VARIABLES GENERALES
Depreciacin:
Construccin obras civiles
10
Factor Prestacional
62.0%
Impuestos
33%
Renta Presuntiva
4%
Tasa de oportunidad
22%
Ingresos por tasa aeroportuaria
80%
Ingresos por arriendo locales
10%
Ingreso por parqueaderos aeronaves
10%
Comisin aerolneas
4.5%
Comisin aeronutica
46%
Pasajeros mes
800,000
Crecimiento junio
25%
Crecimiento diciembre
32%
Tasa pasajero US$
15
Inversin Inicial
650,000,000
Porcentaje de financiacin
70%
Tasa de financiacin
13.50%
Plazo
25
Costo de operador
600,000
Porcentaje gastos de administracin
5%
VISITANTES PRIMER AO
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total pasajeros primer ao
800,000
800,000
800,000
800,000
800,000
1,000,000
800,000
800,000
800,000
800,000
800,000
1,056,000
10,056,000
VARIABLES
Inflacin Colombia
Crecimiento pasajeros
Crecimiento tasa
Crecimiento costo operador
2011
2.00%
0.00%
0.00%
0.00%
Aos
Anual
Anual
Anual
Anual
Sobre tasa
Sobre ingresos
EA
Aos
Por mes
De los ingresos
2012
3.00%
10.00%
3.00%
4.00%
2013
3.00%
10.00%
3.00%
4.00%
2014
3.00%
10.00%
3.00%
4.00%
2015
3.00%
10.00%
3.00%
4.00%
2016
3.00%
10.00%
3.00%
4.00%
2017
3.00%
10.00%
3.00%
4.00%
2018
3.00%
10.00%
3.00%
4.00%
2019
3.00%
10.00%
3.00%
4.00%
TASA DE INFLACIN PROYECTADA DE LARGO PLAZO 3% PARA LOS AOS 2012-2014 fuente Documento Ministerio de Hacienda Marco de Gasto de Mediano Plazo, 2010 a 2014, confirmado en
pgina de Banco de la Repblica Poltica Monetaria
2020
3.00%
10.00%
3.00%
4.00%
2021
3.00%
10.00%
3.00%
4.00%
2022
3.00%
10.00%
3.00%
4.00%
2023
3.00%
10.00%
3.00%
4.00%
2024
3.00%
10.00%
3.00%
4.00%
2025
3.00%
10.00%
3.00%
4.00%
2026
3.00%
10.00%
3.00%
4.00%
2027
3.00%
10.00%
3.00%
4.00%
2028
3.00%
10.00%
3.00%
4.00%
2029
3.00%
10.00%
3.00%
4.00%
2030
3.00%
10.00%
3.00%
4.00%
2031
3.00%
10.00%
3.00%
4.00%
2032
3.00%
10.00%
3.00%
4.00%
2033
3.00%
10.00%
3.00%
4.00%
2034
3.00%
10.00%
3.00%
4.00%
2035
3.00%
10.00%
3.00%
4.00%
INGRESOS
Pasajeros
Tasa aeroportuaria
Ingresos generados por Tasa
Ingresos generados por Locales
Ingresos generados por Parqueadero
Total Ingresos otros conceptos
Total Ingresos
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
10,056,000 11,061,600 12,167,760 13,384,536 14,722,990 16,195,289 17,814,817 19,596,299 21,555,929 23,711,522 26,082,674 28,690,942 31,560,036 34,716,039
15.00
15.30
15.76
16.23
16.72
17.22
17.74
18.27
18.82
19.38
19.96
20.56
21.18
21.81
150,840,000 169,242,480 191,751,730 217,254,710 246,149,586 278,887,481 315,979,516 358,004,792 405,619,429 459,566,813 520,689,200 589,940,863 668,402,998 757,300,597
18,855,000
18,855,000
37,710,000
21,155,310
21,155,310
42,310,620
23,968,966
23,968,966
47,937,932
27,156,839
27,156,839
54,313,677
30,768,698
30,768,698
61,537,397
34,860,935
34,860,935
69,721,870
39,497,440
39,497,440
78,994,879
2025
38,187,643
22.47
858,021,576
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
42,006,408
46,207,048
50,827,753
55,910,529
61,501,581
67,651,739
74,416,913
81,858,605
90,044,465
99,048,912
23.14
23.84
24.55
25.29
26.05
26.83
27.63
28.46
29.32
30.20
972,138,446 1,101,432,859 1,247,923,429 1,413,897,245 1,601,945,579 1,815,004,341 2,056,399,918 2,329,901,107 2,639,777,955 2,990,868,423
107,252,697
107,252,697
214,505,394
121,517,306
121,517,306
243,034,611
137,679,107
137,679,107
275,358,215
155,990,429
155,990,429
311,980,857
176,737,156
176,737,156
353,474,311
200,243,197
200,243,197
400,486,395
226,875,543
226,875,543
453,751,085
257,049,990
257,049,990
514,099,980
291,237,638
291,237,638
582,475,277
329,972,244
329,972,244
659,944,489
373,858,553
373,858,553
747,717,106
188,550,000 211,553,100 239,689,662 271,568,387 307,686,983 348,609,352 394,974,395 447,505,990 507,024,287 574,458,517 650,861,500 737,426,079 835,503,747 946,625,746 1,072,526,970 1,215,173,057 1,376,791,074 1,559,904,286 1,767,371,557 2,002,431,974 2,268,755,426 2,570,499,898 2,912,376,384 3,299,722,443 3,738,585,528
2011
6,787,800
69,386,400
7,200,000
9,427,500
4,411,200
92,801,700
2012
2013
2014
2015
7,615,912
8,628,828
9,776,462 11,076,731
77,851,541 88,205,796 99,937,167 113,228,810
7,488,000
7,787,520
8,099,021
8,422,982
10,577,655 11,984,483 13,578,419 15,384,349
10,032,743 10,379,602 10,738,701 13,924,254
103,533,107 116,606,627 131,391,069 148,112,872
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
12,549,937 14,219,078 16,110,216 18,252,874 20,680,507 23,431,014 26,547,339 30,078,135 34,078,527 38,610,971 43,746,230
128,288,241 145,350,578 164,682,204 186,584,937 211,400,734 239,517,032 271,372,797 307,465,379 348,358,274 394,689,925 447,183,685
