2010
2011
41080.23
2606.53
28516.83
820
9136.87
124599.67
163786.39
5930.52
4894.91
-50012.15
165,679.90
24.795
1.573
17.212
0.495
5.515
75.205
98.857
3.580
2.954
-30.186
100.00 $
55056.36
1884.81
46770.37
991.6
5409.58
110042.24
165997.12
7354.55
4894.91
-68204.34
165,098.60
%
33.35
1.14
28.33
0.60
3.28
66.65
100.54
4.45
2.96
-41.31
100.00
46.75
21.81
5.05
1.53
0.36
3.21
14.62
0.19
53.25
53.25
100.00 $
67810.56
43056.41
8272.54
2272.26
886.94
6648.41
6674
48.00
30.48
5.86
1.61
0.63
4.71
4.72
67598.78
31530.46
7298.56
2205.82
517.31
4638.65
21138.92
269.06
77000
77000
144,598.78
73467.30
73467.30
141,277.86
52.00
52.00
100.00
23820.74
1000
724.5
19356.62
2739.62
165,098.60
100.00
4.20
3.04
81.26
11.50
21081.12
100
1000 4.743581
724.5 3.4367244
12765.66 60.554942
6590.96 31.264753
165,679.90
$
ANALISIS HORIZONTAL
ESTADO DE RESULTADOS
2012
103790.07
1410.76
56161.11
40791.5
5426.7
74601.41
132483.24
8699.55
4894.91
-71476.29
178,391.48
%
58.18
0.79
31.48
22.87
3.04
41.82
74.27
4.88
2.74
-40.07
100.00
87192.41
23371.35
13810.33
1887.12
779.52
6002.29
11014.89
30326.91
63447.73
63447.73
150,640.14
57.88
15.51
9.17
1.25
0.52
3.98
7.31
20.13
42.12
42.12
100.00
100.00
3.60
2.61
79.62
14.16
27751.34
1000
724.5
22096.24
3930.60
178,391.48
2010
INGRESOS
Ventas
245787.25
245787.25
GASTOS OPERACIONALES
Sueldos y Salarios
Beneficios Sociales
Suministros y Materiales
Servicios Bsicos
Honorarios Profesionales
Mantenimiento y Reparaciones
Papelera y tiles de Oficina
Impuestos y Contribuciones
Fletes y Transporte
Depreciacin de Activos
Arriendo Inmuebles
Deterioro de Activos
Seguros Generales
Gastos de Gestin
Otros Gastos
221996.90
29973.33
8629.82
133828.46
4345.82
1612.10
5487.08
3494.25
653.63
5959.13
15386.23
3430.00
0.00
3907.86
4184.33
1104.86
GASTOS NO OPERACIONALES
Gastos Financieros
Otros Gastos
13451.58
13451.58
25151.57
ANALISIS HORIZONTAL
ESTADO DE RESULTADOS
%
2011
2012
100.00
100.00
289648.35
289648.35
100.00
100.00
325651.22
325651.22
100.00
100.00
90.32
12.19
3.51
54.45
1.77
0.66
2.23
1.42
0.27
2.42
6.26
1.40
0.00
1.59
1.70
0.45
274927.02
41004.3
13617.19
124051.51
4604.94
2382.94
47054.97
5624.24
1135.38
1535.46
18192.19
4400
0
4226.71
6598.39
498.8
94.92
14.16
4.70
42.83
1.59
0.82
16.25
1.94
0.39
0.53
6.28
1.52
0.00
1.46
2.28
0.17
306842.94
39251.29
11803.97
149311.94
4605.38
1916.4
43493.79
3030.91
3836.58
1732.31
18756.44
0
18825.26
3048.16
6439.02
791.49
94.22
12.05
3.62
45.85
1.41
0.59
13.36
0.93
1.18
0.53
5.76
0.00
5.78
0.94
1.98
0.24
5.47
5.47
8659.45
8659.45
0
2.99
2.99
0.00
11638.93
10936.56
702.37
3.57
