R.U.C. 20
ESTADO DE GANANCIAS Y PERDIDAS AL 31 DE DICIEMBRE DE 2014
POR NATURALEZA
S/.
Margen Comercial
Variacion de la Producion Almacenado
S/.
S/.
6,149,724.40
S/.
compras
variacion de existencias
servicios prestados por terceros
S/.
S/.
S/.
-4,238,290.35
-4,818,038.03
-977,885.62
Valor agregado
S/.
965,993.53
S/.
S/.
Excedente Bruto
S/.
645,381.54
S/.
S/.
S/.
-20,658.35
-7,532.39
134,532.46
Resultado de Explotacion
S/.
751,723.26
Gastos Financieros
Ingresos Financieros
S/.
S/.
-558,573.11
138,636.04
S/.
331,786.19
6,149,724.40
4,850,483.13
11,000,207.53
-319,626.46
-985.53
10
70 S/.
80
6,149,724.40
80 S/.
81
6,149,724.40
1469338.13
S/.
6,149,724.40
6,149,724.40
S/.
494,850,483.13
81 S/. 501,000,207.53
82
S/.
501,000,207.53
82 S/.
60
61 S/.
69
9,056,328.38
S/.
4,238,290.35
S/.
485,403.13
82 S/.
63
977,855.62
S/.
977,855.62
82 S/.
83
965,993.53
S/.
965,993.53
83 S/.
62
64
320,611.99
S/.
S/.
319,626.46
985.53
83 S/.
84
645,381.54
S/.
645,381.54
93746.27
82282.65
16
153196.87
153196.87
91746.27
26
32445.1
32445.1
33
123431.35
123431.35
8078.72
40
7861.74
41
31854.03
31854.03
39
8078.72
32,445.10
7861.74
42
155017.12
47
1394325.15 1394325.15
48
334551.66
334551.66
1000
60
4238290.35 4238290.35
61
32445.1
32445.1
319626.46
63
977885.62 977885.62
64
985.53
985.53
20658.35
67
558573.11
558573.11
7532.39
69
4850483.13 4850483.13
70
6149724.4
6149724.4
4850483.13
75
134532.45 134532.45
77
138636.04
138636.04
1240623.58
94
181412.82 181412.82
95
500637.65
500637.65
558573.11
80
6149724.4 6149724.4
81
11,000,207.53
83
320611.99 965993.53
645381.54
84
751723.26
62
59
331786.19
S/.
S/.
20,658.35
7,532.39
S/.
106,341.72
S/.
751,723.26
331786.19
232250.33
564036.52
68
7532.39
7861.74
99535.86
107397.6
99535.86
155017.12
50
1000
319626.46
65
20658.35
134,532.45
71
4850483.13
84 S/.
85
12
82282.65
18
S/.
71 S/. 494,850,483.13
81
65
68
75 S/.
84
1469338.13
751,723.26
79
1240623.58
97
558573.11
82
9056328.38 11,000,207.53
977855.62
765993.53
85
419937.07
99535.86
232250.33
751723.26
88
99535.85
99535.85
6149724.4
4850483.13
11,000,207.53 11000207.53
89
232250.33
645381.54
106341.72
232250.33
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
6,149,724.40
4,850,483.13
1,299,241.27
-4,238,290.35
-32,445.10
-977,885.62
3,949,379.80
-319,626.46
-985.53
-3,628,767.81
134,532.56
-20,658.35
-7,532.39
3,791,491.11
138,631.04
-558,573.11
4,488,695.26
CUDESCRIPCION
10
12
16
18
21
23
24
26
33
39
40
41
42
47
48
50
60
61
62
63
64
65
67
68
69
70
71
75
77
79
91
94
95
97
###
9:02 AM
###
8:38 AM
133,626.59
###
0.00
###
###
###
0.00
###
###
TOTAL :
181,412.82
500,637.65
495,365.33
63,207.78
###
###
###
331,786.19 331,786.19
###
###
###
###
###
ENERO 2015
RUC:
20
Razn Social:
27/01/2015
01
001
131
20549766588
10 010002
28/01/2015
01
001
133
20549766588
10 010003
30/01/2015
01
001
135
20549766588
11 010006
10/01/2015
01
002
85644
10073193350
11 010011
13/01/2015
01
002
1165
10402083471
11 010032
23/01/2015
01
001
1458
10402083471
11 010033
23/01/2015
01
001
1459
10402083471
11 010034
24/01/2015
01
010
34815
10086278991
11 010036
24/01/2015
01
001
3284
20492817229
11 010042
24/01/2015
01
E001
01
20118165927
