Upload
abigail-figueroa
View
232
Download
0
Embed Size (px)
Citation preview
8/17/2019 Metodos Abigail
1/45
8/17/2019 Metodos Abigail
2/45
& Ga%"o% de Admini%"ra$i(n mone"ario% /3./14.23 5/6/.14201
& Ga%"o% de 'en"a mone"ario% 3/30/303203 /4/0562
!alance "eneral 2010 2011E)e$"i#o * E+ui#alen"e% de e)e$"i#o 6/0/14204 ./05/63.2
In%"rumen"o% Finan$iero% 6/53/331200 /3/331200#ctivo $orriente 139,371,973.3 227,449,92.63
%asivo $orriente 121,93,721.99 19,64,179.20
Estado de Resultados 2010Ventas Netas 140,217,787.67 100& & Co%"o de 'en"a% 156/0/5.02.. 96.44%
& Ga%"o% de Admini%"ra$i(n mone"ario% /3./14.23 12418
& Ga%"o% de 'en"a mone"ario% 3/30/303203 .218
!alance "eneral 2010E)e$"i#o * E+ui#alen"e% de e)e$"i#o 6/0/14204 0218
In%"rumen"o% Finan$iero% 6/53/331200 2108
#ctivo $orriente 139,371,973.3 54.65%
#ctivos 'otales 2,040,813.04 100&%asivo $orriente 121,93,721.99 47.82%
%asivo ( %atri)onio 2,040,813.04 100&
8/17/2019 Metodos Abigail
3/45
Estado de Resultados 2010 2011Ventas Netas 100.00& 100&
& Co%"o de 'en"a% 432..8 428
& Ga%"o% de Admini%"ra$i(n mone"ario% 12418 1258
& Ga%"o% de 'en"a mone"ario% .218 2468
!alance "eneral 2010 2011E)e$"i#o * E+ui#alen"e% de e)e$"i#o 0218 10258
In%"rumen"o% Finan$iero% 2108 0238
#ctivo $orriente 4.6& 48.96&
#ctivos 'otales 100.00& 100.00&%asivo $orriente 47.82& 34.36&
%asivo ( %atri)onio 100.00& 100.00&
8/17/2019 Metodos Abigail
4/45
M!"odo de #aria$iVariación anual en valores absolutos
2011 2011 a 2012 2012 a
333,989,031.67 -82,029,880.4
33,309,694.02 -90,865,937.9
2,198,20.2 4,622,98.9
3,297,496.03 6,117,779.3
2011 2011 a 2012 2012 a
-15,511,479.77 -12,223,036.6
00,000.00
18,278,147.84 7,237,414.67
7,220,321.66 -67,887,406.7
M!"odo de A,o -En valores absolutos
2012 2013 2014 2010 201130./460/0.42.6 6/40/134205 51/.10/5621 100.00& 193.24&
301/.6/1205 610/64/55520. 54/55/32 100.00& 196.83&
8/17/2019 Metodos Abigail
5/45
6/460/3.23 10/65/6521 1/.0/024 100.00& 139.80&
11/./651251 1/.0/510233 1/035/652.1 100.00& 120.86&
2012 2013 2014 2010 20115/34/06206 0/.34/0.2.6 5/.1/52 100.00& 91.26%
/3/331200 5/53/331200 6/53/331200 100.00& 53.42%
38,727,740.47 460,96,1.14 347,966,319.1 100.00& 163.20&
166,86,00.86 98,978,094.10 99,32,416.69 100.00& 130.91&
M!"odo de -a%e CEn valores absolutos -En valores relativos
2011 2012 2013
270,961,017.78 100& 604,90,049.4 100& 22,920,169.03 100&33/1./6201 98.22% 301/.6/1205 99.42% 610/64/55520. 97.64%
5/6/.14201 1258 6/460/3.23 0248 10/65/6521 208
/4/0562 2468 11/./651251 128 1/.0/510233 52558
2011 2012 2013./05/63.2 10258 5/34/06206 .258 0/.34/0.2.6 258
/3/331200 0238 /3/331200 02.8 5/53/331200 02548
227,449,92.63 48.96% 38,727,740.47 56.96% 460,96,1.14 53.52%
464,73,724.39 100& 677,177,80.48 100& 861,219,737.8 100&
19,64,179.20 34.36% 166,86,00.86 24.64% 98,978,094.10 11.49%
464,73,724.39 100& 677,177,80.48 100& 861,219,737.8 100&
8/17/2019 Metodos Abigail
6/45
M!"odo CombinEn valores absolutos En
2012 2013 2014 2010 2011100& 100& 100& 100.00& 1002008
442.8 423.8 442.38 100.00& 101268
0248 208 .258 100.00& 25.8
128 52558 .2.8 100.00& 326.8
2012 2013 2014 2010 2011.258 258 2548 100.00& 602108
02.8 02548 02668 100.00& 42558
6.96& 3.2& 3.2& 100.00& 42648
100.00& 100.00& 100.00& 100.00& 1002008