3.36
0.22
4.21
45962.04
2.09
38713.96
2.20
ACTIVOS
2010
CORRIENTES
41080.23
VARIACION
ABSOLUTA
2011
55056.36
VARIACION
RELATIVA
13976.13
16.45
2606.53
1884.81
-721.72
-27.69
28516.83
46770.37
18253.54
64.01
820
991.6
171.6
20.93
9136.87
5409.58
-3727.29
-40.79
124599.67
110042.24
-14557.43
61.74
Maquinaria y Equipo
163786.39
165997.12
2210.73
1.35
5930.52
7354.55
1424.03
24.01
Pagos Anticipados
Equipos de Computacin
Muebles y Enseres
(-) Depreciacin Acumulada
TOTAL ACTIVO:
4894.91
4894.91
0.00
-50012.15
-68204.34
-18192.19
36.38
(581.30)
78.19
165,679.90
165,098.60
PASIVOS
CORRIENTE
67598.78
67810.56
211.78
0.31
Proveedores
31530.46
43056.41
11525.95
36.55
Obligaciones Financieras
7298.56
8272.54
973.98
13.34
2205.82
2272.26
66.44
3.01
517.31
886.94
369.63
71.45
4638.65
6648.41
2009.76
43.33
21138.92
6674
-14464.92
-68.43
-269.06
-100.00
269.06
NO CORRIENTE
77000
73467.30
-3532.70
-4.59
77000
73467.30
-3532.70
-4.59
(3,320.92)
-4.27
TOTAL PASIVO:
PATRIMONIO
Capital Social
Reserva Legal
Utilidades no Distribuidas
Utilidad Neta del Ejercicio
TOTAL PASIVO Y PATRIMONIO
144,598.78
21081.12
23820.74
2739.62
13.00
1000
1000
0.00
724.5
724.5
0.00
12765.66
19356.62
6590.96
51.63
-3851.34
-58.43
(581.30)
8.72
6590.96
$
141,277.86
165,679.90
2739.62
$
165,098.60
A
ANCIERA
L
2011
55056.36
103790.07
VARIACION
RELATIVA
48733.71
4008.95
1884.81
1410.76
-474.05
-25.15
46770.37
56161.11
9390.74
20.08
991.6
40791.5
39799.90
4013.71
5409.58
5426.7
17.12
0.32
110042.24
74601.41
-35440.83
2.90
165997.12
132483.24
-33513.88
-20.19
7354.55
8699.55
1345.00
18.29
4894.91
4894.91
0.00
0.00
-68204.34
-71476.29
-3271.95
4.80
13292.88
4011.84
165,098.60
178,391.48
67810.56
87192.41
19381.85
47.49
43056.41
23371.35
-19685.06
-45.72
8272.54
13810.33
5537.79
66.94
2272.26
1887.12
-385.14
-16.95
886.94
779.52
-107.42
-12.11
6648.41
6002.29
-646.12
-9.72
6674
11014.89
4340.89
65.04
30326.91
30326.91
0.00
73467.30
63447.73
-10019.57
-13.64
73467.30
63447.73
-10019.57
-13.64
9362.28
33.85
141,277.86
150,640.14
23820.74
27751.34
3930.60
16.50
1000
1000
0.00
0.00
724.5
724.5
0.00
0.00
19356.62
22096.24
2739.62
14.15
1190.98
43.47
13292.88
50.35
2739.62
$
VARIACION
ABSOLUTA
2012
165,098.60
3930.60
$
178,391.48
Variacion Absoluta=
Variacion Relativa=
Variacion Relativa=
ANALISIS HO
ESTADO DE R
2010
INGRESOS
Ventas
245787.25
245787.25
P2-P1
GASTOS OPERACIONALES
((P2/P1)-1)*100
Sueldos y Salarios
Beneficios Sociales
Variacion Absoluta
Ao Base
Suministros y Materiales
221996.90
29973.33
8629.82
133828.46
Servicios Bsicos
4345.82
Honorarios Profesionales