11 010049
27/01/2015
01
001
132
20549766588
11 010053
28/01/2015
01
001
134
20549766588
11 010057
30/01/2015
01
001
136
20549766588
11 010065
31/01/2015
01
E001
93
20118165927
11 010066
31/01/2015
01
001
385
20515947117
11 010067
31/01/2015
01
001
387
20515947117
11 010068
31/01/2015
01
001
388
20515947117
13/01/2015
03
001
1138
10266119688
14 010002
13/01/2015
03
001
1139
10266119688
14 010003
24/01/2015
04
001
40396879
14 010004
24/01/2015
04
001
10
05416144
14 010005
25/01/2015
04
001
11
70684891
14 010006
25/01/2015
04
001
12
40396879
14 010007
27/01/2015
04
001
13
70684891
14 010008
27/01/2015
04
001
14
40396879
14 010009
29/01/2015
04
001
16
40945213
14 010010
29/01/2015
04
001
17
40945213
14 010011
29/01/2015
04
001
18
05416144
14 010012
29/01/2015
04
001
19
40396879
14 010013
29/01/2015
04
001
20
70684891
14 010014
29/01/2015
04
001
21
05416144
14 010015
30/01/2015
04
001
22
40396879
14 010016
31/01/2015
04
001
23
70684891
31/01/2015
10
ENE
2013
10085049246
31/01/2015
04
001
31/01/2015
04
001
25
24 1
43346422
43346422
TOTAL SUBDIARIO
TOTAL GENERAL
7,444.80
1,340.06
8,784.86
7,450.08
1,341.01
8,791.09
7,455.36
1,341.96
8,797.32
16.95
3.05
20.00
118.64
21.36
140.00
381.36
68.64
450.00
190.68
34.32
225.00
12.71
2.29
15.00
428.64
77.16
505.80
ETAFAMA E.I.R.L
534.90
96.28
631.18
300.00
54.00
354.00
300.00
54.00
354.00
300.00
54.00
354.00
1,057.80
190.40
1,248.20
450.00
81.00
531.00
400.00
72.00
472.00
188.14
33.86
222.00
0.00
0.00
6.60
6.60
0.00
0.00
3.70
3.70
0.00
0.00
34,215.28
34,215.28
0.00
0.00
21,732.24
21,732.24
0.00
0.00
19,700.00
19,700.00
0.00
0.00
16,910.52
16,910.52
0.00
0.00
3,230.20
3,230.20
0.00
0.00
19,973.43
19,973.43
0.00
0.00
13,394.72
13,394.72
0.00
0.00
13,124.13
13,124.13
0.00
0.00
14,230.10
14,230.10
0.00
0.00
17,044.79
17,044.79
0.00
0.00
15,127.33
15,127.33
0.00
0.00
17,309.57
17,309.57
0.00
0.00
7,640.00
7,640.00
0.00
0.00
33,579.70
33,579.70
0.00
0.00
2,819.00
2,819.00
10,000.00
10,000.00
ETAFAMA E.I.R.L
4,884.55
4,884.55
0.00
0.00
264,925.86
264,925.86
154,993.74
27,898.88
264,984.98
447,877.59
63
63
63
63
63
63
63
63
63
63
63
63
63
63
63
63
63
60
60
63
132,653.80
163,922.77
PAG.
CTLIBR81
181421000628069
10/02/2013
2.8200
18.00
181421000631653
10/02/2013
2.8220
18.00
181421000632871
10/02/2014
2.8240
2.8100
2.8190
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
18.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
/ /
0.00
MAQUILA
MAQUILA
MAQUILA
ACESORIA
IMPRESIN
IMPRESIN
IMPRESIN
actividad correo distintas
asesoria empresarial
IMPRESIN
MAQUILA
MAQUILA
MAQUILA
IMPRESIN
ACESORIA
ACESORIA
ACESORIA
63
63
63
63
63
63
63
63
63
63
63
63
63
63
63
63
63
ferreteria
60
60
prendas de vestir
63
18
63
1,446.64
166,741.77
132,653.80
132,653.80
433,496.00
708,606.89
166,741.77
132,653.80
132,653.80
DEPRECIACION MENSUAL
EQUIPOS DE COMPUTO
S/.
DETALLE
COMPUTADORA
FECHA DE
COMPRA
11/15/2013
FACTURA
VALOR
ADQUISICION
361-1761
4,236.44
4236.44
TASA
25%
AUTOMOVIL
US
DETALLE
AUDI
FECHA DE
COMPRA
8/28/2013
FACTURA
001-398
NO DEDUCIBLE
TOTAL
VALOR DE
ADQUISICION
111,006.22
8,188.69
119,194.91
PORCENTAJE NO DEDUCIBLE
6.87%
MONTO US
TIPO DE CAMB
VALOR S/.