8,759,901
9,110,297
9,474,709
9,853,697 10,247,845 10,657,759 11,084,069 11,527,432 11,988,529 12,468,070 12,966,793
17,430,468 19,748,720 22,375,299 25,351,214 28,722,926 32,543,075 36,871,304 41,775,187 47,331,287 53,626,349 60,758,653
14,393,587 18,206,290 31,107,033 32,098,293 33,121,612 34,178,045 35,268,683 36,394,652 37,557,116 38,757,280 39,996,386
167,028,547 188,428,672 212,642,428 240,042,723 271,052,012 306,148,880 345,875,509 390,846,133 441,756,618 499,395,315 564,655,361
2027
49,564,479
506,659,115
13,485,465
68,839,554
41,275,720
638,548,612
2028
56,156,554
574,044,777
14,024,884
77,995,214
47,202,273
722,221,430
2029
63,625,376
650,392,733
14,585,879
88,368,578
48,704,267
816,972,566
2030
2031
2032
2033
2034
2035
72,087,551
81,675,195
92,537,996 104,845,550 118,790,008 134,589,079
736,894,966 834,901,997 945,943,962 ########### ########### ###########
15,169,314
15,776,087
16,407,130
17,063,415
17,745,952
18,455,790
100,121,599 113,437,771 128,524,995 145,618,819 164,986,122 186,929,276
50,254,758
51,855,338
53,507,653
55,213,403
56,974,347
58,792,301
924,273,430 ########### ########### ########### ########### ###########
7,200
7,488
7,788
8,099
8,423
8,760
9,110
9,475
9,854
10,248
10,658
11,084
11,527
11,989
12,468
12,967
13,485
14,025
14,586
15,169
15,776
16,407
17,063
17,746
18,456
120,000
124,800
129,792
134,984
140,383
145,998
151,838
157,912
164,228
170,797
177,629
184,734
192,124
199,809
207,801
216,113
224,758
233,748
243,098
252,822
262,935
273,452
284,390
295,766
307,596
144,000
149,760
155,750
161,980
168,460
175,198
182,206
189,494
197,074
204,957
213,155
221,681
230,549
239,771
249,361
259,336
269,709
280,498
291,718
303,386
315,522
328,143
341,268
354,919
369,116
840,000
873,600
908,544
944,886
982,681
1,021,988
1,062,868
1,105,383
1,149,598
1,195,582
1,243,405
1,293,141
1,344,867
1,398,662
1,454,608
1,512,793
1,573,304
1,636,236
1,701,686
1,769,753
1,840,543
1,914,165
1,990,732
2,070,361
2,153,175
1,800,000
1,872,000
1,946,880
2,024,755
2,105,745
2,189,975
2,277,574
2,368,677
2,463,424
2,561,961
2,664,440
2,771,017
2,881,858
2,997,132
3,117,018
3,241,698
3,371,366
3,506,221
3,646,470
3,792,329
3,944,022
4,101,783
4,265,854
4,436,488
4,613,947
1,500,000
1,560,000
1,622,400
1,687,296
1,754,788
1,824,979
1,897,979
1,973,898
2,052,854
2,134,968
2,220,366
2,309,181
2,401,548
2,497,610
2,597,515
2,701,415
2,809,472
2,921,851
3,038,725
3,160,274
3,286,685
3,418,152
3,554,878
3,697,073
3,844,956
2,870,095
2,956,198
3,044,884
3,136,230
3,230,317
6,654,453
6,854,087
7,059,710
7,271,501
7,489,646
7,714,335
7,945,765
8,184,138
8,429,663
8,682,552
8,943,029
13,816,980
14,231,489
14,658,434
15,098,187
15,551,132
16,017,666
16,498,196
16,993,142
2,575,000
2,652,250
2,731,818
5,627,544
5,796,370
5,970,261
18,448,108
19,001,551
19,571,598
20,158,746
20,763,508
21,386,413
22,028,006
22,688,846
23,369,511
24,070,597
24,792,714
25,536,496
26,302,591
27,091,669
27,904,419
28,741,551
29,603,798
30,491,912
1,925,000
2,117,500
2,329,250
5,124,350
5,636,785
6,200,464
20,461,530
22,507,683
24,758,451
27,234,296
29,957,725
32,953,498
36,248,848
39,873,733
43,861,106
48,247,216
53,071,938
58,379,132
64,217,045
70,638,749
77,702,624
85,472,887
94,020,176
103,422,193
4,411,200
10,032,743
10,379,602
10,738,701
13,924,254
14,393,587
18,206,290
31,107,033
32,098,293
33,121,612
34,178,045
35,268,683
36,394,652
37,557,116
38,757,280
39,996,386
41,275,720
47,202,273
48,704,267
50,254,758
51,855,338
53,507,653
55,213,403
56,974,347
58,792,301
INVERSIONES
INV. FIJAS - ACTIVOS FIJOS
Activos no depreciables
Terrenos
Activos Depreciables
Construcciones y obras civiles
Maquinaria y equipo
Muebles y enseres
Hardware
Total activos fijos
557,300,000
50,000,000
35,000,000
2,000,000
644,300,000
2011
0
0
0
0
0
5,700,000
5,700,000
650,000,000
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,865,000
5,000,000
3,500,000
666,667
37,031,667
27,865,000
5,000,000
3,500,000
666,667
37,031,667
27,865,000
5,000,000
3,500,000
666,667
37,031,667
27,865,000
5,000,000
3,500,000
27,865,000
5,000,000
3,500,000
27,865,000
5,000,000
3,500,000
27,865,000
5,000,000
3,500,000
27,865,000
5,000,000
3,500,000
27,865,000
5,000,000
3,500,000
27,865,000
5,000,000
3,500,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
36,365,000
36,365,000
36,365,000
36,365,000
36,365,000
36,365,000
36,365,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,031,667
37,031,667
37,031,667
36,365,000
36,365,000
36,365,000
36,365,000
36,365,000
36,365,000
