pingback: viagra
Pingback: phenergan 25mg united kingdom
Pingback: periactin otc
Pingback: nortriptyline 25mg online
Pingback: medicine online order
Pingback: cost of motrin
Pingback: pharmacies in canada
Pingback: buy mobic 7,5 mg
Pingback: family pharmacy
Pingback: micardis nz
Pingback: medical information online
Pingback: where to buy mestinon
Pingback: order meclizine 25 mg
Pingback: macrobid for sale
Pingback: luvox nz
Pingback: lopressor online pharmacy
Pingback: lopid otc
Pingback: cheap levaquin 250 mg
Pingback: lamisil 250mg without a prescription
Pingback: indocin pharmacy
Pingback: what does viagra do
Pingback: viagra dosage for 70 year old
Pingback: imuran without a prescription
Pingback: generic viagra india
Pingback: when to take viagra
Pingback: over at this website
Pingback: imodium 2mg united states
Pingback: cialis professional
Pingback: imitrex united states
Pingback: daily cialis
Pingback: imdur 40 mg united states
Pingback: best essay writing service
Pingback: hyzaar 12,5 mg medication
Pingback: where can i buy geodon 80 mg
Pingback: buy garcinia cambogia caps
Pingback: buy flomax 0,2 mg
Pingback: etodolac medication
Pingback: buy erythromycin 250 mg
Pingback: elavil prices
Pingback: dramamine 50 mg united kingdom
Pingback: where to buy doxycycline 100mg
Pingback: cheap diltiazem
Pingback: differin cheap
Pingback: diamox 250mg for sale
Pingback: depakote 125 mg price
Pingback: ddavp 0.1 mg cheap
Pingback: cymbalta no prescription
Pingback: crestor 20mg cheap
Pingback: cozaar 100mg generic
Pingback: coumadin 1mg cheap
Pingback: compazine tablet
Pingback: Best price for viagra
Pingback: combivent 50/20mcg australia
Pingback: symbicort inhaler 160/4,5mcg otc
Pingback: how to buy colchicine 0,5 mg
Pingback: how to buy clozaril 25 mg
Pingback: clonidine 0,1 mg united states
Pingback: clomid uk
Pingback: cheapest cleocin
Pingback: academic essay writers
Pingback: essay writing
Pingback: middle school homework
Pingback: nursing essay writing services
Pingback: buying essays online safe
Pingback: paper writer generator
Pingback: reliable essay writing service
Pingback: kindergarten homework packet
Pingback: essay writing service australia
Pingback: Buy branded viagra
Pingback: cbd oil for sale on amazon
Pingback: cbd in marijuana
Pingback: cbd oil for sale on amazon
Pingback: cannabis seeds high in cbd
Pingback: can you vape cbd oil
Pingback: cbd oil for cancer patients
Pingback: pure cbd oil for pain relief
Pingback: fast personal loans no credit checks
Pingback: no credit check payday loans
Pingback: bad credit loans lenders
Pingback: same day quick loans no credit checks
Pingback: installment loans in nc
Pingback: payday loans in md
Pingback: payday loans online
Pingback: personal loans fast
Pingback: geico car insurance
Pingback: accurate automotive
Pingback: insurance for cars
Pingback: geico car ins
Pingback: classic car insurance quotes
Pingback: car insurance quotes estimate
Pingback: insurance for cars
Pingback: alliance car insurance quotes
Pingback: multiple car insurance quotes
Pingback: usaa car insurance
Pingback: san manuel casino online
Pingback: big fish casino online
Pingback: casino slot
Pingback: ocean casino online nj
Pingback: online casinos usa
Pingback: casino online gambling
Pingback: best real casino online
Pingback: online casino games
Pingback: claritin 10 mg medication
Pingback: cipro generic
Pingback: cephalexin united kingdom
Pingback: celexa prices
Pingback: celebrex 100mg australia
Pingback: ceftin coupon
Pingback: ceclor 250 mg usa
Pingback: order catapres
Pingback: avodart 0,5 mg tablets
Pingback: www.jueriy.com
Pingback: online gambling
Pingback: tadalafil 10mg
Pingback: female viagra
Pingback: generic viagra
Pingback: buy generic viagra online
Pingback: real money online casinos usa
Pingback: best online casino real money
Pingback: casino world
Pingback: slot games
Pingback: cialis buy
Pingback: generic cialis
Pingback: cialis to buy
Pingback: generic cialis
Pingback: kennethneria
Pingback: ocean casino online nj
Pingback: best slots to play online
Pingback: best online casino for americans
Pingback: generic for cialis
Pingback: best real money online casinos
Pingback: viagra pills
Pingback: installment loans
Pingback: pay day loans
Pingback: online payday loans
Pingback: free slots
Pingback: pala casino online
Pingback: viagra generic name
Pingback: online slots for real money
Pingback: caesars casino online
Pingback: generic vardenafil online
Pingback: cheap levitra
Pingback: levitra price
Pingback: generic cialis online
Pingback: Real cialis online
Pingback: pharmacy online
Pingback: online canadian pharmacy
Pingback: cialis 10mg
Pingback: top erection pills
Pingback: erection pills
Pingback: impotence pills
Pingback: viagra for sale
Pingback: Generic viagra cheap
Pingback: online cialis