Beruflich Dokumente
Kultur Dokumente
SUMINISTROS ABC
I.
OBJETIVO
El presente trabajo tiene por objetivo establecer medidas correctivas y acciones para
reflotar la empresa la cual denominaremos ABC, cuya principal actividad es la venta
de equipos de cmputos y suministros.
II.
1998
1999
2000
2001
2002
2003
430,951.00
3,157,010.00
0.00
3,157,010.00
1,864,853.00
1,762,927.00
4,819,442.00
268,835.00
5,088,277.00
1,120,091.00
13,424,109.00
2.62%
19.18%
0.00%
19.18%
11.33%
10.71%
29.28%
1.63%
30.91%
6.81%
81.56%
62,272.96
2,806,187.07
0.00
2,806,187.07
1,398,639.75
881,463.50
4,070,621.60
0.00
4,070,621.60
1,008,081.90
10,227,266.78
0.48%
21.52%
0.00%
21.52%
10.73%
6.76%
31.22%
0.00%
31.22%
7.73%
78.45%
572,796.93
2,469,393.09
0.00
2,469,393.09
932,426.50
0.00
3,256,497.28
0.00
3,256,497.28
907,273.71
8,138,387.51
5.34%
23.03%
0.00%
23.03%
8.70%
0.00%
30.37%
0.00%
30.37%
8.46%
75.90%
1,060,864.81
2,147,329.51
0.00
2,147,329.51
466,213.25
0.00
2,768,022.69
0.00
2,768,022.69
816,546.34
7,258,976.60
11.03%
22.33%
0.00%
22.33%
4.85%
0.00%
28.78%
0.00%
28.78%
8.49%
75.47%
1,867,387.61
2,124,937.53
0.00
2,124,937.53
0.00
0.00
2,491,220.42
0.00
2,491,220.42
734,891.71
7,218,437.27
19.97%
22.72%
0.00%
22.72%
0.00%
0.00%
26.64%
0.00%
26.64%
7.86%
77.19%
2,720,944.23
2,346,149.56
0.00
2,346,149.56
0.00
0.00
2,242,098.38
0.00
2,242,098.38
661,402.53
7,970,594.70
27.54%
23.75%
0.00%
23.75%
0.00%
0.00%
22.70%
0.00%
22.70%
6.70%
80.68%
0.00
0.00
3,173,890.00
-225,353.00
2,948,537.00
86,448.00
0.00
3,034,985.00
0.00%
0.00%
19.28%
-1.37%
17.91%
0.53%
0.00%
18.44%
0.00
0.00
3,173,890.00
-450,699.19
2,723,190.81
86,448.00
0.00
2,809,638.81
0.00%
0.00%
24.35%
-3.46%
20.89%
0.66%
0.00%
21.55%
0.00
0.00
3,173,890.00
-676,045.38
2,497,844.62
86,448.00
0.00
2,584,292.62
0.00%
0.00%
29.60%
-6.30%
23.29%
0.81%
0.00%
24.10%
0.00
0.00
3,173,890.00
-901,391.57
2,272,498.43
86,448.00
0.00
2,358,946.43
0.00%
0.00%
33.00%
-9.37%
23.63%
0.90%
0.00%
24.53%
0.00
0.00
3,173,890.00
-1,126,737.76
2,047,152.24
86,448.00
0.00
2,133,600.24
0.00%
0.00%
33.94%
-12.05%
21.89%
0.92%
0.00%
22.81%
0.00
0.00
3,173,890.00
-1,352,083.95
1,821,806.05
86,448.00
0.00
1,908,254.05
0.00%
0.00%
32.13%
-13.69%
18.44%
0.88%
0.00%
19.32%
16,459,094.00
100.00%
13,036,905.59
100.00% 10,722,680.13
100.00%
9,617,923.03
100.00%
9,352,037.51
100.00%
9,878,848.75
100.00%
ANALISIS VERTICAL
PASIVO
PASIVO CORRIENTE
SOBREGIRO BANCARIO
TRIBUTOS POR PAGAR
REMUNERAC.Y PARTIC.P.PAGAR
CTAS.POR PAGAR COMERCIALES