24.64& 11.49& 10.16& 100.00& 1238
100.00& 100.00& 100.00& 100.00& 1002008
8/17/2019 Metodos Abigail
7/45
ne%Variación a
2013 2013 a 2014 a 2011 2011 a
2 -141,509,816.22 93.24& 123.26&
9 -131,259,710.76 96.83& 12.99&
7,846,494.68 39.80& 8.8&
-338,557.25 20.86& 41.29&
2013 2013 a 2014 a 2011 2011 a
0 2,948,279.77 -8.74% -32.18
2,000,000.00 -46.58%
-112,998,835.99 63.20& 69.9&
6 4,322.9 30.91& 4.2&
%e%orcenta*es res+ecto al ao 2010
2012 2013 2014431.44& 372.93& 272.01&
444.80& 377.60& 280.3&
8/17/2019 Metodos Abigail
8/45
221.69& 393.92& 686.24&
170.76& 263.33& 28.21&
2012 2013 201461.89% 38.75% 44.33%
53.42% 62.74% 100.00&
276.76& 330.74& 249.67&
136.83& 81.16% 81.61%
m7n
2014
381,410,32.81 100&54/55/32 99.46%
1/.0/024 .258
1/035/652.1 .2.8
20145/.1/52 2548
6/53/331200 02668
347,966,319.1 35.52%
979,664,26.28 100&
99,32,416.69 10.16%
979,664,26.28 100&
8/17/2019 Metodos Abigail
9/45
do +orcenta*es base co)/n
2012 2013 20141002008 1002008 1002008
1052108 101268 1052158
61258 1062358 628
54268 02318 4.248
2012 2013 201452518 112.8 1126.8
0218 1268 32058
10.258 42468 362008
1002008 1002008 1002008
612658 .2058 1268
1002008 1002008 1002008
8/17/2019 Metodos Abigail
10/45
nual en valores +orcentuales
2012 2012 a 2013 2013 a 2014
-13.56% -27.06%
-15.11% -25.71%
77.69& 74.21&
4.21& -1.95%
2012 2012 a 2013 2013 a 2014
-37.39% 14.40&
17.44& 9.39&
19.1& -24.51%
-40.68% 0.6&
8/17/2019 Metodos Abigail
11/45
8/17/2019 Metodos Abigail
12/45
8/17/2019 Metodos Abigail
13/45
8/17/2019 Metodos Abigail
14/45
%asivo ( %atri)onio 2,040,813.04 464,73,724.39 677,177,80.48 861,219,737.8
M!"odo de -a%e Com7nEstado de Resultados 2010 2011Ventas Netas 140,217,787.67 100& 270,961,017.78 100& & De9re$ia$i(n 14/34200 02158 5/.0./350200 1238
& Amor"iza$i(n 16/.13200 02118 11/5.0200 020.8
tilidad antes de ntereses e )+uestos -E!' 1,37,17.26 0.98% 3,123,640.09 1.15%
&Ga%"o% Finan$iero% 1/015/6523 028 /1/6.2. 028
!alance "eneral 2010 2011#ctivos 'otales 2,040,813.04 100& 464,73,724.39 100&%asivo no $orriente 130,073,4.70 51.00% 301,440,982.14 64.89%
%asivos 'otales 22,027,267.69 98.82% 461,086,161.34 99.25%
%atri)onio 3,013,4.3 1.18% 3,487,63.0 0.75%
%asivo ( %atri)onio 2,040,813.04 100& 464,73,724.39 100&
M!"odo CombinadoEn +or
Estado de Resultados 2010 2011 2012 & De9re$ia$i(n 02158 1238 0248
& Amor"iza$i(n 02118 020.8 0208
tilidad antes de ntereses e )+uestos -E!' 0.98& 1.1& 2.88&
&Ga%"o% Finan$iero% 028 028 248
8/17/2019 Metodos Abigail
15/45
!alance "eneral 2010 2011 2012#ctivos 'otales 100.00& 100.00& 100.00&%asivo no $orriente 1.00& 64.89& 74.44&
%asivos 'otales 98.82& 99.2& 99.08&
%atri)onio 1.18& 0.7& 0.92&
%asivo ( %atri)onio 100.00& 100.00& 100.00&
8/17/2019 Metodos Abigail
16/45
a 2012 2012 a 2013 2013 a 2014 2010
2,479,820.00 -5,075,901.00 278,237.00
0,504.00 318,310.00 3,009,119.00
14,32,749.97 -3,402,607.22 -4,295,742.37
11,649,911.97 -3,046,668.73 -2,542,811.45
a 2012 2012 a 2013 2013 a 2014 2010
12,603,86.09 184,042,17.37 118,444,27.43
7,220,321.66 -67,887,406.76 4,322.9
2,742,447.20 1,491,844.42 1,478,060.20
12,603,86.09 184,042,17.37 118,444,27.43
2014 2010 2011 2012 2013 20141/03/3200 100.00& 1894.84& 3274.98& 40.00& 604.8&
5/.4/36200 100.00& 73.71% 66.81% 27.66& 2249.94&
