Professional Documents
Culture Documents
S/.
S/.
S/.
S/.
S/.
S/.
5,602.00
44,369.00
4,773.00
21,958.00
7,058.00
83,760.00
4.44%
35.18%
3.78%
17.41%
5.60%
66.41%
S/.
S/.
S/.
S/.
S/.
S/.
1,128.00
57,099.00
2,997.00
28,235.00
9,183.00
98,642.00
0.77%
38.82%
2.04%
19.20%
6.24%
67.06%
S/.
S/.
S/.
S/.
S/.
S/.
4,474.00
-12,730.00
1,776.00
-6,277.00
-2,125.00
-14,882.00
396.63%
-22.29%
59.26%
-22.23%
-23.14%
-15.09%
S/.
700.00
S/.
60,074.00
S/.
4,418.00
S/.
28,336.00
S/.
9,409.00
S/. 102,937.00
0.43%
36.86%
2.71%
17.39%
5.77%
63.16%
S/.
4,902.00
S/. -15,705.00
S/.
355.00
S/. -6,378.00
S/. -2,351.00
S/. -19,177.00
700.29%
-26.14%
8.04%
-22.51%
-24.99%
-18.63%
ACTIVO NO CORRIENTE
Inversiones Permanentes
Inmuebles, maquinaria. y equipo
(Neto de deprec. acumulada)
Activo Fijo Neto
Intangibles
Impuesto A la Renta
Total Activo No Corriente
S/.
S/.
S/.
S/.
S/.
S/.
S/.
96.00
85,618.00
47,090.00
38,528.00
57.00
3,686.00
42,367.00
0.08%
67.88%
37.34%
30.55%
0.05%
2.92%
33.59%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
6,793.00
81,354.00
43,720.00
37,634.00
74.00
3,949.00
48,450.00
4.62%
55.31%
29.72%
25.59%
0.05%
2.68%
32.94%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-6,697.00
4,264.00
3,370.00
894.00
-17.00
-263.00
-6,083.00
-98.59%
5.24%
7.71%
2.38%
-22.97%
-6.66%
-12.56%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
11.32%
49.08%
25.77%
23.31%
0.06%
2.16%
36.84%
S/. -18,348.00
S/.
5,642.00
S/.
5,096.00
S/.
546.00
S/.
-33.00
S/.
173.00
S/. -17,662.00
-99.48%
7.05%
12.14%
1.44%
-36.67%
4.92%
-29.42%
TOTAL ACTIVO
-20,965.00
-22.61%
18,444.00
79,976.00
41,994.00
37,982.00
90.00
3,513.00
60,029.00
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
Sobregiros Bancarios
Cuentas por pagar comerciales
Otras cuentas por pagar
Parte cte deuda L/P
Total Pasivo Corriente
S/.
S/.
S/.
S/.
S/.
51,212.00
2,089.00
2,105.00
55,406.00
40.60% S/.
1.66% S/.
1.67% S/.
S/.
43.93% S/.
51,883.00
3,025.00
3,193.00
58,101.00
35.27% S/.
2.06% S/.
2.17% S/.
S/.
39.50% S/.
-671.00
-936.00
-1,088.00
-2,695.00
PASIVO NO CORRIENTE
Deudas a Largo Plazo
Ingresos Diferidos
Total Pasivo No Corriente
S/.
S/.
S/.
10,899.00
2,341.00
13,240.00
8.64% S/.
1.86% S/.
10.50% S/.
28,101.00
3,844.00
31,945.00
19.10% S/.
2.61% S/.
21.72% S/.
TOTAL PASIVO
S/.
68,646.00
54.43% S/.
90,046.00
PATRIMONIO NETO
Capital
Capital Adicional
Acciones de Inversion
Reservas legales
Resultados Acumulados
S/.
S/.
S/.
S/.
S/.
48,573.00
3,733.00
786.00
4,389.00
38.51% S/.
S/.
2.96% S/.
0.62% S/.
3.48% S/.
TOTAL PATRIMONIO
S/.
57,481.00
45.57% S/.
-1.29%
-30.94%
-34.07%
0.00%
-4.64%
S/.
S/.
S/.
S/.
S/.
