Professional Documents
Culture Documents
1.2
0.8
0.6
0.4
0.2
COMERCIALIZADORA LA SABANA S A
BALNACE GENERAL
A DICIEMBRE DE 2014
MATRIZ
FILIAL
Cdigo: 4600477
Eliminacion
ACTIVO
EFECTIVO
INVERSIONES
DEUDORES CLIENTES
DEUDORES FILIALES
INVENTARIOS
PROPIEDAD PLANTA Y EQUIPO
DEPREC ACUMULADA
OTROS ACTIVOS
TOTAL ACTIVO
PASIVO
OBLIGACIONES BANCARIAS
PROVEEDORES
PROVEEDORES - MATRIZ
GASTOS POR PAGAR
CUENTAS POR PAGAR - MATRIZ
TOTAL PASIVO
3,800,000
2,400,000
10,200,000
2,000,000
3,100,000
2,600,000
3,000,000
5,800,000
4,200,000
6,300,000
4,900,000
(2,400,000) (1,200,000)
2,200,000
1,600,000
32,000,000 16,500,000
7,000,000
2,800,000
1,700,000
11,500,000
2,400,000
800,000
2,200,000
300,000
800,000
6,500,000
PATRIMONIO
NO CONTROLANTES
(9,000,000)
(3,000,000)
(384,000)
(96,000)
-12,480,000
(2,200,000)
(800,000)
-3,000,000
1,000,000
Consolidado
Nota 1
Ventas
costo de ventas
1,000,000 Utilidad Bruta
ESTADO DE RESUL
Del 1o de enero al 31 de di
MATRIZ
18,200,000
(9,600,000)
8,600,000
8,000,000
3,600,000
4,200,000
800,000
(4,200,000)
(800,000)
UTILIDADES ACUMULADAS
2,100,000
1,000,000
(1,000,000)
6,800,000
4,000,000
(4,000,000)
(480,000)
TOTAL PATRIMONIO
20,500,000 10,000,000
(9,480,000)
32,000,000 16,500,000
(12,480,000)
Provisin Imporrenta
21,020,000 Utilidad neta del ejercicio
No Controlantes
36,020,000 Utilidad del ejerc Consolidada
(4,500,000)
4,100,000
8,600,000
(2,400,000)
10,300,000
(3,500,000)
6,800,000
6,800,000
NOTA 1
60*100000
6,000,000
60*76000
4,560,000
24,000
1,440,000 SOBRE COSTO
60 UNID
40 UNID
20 UNID
e inversin en la Filial
VENTA
40 *140000
40*76000
AJUSTE 40 UNID
4*76000
4*24000
4*100000
3,400,000
(1,400,000)
6,000,000
(480,000)
(4,700,000)
1,100,000
Consolidado
26,400,000
(10,980,000)
15,420,000
(7,800,000)
7,620,000
7,300,000
(4,080,000)
(2,700,000)
12,220,000
(2,000,000)
4,000,000
(4,080,000)
400,000
(5,500,000)
6,720,000
400,000
4,000,000
(3,680,000)
6,320,000
NOTA 6
10,000,000
9,000,000
1,000,000
4560+960=
5,600,000
3,040,000 SOBRE COSTO
2,560,000
102,400,000
304,000
96,000
400,000
nota 4 y 5
800,000
800,000
300,000
300,000
ESTADO DE RESULTADOS
(3,300,000)
4,000,000
60*76000
60*24000
C/V
INVENTARIO
100%
90%
10%
se
se
se
se
4,000,000
3,600,000
NOTA 2
4,560,000 COSTO DE VENTQUEDAN
1,440,000
20*76000
480,000
20*24000
960,000
5,520,000
40*24000
16*24000
se
se
se
se
960,000
384,000
100%
90%
1,520,000
480,000 SOBRE COSTO