Professional Documents
Culture Documents
:
:
:
:
:
:
:
:
1.60
1.2
30 La mayora no tiene ventas a grandes empresas.
0.8
70%
56
10%
20%
BALANCE
Sunat
2007
GENERAL
Caja-Bancos
Sunat
2008
%
A junio 08/
%
a junio 07
40,000
0.21%
98,000
0.45%
145.00%
1,200,400
6.19%
2,150,000
9.88%
79.11%
250,000
1.29%
300,000
1.38%
20.00%
38,000
0.20%
5,000
0.02%
-86.84%
1,528,400
7.89%
2,553,000
11.74%
67.04%
17,000,000
87.73%
19,000,000
87.34%
11.76%
Depreciacin
-650,000
-3.35%
-800,000
-3.68%
23.08%
Otros A.N.C.
1,500,000
7.74%
1,000,000
4.60%
-33.33%
Activo No Corriente
17,850,000
92.11%
19,200,000
88.26%
7.56%
TOTAL ACTIVO
12.25%
Clientes
Inventarios
Valores Negociables
Activo Corriente
Activo Fijo
Sobr/Prest Bcos
11,000
0.06%
45,000
0.21%
309.09%
Proveedores
800,000
4.13%
900,000
4.14%
12.50%
220,000
1.14%
3,000
0.01%
-98.64%
Pasivo Corriente
1,031,000
5.32%
948,000
4.36%
-8.05%
Bancos LP
9,000,000
46.44%
11,000,000
50.57%
22.22%
Proveedores LP
3,050,800
15.74%
800,000
3.68%
-73.78%
Total Pasivo LP
12,050,800
62.19%
11,800,000
54.25%
-2.08%
TOTAL PASIVO
13,081,800
67.51%
12,748,000
58.60%
-2.55%
Capital Social
4,500,000
23.22%
5,649,900
25.97%
25.55%
Resultados
1,796,600
9.27%
3,355,100
15.42%
86.75%
6,296,600
32.49%
9,005,000
41.40%
43.01%
12.25%
TOTAL PATRIM
TOTAL PAS+PAT
ESTADO DE
RESULTADOS
A junio 08/
a junio 07
Ventas Netas
10.00%
Costo Vtas
-7,480,000 -71.24%
15.81%
Utilidad Bruta
Gastos Administrativos
Utilidad Operativa
Gastos Financieros
-8,662,500 -75.00%
3,020,000
28.76%
2,887,500
25.00%
-4.39%
-520,000
-4.95%
-530,000
-4.59%
1.92%
2,500,000
23.81%
2,357,500
20.41%
-5.70%
-1,280,000 -12.19%
-980,000
-8.48%
-23.44%
Ingresos Financieros
500,000
4.76%
240,000
2.08%
-52.00%
Otros Ingres/Gastos
85,000
0.81%
-50,000
-0.43%
-158.82%
1,805,000
17.19%
1,567,500
13.57%
-13.16%
R.E.I.
-200,000
-1.90%
145,000
1.26%
-172.50%
Impuestos
-120,000
-1.14%
-140,000
-1.21%
16.67%
-15,500
-0.15%
-14,000
-0.12%
-9.68%
1,469,500
14.00%
1,558,500
13.49%
6.06%
Particip. Utilidades
UTILIDAD NETA
Observaciones:
Inventarios a Dic 2,006:
Compras (todas son al crdito)
240,000
7,490,000
en 2,006
8,712,500 en 2,008