Sie sind auf Seite 1von 2

2019 2018 2017

Assets
Current Assets
Cash 996 904 777 415 766 805
Trade Receivables 1 921 799 1 722 512 1 454 426
Inventories 4 499 998 3 797 668 3 293 030
Other Current Assets 983 746 984 786 735 608
8 402 447 7 282 382 6 249 869
Non Current Assets
Property, Plant, and Equipment 11 300 000 9 050 000 9 350 000
Other Non Current Assets 925 681 896 842 876 235
12 225 681 9 946 842 10 226 235
Total Assets 20 628 128 17 229 224 16 476 104

Liabilities and Equity


Current Liabilities
Trade Payables 4 746 252 4 137 815 3 298 699
Income Taxes Payable 283 705 267 801 149 441
Current Portion of Long Term Debt 2 500 000 1 000 000 2 000 000
Other Current Liabilities 28 700 40 990 30 688
7 558 657 5 446 606 5 478 828
Non Current Liabilities
Long Term Debt, Net of Current Portion 1 250 000 - 1 000 000
Total Liabilities 8 808 657 5 446 606 6 478 828
Stockholders'’ Equity
Capital Stock 8 000 000 8 000 000 8 000 000
Retained Earnings 3 819 472 3 782 618 1 997 276
Total Stockholders’ Equity 11 819 472 11 782 618 9 997 276
Total Liabilities and Stockholders’ Equity 20 628 128 17 229 224 16 476 104
2019 2018 2017

Net Sales 47 345 223 42 174 283 38 340 257

Cost of Sales 37 988 628 33 980 174 31 439 011

Gross Profit 9 356 595 8 194 109 6 901 246

Operating Expenses 6 196 804 5 393 621 4 926 723

Operating Income 3 159 791 2 800 488 1 974 523

Interest Expense 250 000 250 000 450 000

Income Before Taxes 2 909 791 2 550 488 1 524 523

Taxes 872 937 765 146 457 357

Net Income 2 036 854 1 785 342 1 067 166

A. Prepare a Vertical Analysis of Income Statement and Balance Sheet for 3 Yeats
B. Prepare a Horizontal Analysis of Income Statement in Peso and in Percentage