36,365,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
27,865,000
0
0
Analisis:
Perido
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
455,000,000
50
50
13.5%
6.5%
$31,050,211.92
Saldo Inicial
455,000,000
455,000,000
453,690,311
452,295,017
450,808,520
449,224,861
447,537,687
445,740,234
443,825,292
441,785,182
439,611,723
437,296,198
434,829,322
432,201,201
429,401,297
426,418,380
423,240,489
419,854,878
416,247,972
412,405,304
408,311,464
403,950,036
399,303,529
394,353,308
389,079,522
383,461,021
377,475,274
371,098,276
364,304,453
357,066,560
349,355,571
341,140,562
332,388,589
323,064,554
313,131,065
302,548,286
291,273,776
279,262,321
266,465,752
252,832,751
238,308,646
222,835,190
206,350,330
188,787,957
170,077,641
150,144,348
128,908,139
106,283,851
82,180,754
56,502,188
29,145,173
Intereses
29,740,523
29,654,917
29,563,715
29,466,552
29,363,038
29,252,758
29,135,270
29,010,102
28,876,753
28,734,687
28,583,336
28,422,091
28,250,308
28,067,295
27,872,320
27,664,601
27,443,305
27,207,544
26,956,373
26,688,784
26,403,704
26,099,991
25,776,426
25,431,711
25,064,465
24,673,214
24,256,389
23,812,319
23,339,223
22,835,203
22,298,239
21,726,177
21,116,723
20,467,432
19,775,702
19,038,757
18,253,643
17,417,211
16,526,106
15,576,756
14,565,352
13,487,839
12,339,896
11,116,919
9,814,003
8,425,924
6,947,115
5,371,645
3,693,197
1,905,039
Cuota
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
31,050,212
Valores
Tasa Participacion
Recursos propios 195,000,000 22%
30%
Prestamos
455,000,000 13.5%
70%
650,000,000 WACC
16.05%
Fecha
31-Dec-10
30-Jun-11
31-Dec-11
30-Jun-12
31-Dec-12
30-Jun-13
31-Dec-13
30-Jun-14
31-Dec-14
30-Jun-15
31-Dec-15
30-Jun-16
31-Dec-16
30-Jun-17
31-Dec-17
30-Jun-18
31-Dec-18
30-Jun-19
31-Dec-19
30-Jun-20
31-Dec-20
30-Jun-21
31-Dec-21
30-Jun-22
31-Dec-22
30-Jun-23
31-Dec-23
30-Jun-24
31-Dec-24
30-Jun-25
31-Dec-25
30-Jun-26
31-Dec-26
30-Jun-27
31-Dec-27
30-Jun-28
31-Dec-28
30-Jun-29
31-Dec-29
30-Jun-30
31-Dec-30
30-Jun-31
31-Dec-31
30-Jun-32
31-Dec-32
30-Jun-33
31-Dec-33
30-Jun-34
31-Dec-34
30-Jun-35
31-Dec-35
Ao
2010
2011
2011
2012
2012
2013
2013
2014
2014
2015
2015
2016
2016
2017
2017
2018
2018
2019
2019
2020
2020
2021
2021
2022
2022
2023
2023
2024
2024
2025
2025
2026
2026
2027
2027
2028
2028
2029
2029
2030
2030
2031
2031
2032
2032
2033
2033
2034
2034
2035
2035
PRESUPUESTO GENERAL
Ingresos
- Costo Aerolneas
- Costo Aeronutica
UTILIDAD BRUTA
- Operador
- Adminsitracin y servicios
- Depreciacin
- Intereses
UTILIDAD ANTES DE IMPUESTOS
- Impuestos
Utilidad Neta
2011
2012
2013
188,550,000 211,553,100 239,689,662
6,787,800
7,615,912
8,628,828
69,386,400 77,851,541 88,205,796
112,375,800 126,085,648 142,855,039
7,200,000
9,427,500
37,031,667
59,395,441
-678,807
2,574,000
-3,252,807
7,488,000
10,577,655
37,031,667
59,030,268
11,958,058
3,946,159
8,011,899
7,787,520
11,984,483
37,031,667
58,615,797
27,435,572
9,053,739
18,381,833
RENTA PRESUNTIVA
195,000,000 191,747,193 199,759,092
7,800,000
7,669,888
7,990,364
2,574,000
2,531,063
2,636,820
-224,006
3,946,159
9,053,739
2014
2015
2016
2017
2018
2019
2020
2021
2022
271,568,387 307,686,983 348,609,352 394,974,395 447,505,990 507,024,287 574,458,517 650,861,500 737,426,079
9,776,462 11,076,731 12,549,937 14,219,078 16,110,216 18,252,874 20,680,507 23,431,014 26,547,339
99,937,167 113,228,810 128,288,241 145,350,578 164,682,204 186,584,937 211,400,734 239,517,032 271,372,797
161,854,759 183,381,442 207,771,174 235,404,740 266,713,570 302,186,475 342,377,276 387,913,454 439,505,943
8,099,021
13,578,419
36,365,000
58,145,372
45,666,947
15,070,092
30,596,854
8,422,982
15,384,349
36,365,000
57,611,440
65,597,671
21,647,231
43,950,440
218,140,925 248,737,779
8,725,637
9,949,511
2,879,460
3,283,339
15,070,092 21,647,231
8,759,901
9,110,297
9,474,709
9,853,697 10,247,845 10,657,759 11,084,069
17,430,468 19,748,720 22,375,299 25,351,214 28,722,926 32,543,075 36,871,304
36,365,000 36,365,000 36,365,000 36,365,000 36,365,000 27,865,000 27,865,000
57,005,427 56,317,603 55,536,922 54,650,849 53,645,157 52,503,695 51,208,137
88,210,378 113,863,120 142,961,640 175,965,714 213,396,349 264,343,924 312,477,433
29,109,425 37,574,830 47,177,341 58,068,686 70,420,795 87,233,495 103,117,553
59,100,953 76,288,291 95,784,299 117,897,029 142,975,554 177,110,429 209,359,880
2023
835,503,747
30,078,135
307,465,379
497,960,233
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
946,625,746 1,072,526,970 1,215,173,057 1,376,791,074 1,559,904,286 1,767,371,557 2,002,431,974 2,268,755,426 2,570,499,898 2,912,376,384 3,299,722,443 3,738,585,528
