Professional Documents
Culture Documents
Diferencias
2007 2008 2009 2010 2008-2007
(Requerido).
ACTIVO CORRIENTE
Efectivo 273,050 342,430 510,062 293,685 69,380
Total cuentas x cobrar netas 5,648,853 4,647,312 3,597,400 1,914,206 -1,001,541
Otras ctas x cobrar 717,546 603,950 623,092 1,931,560 -113,596
Inventarios 1,080,943 1,050,824 1,072,435 266,377 -30,119
Gastos pagados por anticipado 174,640 211,707 179,568 386,683 37,067
TOTAL ACTIVO CORRIENTE 7,895,032 6,856,223 5,982,557 4,792,511 -1,038,809
ACTIVO NO CORRIENTE 0
Activo fijo bruto 33,700,245 46,131,053 54,124,095 64,874,004 12,430,808
Depreciación acumulada(-) 4,795,804 6,341,100 7,356,177 8,562,634 1,545,296
Total activo fijo neto 28,904,441 39,789,953 46,767,918 56,311,370 10,885,512
Inversion compa?ias subsidiarias 102,010,438 111,333,804 141,485,505 148,237,308 9,323,366
Inversion compa?ias asociadas 6,011,600 7,511,601 7,257,100 7,148,910 1,500,001
TOTAL ACTIVO NO CORRIENTE 136,926,479 158,635,358 195,510,523 211,697,588 21,708,879
TOTAL ACTIVO 144,821,511 165,491,581 201,493,080 216,490,099 20,670,070
PASIVO CORRIENTE 0
Prést banc x pagar CP 5,878,607 25,113,019 8,581,504 10,122,339 19,234,412
Documentos por Pagar 1,659,768 322,729 295,523 2,414,221 -1,337,039
Proveedores 11,848,981 15,698,816 10,508,208 10,743,806 3,849,835
TOTAL PASIVO CORRIENTE 19,387,356 41,134,564 19,385,235 23,280,366 21,747,208
PASIVO NO CORRIENTE 0
TOTAL DEUDA BANCARIA 30,720,380 30,998,285 57,109,615 68,530,833 277,905
TOTAL PASIVO 50,107,736 72,132,849 76,494,850 91,811,199 22,025,113
PATRIMONIO 0
Acciones comunes 50,000,000 53,000,000 56,000,000 60,000,000 3,000,000
Reserva legal 157,633 157,633 1,634,030 1,634,030 0
Utilidades retenidas 44,556,142 40,201,099 67,364,200 63,044,870 -4,355,043
TOTAL PATRIMONIO 94,713,775 93,358,732 124,998,230 124,678,900 -1,355,043
TOTAL PASIVO Y PATRIMONIO 144,821,511 165,491,581 201,493,080 216,490,099 20,670,070
Operativa,
Diferencias Inversion,
2009-2008 financiamiento
(Requerido) .
.
Total 167,632