CTAS POR PAGAR AFILIADAS
OTRAS CTAS.POR PAGAR
TOTAL PASIVO CORRIENTE
1998
1999
2000
2001
2002
2003
576,059.00
160,260.00
34,629.00
8,895,958.00
1,594,861.00
1,453,610.00
12,715,377.00
3.50%
0.97%
0.21%
54.05%
9.69%
8.83%
77.25%
0.00
303,467.13
87,668.68
8,236,329.53
835,403.38
0.00
9,462,868.71
0.00%
2.33%
0.67%
63.18%
6.41%
0.00%
72.59%
0.00
715,113.50
240,130.30
7,452,954.37
0.00
0.00
8,408,198.17
0.00%
6.67%
2.24%
69.51%
0.00%
0.00%
78.42%
0.00
1,071,378.35
372,080.24
6,543,674.08
0.00
0.00
7,987,132.67
0.00%
11.14%
3.87%
68.04%
0.00%
0.00%
83.04%
0.00
1,270,373.94
445,782.31
5,505,422.88
0.00
0.00
7,221,579.13
0.00%
13.58%
4.77%
58.87%
0.00%
0.00%
77.22%
0.00
1,458,125.10
515,319.78
2,818,072.19
0.00
0.00
4,791,517.06
0.00%
14.76%
5.22%
28.53%
0.00%
0.00%
48.50%
8,029,754.00
313,084.00
8,342,838.00
48.79%
1.90%
50.69%
7,525,923.91
313,084.00
7,839,007.91
57.73%
2.40%
60.13%
4,971,710.82
313,084.00
5,284,794.82
46.37%
2.92%
49.29%
2,162,076.42
313,084.00
2,475,160.42
22.48%
3.26%
25.73%
71,478.57
313,084.00
384,562.57
0.76%
3.35%
4.11%
0.00
313,084.00
313,084.00
0.00%
3.17%
3.17%
TOTAL PASIVO
21,058,215.00
127.94%
17,301,876.63
132.71% 13,692,992.99
127.70%
10,462,293.08
108.78%
7,606,141.70
81.33%
5,104,601.06
51.67%
CAPITAL y PATRIMONIO
CAPITAL SOCIAL
CAPITAL ADICIONAL
EXCEDENTE DE REVALUACION
RESERVA
RESULT.ACUMULADOS
RESULT.DEL PERIODO
PATRIMONIO NETO
1,254,201.00
408,617.00
865,844.00
54,779.00
88,263.00
-7,270,825.00
-4,599,121.00
7.62%
2.48%
5.26%
0.33%
0.54%
-44.18%
-27.94%
1,254,201.00
408,617.00
865,844.00
102,514.71
-7,182,562.00
286,414.25
-4,264,971.04
9.62% 1,254,201.00
3.13%
408,617.00
6.64%
865,844.00
0.79%
287,465.88
-55.09% -6,896,147.75
2.20% 1,109,707.01
-32.71% -2,970,312.87
11.70%
3.81%
8.07%
2.68%
-64.31%
10.35%
-27.70%
1,254,201.00
408,617.00
865,844.00
591,171.99
-5,786,440.74
1,822,236.70
-844,370.05
13.04%
4.25%
9.00%
6.15%
-60.16%
18.95%
-8.78%
1,254,201.00
408,617.00
865,844.00
961,209.97
-3,964,204.04
2,220,227.87
1,745,895.80
13.41%
4.37%
9.26%
10.28%
-42.39%
23.74%
18.67%
1,254,201.00
408,617.00
865,844.00
1,393,831.67
-1,743,976.17
2,595,730.19
4,774,247.69
12.70%
4.14%
8.76%
14.11%
-17.65%
26.28%
48.33%
16,459,094.00
100.00%
13,036,905.59
100.00% 10,722,680.13
100.00%
9,617,923.03
100.00%
9,352,037.51
100.00%
9,878,848.75
100.00%
PASIVO NO CORRIENTE
OTRAS CTAS.POR PAGAR
BENEFICIOS SOCIALES
TOTAL PASIVO NO CORRIENTE
1998
1999
2000
2001
2002
2003
VENTAS
DEVOLUC., DSCTOS y REBAJAS CONC.
