TRABAJO DE APLICACIÓN CON LA EMPRESA PROMIGAS – 2 PARTE –

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

363 pensamientos en “TRABAJO DE APLICACIÓN CON LA EMPRESA PROMIGAS – 2 PARTE –

  1. Pingback: ivermectin pill

  2. Pingback: buy levitra with dapoxetine

  3. Pingback: canadian generic viagra

  4. Pingback: accord healthcare lisinopril 20 mg

  5. Pingback: sildenafil

  6. Pingback: cheap viagra online free shipping

  7. Pingback: buy real viagra

  8. Pingback: zithromax buying

  9. Pingback: cialis pills

  10. Pingback: cialis super active vs cialis

  11. Pingback: china fake viagra sex pills

  12. Pingback: female viagra in stores

  13. Pingback: ivermectin tapeworms

  14. Pingback: will coventry pay for generic viagra

  15. Pingback: ventolin inhalers wo prescription

  16. Pingback: where can you get womens viagra

  17. Pingback: can i get pregnant while taking zithramax

  18. Pingback: ivermectin cvs over the counter

  19. Pingback: can you buy cialis

  20. Pingback: ivermectin reviews

  21. Pingback: buy ivermectin online canada

  22. Pingback: where can i get viagra in south africa

  23. Pingback: cialis on line

  24. Pingback: where can i buy generic viagra

  25. Pingback: ivermectin pills for scabies treatment

  26. Pingback: sildenafil prescription cost

  27. Pingback: cialis 20mg pills generic

  28. Pingback: generic viagra online

  29. Pingback: where to order cialis online

  30. Pingback: buying generic viagra online

  31. Pingback: hair loss medication propecia

  32. Pingback: 20mg cialis

  33. Pingback: Amoxil usa

  34. Pingback: viagra for women price

  35. Pingback: order sildenafil online

  36. Pingback: viagra cheap

  37. Pingback: cialis online

  38. Pingback: order viagra

  39. Pingback: viagra connect

  40. Pingback: viagra online generic

  41. Pingback: cialis germany

  42. Pingback: rx cialis

  43. Pingback: cialis 5 mg tablet

  44. Pingback: lexapro reddit

  45. Pingback: https://cialismars.com

  46. Pingback: viagra prescription online

  47. Pingback: viagra online prescription

  48. Pingback: buying viagra online

  49. Pingback: viagra canada

  50. Pingback: lyrica live

  51. Pingback: best time of day to take lexapro

  52. Pingback: quetiapine half life

  53. Pingback: how to take viagra with water or milk

  54. Pingback: canada pharmacies prescription drugs

  55. Pingback: how often can you take cialis

  56. Pingback: where can i buy cialis in canada

  57. Pingback: cialis 20mg review

  58. Pingback: how much does cialis for daily use cost

  59. Pingback: lovoo einloggen

  60. Pingback: tinderentrar.com

  61. Pingback: viagra masculino wikipedia

  62. Pingback: viagra werbung email

  63. Pingback: canadian pharmacies top best

  64. Pingback: health plus cialis

  65. Pingback: buy cialis philippines

  66. Pingback: ordering prescriptions from canada legally

  67. Pingback: come va preso il levitra

  68. Pingback: discount prescription drug

  69. Pingback: best place to buy liquid tadalafil

  70. Pingback: order generic cialis online

  71. Pingback: best erectile dysfunction pills

  72. Pingback: plaquenil maculopathy oct

  73. Pingback: paxil weight

  74. Pingback: berberine vs metformin

  75. Pingback: cialis online canada

  76. Pingback: how to get cialis 800mg

  77. Pingback: cialis

  78. Pingback: custom paper writing services

  79. Pingback: best essay writing website

  80. Pingback: propecia erectile dysfunction

  81. Pingback: dissertation advice

  82. Pingback: essay writer program

  83. Pingback: english essay writers

  84. Pingback: online thesis

  85. Pingback: theses and dissertations

  86. Pingback: best essays writing service

  87. Pingback: good thesis