34,078,527
38,610,971
43,746,230
49,564,479
56,156,554
63,625,376
72,087,551
81,675,195
92,537,996 104,845,550 118,790,008 134,589,079
348,358,274 394,689,925 447,183,685 506,659,115 574,044,777 650,392,733 736,894,966 834,901,997 945,943,962 1,071,754,509 1,214,297,859 1,375,799,474
564,188,945 639,226,074 724,243,142 820,567,480 929,702,955 1,053,353,448 1,193,449,456 1,352,178,234 1,532,017,939 1,735,776,325 1,966,634,576 2,228,196,975
11,527,432
41,775,187
27,865,000
49,737,678
367,054,936
121,128,129
245,926,807
11,988,529
47,331,287
27,865,000
48,068,708
428,935,420
141,548,689
287,386,732
12,468,070
53,626,349
27,865,000
46,174,426
499,092,229
164,700,436
334,391,794
12,966,793
60,758,653
27,865,000
44,024,416
578,628,280
190,947,332
387,680,947
13,485,465
68,839,554
27,865,000
41,584,155
668,793,306
220,701,791
448,091,515
14,024,884
77,995,214
27,865,000
38,814,459
771,003,398
254,431,121
516,572,276
14,585,879
15,169,314
15,776,087
16,407,130
17,063,415
17,745,952
18,455,790
88,368,578 100,121,599 113,437,771 128,524,995 145,618,819 164,986,122 186,929,276
27,865,000
27,865,000
0
0
0
0
0
35,670,854
32,102,862
28,053,191
23,456,815
18,239,927
12,318,760
5,598,236
886,863,137 1,018,190,682 1,194,911,185 1,363,628,999 1,554,854,163 1,771,583,742 2,017,213,673
292,664,835 336,002,925 394,320,691 449,997,570 513,101,874 584,622,635 665,680,512
594,198,302 682,187,757 800,590,494 913,631,430 1,041,752,289 1,186,961,107 1,351,533,161
PRESUPUESTO GENERAL
Ingresos
- Costo Aerolneas
- Costo Aeronutica
UTILIDAD BRUTA
- Operador
- Adminsitracin y servicios
- Depreciacin y Amortizacin
- Intereses
UTILIDAD ANTES DE IMPUESTOS
- Impuestos
Utilidad Neta
+ Depreciaciones y Amortizacin
- Inversinen activos
- Capital de trabajo
+Prstamo
-Amortizacin Capital
Flujo de caja libre
WACC
VPN
TIR
2,010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
188,550,000 211,553,100 239,689,662 271,568,387 307,686,983 348,609,352 394,974,395 447,505,990 507,024,287 574,458,517 650,861,500 737,426,079
6,787,800
7,615,912
8,628,828
9,776,462 11,076,731 12,549,937 14,219,078 16,110,216 18,252,874 20,680,507 23,431,014 26,547,339
69,386,400 77,851,541 88,205,796 99,937,167 113,228,810 128,288,241 145,350,578 164,682,204 186,584,937 211,400,734 239,517,032 271,372,797
0 112,375,800 126,085,648 142,855,039 161,854,759 183,381,442 207,771,174 235,404,740 266,713,570 302,186,475 342,377,276 387,913,454 439,505,943
0
0
-644,300,000
7,200,000
9,427,500
37,031,667
59,395,441
-678,807
2023
835,503,747
30,078,135
307,465,379
497,960,233
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
946,625,746 1,072,526,970 1,215,173,057 1,376,791,074 1,559,904,286 1,767,371,557 2,002,431,974 2,268,755,426 2,570,499,898 2,912,376,384 3,299,722,443 3,738,585,528
34,078,527
38,610,971
43,746,230
49,564,479
56,156,554
63,625,376
72,087,551
81,675,195
92,537,996
104,845,550
118,790,008
134,589,079
348,358,274
394,689,925
447,183,685
506,659,115
574,044,777
650,392,733
736,894,966
834,901,997
945,943,962 1,071,754,509 1,214,297,859 1,375,799,474
564,188,945
639,226,074
724,243,142
820,567,480
929,702,955 1,053,353,448 1,193,449,456 1,352,178,234 1,532,017,939 1,735,776,325 1,966,634,576 2,228,196,975
-678,807
37,031,667
0
7,488,000
10,577,655
37,031,667
59,030,268
11,958,058
2,574,000
9,384,058
37,031,667
0
7,787,520
11,984,483
37,031,667
58,615,797
27,435,572
3,946,159
23,489,413
37,031,667
0
8,099,021
13,578,419
36,365,000
58,145,372
45,666,947
9,053,739
36,613,208
36,365,000
0
8,422,982
15,384,349
36,365,000
57,611,440
65,597,671
15,070,092
50,527,579
36,365,000
0
8,759,901
9,110,297
9,474,709
9,853,697 10,247,845 10,657,759 11,084,069
17,430,468 19,748,720 22,375,299 25,351,214 28,722,926 32,543,075 36,871,304
36,365,000 36,365,000 36,365,000 36,365,000 36,365,000 27,865,000 27,865,000
57,005,427 56,317,603 55,536,922 54,650,849 53,645,157 52,503,695 51,208,137
88,210,378 113,863,120 142,961,640 175,965,714 213,396,349 264,343,924 312,477,433
21,647,231 29,109,425 37,574,830 47,177,341 58,068,686 70,420,795 87,233,495
66,563,146 84,753,696 105,386,810 128,788,373 155,327,663 193,923,129 225,243,938
36,365,000 36,365,000 36,365,000 36,365,000 36,365,000 27,865,000 27,865,000
0
0
0
0
0
0
0
11,527,432
41,775,187
27,865,000
49,737,678
367,054,936
103,117,553
263,937,383
27,865,000
0
11,988,529
47,331,287
27,865,000
48,068,708
428,935,420
121,128,129
307,807,291
27,865,000
0
12,468,070
53,626,349
27,865,000
46,174,426
499,092,229