33,870,102.00 101.40%
-467,832.00 -1.40%
35,072,383.50 100.00%
0.00%
36,826,002.68 100.00%
0.00%
38,667,302.81
100.00%
0.00%
40,600,667.95 100.00%
0.00%
42,630,701.35 100.00%
0.00%
VENTAS NETAS
COSTO DE VENTAS
33,402,270.00 100.00%
-29,312,565.00 -87.76%
38,667,302.81
-30,933,842.25
42,630,701.35 100.00%
-34,104,561.08 -80.00%
UTILIDAD BRUTA
4,089,705.00
12.24%
6,313,029.03
18.00%
6,812,810.49
18.50%
7,733,460.56
20.00%
8,120,133.59
20.00%
8,526,140.27
20.00%
GASTOS DE ADMINISTRACION
-1,673,540.00
-5.01%
-1,002,068.00
-2.86%
-1,002,068.00
-2.72%
-1,002,068.00
-2.59%
-1,002,068.00
-2.47%
-1,002,068.00
-2.35%
GASTOS DE VENTAS
Aplicacin de Gastos Anticipado
-3,609,892.00 -10.81%
-3,156,514.52
-112,009.10
-9.00%
-2,577,820.19
-100,808.19
-7.00%
-2,706,711.20
-90,727.37
-7.00%
-2,842,046.76
-81,654.63
-7.00%
-2,984,149.09
-73,489.17
-7.00%
Depreciacin
-225,346.19
-225,346.19
-225,346.19
-225,346.19
-225,346.19
-5,283,432.00 -15.82%
-4,495,937.81 -12.82%
-3,906,042.57 -10.61%
-4,024,852.76
-10.41%
-4,151,115.58 -10.22%
-4,285,052.45 -10.05%
UTILIDAD OPERATIVA
-1,193,727.00
-3.57%
1,817,091.23
5.18%
2,906,767.93
7.89%
3,708,607.80
9.59%
3,969,018.01
9.78%
4,241,087.81
9.95%
GASTOS FINANCIEROS
INGRESOS FINANCIEROS
-4,824,384.00 -14.44%
1,348,665.00
4.04%
-1,997,418.30
350,723.84
-5.70%
1.00%
-1,580,014.98
368,260.03
-4.29%
1.00%
-1,080,768.43
386,673.03
-2.80%
1.00%
-623,491.59
406,006.68
-1.54%
1.00%
-220,487.07
426,307.01
-0.52%
1.00%
GASTOS VARIOS
INGRESOS VARIOS
-494,486.00
820,334.00
-1.48%
2.46%
360,000.00
0.00%
1.03%
360,000.00
0.00%
0.98%
360,000.00
0.00%
0.93%
360,000.00
0.00%
0.89%
360,000.00
0.00%
0.84%
-3,149,871.00
-9.43%
-1,286,694.47
-3.67%
-851,754.95
-2.31%
-334,095.40
-0.86%
142,515.09
0.35%
565,819.95
1.33%
-4,343,598.00 -13.00%
530,396.76
1.51%
2,055,012.98
5.58%
3,374,512.41
8.73%
4,111,533.10
10.13%
4,806,907.76
11.28%
REI
-2,927,227.00
-7,270,825.00 -21.77%
0.00
-8.76%
0.00%
530,396.76
1.51%
0.00%
2,055,012.98
5.58%
0.00%
3,374,512.41
8.73%
0.00%
4,111,533.10
10.13%
0.00%
4,806,907.76
11.28%
0.00%
-53,039.68
-0.15%
-205,501.30
-0.56%
-337,451.24
-0.87%
-411,153.31
-1.01%
-480,690.78
-1.13%
-7,270,825.00 -21.77%
477,357.08
1.36%
1,849,511.68
5.02%
3,037,061.17
7.85%
3,700,379.79
9.11%
4,326,216.98
10.15%
0.00
0.00
0.00%
0.00%
-47,735.71
-143,207.13
-0.14%
-0.41%
-184,951.17
-554,853.50
-0.50%
-1.51%
-303,706.12
-911,118.35
-0.79%
-2.36%
-370,037.98
-1,110,113.94
-0.91%
-2.73%
-432,621.70
-1,297,865.10
-1.01%
-3.04%
-7,270,825.00 -21.77%
286,414.25
0.82%
1,109,707.01
3.01%
1,822,236.70
4.71%
2,220,227.87
5.47%
2,595,730.19
6.09%
ANALISIS DE RATIOS
RATIOS DE LIQUIDEZ
LIQUIDEZ CORRIENTE o GENERAL
ACT CTE - GTOS PAG x ANTICIPADO
PASIVO CORRIENTE
LIQUIDEZ ACIDA
ACT CTE - GTOS PAG x ANT - EXISTENCIAS
PASIVO CORRIENTE
LIQUIDEZ SEVERA
ACT CTE - GTOS PAG x ANT - EXISTENCIAS- CTAS x COB (Com)
