Professional Documents
Culture Documents
A
LOCALIDAD:.....................................
Colombia
NEGOCIO:.......................................
Combustible
AUDITOR........................................
A.R
OPINION.........................................
A C T I V O S
Terrenos 0 0.00
Edificios 0 0.00
Equipo & Maquinaria 287,101,888 10.23
Muebles y Enseres de Oficina 0 0.00
Construccion en Proceso 0 0.00
Mejora Propiedades Arrendadas 0 0.00
Revaluacion Activos Fijos 0 0.00
Activos Fijos Bruto 287,101,888 10.23
Depreciacion Acumulada 0 0.00
-------------------------------------------- --------------------------- ------------------------- ----------------
ACTIVO FIJO NETO 287,101,888 10.23
-------------------------------------------- --------------------------- ------------------------- ----------------
PATRIMONIO
Acciones Comunes 727,854,829
Acciones Preferidas 0
Capital Adicional Pagado 191,915,420
Ganancia de Capital 116,634,506
Reserva Legal 189,879,954
Revaluacion de Reserva 45,434,415
Otras Reservas 142,337,902
Resultados Acumulados 10,351,621
Aumento del Capital Contable 215,748,800
Acciones en Tesoreria
-------------------------------------------- --------------------------- ------------------------- ----------------
TOTAL PATRIMONIO CONTABLE 1,640,157,447
-------------------------------------------- --------------------------- ------------------------- ----------------
TOTAL PASIVO & PATRIMONIO 2,807,188,722
=================== =========== ========== =======
|::
-------------------------------------------- --------------------------- ------------------------- ----------------
ESTADO DE RESULTADOS 31-12-2010 %
-------------------------------------------- --------------------------- ------------------------- ----------------
VENTAS NETAS 7,033,718,617 100.00
-------------------------------------------- --------------------------- ------------------------- ----------------
COSTOS DE VENTAS 6,495,109,460 92.34
Inventario Inicial 0 0.00
Compras 0.00
Inventario Final 0 0.00
-------------------------------------------- --------------------------- ------------------------- ----------------
GANANCIA BRUTA 538,609,157 7.66
-------------------------------------------- --------------------------- ------------------------- ----------------
Gastos Generales y Adiministrativos 91,844,652 1.31
Gastos de Ventas 187,226,609 2.66
Depreciacion 0 0.00
Amortizacion 0 0.00
Otros 0 0.00
GANANCIA NETA OPERATIVA 259,537,896 3.69
-------------------------------------------- --------------------------- ------------------------- ----------------
Ingresos por Intereses 16,927,167 0.24
Otros Ingresos 98,549,368 1.40
Gastos Financieros 84,549,550 1.20
Provision para Cuentas Dudosas 0 0.00
Otras Provisiones 0 0.00
Otros Gastos 11,329,922 0.16
GANANCIA ANTES PARTIDAS EXTRAORDINARIA 279,134,959 3.97
-------------------------------------------- --------------------------- ------------------------- ----------------
Ganancia (Perdida) Venta Activos Fijos 0 0.00
Ganancia (Perdida) Ventas Inversiones 0 0.00
Ganancia (Perdida) Inversiones 0 0.00
Ajustes de Ganancias Retenidas 0 0.00
GANANCIA ANTES IMPUESTOS 279,134,959 3.97
-------------------------------------------- --------------------------- ------------------------- ----------------
Provision para Impuestos S/la Renta 21,893,731 0.31
Impuestos Diferidos 41,492,428 0.59
GANANCIA DESPUES IMPUESTOS 215,748,800 3.07
-------------------------------------------- --------------------------- ------------------------- ----------------
Dividendos en Efectivo 0
Dividendos en Acciones 0
Reserva Legal 0
Acciones en Tesoreria 0
Venta de Acciones 0
Ajustes de Años Anteriores 0
Revaluaciones y Otras Reservas 0
-------------------------------------------- --------------------------- ------------------------- ----------------
AUMENTO CAPITAL CONTABLE 215,748,800
=================== =========== ========== =======
PRUEBA CERO (0) 0.00
|::
RAZONES FINANCIERAS
INDICADORES DE SOLIDEZ
INDICADORES DE OPERACION
Ganancia Operacional
+ Depreciacion
+ Amortizacion
CAMBIO EN EL EFECTIVO
-------------------------------------------- --------------------------- -------------------------
PARTIDAS NO REGISTRADAS***
-------------------------------------------- --------------------------- -------------------------
CAMBIO NETO EN EL EFECTIVO
=================== =========== ==========
|::
CAPACIDAD DE PAGO