141,548,689
357,543,540
27,865,000
0
12,966,793
60,758,653
27,865,000
44,024,416
578,628,280
164,700,436
413,927,844
27,865,000
0
13,485,465
68,839,554
27,865,000
41,584,155
668,793,306
190,947,332
477,845,974
27,865,000
0
14,024,884
77,995,214
27,865,000
38,814,459
771,003,398
220,701,791
550,301,607
27,865,000
0
14,585,879
15,169,314
15,776,087
16,407,130
17,063,415
17,745,952
18,455,790
88,368,578
100,121,599
113,437,771
128,524,995
145,618,819
164,986,122
186,929,276
27,865,000
27,865,000
0
0
0
0
0
35,670,854
32,102,862
28,053,191
23,456,815
18,239,927
12,318,760
5,598,236
886,863,137 1,018,190,682 1,194,911,185 1,363,628,999 1,554,854,163 1,771,583,742 2,017,213,673
254,431,121
292,664,835
336,002,925
394,320,691
449,997,570
513,101,874
584,622,635
632,432,016
725,525,846
858,908,260
969,308,308 1,104,856,593 1,258,481,868 1,432,591,038
27,865,000
27,865,000
0
0
0
0
0
0
0
0
0
0
0
0
-2,704,983
33,647,876
-3,070,156
43,345,569
-3,484,627
57,036,453
-3,955,052
69,023,156
-4,488,984
82,403,595
-5,094,997
-5,782,821
-6,563,502
-7,449,575
-8,455,267
-9,596,728 -10,892,287
97,833,150 115,335,874 135,188,308 157,703,798 183,237,396 212,191,401 242,216,651
-12,362,745
279,439,637
-14,031,716
321,640,575
-15,925,998
369,482,543
-18,076,007
423,716,836
-20,516,268
485,194,705
-23,285,965
554,880,642
-26,429,570
633,867,446
455,000,000
-189,300,000
16.05%
755,376,611
38.18%
-29,997,562
723,393,284
-34,047,233
824,861,027
-38,643,609
-43,860,496
-49,781,663
-56,502,188
930,664,699 1,060,996,097 1,208,700,204 1,376,088,850
NIT
Razn Social
CIIU
Sector
Descripcin
Sector
Conclusiones y supuestos a aplicar con base en informacin financiera de Aeropuerto que reporta a Super sociedades
La mayor inversin que realiza una concesin esta representado en cargos diferidos, lo que supone un a licencia
No se observa la posesin de ningn tipo de activo fijo representativo, por lo tanto se puede deducir que la consecin nicamen
Esta conclusin se confirma con las cuentas de orden las cuales demuestran que tienen en cuenta un valor significativo equiva
NIT
Estados
financieros al
31 de
diciembre de
2010
(Valores en
miles de
pesos)
20
30
70
80
100
170
190
210
230
270
300
310
450
490
Razn Social
1105 CAJA
1110 BANCOS
11 SUBTOTAL DISPONIBLE
12 INVERSIONES (ANEXO 7)
1305 CLIENTES (ANEXO 8)
1330 ANTICIPOS Y AVANCES (CP)
1335 DEPSITOS (CP)
1345 INGRESOS POR COBRAR (CP)
1355 ANTICIPO DE IMPTOS. Y CONTRIB.O
SALDOS A FAVOR (CP)
1380 DEUDORES VARIOS (CP)
1399 PROVISIONES (CP)
13 SUBTOTAL DEUDORES (CP)
1455 MATERIALES, REPUESTOS Y
ACCESORIOS (CP)
14 SUBTOTAL INVENTARIOS (CP)
900205407
SOCIEDAD
OPERADORA
DE
AEROPUERTOS
CENTRO
NORTE S.A.
47,178.00
7,205.00
54,383.00
3,961,103.00
5,474,071.00
506,791.00
500.00
441,323.00
1,028,782.00
14,895.00
2,140,123.00
5,326,239.00
63,888.00
63,888.00
510
570
580
240
300
330
350
370
380
430
540
550
90
1625 DERECHOS
190
210
220
230
240
360
380
400
470
550
10
280
330
510
520
20
90
170
200
230
240
30
40
10
20
40
10
20
30
40
60
70
685,840.00
685,840.00
10,091,453.00
58,255,406.00
3,803,880.00
350,496.00
3,453,384.00
870,268.00
106,061,194.00
106,931,462.00
168,640,252.00
178,731,705.00
23,606,954.00
66,822.00
401,350.00
24,075,126.00
306,714.00
810,034.00
9,040.00
207,842.00
4,844.00
212,686.00
25,413,600.00
73,034,299.00
31,074,897.00
31,074,897.00
104,109,196.00
129,522,796.00
36,442,393.00
36,442,393.00
7,081,301.00
5,685,215.00
49,208,909.00
178,731,705.00
4,841,780.00
166,553,368.00
158,406,523.00
8,146,845.00
4,841,780.00
66,163,435.00
49,846,065.00
16,317,370.00
8,187,469.00
8,129,901.00
2,094,238.00
80
90
120
4,538,924.00
5,685,215.00
5,685,215.00
Fecha
Recepcin
3/29/2011
3/10/2011
3/1/2011
20
30
1105 CAJA
1110 BANCOS
32560
3080
47178
50591
97012
7205
40
50
60
0
0
0
0
444688
0
0
0
0
70
80
11 SUBTOTAL
DISPONIBLE
12
INVERSIONES
(ANEXO 7)
83151
544780
54383
0
0
3961103
100
110
120
130
140
150
160
170
272987
4737535
5474071
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47527
2094
506791
180
190
1332 CUENTAS
DE
OPERACIN
CONJUNTA
(CP)
1335
DEPSITOS
(CP)
0
0
0
200
0
0
500
210
1340
1345
PROMESAS DE
INGRESOS
COMPRAVENT POR COBRAR
A (CP)
(CP)
0
0
0
0
803154
441323
220
230
1350
RETENCIN
SOBRE
CONTRATOS
(CP)
0
0
0
240
250
1355 ANTICIPO
1365 CUENTAS
DE IMPTOS. Y
1360
POR COBRAR
CONTRIB.O RECLAMACION
A
SALDOS A
ES (CP)
TRABAJADORE
FAVOR (CP)
S (CP)
3488
0
1028782
0
0
0
5670
3855
0
260
270
1370
PRESTAMOS A
PARTICULARE
S (CP)
0
0
0
1380
DEUDORES
VARIOS (CP)
48962
9557
14895
280
290
1385
DERECHOS DE
1390 DEUDAS
RECOMP. DE
DE DIFCIL
CART.