PASIVO CORRIENTE
MARGEN DE SEGURIDAD
CAPITAL DE TRABAJO
PASIVO CORRIENTE
1998
1999
2000
2001
2002
2003
0.97
0.97
0.86
0.81
0.90
1.53
12,304,018.00
12,715,377.00
9,219,184.88
9,462,868.71
7,231,113.80
8,408,198.17
6,442,430.26
7,987,132.67
6,483,545.56
7,221,579.13
7,309,192.17
4,791,517.06
0.57
0.54
0.47
0.46
0.55
1.06
7,215,741.00
12,715,377.00
5,148,563.28
9,462,868.71
3,974,616.52
8,408,198.17
3,674,407.58
7,987,132.67
3,992,325.14
7,221,579.13
5,067,093.79
4,791,517.06
0.32
0.25
0.18
0.19
0.26
0.57
4,058,731.00
12,715,377.00
2,342,376.21
9,462,868.71
1,505,223.43
8,408,198.17
1,527,078.06
7,987,132.67
1,867,387.61
7,221,579.13
2,720,944.23
4,791,517.06
-0.03
-0.03
-0.14
-0.19
-0.10
0.53
-411,359.00
12,715,377.00
-243,683.84
9,462,868.71
-1,177,084.38
8,408,198.17
-1,544,702.40
7,987,132.67
-738,033.57
7,221,579.13
2,517,675.11
4,791,517.06
Ratios de Liquidez
1.60
1.40
1.20
1.00
0.80
0.60
0.40
0.20
0.00
1998
1999
2000
2001
2002
-0.20
LIQUIDEZ ACIDA
MARGEN DE SEGURIDAD
2003
RATIOS DE GESTION
1998
1999
2000
2001
2002
2003
34
ds
33,870,102.00
3,157,010.00
29
ds
35,072,383.50
2,806,187.07
24
ds
36,826,002.68
2,469,393.09
20
ds
38,667,302.81
2,147,329.51
19
ds
40,600,667.95
2,124,937.53
20
ds
42,630,701.35
2,346,149.56
62
ds
29,312,565.00
5,088,277.00
51
ds
28,759,354.47
4,070,621.60
39
ds
30,013,192.18
3,256,497.28
32
ds
30,933,842.25
2,768,022.69
28
ds
32,480,534.36
2,491,220.42
24
ds
34,104,561.08
2,242,098.38
123
ds
24,749,402.00
8,475,231.51
93
ds
28,010,534.07
7,198,440.14
81
ds
29,199,067.86
6,592,136.09
70
ds
30,445,367.66
5,880,936.32
57
ds
32,203,732.09
5,062,645.78
37
ds
33,855,439.04
3,497,266.84
96
123
27.23
80
93
12.76
63
81
18.07
52
70
17.33
46
57
10.14
43
37
-6.29
CICLO EFECTIVO
TIEMPO CAPITAL INMOVILIZADO
CUENTAS POR PAGAR
CICLO
Ratios de Gestin
140
120
100
80
60
40
20
0
1998
1999
2000
2001
2002
2003
ROTACION DE INVENTARIOS
TIEMPO CAPITAL INMOVILIZADO
RATIOS DE ENDEUDAMIENTO
DEPENDENCIA FINANCIERA
PASIVO CTE + PASIVO NO CTE
ACTIVO TOTAL (NETO)
ENDEUDAMIENTO EN EL LARGO PLAZO
1998
1999
2000
2001
2002
2003
127.94%
132.71%
127.70%
108.78%
81.33%
51.67%
21,058,215.00
16,459,094.00
17,301,876.63
13,036,905.59
13,692,992.99
10,722,680.13
10,462,293.08
9,617,923.03
22.75%
27.41%
21.58%
16.96%
7,606,141.70 5,104,601.06
9,352,037.51 9,878,848.75
22.78%
51.50%
3,743,717.00
16,459,094.00
3,574,036.87
13,036,905.59
2,314,481.95
10,722,680.13
1,630,790.37
9,617,923.03
-457.87%
-405.67%
-460.99%
-1239.06%
21,058,215.00
-4,599,121.00
17,301,876.63
-4,264,971.04
13,692,992.99
-2,970,312.87
10,462,293.08
-844,370.05
Ratios de Endeudamiento
2,130,458.38 5,087,331.70
9,352,037.51 9,878,848.75
435.66%
7,606,141.70 5,104,601.06
1,745,895.80 4,774,247.69
ENDEUDAMIENTO
PATRIMONIAL
150.00%
500.00%
100.00%
0.00%
1998
50.00%
1999
2000
2001
2002
-500.00%
-1000.00%
0.00%
1998
1999
2000
2001
2002
2003
DEPENDENCIA FINANCIERA