SUB-TOTAL 1,081,304,555
SOBREGIROS 0
PRESTAMOS CORRIENTES 163,415,971
50 % LINEAS DE CREDITO 0
PORCION CORRIENTE D. L. P. 0
GASTOS FINANCIEROS 84,549,550
-------------------------------------------- --------------------------- -------------------------
TOTAL COMPROMISOS BANCARIOS 247,965,521
-------------------------------------------- --------------------------- -------------------------
SUPERAVIT (DEFICIT)
EN LA CAPACIDAD DE PAGO 833,339,034
SUPERAVIT (DEFICIT)
EN LA CAPACIDAD DE PAGO [%] 336.07
PAGOS POR NUEVA SOLICITUD 0
-------------------------
SUPERAVIT (DEFICIT) PROYECTADO
EN LA CAPACIDAD DE PAGO 833,339,034
==========
SUPERAVIT (DEFICIT) PROYECTADO
EN LA CAPACIDAD DE PAGO [%] 336.07
==========
|::
CAPACIDAD DE PAGO
SOBREGIROS 0
PRESTAMOS CORRIENTES 163,415,971
50 % LINEAS DE CREDITO 0
PORCION CORRIENTE D. L. P. 0
GASTOS FINANCIEROS 84,549,550
-------------------------------------------- --------------------------- -------------------------
TOTAL COMPROMISOS BANCARIOS 247,965,521
-------------------------------------------- --------------------------- -------------------------
SUPERAVIT (DEFICIT)
EN LA CAPACIDAD DE PAGO 11,572,375
SUPERAVIT (DEFICIT)
EN LA CAPACIDAD DE PAGO [%] 4.67
0 0.00 0 0.00
0 0.00 0 0.00
324,390,623 10.59 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
324,390,623 10.59 0 0.00
0 0.00 0 0.00
------------------------- ---------------- ------------------------- ----------------
324,390,623 10.59 0 0.00
------------------------- ---------------- ------------------------- ----------------
0 0.00 0 0.00
0 0.00 0 0.00
204,444,532 14.49 0 0.00
10,731,118 0.76 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
279,644,167 19.82 0 0.00
0 0.00 0 0.00
49,827,624 3.53 0 0.00
329,471,791 23.35 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
146,547,180 10.39 0 0.00
0 0.00 0 0.00
23,599,222 1.67 0 0.00
31,596,943 2.24 0 0.00
------------------------- ---------------- ------------------------- ----------------
746,390,786 52.90 0 0.00
------------------------- ---------------- ------------------------- ----------------
0 0.00 0 0.00
0 0.00 0 0.00
1,467,162 0.10 0 0.00
578,451,001 41.00 0 0.00
84,585,968 6.00 0 0.00
------------------------- ---------------- ------------------------- ----------------
664,504,131 47.10 0 0.00
------------------------- ---------------- ------------------------- ----------------
1,410,894,917 100.00 0 0.00
========== ======= ========== =======
727,854,829 0
0 0
191,915,420 0
94,810,868 0
185,358,826 0
28,998,447 0
137,954,031 0
112,484,290 0
171,485,222 0
0 0
------------------------- ---------------- ------------------------- ----------------
1,650,861,933 0
------------------------- ---------------- ------------------------- ----------------
3,061,756,850 0
========== ======= ========== =======
------------------------- ---------------- ------------------------- ----------------
31-12-2011 % 31-12-2012 %
------------------------- ---------------- ------------------------- ----------------
8,693,347,346 100.00 0 100.00
------------------------- ---------------- ------------------------- ----------------
8,112,702,467 93.32 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
------------------------- ---------------- ------------------------- ----------------
580,644,879 6.68 0 0.00
------------------------- ---------------- ------------------------- ----------------
98,229,729 1.13 0 0.00
218,757,113 2.52 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
263,658,037 3.03 0 0.00
------------------------- ---------------- ------------------------- ----------------
38,751,737 0.45 0 0.00
81,516,326 0.94 0 0.00
103,876,612 1.19 0 0.00
0 0.00 0 0.00
0.00 0 0.00
43,180,913 0.50 0 0.00
236,868,575 2.72 0 0.00
------------------------- ---------------- ------------------------- ----------------
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
236,868,575 2.72 0 0.00
------------------------- ---------------- ------------------------- ----------------
52,458,231 0.60 0 0.00
12,925,122 0.15 0 0.00
171,485,222 1.97 0 0.00
------------------------- ---------------- ------------------------- ----------------
0 0
0 0
0 0
0 0
0 0
0 0
0 0
------------------------- ---------------- ------------------------- ----------------
171,485,222 0
========== ======= ========== =======
0.00 0.00
31-12-2011 31-12-2012
513,060,470 0
1.69 #DIV/0!
