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
Loading...

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

  1. Pingback: health plus cialis

  2. Pingback: buy cialis philippines

  3. Pingback: ordering prescriptions from canada legally

  4. Pingback: come va preso il levitra

  5. Pingback: discount prescription drug

  6. Pingback: best place to buy liquid tadalafil

  7. Pingback: order generic cialis online

  8. Pingback: best erectile dysfunction pills

  9. Pingback: plaquenil maculopathy oct

  10. Pingback: paxil weight

  11. Pingback: berberine vs metformin

  12. Pingback: cialis online canada

  13. Pingback: how to get cialis 800mg

  14. Pingback: cialis

  15. Pingback: custom paper writing services

  16. Pingback: best essay writing website

  17. Pingback: propecia erectile dysfunction

  18. Pingback: dissertation advice

  19. Pingback: essay writer program

  20. Pingback: english essay writers

  21. Pingback: online thesis

  22. Pingback: theses and dissertations

  23. Pingback: best essays writing service

  24. Pingback: good thesis

  25. Pingback: help me with my essay

  26. Pingback: westhroid vs synthroid

  27. Pingback: diflucan ointment

  28. Pingback: cheapest metoclopramide 10mg

  29. Pingback: get dapoxetine online

  30. Pingback: clomid treatment

  31. Pingback: prednisolone tabs 5mg

  32. Pingback: doxycycline sore throat

  33. Pingback: clotrimazole 10g generic

  34. Pingback: metoprolol 100mg nz

  35. Pingback: gemfibrozil 300 mg tablet

  36. Pingback: ventolin proventil

  37. Pingback: ivermectin pills canada

  38. Pingback: zithromax script

  39. Pingback: furosemide 10 mg

  40. Pingback: amoxicillin over the counter

  41. Pingback: terbinafine cheap

  42. Pingback: buy lamotrigine

  43. Pingback: argumentative essay on business ethics

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

  45. Pingback: write my essay custom writing

  46. Pingback: write my research paper

  47. Pingback: term paper writing service

  48. Pingback: viagra en espaГ±a

  49. Pingback: cheapest azathioprine

  50. Pingback: viagra generic over the counter

  51. Pingback: side effects of generic cialis

  52. Pingback: cialis cheap

  53. Pingback: loperamide purchase

  54. Pingback: cheapest sumatriptan

  55. Pingback: isosorbide 30 mg australia

  56. Pingback: hydrochlorothiazide 10 mg united states

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

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

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

  60. Pingback: where to buy nitrofurantoin

  61. Pingback: cheap alendronate 35 mg

  62. Pingback: owinquxr

  63. Pingback: estradiol prices

  64. Pingback: how to purchase erythromycin

  65. Pingback: permethrin usa

  66. Pingback: venlafaxine 75mg nz

  67. Pingback: bisacodyl 5mg pharmacy

  68. Pingback: doxycycline 100 mg online

  69. Pingback: cheapest oxybutyninmg

  70. Pingback: phenytoin australia

  71. Pingback: how to buy fluconazole 200 mg

  72. Pingback: buy cialis on line without presciption

  73. Pingback: depoxtine

  74. Pingback: acetazolamide 250mg purchase

  75. Pingback: tolterodine 1 mg tablet

  76. Pingback: divalproex australia

  77. Pingback: rosuvastatin 20 mg coupon

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

  79. Pingback: how to purchase warfarin 2 mg

  80. Pingback: buy carvedilol 12.5mg

  81. Pingback: prochlorperazine 5 mg united states

  82. Pingback: clozapine purchase

  83. Pingback: clindamycin generic

  84. Pingback: viagra sampleviagra cialis

  85. Pingback: ciprofloxacin without a doctor prescription

  86. Pingback: over the counter viagra cialis

  87. Pingback: cephalexin over the counter

  88. Pingback: cheapest 10mg cialis

  89. Pingback: citalopram 10 mg online

  90. Pingback: cheapest cefuroxime

  91. Pingback: clonidine 0.1 mg uk

  92. Pingback: buspirone 10 mg without prescription

  93. Pingback: olmesartan 40 mg united kingdom

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