ENDEUDAMIENTO EN EL LARGO PLAZO
106.92%
-1500.00%
ENDEUDAMIENTO PATRIMONIAL
2003
RATIOS DE RENTABILIDAD
1998
1999
2000
2001
2002
2003
86.54%
82.00%
81.50%
80.00%
80.00%
80.00%
29,312,565.00
33,870,102.00
28,759,354.47
35,072,383.50
30,013,192.18
36,826,002.68
30,933,842.25
38,667,302.81
32,480,534.36
40,600,667.95
34,104,561.08
42,630,701.35
GASTOS OPERATIVOS
15.60%
12.82%
10.61%
10.41%
10.22%
10.05%
GASTOS OPERATIVOS
VENTAS NETAS
5,283,432.00
33,870,102.00
4,495,937.81
35,072,383.50
3,906,042.57
36,826,002.68
4,024,852.76
38,667,302.81
4,151,115.58
40,600,667.95
4,285,052.45
42,630,701.35
GASTOS FINANCIEROS
14.24%
5.70%
4.29%
2.80%
1.54%
0.52%
GASTOS FINANCIEROS
VENTAS NETAS
4,824,384.00
33,870,102.00
1,997,418.30
35,072,383.50
1,580,014.98
36,826,002.68
1,080,768.43
38,667,302.81
623,491.59
40,600,667.95
220,487.07
42,630,701.35
116.39%
100.51%
96.40%
93.20%
91.76%
90.57%
39,420,381.00
33,870,102.00
35,252,710.58
35,072,383.50
35,499,249.73
36,826,002.68
36,039,463.43
38,667,302.81
37,255,141.53
40,600,667.95
38,610,100.60
42,630,701.35
25.96%
-42.61%
-97.86%
-439.22%
227.33%
88.83%
-1,193,727.00
-4,599,121.00
1,817,091.23
-4,264,971.04
2,906,767.93
-2,970,312.87
3,708,607.80
-844,370.05
3,969,018.01
1,745,895.80
4,241,087.81
4,774,247.69
-246.59%
10.52%
44.43%
80.19%
108.45%
142.48%
-7,270,825.00
2,948,537.00
286,414.25
2,723,190.81
1,109,707.01
2,497,844.62
1,822,236.70
2,272,498.43
2,220,227.87
2,047,152.24
2,595,730.19
1,821,806.05
COSTO DE VENTAS
COSTO VENTAS
VENTAS NETAS
COSTOS TOTALES
COSTO VENTA + GTOS OPERAT + GTOS FINANCIEROS
VENTAS NETAS
UTILIDAD OPERATIVA/CAPITAL (ROE)
UTILIDAD OPERATIVA
CAPITAL CONTABLE (PATRIMONIO)
UTILIDAD NETA / ACTIVO FIJO (ROA)
UTILIDAD NETA
ACTIVO FIJO
Ratios de Rentabilidad
300.00%
200.00%
100.00%
0.00%
1998
1999
2000
2001
2002
-100.00%
-200.00%
-300.00%
-400.00%
-500.00%
COSTO DE VENTAS
GASTOS FINANCIEROS
GASTOS OPERATIVOS
COSTOS TOTALES
2003
RUBROS
1999
2000
2003
TOTAL
INGRESOS DE OPERACIN
Ventas al Contado
Ingresos Financieros
Ingresos Varios
Cobranzas
Ctas por Cobrar Comerciales
Otras ctas por cobrar
Ctas por Cobrar Afiliadas
37,481,607.02
31,565,145.15
350,723.84
360,000.00
39,238,733.43
33,143,402.41
368,260.03
360,000.00
40,202,252.66
34,800,572.53
386,673.03
360,000.00
41,855,279.86
34,510,567.76
406,006.68
360,000.00
43,195,796.33
34,104,561.08
426,307.01
360,000.00
201,973,669.30
168,124,248.92
1,937,970.58
1,800,000.00
3,858,061.28
466,213.25
881,463.50
4,019,394.25
466,213.25
881,463.50
4,188,793.86
466,213.25
0.00
6,112,492.17
466,213.25
0.00
8,304,928.24
0.00
0.00
EGRESOS DE OPERACION
Pagos realizados
Compras al Contado
Ctas por Pagar Comerciales
Ctas por Pagar Afiliadas
Otras Ctas por Pagar / Corriente
Otras Ctas por Pagar / No Corriente
37,274,226.06
35,276,807.76
25,520,225.27
7,039,684.79
759,457.62
1,453,610.00
503,830.09
38,728,209.46
36,951,947.68