COBRO (CP)
NEGOCIADA
(CP)
0
0
0
0
0
0
300
310
330
340
1399
PROVISIONES
(CP)
13 SUBTOTAL
DEUDORES
(CP)
1405
MATERIAS
PRIMAS
(ANEXO 2,17)
1410
PRODUCTOS
EN PROCESO
(ANEXO 2)
0
712112
2140123
378634
4844083
5326239
0
0
0
0
0
0
350
360
1415 OBRAS
DE
CONSTRUC.
EN CURSO
(ANEXO 17)
1417 OBRAS
DE
URBANISMO
(ANEXO 17)
0
0
0
370
0
0
0
380
390
400
1420
1425
1428
CONTRATOS CULTIVOS EN PLANTACIONE
EN EJECUCIN DESARROLLO S AGRCOLAS
(CP)
(CP)
(CP)
0
0
0
0
0
0
0
0
0
410
1430
PRODUCTOS
TERMINADOS
(ANEXO 2)
0
0
0
420
1435 M/CAS
1440 BIENES
NO
RACES PARA
FABRICADAS
LA VENTA
POR LA
(ANEXO 17)
EMP.(ANEXO 2)
0
0
0
0
0
0
430
440
1445
SEMOVIENTES
(CP)
1450
TERRENOS
(ANEXO 17)
0
0
0
450
460
470
480
1455
1465
MATERIALES, 1460 ENVASES
INVENTARIOS
REPUESTOS Y Y EMPAQUES
EN TRNSITO
ACCESORIOS
(CP)
(CP)
(CP)
0
0
0
0
0
63888
0
0
0
0
0
0
490
1499
PROVISIONES
(CP)
0
0
0
510
1705 GASTOS
14 SUBTOTAL
PAGADOS POR
INVENTARIOS
ANTICIPADO
(CP)
(CP)
0
0
63888
0
20576
685840
520
530
540
550
560
570
580
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20576
685840
461785
5409439
10091453
0
0
0
30
40
50
60
70
80
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90
100
1330
ANTICIPOS Y
AVANCES
1332 CUENTAS
DE
OPERACIN
CONJUNTA
0
0
0
0
0
0
110
120
130
140
1340
1345
PROMESAS DE
INGRESOS
COMPRAVENT
POR COBRAR
A
1335
DEPSITOS
0
0
0
0
0
0
0
0
0
150
1350
RETENCIN
SOBRE
CONTRATOS
0
0
0
160
170
180
1355 ANTICIPO
1365 CUENTAS
1370
DE IMPTOS.Y
1360
POR COBRAR
PRESTAMOS A
CONTRIB.O RECLAMACION
A
PARTICULARE
SALDOS A
ES
TRABAJADORE
S
FAVOR
S
0
0
0
0
0
0
0
0
0
0
0
0
190
200
210
220
1385
DERECHOS DE 1390 DEUDAS
RECOMP. DE
DE DIFCIL
CART.NEGOCI
COBRO
ADA
1380
DEUDORES
VARIOS
0
0
0
0
0
0
0
0
0
230
240
260
270
15
13 SUBTOTAL PROPIEDADES
1399
1605 CRDITO
DEUDORES A
PLANTA Y
1610 MARCAS
PROVISIONES
MERCANTIL
LARGO PLAZO EQUIPO(ANEX
O 9)
0
0
0
0
0
0
3663
3040151
58255406
0
0
0
0
0
0
280
290
300
310
320
1615
PATENTES
1620
CONCESIONES
Y
FRANQUICIAS
1625
DERECHOS
1630 KNOW
HOW
1635
LICENCIAS
0
0
0
0
0
0
0
0
3803880
0
0
0
330
340
350
1698
1699
AMORTIZACI
PROVISIONES
N ACUMULADA
0
0
0
0
0
350496
0
0
0
16 SUBTOTAL
INTANGIBLES
0
0
3453384
370
380
390
400
410
420
430
0
0
870268
0
0
106061194
0
0
0
0
0
0
0
0
0
0
0
0
0
0
106931462
450
1805 BIENES
DE ARTE Y
CULTURA
0
0
0
460
1895
DIVERSOS
0
0
0
470
480
1899
PROVISIONES
18 SUBTOTAL
OTROS
ACTIVOS
0
0
0
500
0
0
0
510
520
1910 DE
PROPIEDADES
1905 DE
PLANTA Y
INVERSIONES
EQUIPO
(ANEXO 9)
0
0
0
0
0
0
530
1995 DE
OTROS
ACTIVOS
540
0
0
0
0
0
0
3663
3040151
168640252
550
10
20
40
21
OBLIGACIONE
22
2305 CUENTAS
S
PROVEEDORE CORRIENTES
TOTAL ACTIVO
FINANCIERAS S (ANEXO 10) COMERCIALES
(ANEXO10)
(CP)
(CP)
(CP)
465448
8449590
178731705
0.5982792
3395
0
0
0
620950
0
0
0
0
50
60
2310 A CASA
MATRIZ (CP)
2315 A
COMPAAS
VINCULADAS
(CP)
0
0
0
70
0
0
0
80
2330 ORDENES
2320 A
DE COMPRA
CONTRATISTA
POR UTILIZAR
S (CP)
(CP)
0
0
0
0
0
0
90
100
110
120
130
140
150
160
2360
2335 COSTOS
2340
2345
2355 DEUDAS 2357 DEUDAS
2365
2350
DIVIDENDOS O
Y GASTOS
INSTALAMENT ACREEDORES
CON
CON
RETENCIN
REGALAS POR
