Professional Documents
Culture Documents
Ao 1
$ 0.00
$ 190,107,500.00
$ 7,921,145.83
$ 182,186,354.17
$ 121,423,500.00
$ 303,609,854.17
$ 178,899,600.00
$ 26,400,000.00
$ 22,000,000.00
$ 60,343,800.00
$ 70,155,800.00
$ 0.00
$ 482,509,454.17
$ 0.00
$ 482,509,454.17
$ 20,104,560.59
$ 462,404,893.58
Estado de resultados
+ Importe neto operacional (ventas netas)
- Variacion de existencias PT y A (costo de ventas)
= Resultado bruto (utilidad bruta)
- Gastos de explotacin (Gastos operacionales)
Gastos de ventas
Otros gastos de explotacin
Gastos de administracion
Gastos de constitucin
Gastos de publicidad
Ao 1
$ 667,829,250.00
$ 462,404,893.58
$ 205,424,356.42
$ 122,182,925.00
$ 66,782,925.00
$ 55,400,000.00
$ 23,100,000.00
$ 1,100,000.00
$ 13,200,000.00
FLUJO DE EFECTIVO
+ Resultado del ejercicio
+ Partidas que no afectan efectivo
Reserva
Amortizacin PPE
= Flujo antes de ingresos y egresos financieros
- Ingresos financieros
+ Gastos financieros
= Flujo de caja bruto
- Variacion Kino
= Flujo de caja operacional
Financiamiento
+ Desembolso
- Interes
- Abono a capital
+ Capital suscrito y pagado
$ 18,000,000.00
$ 83,241,431.42
$ 24,300,000.00
$ 58,941,431.42
$ 20,040,086.68
$ 38,901,344.74
$ 3,890,134.47
$ 35,011,210.27
Ao 0
$ 180,000,000.00
$ 90,000,000.00
$ 90,000,000.00
- Dividendos
Inversion
+ Venta activos no corrientes
- Compra activos no corrientes
= Flujo de caja despues de financiamiento e inversion
+ Efectivo anterior
= Efectivo actual
-$ 180,000,000.00
$ 180,000,000.00
$ 180,000,000.00
$ 0.00
$ 180,000,000.00
Ao 0
$ 180,000,000.00
$ 180,000,000.00
$ 180,000,000.00
$ 90,000,000.00
$ 90,000,000.00
PASIVO + PATRIMONIO
Ao 2
$ 7,921,145.83
$ 228,129,000.00
$ 9,505,375.00
$ 226,544,770.83
$ 145,708,200.00
$ 372,252,970.83
$ 204,999,520.00
$ 26,400,000.00
$ 22,000,000.00
$ 72,412,560.00
$ 84,186,960.00
$ 0.00
$ 577,252,490.83
$ 20,104,560.59
$ 597,357,051.42
$ 24,052,187.12
$ 573,304,864.31
Ao 2
$ 801,395,100.00
$ 573,304,864.31
$ 228,090,235.69
$ 135,539,510.00
$ 80,139,510.00
$ 55,400,000.00
$ 23,100,000.00
$ 1,100,000.00
$ 13,200,000.00
Crdito
A
$ 180,000,000.00
0.55306341
C
10
$ 0.00
$ 18,000,000.00
$ 92,550,725.69
$ 18,041,790.93
$ 74,508,934.76
$ 25,333,037.82
$ 49,175,896.94
$ 4,917,589.69
$ 44,258,307.25
1.048383
0.5275394679
A=
n
0
1
2
3
47478552.1131113
Cuota
Interes
$ 47,478,552.11
$ 47,478,552.11
$ 47,478,552.11
$ 24,300,000.00
$ 18,041,790.93
$ 10,093,865.41
$ 52,435,656.34
$ 194,871,312.68
Ao 1
$ 35,011,210.27
$ 21,890,134.47
$ 3,890,134.47
$ 18,000,000.00
$ 56,901,344.74
$ 0.00
$ 24,300,000.00
$ 81,201,344.74
$ 27,805,144.74
$ 53,396,200.00
-$ 47,478,552.11
Ao 2
$ 44,258,307.25
$ 22,917,589.69
$ 4,917,589.69
$ 18,000,000.00
$ 67,175,896.94
$ 0.00
$ 18,041,790.93
$ 85,217,687.87
$ 4,862,809.56
$ 80,354,878.32
-$ 71,986,399.30
$ 24,300,000.00
$ 23,178,552.11
$ 18,041,790.93
$ 29,436,761.18
KINO
+ Deudas comerciales
+ Existencias de MP
+ Existencias de PT
- Proveedores
- Pasivo por impuestos
= Total del KINO
Variacin KINO
Ao 0
0
0
0
0
0
0
0
$ 24,507,847.19
$ 5,917,647.89
$ 0.00
$ 5,917,647.89
$ 8,368,479.02
$ 5,917,647.89
$ 14,286,126.90
Ao 1
$ 251,595,791.81
$ 162,000,000.00
$ 162,000,000.00
$ 89,595,791.81
$ 55,652,437.50
$ 20,104,560.59
$ 7,921,145.83
$ 5,917,647.89
$ 128,901,344.74
$ 90,000,000.00
$ 3,890,134.47
$ 35,011,210.27
0
122694447.070916
$ 66,821,447.89
$ 66,821,447.89
$ 55,872,999.18
$ 35,832,912.50
$ 20,040,086.68
Ao 2
$ 258,626,614.02
$ 144,000,000.00
$ 144,000,000.00
$ 114,626,614.02
$ 9,505,375.00
$ 24,052,187.12
$ 66,782,925.00
$ 14,286,126.90
$ 143,066,031.42
$ 90,000,000.00
$ 8,807,724.17
$ 44,258,307.25
0
$ 105,057,219.52
$ 37,384,686.70
$ 37,384,686.70
$ 67,672,532.82
$ 42,339,495.00
$ 25,333,037.82
$ 251,595,791.81
$ 248,123,250.94
Ao 1
$ 122,650.00
$ 5,445.00
$ 1,550.00
$ 990.00
$ 26,400,000.00
$ 22,000,000.00
$ 492.00
$ 572.00
$ 0.10
$ 23,100,000.00
$ 1,100,000.00
$ 13,200,000.00
D
$ 180,000,000.00
E
$ 18,000,000.00
Ao 2
$ 147,180.00
$ 5,445.00
$ 1,550.00
$ 990.00
$ 26,400,000.00
$ 22,000,000.00
$ 492.00
$ 572.00
$ 0.10
$ 23,100,000.00
$ 1,100,000.00
$ 13,200,000.00
$ 180,000,000.00
$ 90,000,000.00
0.27
3
15
15
30
45
$ 90,000,000.00
0.7
Abono capital
Saldo
$ 90,000,000.00
$ 66,821,447.89
$ 37,384,686.70
$ 0.00
$ 23,178,552.11
$ 29,436,761.18
$ 37,384,686.70
Ao 1
Ao 2
55652437.5
$ 7,921,145.83
$ 20,104,560.59
$ 35,832,912.50
$ 20,040,086.68
$ 27,805,144.74
$ 27,805,144.74
66782925
$ 9,505,375.00
$ 24,052,187.12
$ 42,339,495.00
$ 25,333,037.82
$ 32,667,954.30
$ 4,862,809.56