45,605.00
6,149.00
2,838.00
76.00
54,668.00
27.98%
3.77%
1.74%
0.05%
33.55%
5,607.00
-4,060.00
-733.00
-76.00
738.00
12.29%
-66.03%
-25.83%
-100.00%
1.35%
-17,202.00
-1,503.00
-18,705.00
-61.21% S/.
-39.10% S/.
-58.55% S/.
46,102.00
8,065.00
54,167.00
-76.36%
-70.97%
-75.56%
61.22% S/.
-21,400.00
-36.93%
48,573.00
3,733.00
606.00
4,134.00
33.02% S/.
S/.
2.54%
0.41% S/.
2.81% S/.
0.00
180.00
255.00
57,046.00
38.78% S/.
435.00
-20,965.00
0.00%
0.00%
0.00%
29.70%
6.17%
S/.
48,573.00
S/.
S/.
S/.
3,733.00
68.00
1,757.00
0.76% S/.
54,131.00
29.81%
0.00%
2.29%
0.04%
1.08%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
718.00
2,632.00
0.00%
0.00%
0.00%
1055.88%
149.80%
33.22% S/.
3,350.00
6.19%
-22.61%
2013
VENTAS NETAS
GASTOS DE ADMINISTRACION
GASTOS DE VENTAS
S/.
S/.
-3,015.00
-6,416.00
-2.84%
-6.05%
S/.
S/.
-3,444.00
-9,353.00
-2.31%
-6.28%
S/.
S/.
UTILIDAD DE LA OPERACIN
S/.
12,919.00
12.19%
S/.
23,713.00
15.92%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
565.00
-11,175.00
3,110.00
-12,858.00
S/.
1,176.00 1.11%
-7,748.00 -7.31%
7,781.00 7.34%
-13,341.00 -12.58%
0.00%
S/.
S/.
S/.
S/.
787.00
-95.00
-257.00
-0.09%
-0.24%
S/.
435.00
S/.
435.00
INTERES MINORITARIO
S/.
COSTO DE VENTAS
2011
S/.
95,172.00
25.60%
S/.
S/.
95,172.00
-78,664.00
38.78%
S/.
-429.00
-2,937.00
12.46%
31.40%
S/.
10,794.00
45.52%
0.38%
-7.50%
2.09%
-8.63%
S/.
S/.
S/.
S/.
-439.00
-0.29%
S/.
S/.
S/.
S/.
2,916.00
-302.00
-817.00
1.96%
-0.20%
-0.55%
S/.
S/.
S/.
2,129.00
-207.00
-560.00
73.01%
68.54%
68.54%
S/.
0.41%
S/.
1,797.00
1.21%
S/.
-1,362.00
-75.79%
S/.
S/.
1,797.00
1.21%
0.00%
S/.
-1,362.00
-75.79%
0.00%
S/.
0.41%
0.00%
435.00
0.41%
S/.
1.21%
S/.
S/.
1,797.00
S/.
28.83%
ANAL. TEND.
HORIZONTAL
VAR S/
VAR %
-56.52%
-82.65%
S/.
16,508.00
17.35%
S/.
S/.
-638.00
-2,853.00
-0.67%
-3.00%
S/.
S/.
S/.
13,017.00
13.68%
2,806.00 -439.81%
6,500.00 -227.83%
S/. -10,696.00 -82.17%
289.00
-4,099.00
1,939.00
-3,326.00
0.30%
-4.31%
2.04%
-3.49%
S/.
S/.
S/.
S/.
-2,444.00
-2.57%
S/.
5,377.00
5.65%
0.00%
0.00%
S/.
S/.
S/.
2,461.00
302.00
817.00
45.77%
0.00%
0.00%
5,377.00
5.65%
S/.
3,580.00
66.58%
5,377.00
5.65%
0.00%
S/.
3,580.00
66.58%
0.00%
5.65%
S/.
S/.
S/.
5,377.00
S/.
33,785.00
-56.52%
-42.95%
-276.00 -95.50%
7,076.00 -172.63%
-1,171.00 -60.39%
9,532.00 -286.59%
-2,005.00 82.04%
3,580.00
66.58%
ACTIVO CORRIENTE
PASIVO CORRIENTE
= VECES
LIQUIDEZ GENERAL =
PRUEBA ACIDA =
= VECES
S/. 22,713.45
S/. 1,798.00
S/.
6.01
S/.