26,223,164.84
7,339,166.37
835,403.38
0.00
2,554,213.09
39,714,184.78
37,873,061.55
27,323,317.48
7,740,109.67
0.00
0.00
2,809,634.40
41,048,757.06
39,176,695.88
28,838,277.48
8,247,820.56
0.00
0.00
2,090,597.84
42,342,239.71
40,600,485.40
30,273,324.90
10,255,681.92
0.00
0.00
71,478.57
0.00
0.00
0.00
0.00
0.00
0.00
53,039.68
53,039.68
0.00
143,207.13
143,207.13
0.00
0.00
205,501.30
205,501.30
0.00
0.00
337,451.24
337,451.24
0.00
0.00
411,153.31
411,153.31
554,853.50
554,853.50
911,118.35
911,118.35
1,110,113.94
1,110,113.94
1,997,418.30
889,595.80
159,486.10
145,361.00
802,975.40
1,580,014.98
743,882.25
83,540.34
0.00
752,592.39
1,080,768.43
583,597.34
0.00
0.00
497,171.08
623,491.59
407,283.95
0.00
0.00
216,207.64
220,487.07
213,339.21
0.00
0.00
7,147.86
26,483,669.80
1,864,853.00
1,762,927.00
0.00
199,107,617.07
189,878,998.27
138,178,309.97
40,622,463.31
1,594,861.00
1,453,610.00
8,029,754.00
0.00
0.00
0.00
1,007,145.52
1,007,145.52
0.00
2,719,292.92
2,719,292.92
0.00
5,502,180.36
2,837,698.55
243,026.44
145,361.00
2,276,094.37
SALDO OPERATIVO
207,380.96
510,523.97
488,067.89
806,522.80
853,556.62
207,380.96
-145,108.00
62,272.96
510,523.97
62,272.96
572,796.93
488,067.89
572,796.93
1,060,864.81
806,522.80
1,060,864.81
1,867,387.61
853,556.62
1,867,387.61
2,720,944.23
Gastos de Personal
Participacion Utilidades Personal
Tributos
Impuesto Renta
Gastos Financieros ( Intereses)
Ctas por Pagar Comerciales
Ctas por Pagar Afiliadas
Otras Ctas por Pagar / Corriente
Otras Ctas por Pagar / No Corriente
0.00
Soles
Variacin
Soles
Porcentaje
1998
33,402,270.00
1999
35,072,383.50
Porcentaje
Soles
5%
1,670,113.50
1998
29,312,565.00
87.76%
Ventas Netas
2000
2001
36,826,002.68
38,667,302.81
2002
40,600,667.95
2003
42,630,701.35
5%
1,841,300.13
5%
1,933,365.14
5%
2,030,033.40
1999
28,759,354.47
82.00%
Costo de Ventas
2000
2001
30,013,192.18
30,933,842.25
81.50%
80.00%
2002
32,480,534.36
80.00%
2003
34,104,561.08
80.00%
2002
1,002,068
2.47%
2003
1,002,068
2.35%
2002
2,842,046.76
7.00%
2003
2,984,149.09
7.00%
2002
2003
426,307
1.00%
5%
1,753,619.18
Soles
Porcentaje
1998
1,673,540.00
5.01%
1999
1,002,068
2.86%
Gastos de Administracin
2000
2001
1,002,068
1,002,068
2.72%
2.59%
Soles
Porcentaje
1998
3,609,892.00
10.81%
1999
3,156,514.52
9.00%
Gastos de Ventas
2000
2001
2,577,820.19
2,706,711.20
7.00%
7.00%
1998
1,348,665.00
4.04%
1999
Soles
Porcentaje
Soles
Porcentaje
1998
820,334.00
2.46%
Ingresos Financieros
2001
368,260
386,673
1.00%
1.00%
2000
350,724
1.00%
1,999
360,000.00
1.03%
2,000
360,000.00
0.98%
Ingresos Varios
2,001
360,000.00
0.93%
406,007
1.00%
2,002
360,000.00
0.89%
2,003
360,000.00
0.84%
2,001
3,256,497.28
2,002
2,768,022.69
2,003
2,491,220.42
1,999
4,819,442.00
268,835.00
5,088,277.00
27,741,699.07
32,829,976.07
29,199,067.86
33,269,689.46
30,445,367.66
33,701,864.94
32,203,732.09
34,971,754.78
33,855,439.04