PARTICIPACIO
POR PAGAR
OS POR
OFICIALES
ACCIONISTAS DIRECTORES
EN LA FUENTE
PAGAR (CP)
NES POR
(CP)
PAGAR (CP)
(CP)
O SOCIOS (CP)
(CP)
(CP)
PAGAR (CP)
102116
660509
23606954
0
0
0
0
0
0
0
0
0
0
2833241
0
0
0
0
0
0
0
244
9649
0
170
2367
IMPUESTO A
LAS VENTAS
RETENIDO
(CP)
302
2511
0
180
190
200
210
2368
IMPUESTO DE
2370
2375 CUOTAS
INDUSTRIA Y RETENCIONES
POR
COMERCIO Y APORTES DE DEVOLVER
RETENIDO
NMINA (CP)
(ANEXO18)
(CP)
48
460
0
3140
59024
66822
0
0
0
220
230
240
25
2380
23 SUBTOTAL 24 IMPUESTOS
OBLIGACIONE
ACREEDORES CUENTAS POR GRAVMENES
S LABORALES
(CP)
PAGAR (CP)
Y TASAS (CP)
(CP)
0
350000
401350
105850
3915394
24075126
98372
956347
306714
16504
0
810034
260
2605 PARA
COSTOS Y
GASTOS (CP)
0
5697
0
270
280
2610 PARA
2615 PARA
OBLIGACIONE OBLIGACIONE
S LABORALES
S FISCALES
(CP)
(CP)
0
0
0
1678
0
0
290
300
2620
PENSIONES
DE
JUBILACIN
(ANEXO 14)
2625 PARA
OBRAS DE
URBANISMO
(CP)
0
0
0
310
0
0
0
320
330
2630 PARA
2640 PARA
MANTENIMIEN
2635 PARA
OBLIGACIONE
TO Y
CONTINGENCI
S DE
REPARACIONE
AS (CP)
GARANTAS
S (CP)
(CP)
0
0
0
0
0
0
0
0
0
340
350
2695
PROVISIONES
DIVERSAS
(CP)
26 SUBTOTAL
PASIVOS
ESTIMAD. Y
PROVIS. (CP)
0
0
0
1678
5697
0
360
380
390
400
27 DIFERIDOS
(CP)
2805
ANTICIPOS Y
AVANCES
RECIBIDOS
(CP)
2810
DEPSITOS
RECIBIDOS
(CP)
2815
INGRESOS
RECIBIDOS
PARA
TERCEROS
(CP)
0
0
9040
0
810
207842
0
0
0
181461
0
4844
410
420
2820 CUENTAS
2825
DE
RETENCIONES
OPERACIN
A TERCEROS
CONJUNTA
SOBRE
(CP)
CONTRATOSV
0
0
0
0
0
0
430
440
2830
EMBARGOS
JUDICIALES
(CP)
450
460
2835
2840 CUENTAS
ACREEDORES
EN
DEL SISTEMA PARTICIPACI
(ANEXO 18)
N (CP)
0
0
0
0
0
0
0
0
0
470
2895
DIVERSOS
(CP)
28 SUBTOTAL
OTROS
PASIVOS (CP)
0
0
0
181461
810
212686
490
500
510
2910 BONOS
2905 BONOS
OBLIGATOR.
2915 PAPELES
EN
CONVERTIBLE
COMERCIALES
CIRCULACIN
S EN
(CP)
(CP)
ACCIONES
(CP)
0
0
0
0
0
0
0
0
0
520
530
540
0
0
0
0
0
0
550
10
20
30
40
29 SUBTOTAL
21
22
BONOS Y
OBLIGACIONE
2305 CUENTAS
TOTAL PASIVO
PROVEEDORE
PAPELES
S
CORRIENTES
CORRIENTE
S (ANEXO 10)
COMERCIA.
FINANCIERAS
COMERCIALES
(LP)
(CP)
(ANEXO10)
0
0
0
407260
5499198
25413600
0
0
73034299
0
0
0
0
0
0
2310 A CASA
MATRIZ
0
0
0
50
60
2315 A
COMPAAS
VINCULADAS
0
0
0
70
80
90
100
110
2355 DEUDAS
2320 A
2335 COSTOS
2345
2350
CON
CONTRATISTA
Y GASTOS
ACREEDORES REGALAS POR
ACCIONISTAS
S
POR PAGAR
OFICIALES
PAGAR
O SOCIOS
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
120
2360
2357 DEUDAS DIVIDENDOS O
CON
PARTICIPACIO
DIRECTORES
NES POR
PAGAR
0
0
0
0
0
0
130
140
2375 CUOTAS
POR
DEVOLVER
(ANEXO 18)
0
0
0
150
151
160
2380
23 SUBTOTAL 24 IMPUESTOS
25
ACREEDORES CUENTAS POR GRAVMENES OBLIGACIONE
VARIOS
PAGAR
Y TASAS (LP) S LABORALES
0
0
0
0
0
0
0
0
0
0
269494
0
180
190
2605 PARA
COSTOS Y
GASTOS
200
2610 PARA
2615 PARA
OBLIGACIONE OBLIGACIONE
S LABORALES
S FISCALES
0
0
0
0
0
0
0
0
0
210
220
2620
PENSIONES
DE
JUBILACIN
(ANEXO 14)
2625 PARA
OBRAS DE
URBANISMO
0
0
0
230
0
0
0
240
250
2640 PARA
2635 PARA
2695
OBLIGACIONE
CONTINGENCI
PROVISIONES
S DE
AS
DIVERSAS
GARANTAS
0
0
0
0
0
0
0
0
0
260
280
290
26 SUBTOTAL
PASIVOS
ESTIMAD. Y
PROVIS.