  95. Pingback: irbesartan otc

  96. Pingback: anastrozole 1 mg otc

  97. Pingback: donepezil cheap

  98. Pingback: atomoxetine 25mg online pharmacy

  99. Pingback: leflunomide 20 mg over the counter

  100. Pingback: meclizine cost

  101. Pingback: cheap glimepiride

  102. Pingback: fexofenadine over the counter

  103. Pingback: spironolactone 25mg cost

  104. Pingback: pioglitazone otc

  105. Pingback: order aripiprazole

  106. Pingback: escitalopram 20 mg nz

  107. Pingback: furosemide tablets

  108. Pingback: tadalafil 80mg united states

  109. Pingback: buy sildenafil

  110. Pingback: order zyvox 600mg

  111. Pingback: zyprexa purchase

  112. Pingback: zyloprim without prescription

  113. Pingback: cost of zovirax 800mg

  114. Pingback: where can i buy zocor 40mg

  115. Pingback: other

  116. Pingback: zestril no prescription

  117. Pingback: zanaflex no prescription

  118. Pingback: wellbutrin 150 mg uk

  119. Pingback: voltaren 50mg canada

  120. Pingback: verapamil canada

  121. Pingback: valtrex 500 mg united states

  122. Pingback: tricor medication

  123. Pingback: toprol 50mg tablet

  124. Pingback: thorazine 50mg for sale

  125. Pingback: tenormin 50 mg for sale

  126. Pingback: spiriva 9 mcg otc

  127. Pingback: buy singulair

  128. Pingback: seroquel over the counter

  129. Pingback: rogaine 5% over the counter

  130. Pingback: robaxin 500 mg generic

  131. Pingback: cheapest risperdal 3 mg

  132. Pingback: revatio 20mg united kingdom

  133. Pingback: retin-a cream 0.05% cost

  134. Pingback: cheap remeron

  135. Pingback: reglan purchase

  136. Pingback: pyridium pharmacy

  137. Pingback: pulmicort 100mcg tablets

  138. Pingback: provigil 200mg medication

  139. Pingback: protonix 20 mg price

  140. Pingback: proscar 5mg uk

  141. Pingback: procardia 30mg over the counter

  142. Pingback: order proair inhaler 100mcg

  143. Pingback: cheap prilosec

  144. Pingback: prevacid tablets

  145. Pingback: prednisolone 10 mg uk

  146. Pingback: plaquenil over the counter

  147. Pingback: viagra

  148. Pingback: phenergan 25mg united kingdom

  149. Pingback: periactin otc

  150. Pingback: nortriptyline 25mg online

  151. Pingback: medicine online order

  152. Pingback: cost of motrin

  153. Pingback: pharmacies in canada

  154. Pingback: buy mobic 7,5 mg

  155. Pingback: family pharmacy

  156. Pingback: micardis nz

  157. Pingback: medical information online

  158. Pingback: where to buy mestinon

  159. Pingback: order meclizine 25 mg

  160. Pingback: macrobid for sale

  161. Pingback: luvox nz

  162. Pingback: lopressor online pharmacy

  163. Pingback: lopid otc

  164. Pingback: cheap levaquin 250 mg

  165. Pingback: lamisil 250mg without a prescription

  166. Pingback: indocin pharmacy

  167. Pingback: what does viagra do

  168. Pingback: viagra dosage for 70 year old

  169. Pingback: imuran without a prescription

  170. Pingback: generic viagra india

  171. Pingback: when to take viagra

  172. Pingback: over at this website

  173. Pingback: imodium 2mg united states

  174. Pingback: cialis professional

  175. Pingback: imitrex united states

  176. Pingback: daily cialis

  177. Pingback: imdur 40 mg united states

  178. Pingback: best essay writing service

  179. Pingback: hyzaar 12,5 mg medication

  180. Pingback: where can i buy geodon 80 mg

  181. Pingback: buy garcinia cambogia caps

  182. Pingback: buy flomax 0,2 mg

  183. Pingback: etodolac medication

  184. Pingback: buy erythromycin 250 mg

  185. Pingback: elavil prices

  186. Pingback: dramamine 50 mg united kingdom

  187. Pingback: where to buy doxycycline 100mg

  188. Pingback: cheap diltiazem

  189. Pingback: differin cheap

  190. Pingback: diamox 250mg for sale

  191. Pingback: depakote 125 mg price

  192. Pingback: ddavp 0.1 mg cheap

  193. Pingback: cymbalta no prescription

  194. Pingback: crestor 20mg cheap

  195. Pingback: cozaar 100mg generic

  196. Pingback: coumadin 1mg cheap

  197. Pingback: compazine tablet