  88. Pingback: help me with my essay

  89. Pingback: westhroid vs synthroid

  90. Pingback: diflucan ointment

  91. Pingback: cheapest metoclopramide 10mg

  92. Pingback: get dapoxetine online

  93. Pingback: clomid treatment

  94. Pingback: prednisolone tabs 5mg

  95. Pingback: doxycycline sore throat

  96. Pingback: clotrimazole 10g generic

  97. Pingback: metoprolol 100mg nz

  98. Pingback: gemfibrozil 300 mg tablet

  99. Pingback: ventolin proventil

  100. Pingback: ivermectin pills canada

  101. Pingback: zithromax script

  102. Pingback: furosemide 10 mg

  103. Pingback: amoxicillin over the counter

  104. Pingback: terbinafine cheap

  105. Pingback: buy lamotrigine

  106. Pingback: argumentative essay on business ethics

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

  108. Pingback: write my essay custom writing

  109. Pingback: write my research paper

  110. Pingback: term paper writing service

  111. Pingback: viagra en espaГ±a

  112. Pingback: cheapest azathioprine

  113. Pingback: viagra generic over the counter

  114. Pingback: side effects of generic cialis

  115. Pingback: cialis cheap

  116. Pingback: loperamide purchase

  117. Pingback: cheapest sumatriptan

  118. Pingback: isosorbide 30 mg australia

  119. Pingback: hydrochlorothiazide 10 mg united states

  120. Pingback: how long does it take for zithromax to work for bronchitis

  121. Pingback: hoe ziet de binnenkant van een viagra pil eruit

  122. Pingback: how long before sex should you take cialis

  123. Pingback: where to buy nitrofurantoin

  124. Pingback: cheap alendronate 35 mg

  125. Pingback: owinquxr

  126. Pingback: estradiol prices

  127. Pingback: how to purchase erythromycin

  128. Pingback: permethrin usa

  129. Pingback: venlafaxine 75mg nz

  130. Pingback: bisacodyl 5mg pharmacy

  131. Pingback: doxycycline 100 mg online

  132. Pingback: cheapest oxybutyninmg

  133. Pingback: phenytoin australia

  134. Pingback: how to buy fluconazole 200 mg

  135. Pingback: buy cialis on line without presciption

  136. Pingback: depoxtine

  137. Pingback: acetazolamide 250mg purchase

  138. Pingback: tolterodine 1 mg tablet

  139. Pingback: divalproex australia

  140. Pingback: rosuvastatin 20 mg coupon

  141. Pingback: how much is a cialis prescription with no insurance

  142. Pingback: how to purchase warfarin 2 mg

  143. Pingback: buy carvedilol 12.5mg

  144. Pingback: prochlorperazine 5 mg united states

  145. Pingback: clozapine purchase

  146. Pingback: clindamycin generic

  147. Pingback: viagra sampleviagra cialis

  148. Pingback: ciprofloxacin without a doctor prescription

  149. Pingback: over the counter viagra cialis

  150. Pingback: cephalexin over the counter

  151. Pingback: cheapest 10mg cialis

  152. Pingback: citalopram 10 mg online

  153. Pingback: cheapest cefuroxime

  154. Pingback: clonidine 0.1 mg uk

  155. Pingback: buspirone 10 mg without prescription

  156. Pingback: olmesartan 40 mg united kingdom

  157. Pingback: dutasteride 0,5mg without a prescription

  158. Pingback: irbesartan otc

  159. Pingback: anastrozole 1 mg otc

  160. Pingback: donepezil cheap

  161. Pingback: atomoxetine 25mg online pharmacy

  162. Pingback: leflunomide 20 mg over the counter

  163. Pingback: meclizine cost

  164. Pingback: cheap glimepiride

  165. Pingback: fexofenadine over the counter

  166. Pingback: spironolactone 25mg cost

  167. Pingback: pioglitazone otc

  168. Pingback: order aripiprazole

  169. Pingback: escitalopram 20 mg nz

  170. Pingback: furosemide tablets

  171. Pingback: tadalafil 80mg united states

  172. Pingback: buy sildenafil

  173. Pingback: order zyvox 600mg

  174. Pingback: zyprexa purchase