2705
INGRESOS
RECIBIDOS
POR
ANTICIPADO
2710 ABONOS
DIFERIDOS
0
0
0
0
0
31074897
0
0
0
300
310
320
2720 CRDITO
2715 UTILIDAD
POR
DIFERIDA EN
CORRECCIN
VENTAS A
MONETARIA
PLAZOS
DIFERIDA
0
0
0
0
0
0
330
2725
IMPUESTOS
DIFERIDOS
350
2805 AVANCES
27 SUBTOTAL
Y ANTICIPOS
DIFERIDOS
RECIBIDOS
0
0
0
0
0
31074897
0
0
0
360
370
380
2810
DEPSITOS
RECIBIDOS
2815
INGRESOS
RECIBIDOS
PARA
TERCEROS
2820 CUENTAS
DE
OPERACIN
CONJUNTA
0
0
0
0
0
0
0
0
0
390
400
410
2825
2835
2840 CUENTAS
RETENCIONES
ACREEDORES
EN
A TERCEROS
DEL SISTEMA PARTICIPACI
SOBRE
(ANEXO 18)
N
CONTRATOS
0
0
0
0
0
0
0
0
0
420
430
2895
DIVERSOS
28 SUBTOTAL
OTROS
PASIVOS
0
0
0
450
0
0
0
460
470
2910 BONOS
2905 BONOS
OBLIGATOR.
2915 PAPELES
EN
CONVERTIBLE
COMERCIALES
CIRCULACIN
S EN
ACCIONES
0
0
0
0
0
0
0
0
0
480
490
500
0
0
0
0
0
0
510
520
20
30
40
29 SUBTOTAL
3105 CAPITAL
TOTAL PASIVO
BONOS Y
SUSCRITO Y 3115 APORTES 3120 CAPITAL
NO
TOTAL PASIVO
PAPELES
PAGADO
SOCIALES
ASIGNADO
CORRIENTE
COMERCIA.
(ANEXO 12)
0
0
0
0
269494
104109196
407260
5768692
129522796
0
0
36442393
3000
200000
0
0
0
0
50
60
70
3125
INVERSIN
3130 CAPITAL
SUPLEMENTA
3135 APORTES
DE PERSONAS
RIA AL
DEL ESTADO
NATURALES
CAPITAL
ASIGNADO
0
0
0
0
0
0
0
0
0
80
90
3140 FONDO
SOCIAL
31 SUBTOTAL
CAPITAL
SOCIAL
0
0
0
3000
200000
36442393
110
120
130
3205 PRIMA EN
COLOC.ACC,C
3210
UOTAS O
DONACIONES
PARTES DE
INT. SOCIAL
0
0
0
0
0
0
3215 CRDITO
MERCANTIL
0
0
0
140
150
160
170
180
190
3225
35 DIVIDEN. O
34
SUPERVIT
32 SUBTOTAL
PARTC.
33 RESERVAS REVALORIZACI
MTODO DE SUPERVIT DE
DECRET. EN
(ANEXO 11)
N DEL
PARTICIPACI
CAPITAL
ACC.O
PATRIMONIO
N
CUOTAS
3220 KNOW
HOW
0
0
0
0
0
0
0
0
0
29921
100000
7081301
5114
706084
0
0
0
0
200
201
36
RESULTADOS
DEL
EJERCICIO
3705
UTILIDADES
ACUMULADAS
20153
1674814
5685215
0
0
0
202
210
3710
PERDIDAS
ACUMULADAS
0
0
0
220
230
37
38 SUPERVIT
RESULTADOS
POR
TOTAL
DE
VALORIZACION PATRIMONIO
EJERCICIOS
ES
ANTERIORES
0
0
0
0
0
0
58188
2680898
49208909
240
10
20
30
81 DERECHOS
TOTAL PASIVO
82 DEUDORAS 83 DEUDORAS
CONTINGENTE
Y PATRIMONIO
FISCALES
DE CONTROL
S
465448
8449590
178731705
0
0
0
0
0
0
0
0
4841780
40
10
20
30
40
91
9 CUENTAS DE
RESPONSABILI
92
93
ORDEN
DADES
ACREEDORAS ACREEDORAS
ACREEDORAS
CONTINGENTE
FISCALES
DE CONTROL
POR CONTRA
S
0
0
166553368
0
0
158406523
0
0
8146845
0
0
0
8 CTAS DE
ORDEN
DEUDORAS
POR CONTRA
0
0
4841780
10
20
41 INGRESOS
OPERACIONALES
(ANEXO 1)
61 MENOS:
COSTO DE
VENTAS Y DE
PRESTACIN DE
SERVICIOS
(ANEXO 2)
666574
12784417
66163435
0.623823215
331335
10080117
49846065
0.753377829
30
UTILIDAD
BRUTA
335239
2704300
16317370
40
50
60
70
80
90
51 MENOS:
52 MENOS:
UTILIDAD
GASTOS
42 MAS:
53 MENOS:
GASTOS
ANTES DE
OPERACIONAL
UTILIDAD
INGRESOS NO GASTOS NO
OPERACIONAL
IMPUESTOS Y
ES DE
OPERACIONAL OPERACIONAL OPERACIONAL
ES DE VENTAS
AJUSTES POR
ADMINISTRACI
ES (ANEXO 5) ES (ANEXO 5)
(ANEXO 3)
INFLACION
N (ANEXO 3)
141853
763697
8187469
159985
0
0
33401
1940603
8129901
1896
459184
2094238
3144
171205
4538924
32153
2228582
5685215
100
47 AJUSTES
POR
INFLACIN
(ANEXO 13)
0
0
0
110
120
54 MENOS:
IMPUESTO DE
59 GANANCIAS
RENTA Y
Y PERDIDAS
COMPLEMENT
ARIOS
12000
553768
0
20153
1674814
5685215