Beruflich Dokumente
Kultur Dokumente
Trabajo
Cuentas por cobrar
Inventario
Proveedores
Total
Dias
Variaci
Politica Real
n
32
167.63 135.63
45
177.29 132.29
-40
-8.34
31.66
37
336.58
299.58
Politica
759,275.21
1,178,687.39
(1,047,722.12)
890,240.47
Valores
Reales
3,977,458.85
4,643,717.24
(218,399.64)
8,402,776.45
Valores
Variacin
3,218,183.64
3,465,029.85
829,322.48
7,512,535.98
Activo No Corriente
Terrenos
Maquinaria y Equipo
Vehculos
Mobiliario y Enseres
Equipo de Cmputo
Herramientas
Mejoras a instalaciones
Gastos de Organizacin
Cuenta (2010)
Depreciaciones
Utilidad antes impuestos
ISR registrado
Utilidad neta
2008
2009
2010
350,000.00
180,354.44
302,941.46
231,354.19
283,878.69
115,374.42
667,728.01
73,894.11
Registrado
1,081,857.72
335,375.89
746,481.83
625,000.00
144,283.55
279,985.30
185,080.95
189,261.92
86,530.81
763,558.38
58,266.22
846,148.93
144,283.55
279,985.30
185,080.95
189,261.92
86,530.81
763,558.38
58,266.22
Real
371,725.32
710,132.40
220141.0427
489,991.35
Variacin
371,725.32
(371,725.32)
(115,234.85)
(256,490.47)
B-A
D
D/A
E
Variacin
2009-2008
Variacin
2009-2008 %
275,000.00
(36,070.89)
(22,956.16)
(46,273.24)
(94,616.77)
(28,843.61)
95,830.37
(15,627.89)
0.79
(0.20)
(0.08)
(0.20)
(0.33)
(0.25)
0.14
(0.21)
A - Depreciacin
F
Activo 2008
Depreciado a
2009
332,500.00
B-F
G
C-B
H
Adquisicin
2009
Adquisicin
2010
292,500.00
221,148.93
242,353.17
37,632.13
634,341.61
129,216.77
I+J+K
L
14,625.00
7,526.43
6,460.84
11,057.45
43,182.45
36,070.89
68,114.72
46,270.84
94,616.77
28,843.61
39,847.24
14,778.82
371,725.32
2. DISTRIBUCION DE PATRIMONIO
Utilidad neta antes del ISR
Impuesto sobre la Renta 31%
Utilidad neta
Reserva legal
710,132.40
220,141.04
489,991.35
24,499.57
1,000,323.88
310,100.40
690,223.48
34,511.17
988,200.63
306,342.20
681,858.43
34,092.92
465,491.79
655,712.30
647,765.51
2010
1,000,000.00
176,344.89
7,265,013.98
1,081,857.72
9,523,216.59
2010
2009
1,000,000.00
176,344.89
6,264,690.10
1,000,323.88
8,441,358.87
2009
2008
1,000,000.00
275,025.71
5,276,489.47
988,200.63
7,539,715.81
2008
1,000,000.00
176,344.89
1,000,000.00
176,344.89
1,000,000.00
275,025.71
5,276,489.47
453,435.86
458,998.61
325,844.25
93,103.66
7,784,216.74
5,276,489.47
453,435.86
458,998.61
68,604.10
7,433,872.93
5,276,489.47
453,435.86
2010
2009
34,092.92
7,039,043.96
2008
139,647.54
220,141.04
196,713.69
310,100.40
194,329.65
306,342.20
Segn Estados
Financieros
1,000,000.00
176,344.89
Segn Politicas
de Distribucin
1,000,000.00
176,344.89
5,276,489.47
988,200.63
1,000,323.88
1,081,857.72
-
5,276,489.47
453,435.86
458,998.61
325,844.25
93,103.66
(534,764.77)
(541,325.27)
(756,013.47)
93,103.66
9,523,216.59
7,784,216.74
(1,738,999.85)
Variacion
-
2010
139,647.54
220,141.04
511,208.34
2009
196,713.69
310,100.40
212,378.64
2008
194,329.65
306,342.20
290,389.67
Patrimonio
Segn politicas de distribucin
Capital Pagado
Reservas de Capital
Utilidades (Prdidas) Retenidas
Anterior al 2008
Del ao 2008
Del ao 2009
Del ao 2010
Reserva legal
Total Patrimonio
2010
2009
2008
PASIVO
Pasivos Corrientes
Prstamos Bancarios
Proveedores
Provisiones laborales x pagar
Gastos Acumulados
Dividendos por pagar
ISR por pagar
Total Pasivos Corrientes
Pasivos No corrientes
Pasivos Largo Plazo
Total Pasivos no Corrientes
1,000,000.00
176,344.89
1,000,000.00
176,344.89
1,000,000.00
275,025.71
5,276,489.47
453,435.86
458,998.61
325,844.25
93,103.66
7,784,216.74
5,276,489.47
453,435.86
458,998.61
68,604.10
7,433,872.93
5,276,489.47
453,435.86
2010
2009
34,092.92
7,039,043.96
2008
1,390,000.00
218,399.64
36,789.24
55,329.47
530,690.88
836,583.64
3,067,792.87
250,000.00
489,944.77
85,885.12
122,656.20
391,043.34
616,442.60
1,955,972.03
250,000.00
588,408.75
157,257.43
183,555.80
194,329.65
306,342.20
1,679,893.83
518,891.04
518,891.04
1,501,027.30
1,501,027.30
1,824,179.35
1,824,179.35
3,586,683.91
3,456,999.33
3,504,073.18
Pasivo + Capital
11,370,900.66
10,890,872.26
10543117.14
11,370,900.66
10,890,872.26
10543117.14
TOTAL DE PASIVOS
(0.00)
1.
2.
2009
2008
7,784,216.74
3,586,683.91
11,370,900.66
7,433,872.93
3,456,999.33
10,890,872.26
7,039,043.96
3,504,073.18
10,543,117.14
% Capital s/Activos
% Deuda s/Activos
Costo de Deuda
Tasa rendimiento accionistas
Tasa fiscal
0.68
0.32
0.27
0.14
0.31
0.68
0.32
0.12
0.20
0.31
0.67
0.33
0.14
0.19
0.31
CPPC
0.15
0.16
0.16
2009
2008
Valor de Mercado
Dividendo por accion
WACC
Tasa de crecimiento
13.96
0.15
0.03
19.67
0.16
0.03
19.43
0.16
0.03
116.97
155.71
152.60
7,784,216.74
10,000.00
7,433,872.93
10,000.00
7,039,043.96
10,000.00
778.42
743.39
703.90
Valor Nominal
100.00
100.00
100.00
2010
778.42
116.97
100.00
2009
743.39
155.71
100.00
2008
703.90
152.60
100.00
WAAC
C
D
V
Re
Rd
T
=
=
=
=
=
=
=
C Re + D Rd (1-T)
V
V
Capital
Deuda
C+D
Costo del capital
Costo de deuda
Tasa fiscal Impuesto s/ganancias