  175. Pingback: zyloprim without prescription

  176. Pingback: cost of zovirax 800mg

  177. Pingback: where can i buy zocor 40mg

  178. Pingback: other

  179. Pingback: zestril no prescription

  180. Pingback: zanaflex no prescription

  181. Pingback: wellbutrin 150 mg uk

  182. Pingback: voltaren 50mg canada

  183. Pingback: verapamil canada

  184. Pingback: valtrex 500 mg united states

  185. Pingback: tricor medication

  186. Pingback: toprol 50mg tablet

  187. Pingback: thorazine 50mg for sale

  188. Pingback: tenormin 50 mg for sale

  189. Pingback: spiriva 9 mcg otc

  190. Pingback: buy singulair

  191. Pingback: seroquel over the counter

  192. Pingback: rogaine 5% over the counter

  193. Pingback: robaxin 500 mg generic

  194. Pingback: cheapest risperdal 3 mg

  195. Pingback: revatio 20mg united kingdom

  196. Pingback: retin-a cream 0.05% cost

  197. Pingback: cheap remeron

  198. Pingback: reglan purchase

  199. Pingback: pyridium pharmacy

  200. Pingback: pulmicort 100mcg tablets

  201. Pingback: provigil 200mg medication

  202. Pingback: protonix 20 mg price

  203. Pingback: proscar 5mg uk

  204. Pingback: procardia 30mg over the counter

  205. Pingback: order proair inhaler 100mcg

  206. Pingback: cheap prilosec

  207. Pingback: prevacid tablets

  208. Pingback: prednisolone 10 mg uk

  209. Pingback: plaquenil over the counter

  210. Pingback: viagra

  211. Pingback: phenergan 25mg united kingdom

  212. Pingback: periactin otc

  213. Pingback: nortriptyline 25mg online

  214. Pingback: medicine online order

  215. Pingback: cost of motrin

  216. Pingback: pharmacies in canada

  217. Pingback: buy mobic 7,5 mg

  218. Pingback: family pharmacy

  219. Pingback: micardis nz

  220. Pingback: medical information online

  221. Pingback: where to buy mestinon

  222. Pingback: order meclizine 25 mg

  223. Pingback: macrobid for sale

  224. Pingback: luvox nz

  225. Pingback: lopressor online pharmacy

  226. Pingback: lopid otc

  227. Pingback: cheap levaquin 250 mg

  228. Pingback: lamisil 250mg without a prescription

  229. Pingback: indocin pharmacy

  230. Pingback: what does viagra do

  231. Pingback: viagra dosage for 70 year old

  232. Pingback: imuran without a prescription

  233. Pingback: generic viagra india

  234. Pingback: when to take viagra

  235. Pingback: over at this website

  236. Pingback: imodium 2mg united states

  237. Pingback: cialis professional

  238. Pingback: imitrex united states

  239. Pingback: daily cialis

  240. Pingback: imdur 40 mg united states

  241. Pingback: best essay writing service

  242. Pingback: hyzaar 12,5 mg medication

  243. Pingback: where can i buy geodon 80 mg

  244. Pingback: buy garcinia cambogia caps

  245. Pingback: buy flomax 0,2 mg

  246. Pingback: etodolac medication

  247. Pingback: buy erythromycin 250 mg

  248. Pingback: elavil prices

  249. Pingback: dramamine 50 mg united kingdom

  250. Pingback: where to buy doxycycline 100mg

  251. Pingback: cheap diltiazem

  252. Pingback: differin cheap

  253. Pingback: diamox 250mg for sale

  254. Pingback: depakote 125 mg price

  255. Pingback: ddavp 0.1 mg cheap

  256. Pingback: cymbalta no prescription

  257. Pingback: crestor 20mg cheap

  258. Pingback: cozaar 100mg generic

  259. Pingback: coumadin 1mg cheap

  260. Pingback: compazine tablet

  261. Pingback: Best price for viagra

  262. Pingback: combivent 50/20mcg australia

  263. Pingback: symbicort inhaler 160/4,5mcg otc

  264. Pingback: how to buy colchicine 0,5 mg

  265. Pingback: how to buy clozaril 25 mg

  266. Pingback: clonidine 0,1 mg united states

  267. Pingback: clomid uk

  268. Pingback: cheapest cleocin