1612.10
Mantenimiento y Reparaciones
5487.08
3494.25
Impuestos y Contribuciones
653.63
Fletes y Transporte
Depreciacin de Activos
5959.13
15386.23
Arriendo Inmuebles
3430.00
Deterioro de Activos
0.00
Seguros Generales
3907.86
Gastos de Gestin
4184.33
Otros Gastos
GASTOS NO OPERACIONALES
Gastos Financieros
1104.86
13451.58
13451.58
Otros Gastos
Utilidad Neta del Ejercicio
10338.77
ANALISIS HORIZONTAL
ESTADO DE RESULTADOS
VARIACION
ABSOLUTA
VARIACION
ABSOLUTA
289648.35
43861.1
VARIACION
RELATIVA
17.85
289648.35
43861.1
17.85
289648.35
325651.22
36002.87
12.43
274927.02
52930.12
1016.57
274927.02
306842.94
31915.92
111.74
41004.3
11030.97
36.80
41004.3
39251.29
-1753.01
-4.28
2011
2011
2012
289648.35
325651.22
VARIACION
RELATIVA
36002.87
12.43
13617.19
4987.37
57.79
13617.19
11803.97
-1813.22
-13.32
124051.51
-9776.95
-7.31
124051.51
149311.94
25260.43
20.36
4604.94
259.12
5.96
4604.94
4605.38
0.44
0.01
2382.94
770.84
47.82
2382.94
1916.4
-466.54
-19.58
47054.97
41567.89
757.56
47054.97
43493.79
-3561.18
-7.57
5624.24
2129.99
60.96
5624.24
3030.91
-2593.33
-46.11
1135.38
481.75
73.70
1135.38
3836.58
2701.2
237.91
1535.46
-4423.67
-74.23
1535.46
1732.31
196.85
12.82
18192.19
2805.96
18.24
18192.19
18756.44
564.25
3.10
4400
970
28.28
4400
-4400
-100.00
0.00
18825.26
18825.26
0.00
4226.71
318.85
8.16
4226.71
3048.16
-1178.55
-27.88
6598.39
2414.06
57.69
6598.39
6439.02
-159.37
-2.42
498.8
-606.06
-54.85
498.8
791.49
292.69
58.68
8659.45
-4792.13
-35.63
8659.45
11638.93
2979.48
-98.74
8659.45
-4792.13
-35.63
8659.45
10936.56
2277.11
-98.74
702.37
702.37
6061.88
-4276.89
6061.88
7169.35
1107.47
-963.10
-0.57
Variacion Relativa=
1000
Variacion Absoluta
Ao Base
LIQUIDEZ
LIQUIDEZ CORRIENTE =
ACTIVO CORRIENTE
PASIVO CORRIENTE
41080.23
=
67598.78
55056.36
=
67810.56
103790.07
=
87192.41
ENDEUDAMIENTO
ENDEUDAMIENTO DEL ACTIVO =
PASIVO TOTAL
ACTIVO TOTAL
144598.78
165679.9
ENDEUDAMIENTO PATRIMONIAL =
PASIVO TOTAL
PATRIMONIO
144598.78
21081.12
PATRIMONIO
ACTIVO FIJO NETO
21081.12
124599.67
APALANCAMIENTO =
ACTIVO TOTAL
PATRIMONIO
165679.9
21081.12
PASIVO CORRIENTE
PASIVO TOTAL CON
TERCEROS
67598.78
MARGEN NETO =
UTILIDAD NETA
VENTAS NETAS
25151.57
245787.25
UTILIDAD NETA
PATRIMONIO
25151.57
21081.12
98138.92
RENTABILIDAD
SISTEMA DUPONT=
6181935223
40722007001
0.61
Ao 1
0.81
Ao 2
1.19
Ao 3
0.87
Ao 1
6.86
Ao 1
0.17
Ao 1
7.86
Ao 1
0.69
Ao 1
0.86
5.93
0.22
6.93
Ao 2
0.84
Ao 2
5.43
Ao 2
0.37
Ao 2
6.43
Ao 2
Ao 1
1.19
Ao 1
0.15
Ao 1
Ao 3
Ao 3
Ao 3
Ao 3
0.85
0.10
Ao 3
2.11
0.16
1.93
0.28
Ao 2
Ao 2
Ao 2
0.12
1.40
0.22
Ao 3
Ao 3
Ao 3