  198. Pingback: Best price for viagra

  199. Pingback: combivent 50/20mcg australia

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

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

  202. Pingback: how to buy clozaril 25 mg

  203. Pingback: clonidine 0,1 mg united states

  204. Pingback: clomid uk

  205. Pingback: cheapest cleocin

  206. Pingback: academic essay writers

  207. Pingback: essay writing

  208. Pingback: middle school homework

  209. Pingback: nursing essay writing services

  210. Pingback: buying essays online safe

  211. Pingback: paper writer generator

  212. Pingback: reliable essay writing service

  213. Pingback: kindergarten homework packet

  214. Pingback: essay writing service australia

  215. Pingback: Buy branded viagra

  216. Pingback: cbd oil for sale on amazon

  217. Pingback: cbd in marijuana

  218. Pingback: cbd oil for sale on amazon

  219. Pingback: cannabis seeds high in cbd

  220. Pingback: can you vape cbd oil

  221. Pingback: cbd oil for cancer patients

  222. Pingback: pure cbd oil for pain relief

  223. Pingback: fast personal loans no credit checks

  224. Pingback: no credit check payday loans

  225. Pingback: bad credit loans lenders

  226. Pingback: same day quick loans no credit checks

  227. Pingback: installment loans in nc

  228. Pingback: payday loans in md

  229. Pingback: payday loans online

  230. Pingback: personal loans fast

  231. Pingback: geico car insurance

  232. Pingback: accurate automotive

  233. Pingback: insurance for cars

  234. Pingback: geico car ins

  235. Pingback: classic car insurance quotes

  236. Pingback: car insurance quotes estimate

  237. Pingback: insurance for cars

  238. Pingback: alliance car insurance quotes

  239. Pingback: multiple car insurance quotes

  240. Pingback: usaa car insurance

  241. Pingback: san manuel casino online

  242. Pingback: big fish casino online

  243. Pingback: casino slot

  244. Pingback: ocean casino online nj

  245. Pingback: online casinos usa

  246. Pingback: casino online gambling

  247. Pingback: best real casino online

  248. Pingback: online casino games

  249. Pingback: claritin 10 mg medication

  250. Pingback: cipro generic

  251. Pingback: cephalexin united kingdom

  252. Pingback: celexa prices

  253. Pingback: celebrex 100mg australia

  254. Pingback: ceftin coupon

  255. Pingback: ceclor 250 mg usa

  256. Pingback: order catapres

  257. Pingback: avodart 0,5 mg tablets

  258. Pingback: www.jueriy.com

  259. Pingback: online gambling

  260. Pingback: tadalafil 10mg

  261. Pingback: female viagra

  262. Pingback: generic viagra

  263. Pingback: buy generic viagra online

  264. Pingback: real money online casinos usa

  265. Pingback: best online casino real money

  266. Pingback: casino world

  267. Pingback: slot games

  268. Pingback: cialis buy

  269. Pingback: generic cialis

  270. Pingback: cialis to buy

  271. Pingback: generic cialis

  272. Pingback: kennethneria

  273. Pingback: ocean casino online nj

  274. Pingback: best slots to play online

  275. Pingback: best online casino for americans

  276. Pingback: generic for cialis

  277. Pingback: best real money online casinos

  278. Pingback: viagra pills

  279. Pingback: installment loans

  280. Pingback: pay day loans

  281. Pingback: online payday loans

  282. Pingback: free slots

  283. Pingback: pala casino online

  284. Pingback: viagra generic name

  285. Pingback: online slots for real money

  286. Pingback: caesars casino online

  287. Pingback: generic vardenafil online

  288. Pingback: cheap levitra

  289. Pingback: levitra price

  290. Pingback: generic cialis online

  291. Pingback: Real cialis online

  292. Pingback: pharmacy online

  293. Pingback: online canadian pharmacy

  294. Pingback: cialis 10mg

  295. Pingback: top erection pills

  296. Pingback: erection pills

  297. Pingback: impotence pills

  298. Pingback: viagra for sale

  299. Pingback: Generic viagra cheap

  300. Pingback: online cialis

Deja una respuesta