  269. Pingback: academic essay writers

  270. Pingback: essay writing

  271. Pingback: middle school homework

  272. Pingback: nursing essay writing services

  273. Pingback: buying essays online safe

  274. Pingback: paper writer generator

  275. Pingback: reliable essay writing service

  276. Pingback: kindergarten homework packet

  277. Pingback: essay writing service australia

  278. Pingback: Buy branded viagra

  279. Pingback: cbd oil for sale on amazon

  280. Pingback: cbd in marijuana

  281. Pingback: cbd oil for sale on amazon

  282. Pingback: cannabis seeds high in cbd

  283. Pingback: can you vape cbd oil

  284. Pingback: cbd oil for cancer patients

  285. Pingback: pure cbd oil for pain relief

  286. Pingback: fast personal loans no credit checks

  287. Pingback: no credit check payday loans

  288. Pingback: bad credit loans lenders

  289. Pingback: same day quick loans no credit checks

  290. Pingback: installment loans in nc

  291. Pingback: payday loans in md

  292. Pingback: payday loans online

  293. Pingback: personal loans fast

  294. Pingback: geico car insurance

  295. Pingback: accurate automotive

  296. Pingback: insurance for cars

  297. Pingback: geico car ins

  298. Pingback: classic car insurance quotes

  299. Pingback: car insurance quotes estimate

  300. Pingback: insurance for cars

  301. Pingback: alliance car insurance quotes

  302. Pingback: multiple car insurance quotes

  303. Pingback: usaa car insurance

  304. Pingback: san manuel casino online

  305. Pingback: big fish casino online

  306. Pingback: casino slot

  307. Pingback: ocean casino online nj

  308. Pingback: online casinos usa

  309. Pingback: casino online gambling

  310. Pingback: best real casino online

  311. Pingback: online casino games

  312. Pingback: claritin 10 mg medication

  313. Pingback: cipro generic

  314. Pingback: cephalexin united kingdom

  315. Pingback: celexa prices

  316. Pingback: celebrex 100mg australia

  317. Pingback: ceftin coupon

  318. Pingback: ceclor 250 mg usa

  319. Pingback: order catapres

  320. Pingback: avodart 0,5 mg tablets

  321. Pingback: www.jueriy.com

  322. Pingback: online gambling

  323. Pingback: tadalafil 10mg

  324. Pingback: female viagra

  325. Pingback: generic viagra

  326. Pingback: buy generic viagra online

  327. Pingback: real money online casinos usa

  328. Pingback: best online casino real money

  329. Pingback: casino world

  330. Pingback: slot games

  331. Pingback: cialis buy

  332. Pingback: generic cialis

  333. Pingback: cialis to buy

  334. Pingback: generic cialis

  335. Pingback: kennethneria

  336. Pingback: ocean casino online nj

  337. Pingback: best slots to play online

  338. Pingback: best online casino for americans

  339. Pingback: generic for cialis

  340. Pingback: best real money online casinos

  341. Pingback: viagra pills

  342. Pingback: installment loans

  343. Pingback: pay day loans

  344. Pingback: online payday loans

  345. Pingback: free slots

  346. Pingback: pala casino online

  347. Pingback: viagra generic name

  348. Pingback: online slots for real money

  349. Pingback: caesars casino online

  350. Pingback: generic vardenafil online

  351. Pingback: cheap levitra

  352. Pingback: levitra price

  353. Pingback: generic cialis online

  354. Pingback: Real cialis online

  355. Pingback: pharmacy online

  356. Pingback: online canadian pharmacy

  357. Pingback: cialis 10mg

  358. Pingback: top erection pills

  359. Pingback: erection pills

  360. Pingback: impotence pills

  361. Pingback: viagra for sale

  362. Pingback: Generic viagra cheap

  363. Pingback: online cialis

Deja una respuesta