UPAO
ACTIVO
2,010
2,009
S/.
S/.
% del total
2,010
Variacin
2,009
Importe
ACTIVO CORRIENTE
Efectivo
Valores Negociables
Cuentas por cobrar comerciales
Otras cuentas por cobrar
Obras
Gastos pagados por anticipado
1,345,600
43,700
1,045,980
12,500
4,546,900
25,460
267,800
155,400
2,145,640
65,900
3,015,460
54,670
12.76%
0.41%
9.92%
0.12%
43.12%
0.24%
3.64%
2.11%
29.16%
0.90%
40.99%
0.74%
1,077,800
(111,700)
(1,099,660)
(53,400)
1,531,440
(29,210)
402.46%
-71.88%
-51.25%
-81.03%
50.79%
-53.43%
7,020,140
5,704,870
66.58%
77.54%
1,315,270
23.06%
INVERSIONES EN VALORES
Valores Negociables LP
Otras inversiones
Total Inversiones en Valores
1,020,545
32,500
1,053,045
765,450
5,460
770,910
9.68%
0.31%
9.99%
10.40%
0.07%
10.48%
255,095
27,040
282,135
33.33%
495.24%
36.60%
2,435,690
870,980
23.10%
11.84%
1,564,710
179.65%
35,490
10,500
0.34%
0.14%
24,990
238.00%
10,544,365
7,357,260
100.00%
100.00%
3,187,105
43.32%
1,715,673
1,254,609
16.27%
17.05%
461,064
36.75%
479,748
23,560
546,750
24,259
4.55%
0.22%
7.43%
0.33%
(67,002)
(699)
-12.25%
-2.88%
90,540
34,670
21,500
275,000
76,850
11,450
25,460
79,080
0.86%
0.33%
0.20%
2.61%
1.04%
0.16%
0.35%
1.07%
13,690
23,220
(3,960)
195,920
17.81%
202.79%
-15.55%
247.75%
2,640,691
2,018,458
25.04%
27.43%
622,233
30.83%
2,343,602
901,350
1,210,719
564,570
22.23%
8.55%
16.46%
7.67%
1,132,883
336,780
93.57%
59.65%
2,040,350
25,460
1,102,289
1,490,623
1,890,350
32,540
990,263
650,360
19.35%
0.24%
10.45%
14.14%
25.69%
0.44%
13.46%
8.84%
TOTAL PATRIMONIO
4,658,722
3,563,513
44.18%
48.44%
1,095,209
30.73%
10,544,365
7,357,260
100.00%
100.00%
3,187,105
43.32%
Otros Activos
TOTAL ACTIVOS
PASIVO
PASIVO CORRIENTE
Prstamos Bancarios
Cuentas por pagar comerciales
- Proveedores
- Terceros
Otras Cuentas por Pagar
- Tributos
- Remuneraciones y Participaciones
- Otras Cuentas x Pagar Diversas
Parte Corriente de Deudas a Largo Plazo
150,000
(7,080)
112,026
840,263
7.94%
-21.76%
11.31%
129.20%
UPAO
2,009
S/.
% de Ventas
2,010
2,009
Variacin
Importe
%
VENTAS NETAS
3,696,830
5,546,780
100.00%
100.00%
(1,849,950)
-33.35%
COSTO DE VENTAS
2,454,339
4,576,940
66.39%
82.52%
(2,122,601)
-46.38%
UTILIDAD BRUTA
1,242,491
969,840
33.61%
17.48%
272,651
28.11%
GASTOS DE OPERACIONES
- Gastos de Ventas
- Gastos de Administracin
Total
267,399
482,486
749,885
237,587
400,928
638,515
7.23%
13.05%
20.28%
4.28%
7.23%
11.51%
29,812
81,558
111,370
12.55%
20.34%
17.44%
UTILIDAD DE OPERACIONES
492,606
331,325
13.33%
5.97%
161,281
48.68%
125,400
354,693
(376,156)
5,243
75,641
184,821
324,590
143,565
(154,522)
1,765
85,432
400,830
3.39%
9.59%
-10.18%
0.14%
2.05%
5.00%
5.85%
2.59%
-2.79%
0.03%
1.54%
7.23%
(199,190)
211,128
(221,634)
3,478
(9,791)
(216,009)
-61.37%
147.06%
143.43%
197.05%
-11.46%
-53.89%
677,427
732,155
18.32%
13.20%
(54,728)
-7.47%
67,743
(492,605)
(424,862)
73,216
(331,324)
(258,109)
1.83%
-13.33%
-11.49%
1.32%
-5.97%
-4.65%
(5,473)
(161,281)
(166,754)
-7.47%
48.68%
64.61%
990,263
29.82%
17.85%
112,026
11.31%
1,102,289
UPAO
CVC Contratistas SAC
EVALUACION DE RATIOS FINANCIEROS
I.- INDICES DE LIQUIDEZ
1.- LIQUIDEZ
2.- PRUEBA ACIDA
Activo Corriente
Pasivo Corriente
Activo Cte. - Existencias - Gtos Dif.
Pasivo Corriente
2,010
2,009
2.6584
2.8264
0.9269
1.3053
Costo de Ventas
Existencias
0.5398
1.5178
Existencias
Capital de Trabajo
1.0382
0.8180
0.2388
0.5820
442.7804
195.7110
Ventas Netas
Activo Fijo Neto
1.5178
6.3684
Ventas Netas
Activo Total
0.3506
0.7539
Costo de ventas
Ventas netas
66.39%
82.52%
Gastos Operacionales
Ventas netas
20.28%
11.51%
Gastos financieros
Gastos totales
0.3341
0.1948
Gastos financieros
Ventas netas
10.18%
2.79%
Ventas netas
Cuentas por cobrar
3.5343
2.5851
101.8583
139.2574
73.8247
44.9128
Pasivo Total
Patrimonio
1.2634
1.0646
0.5031
0.3398
Pasivo Total
Activo Total
0.5582
0.5156
0.9622
1.3901
Utilidad Neta
Patrimonio
23.66%
27.79%
Utilidad Neta
Ventas Netas
29.82%
17.85%
18.32%
13.20%
33.61%
17.48%