36,346,659.45
( - ) Costo de Ventas
28,759,354.47
30,013,192.18
30,933,842.25
32,480,534.36
34,104,561.08
4,070,621.60
80%
20%
1,017,655.40
3,256,497.28
80%
20%
814,124.32
2,768,022.69
85%
15%
488,474.59
2,491,220.42
90%
10%
276,802.27
2,242,098.38
90%
10%
249,122.04
27,741,699.07
29,199,067.86
30,445,367.66
32,203,732.09
33,855,439.04
Mercaderias
Gastos Administracion
Gastos de Ventas
1,999
27,741,699.07
1,002,068.00
3,156,514.52
31,900,281.59
2,000
29,199,067.86
1,002,068.00
2,577,820.19
32,778,956.05
2,001
30,445,367.66
1,002,068.00
2,706,711.20
34,154,146.85
2,002
32,203,732.09
1,002,068.00
2,842,046.76
36,047,846.85
2,003
33,855,439.04
1,002,068.00
2,984,149.09
37,841,656.13
Total
153,445,305.71
5,010,340.00
14,267,241.75
172,722,887.46
Contado
Credito
25,520,225.27
6,380,056.32
26,223,164.84
6,555,791.21
27,323,317.48
6,830,829.37
28,838,277.48
7,209,569.37
30,273,324.90
7,568,331.23
138,178,309.97
34,544,577.49
172,722,887.46
Contado
Credito
80%
20%
80%
20%
80%
20%
80%
20%
80%
20%
Inventario Inicial
Existencias Recibidas
( + ) Compras
Inventario Final
Disminucin %
Disminucin S/.
Compras
COMPRAS y GASTOS
Saldo Inicial
Credito Recibidos en el Ao
Total Creditos Recibidos
Menos :
Pagos
Saldo Inicial ( Cuotas
Financiam. )
Credito Recibidos del ao
Pago Proveedor Exceso Caja
Total Pagos
Saldo Neto
1,999
8,895,958.00
6,380,056.32
15,276,014.32
2,000
8,236,329.530
6,555,791.21
14,792,120.74
2,001
7,452,954.371
6,830,829.37
14,283,783.74
2,002
6,543,674.075
7,209,569.37
13,753,243.44
2,003
5,505,422.883
7,568,331.23
13,073,754.11
1,457,135.51
5,582,549.28
1,602,849.06
5,736,317.31
1,763,133.97
5,976,975.70
1,939,447.36
6,308,373.20
7,039,684.79
7,339,166.37
7,740,109.67
8,247,820.56
2,133,392.10
6,622,289.82
1,500,000.00
10,255,681.92
8,236,329.530
7,452,954.371
6,543,674.075
5,505,422.883
2,818,072.19
Saldo Inicial
Credito Recibidos en el Ao
Total Creditos Recibidos
Menos :
Pagos
Saldo Inicial ( Cuotas
Financiam. )
Credito Recibidos del ao
Total Pagos
Saldo Neto
1,999
1,594,861.00
2,000
835,403.381
2,001
0.000
2,002
0.000
2,003
0.000
1,594,861.00
835,403.38
0.00
0.00
0.00
759,457.62
0.00
759,457.62
835,403.38
0.00
835,403.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
835,403.381
0.000
0.000
0.000
0.00
Saldo Inicial
Credito Recibidos en el Ao
Total Creditos Recibidos
Menos :
Pagos
Saldo Inicial ( Cuotas
Financiam. )
Credito Recibidos del ao
Total Pagos
Saldo Neto
1,999
1,453,610.00
2,000
0.000
2,001
0.000
2,002
0.000
2,003
0.000
1,453,610.00
0.00
0.00
0.00
0.00
1,453,610.00
0.00
1,453,610.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0.000
0.000
0.000
0.00
Saldo Inicial
Credito Recibidos en el Ao
Total Creditos Recibidos
Menos :
Pagos
Saldo Inicial ( Cuotas
Financiam. )
Credito Recibidos del ao
Total Pagos
Saldo Neto
1,999
8,029,754.00
2,000
7,525,923.914
2,001
4,971,710.820
2,002
2,162,076.417