42372.88
2.81
119194.91
DEDICIBLE
68
39
TASA
20%
20%
DEPRECIACIN MENSUAL
DEPRECIAC.
2015
TOTAL
DEPRECIA
176.52
DEPRECIAC.
2015
176.52
TOTAL
DEPRECIA
3,700.21
272.96
3,973.16
3,700.21
272.96
3,973.16
NO DEDUCIBLE
6593
39
SALDO
4,059.92
SALDO
107,306.01
7,915.73
115,221.75
ENE
88.26
FEB
MAR
88.26
ENE
FEB
1850.10
136.48
1850.10
136.48
MAR
ABR
MAY
JUN
JUL
AGO
SEP
OCT
NOV
ABR
MAY
JUN
JUL
AGO
SEP
OCT
NOV
DIC
DIC
FECHA DE
FECHA
COMPROBANTE DE PAGO
CORRELATIVO
EMISION DEL
DE
O DOCUMENTO
DEL REGISTRO
O
COMPROBANT
E
VMTO
CODIGO UNICO
DE PAGO
DE LA
OPERACION
O DOCUMENTO
MAQ. REGIST.
DOC.IDENTIDAD
06-010001
18/01/2015
01
001
74
06-010002
18/01/2015
01
001
75
06-010003
18/01/2015
01
001
76
06-010004
21/01/2015
01
001
77
06-010005
21/01/2015
01
001
78
05-010001
25/01/2015
01
001
06-010006
25/01/2015
01
001
05-010002
26/01/2015
01
05-010003
28/01/2015
01
05-010004
29/01/2015
06-010007
NUMERO
0005
0005
79
20571467292
80
0005
001
81
20571467292
001
82
20571467292
01
001
83
20571467292
29/01/2015
01
001
84
0005
05-010005
30/01/2015
01
001
85
20571467292
05-010006
30/01/2015
01
001
86
20571467292
05-010007
31/01/2015
01
001
87
20571467292
06-010008
31/01/2015
01
001
88
0002
06-010009
31/01/2015
01
001
89
06-010010
31/01/2015
01
001
90
01
001
91
0005
6
VALOR
BASE
IMPORTE TOTAL DE LA
FACTURADO
IMPONIBLE
OPERACION
APELLIDOS Y NOMBRES
DE LA
DE LA
O RAZON SOCIAL
EXPORTACIN
OPERACION
ISC
EXONERADA
INAFECTA
GRAVADA
TOTAL EXOTICS EUROPE BV
S/.
S/.
S/.
FACTURAS ANULADAS
S/.
S/.
S/.
FACTURAS ANULADAS
S/.
S/.
S/.
S/.
S/.
S/.
FACTURAS ANULADAS
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,222.75
S/.
S/.
S/.
1,535.85
S/.
S/.
S/.
1,446.50
S/.
S/.
S/.
S/.
S/.
S/.
1,012.80
S/.
S/.
S/.
1,003.80
S/.
S/.
S/.
1,125.20
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
281,925.99
141,264.38
276,782.38
133,669.73
86,544.17
FACTURAS ANULADAS
1,342.11
-
S/.
109,123.69
S/.
S/.
S/.
S/.
236,867.49
S/.
S/.
S/.
TOTAL GENERAL :
S/.
1,266,177.83
S/.
S/.
S/.
EXPORTAC.
REGISTRO DE VENTAS
1,266,177.83
NO GRAVAD.
8,689.01
IGV
8,689.01
EMBARCADAS
0.00
1,004,757.00
PAG. 1
CTLIBR14
TIPO
IGV Y/O IPM
S/.
S/.
MODIFICA
OTROS
IMPORTE
DE
TRIBUTOS
TOTAL
CAMBIO
S/.
S/.
281,925.99
###
S/.
S/.
###
S/.
S/.
###
S/.
S/.
###
S/.
S/.
###
S/.
S/.
1,342.11
###
S/.
S/.
276,782.38
###
S/.
S/.
###
S/.
S/.
###
S/.
###
S/.
###
TIPO SERIE
NUMERO
S/.
### / /
S/.
/ /
S/.
/ /
S/.
### / /
S/.
/ /
S/.
/ /
S/.
1,222.75
/ /
S/.
1,535.85
/ /
S/.
S/.
1,446.50
/ /
S/.
S/.
133,669.73
/ /
S/.
S/.
S/.
1,012.80
/ /
S/.
###
S/.
S/.
1,003.80
/ /
S/.
###
S/.
S/.
1,125.20
/ /
S/.