3,482.00
A diferencia de la razn anterior, esta excluye los inventarios por ser considerada la parte
CAJA BANCOS
PASIVO CORRIENTE
=%
PRUEBA DEFENSIVA =
= UM
= DIAS
= DIAS
= VECES
= DIAS
S/.
14,543.00
+
2
S/.
S/.
Rotacin anual =
3,510.00
* 360
69
47,401.00
360
69
5.2
Esto quiere decir que la empresa convierte en efectivo sus cuentas por cobrar en
2b) Rotacin de los Inventarios
Perodo de inmovilizacin de inventarios:
ROTACION DE INVENTARIOS =
DIAS
S/.
1,798.00
+
2
S/.
S/.
Rotacin anual =
1,485.00
* 360
24
25,016.00
360
24
15
Esto quiere decir que los inventarios van al mercado cada 24 das, lo que demuestra una baja rotacin de
3b) Perodo promedio de pago a proveedores
Perodo de pagos o rotacin anual:
PERIODO PAGO A PROV. =
785.00
+
2
S/.
1,254.00
= DIAS
* 360
460
460
S/.
798.00
Rotacin anual =
360
460
Los resultados de este ratio lo debemos interpretar de forma opuesta a los de cuentas por cobrar
4b) Rotacin de caja y bancos
ROTACION DE CAJA Y BANCOS = CAJA Y BANCOS X 360
VENTAS
Para AQUATIC FICH CENTER en el 2013, tenemos:
ROTACION DE CAJA Y BANCOS = S/.
14,543.00
X
##########
= DIAS
360
110
Interpretando el ratio, diremos que contamos con liquidez para cubrir 110 das de venta
5b) Rotacin de Activos Totales
ROTACION DE ACT. TOTALES =
VENTAS
ACTIVOS TOTALES
= VECES
S/.
S/.
47,401.00
57,675.45
0.82
Es decir que nuestra empresa est colocando entre sus clientes 0.78 veces el valor de la inversin
6b) Rotacin del Activo Fijo
ROTACION DE ACTIVO FIJO =
VENTAS
ACTIVO FIJO
= VECES
S/.
S/.
47,401.00
34,962.00
1.36
Es decir, estamos colocando en el mercado 1.31 veces el valor de lo invertido en activo fijo.
PASIVO TOTAL
PATRIMONIO
=%
S/.
S/.
30,638.00
27,037.45
1.13
Esto quiere decir, que por cada UM aportada por el dueo(s), hay UM 1.53
2c) Endeudamiento
RAZON DE ENDEUDAMIENTO =
PASIVO TOTAL
ACTIVO TOTAL
S/.
S/.
30,638.00
57,675.45
0.53
Es decir que en nuestra empresa analizada para el 2013, el 61% de los activos totales es
3c) Cobertura de gastos financieros
COBERTURA DE GG. FF =
=VECES
S/.
S/.
6,192.45
203.24
30.47
Este resultado nos permite conocer la facilidad que tiene la empresa para atender
UM 1.53
UTILIDAD NETA
CAPITAL O PATRIMONIO
=%
S/.
S/.
4,192.45
22,845.00
18%
Esto significa que por cada UM que el dueo mantiene en el 2013 genera un rendimiento del
2d) Rendimiento sobre la inversin
RENDIMIENTO SOBRE LA INVERSION =
UTILIDAD NETA
ACTIVO TOTAL
=%
S/.
S/.
4,192.45
57,675.45
7%
Quiere decir, que cada UM invertido en el 2013 en los activos produjo ese ao un rendimiento
3d) Utilidad activo
UTILIDAD DEL ACTIVO =
=%
S/.
S/.
5,989.21
57,675.45
10%
Nos est indicando que la empresa genera una utilidad de 10% por cada UM invertido en
=%
S/.
S/.
5,989.21
47,401.00
13%
Es decir que por cada UM vendida hemos obtenido como utilidad el 13% en el 2013.
5d) Utilidad por accin
UTILIDAD POR ACCION =
UTILIDAD NETA
NUMERO DE ACCIONES COMUNES
=%
S/. 4,192.45
S/. 22,845.00
0.18
Este ratio nos est indicando que la utilidad por cada accin comn fue de UM 0.21.
6d) Margen bruto y neto de utilidad
MARGEN DE UTILIDAD BRUTA =
=%
25,016.00
47,401.00
47%
Indica las ganancias en relacin con las ventas, deducido los costos de produccin de los bienes