0.10 #DIV/0!
1.17 #DIV/0!
0.89 #DIV/0!
252712774 0
1.85 #DIV/0!
0.07 #DIV/0!
0.11 #DIV/0!
0.07 #DIV/0!
0.00 #DIV/0!
0.54 #DIV/0!
0.45 #DIV/0!
0.85 #DIV/0!
14.49 #DIV/0!
7.67 #DIV/0!
0.06 0.00
10.42 0.00
1.97 #DIV/0!
2.96 0.00
13 #DIV/0!
15 #DIV/0!
28 #DIV/0!
14.8233223398 #DIV/0!
23.60 (100.00)
24.90 (100.00)
39.40 #DIV/0!
0.55 0.00
31-12-2011 31-12-2012
========== ==========
263,658,037 0
0 0
0 0
------------------------- -------------------------
263,658,037 0
------------------------- -------------------------
(80,336,620) 339,470,761
(94,307,551) 385,777,122
(70,104,364) 195,425,665
117,322,289 (279,644,167)
0 0
(65,383,353) 0
0 0
152,438,991 (121,374,664)
------------------------- -------------------------
223,287,429 519,654,717
------------------------- -------------------------
1,145,579 3,483,862
16,915,701 (49,827,624)
120,268,063 0
(103,876,612) 0
0 0
(43,180,913) 0
0 0
8,529,436 (290,728,414)
------------------------- -------------------------
223,088,683 182,582,541
------------------------- -------------------------
(37,288,735) 324,390,623
0 0
(10,365,841) 565,555,611
(22,010,806) 716,933,695
------------------------- -------------------------
153,423,301 1,789,462,470
------------------------- -------------------------
51,759,679 (215,175,650)
(10,856) (1,467,162)
0 (727,854,829)
0 0
0 0
205,172,124 844,964,829
------------------------- -------------------------
------------------------- -------------------------
44,391,388 (78,042,275)
========== ==========
160,780,736 923,007,104
------------------------- -------------------------
31-12-2011 31-12-2012
------------------------- -------------------------
1,259,451,256 0
531,215,136 0
728,236,120 0
263,658,037 0
0 0
43180913 0
948,713,244 0
28 1
13.05 365.00
------------------------- -------------------------
948,713,244 0
------------------------- -------------------------
0 0
215,175,650 0
0 0
0 0
103,876,612 0
------------------------- -------------------------
319,052,262 0
------------------------- -------------------------
629,660,982 0
197.35 #DIV/0!
0 0
------------------------- -------------------------
629,660,982 0
========== ==========
197.35 #DIV/0!
========== ==========
------------------------- -------------------------
31-12-2011 31-12-2012
------------------------- -------------------------
263,658,037 0
0 0
43180913 0
------------------------- -------------------------
263,658,037 0
------------------------- -------------------------
0 0
215,175,650 0
0 0
0 0
103,876,612 0
------------------------- -------------------------
319,052,262 0
------------------------- -------------------------
(55,394,225) 0
(17.36) INFINITA
0 0
------------------------- -------------------------
(55,394,225) 0
========== ==========
(17.36) INFINITA
========== ==========