###
S/.
S/.
86,544.17
/ /
S/.
###
S/.
S/.
### / /
S/.
###
S/.
S/.
109,123.69
S/.
2.82
S/.
###
S/.
S/.
236,867.49
S/.
2.82
S/.
S/.
1,274,866.84
S/.
S/.
S/.
S/.
2.81
FECHA
/ /
141,264.38
S/.
PORC.IGV
2.81
2.82
2.82
2.82
/ /
NOMBRE
G. General
Jefe de Prod.
Administracion.
Empaquetador
Gerente
19250
57750
9100
1540
8085
1547
11172
REMUNERACION
SUELDO
Asignacion Familiar
8000
75
4000
2700
1500
75
16200
150
General
113050
26950
86100
19250
9800
931
242.67
Administrador
TOTAL
REMUNERACION
8075
4000
2700
1575
16350
Contador
56000
26950
29050
1540
1372
2912
ONP
204.75
204.75
TOTAL DESCUENTO
Total
COMISION
SEGURO
Renta 5ta.
Descuento
107.3975
129.20
931
1975.10
53.2
64.00
242.67
759.87
35.91
41.85
72.33
420.09
204.75
1477.5
196.5075
235.05 1245.99667 3359.80417
AFP
807.5
400
270
Neto a
APORTES
TOTAL
Pagar
ESSALUD APORTES
6099.90
726.75
726.75
3240.13
360
360
2279.91
243
243
1370.25
141.75
141.75
12990.1958
1471.5
1471.5
Fecha
Tabla 8
Nro
20287126571
EMPRESA EXPORTADORA DE PALTAS NAZAYA SAC
Jan-15
Correlativo
1
ASIENTO DE REAPERTURA
.
CENTRALIZACION DE RERGISTRO
POR LA CENTRALIZACION DE
REGISTRO DE VENTAS
10
POR LA PROVISION DE LA
DEPRECIACION MES DE ENERO
11
Ref. de la Operacin
Nro.
Correlativo
de la Operacin
N del Correlativo
Sustentativo
MOVIMIENTO
Denominacion
10
12
16
18
26
33
39
40
41
42
47
48
50
59
60
4011
65
42
20
61
92
94
95
79
40
42
12
70
62
40
41
92
95
79
75
10
6539
68
39
92
Debe
S/.
S/.
S/.
S/.
S/.
S/.
Haber
1,469,338.13
82,282.65
153,196.87
93,746.27
32,445.10
123,431.35
S/.
S/.
S/.
S/.
8,078.72
7,861.74
31,854.03
155,017.12
S/. 1,394,325.15
S/. 334,551.66
S/.
1,000.00
S/. 331,786.19
#REF!
#REF!
#REF!
S/.
447,877.59
#REF!
#REF!
60%
20%
20%
#REF!
#REF!
#REF!
#REF!
S/.
310.29
S/.
S/.
310.29
1,266,177.83
S/. 1,266,177.83
S/.
S/.
S/.
S/.
17,821.50
S/.
S/.
4,831.30
12,990.20
S/.
17,821.50
S/.
50,647.11
6,076.75
11,744.75
50,647.11
#REF!
#REF!
#REF!
#REF!
94
79
#REF!
#REF!
S/.
1.-
#REF!
1,004,757.00
COMPRA
TASA DEL IGV 18%
IGV POR LA COMPRA
SALDO A FAVOR DEL EXPORTADOR
2.-
#REF!
18%
#REF!
DETERMINACION DE LA EXPORTACION
VENTAS
MES
ENERO
VENTAS GRAVADAS
IGV
1,266,177.83 227912.009
VENTA NO GRAVADAS
8,689.01
COMPRAS
MES
ENERO
BASE IMPONIBLE
IGV
IMPORTACION
IGV. IMP.
(-)
IGV
IGV
CREDITO
DEBITO
C.I.
EXPORTACION
18% IGV
S/.
S/.
S/.
60
182,957.43
40 32,932.34
42
215889.77
31/01 Por la centralizacion del registro de
compra
16 32932.34
40
32932.34
* 100%
#REF!
ORTACION
S/. 1,004,757.00
18%
S/. 180,856.26
DO A FAVOR DEL EXPORTADOR, POR ESO SE SOLICITA LA DEVOLUCION DEL CREDITO FISCAL DE LAS COMPRAS
EXPORTACION
SFMB
IMP. RENTA
IMPUESTO RENTA
SALDO
VENTA GRAVADA
VENTA NO GRAVADA
EXPORTACION
1.50%
SFMB
ESTO POR PAGAR
(-)
.77
n del registro de
la devolucion
LAS COMPRAS