2,003
71,478.573
8,029,754.00
7,525,923.91
4,971,710.82
2,162,076.42
71,478.57
503,830.09
0.00
503,830.09
2,554,213.09
0.00
2,554,213.09
2,809,634.40
0.00
2,809,634.40
2,090,597.84
0.00
2,090,597.84
71,478.57
0.00
71,478.57
7,525,923.914
4,971,710.820
2,162,076.417
71,478.573
0.00
PAGO DE VENTAS
Total Ventas
1,999
35,072,383.50
2,000
36,826,002.68
2,001
38,667,302.81
2,002
40,600,667.95
2,003
42,630,701.35
Total
193,797,058.28
Contado
Credito
31,565,145.15
3,507,238.35
33,143,402.41
3,682,600.27
34,800,572.53
3,866,730.28
34,510,567.76
6,090,100.19
34,104,561.08
8,526,140.27
Contado
Credito
90%
10%
90%
10%
90%
10%
85%
15%
80%
20%
Saldo Inicial
Credito Otorgados en el Ao
Total Creditos
1,999
3,157,010.00
3,507,238.35
6,664,248.35
2,000
2,806,187.068
3,682,600.27
6,488,787.34
2,001
2,469,393.089
3,866,730.28
6,336,123.37
2,002
2,147,329.512
6,090,100.19
8,237,429.70
2,003
2,124,937.531
8,526,140.27
10,651,077.80
Menos :
Cobranzas
Saldo Inicial
Credito del ao
Total Cobranza
20%
631,402.00
3,226,659.28
3,858,061.28
20%
631,402.00
3,387,992.25
4,019,394.25
20%
631,402.00
3,557,391.86
4,188,793.86
20%
631,402.00
5,481,090.17
6,112,492.17
20%
631,402.00
7,673,526.24
8,304,928.24
2,806,187.068
2,469,393.089
2,147,329.512
2,124,937.531
2,346,149.56
Saldo Neto
Saldo Inicial
Credito Otorgados en el Ao
Total Creditos
Menos :
Cobranzas
Saldo Inicial
Credito del ao
Total Cobranza
1,999
1,864,853.00
2,000
1,398,639.750
2,001
932,426.500
2,002
466,213.250
2,003
0.000
1,864,853.00
1,398,639.75
932,426.50
466,213.25
0.00
25%
466,213.25
0.00
466,213.25
25%
466,213.25
0.00
466,213.25
25%
466,213.25
0.00
466,213.25
25%
466,213.25
0.00
466,213.25
0%
0.00
0.00
0.00
168,124,248.92
25,672,809.36
Saldo Neto
1,398,639.750
932,426.500
466,213.250
0.000
0.00
Saldo Inicial
Credito Otorgados en el Ao
Total Creditos
Menos :
Cobranzas
Saldo Inicial
Credito del ao
Total Cobranza
Saldo Neto
1,999
1,762,927.00
2,000
881,463.500
2,001
0.000
2,002
0.000
2,003
0.000
1,762,927.00
881,463.50
0.00
0.00
0.00
50%
881,463.50
0.00
881,463.50
50%
881,463.50
0.00
881,463.50
0%
0.00
0.00
0.00
0%
0.00
0.00
0.00
0%
0.00
0.00
0.00
881,463.500
0.000
0.000
0.000
0.00
GASTOS ANTICIPADO
Saldo Inicial
Aplicacin a
Resultados
Saldo de la Cuenta
1,999
1,120,091.00
10.00%
2,000
1,008,081.900
10.00%
2,001
907,273.710
10.00%
2,002
816,546.339
10.00%
2,003
734,891.705
10.00%
112,009.10
100,808.19
90,727.37
81,654.63
73,489.17
1,008,081.9
907,273.7
816,546.3
734,891.7
661,402.5
DEPRECIACION
INM. MAQ Y EQUIPO
DEPRECIACION DEL PERIODO
DEPRECIACION ANTERIOR
DEPRECIACION ACUMULADA
1,999
3,173,890.00
7.10%
225,346.19
225,353.00
2,000
3,173,890.00
7.10%
225,346.19
450,699.2
2,001
3,173,890.00
7.10%
225,346.19
676,045.38
2,002
3,173,890.00
7.10%
225,346.19
901,391.57
2,003
3,173,890.00
7.10%
225,346.19
1,126,737.76
450,699.2
676,045.4
901,391.6
1,126,737.8
1,352,083.95