9,71,040.47 100.00& 227.14& 1268.88& 1021.4& 709.08&
//4023 100.00& 218.30& 1367.73& 1067.13& 816.2&
2014 2010 2011 2012 2013 2014870,931,933.72 100.00& 231.7& 387.4& 80.07& 669.7&
970,464,30.41 100.00& 182.9& 266.22& 338.6& 38.06&
9,199,914.87 100.00& 11.73& 206.73& 26.24& 30.29&
8/17/2019 Metodos Abigail
17/45
979,664,26.28 100.00& 182.16& 26.2& 337.68& 384.12&
2012 2013 2014
604,90,049.4 100& 22,920,169.03 100& 381,410,32.81 100&6/./.60200 0248 0/6.4200 02168 1/03/3200 028
101/53200 0208 .0/1.3200 0208 5/.4/36200 02408
17,449,390.06 2.88% 14,046,782.84 2.69% 9,71,040.47 2.56%
15/3/.302.. 248 10/16/4121 208 //4023 218
2012 2013 2014677,177,80.48 100& 861,219,737.8 100& 979,664,26.28 100&
04,082,069.37 74.44% 74,19,789.08 87.61% 870,931,933.72 88.90%
670,947,70.23 99.08% 83,497,883.18 99.10% 970,464,30.41 99.06%
6,230,010.2 0.92% 7,721,84.67 0.90% 9,199,914.87 0.94%
677,177,80.48 100& 861,219,737.8 100& 979,664,26.28 100&
enta*es base co)/n todo co)binado
2013 2014 2010 2011 2012 2013 201402168 028 100.00& 402668 642048 102338 2538
0208 02408 100.00& 521.8 162.48 5248 21.8
2.69& 2.6& 100.00& 1126.8 4.2118 52408 30238
208 218 100.00& 11248 51208 32168 500208
8/17/2019 Metodos Abigail
18/45
2013 2014 2010 2011 2012 2013 2014
100.00& 100.00& 100.00& 1002008 1002008 1002008 1002008
87.61& 88.90& 100.00& 128 1.62438 1128 1.2518
99.10& 99.06& 100.00& 1002..8 100238 100248 100268
0.90& 0.94& 100.00& 352658 238 628 42.8
100.00& 100.00& 100.00& 1002008 1002008 1002008 1002008
8/17/2019 Metodos Abigail
19/45
a 2011 2011 a 2012 2012 a 2013 2013 a 2014
1794.84& 72.84& -86.26% 34.41&
-26.29% -9.35% 312.7& 716.21&
127.14& 48.62& -19.50% -30.58%
118.30& 26.4& -21.98% -23.51%
a 2011 2011 a 2012 2012 a 2013 2013 a 2014
82.16& 4.76& 27.18& 13.7&
30.91& 4.2& -40.68% 0.6&
1.73& 78.64& 23.9& 19.14&
82.16& 4.76& 27.18& 13.7&
8/17/2019 Metodos Abigail
20/45
8/17/2019 Metodos Abigail
21/45
8/17/2019 Metodos Abigail
22/45
M!"odo de #aria$ione%Variación anual en valores absolutos
Estado de Resultados 2010 a 2011Ventas Netas 130,743,230.11
& Co%"o de 'en"a% 130,928,236.7
!alance "eneral 2010 a 2011Deudore% $omer$iale% 30,17,731.64
&E%"ima$i(n 9or Cuen"a% In$obrable% 112,339.26
In#en"ario% 49,26,78.44
In#er%ione% en 9ro9iedade% * 9lan"a 24,814,866.96In#er%ione% en biene% mueble% 1,794,394.74
#ctivos 'otales 209,32,911.3A$reedore% $omer$iale% 37,44,718.43
%asivo ( %atri)onio 209,32,911.3
M!"odo de A,o -a%e En valores absolutosEstado de Resultados 2010 2011 2012Ventas Netas 1.0/1/23 0/431/012 30./460/0.42.6
& Co%"o de 'en"a% 156/0/5.02.. 33/1./6201 301/.6/1205
!alance "eneral 2010 2011 2012Deudore% $omer$iale% 15/.4/626 .5/.6/.402.4 144//36024.
&E%"ima$i(n 9or Cuen"a% In$obrable% 501/1.325. .15/.6230 616/51260
8/17/2019 Metodos Abigail
23/45
In#en"ario% 1/051/32.5 31/66/562 ../55/12
In#er%ione% en 9ro9iedade% * 9lan"a 10/3../566211 1/.64/20 51/35/61024
In#er%ione% en biene% mueble% 44/02 /./0526 4/0/4620
& De9re$ia$i(n a$umulada de edi)i$io% * biene% mueble% 60/.2.3 5/363/0.211 1/04/51.201
#ctivos 'otales 2,040,813.04 464,73,724.39 677,177,80.48Cuen"a% * Do$umen"o% 9or agar 50/35/4624 3/1/34.2 133/.65/103234
%asivo ( %atri)onio 2,040,813.04 464,73,724.39 677,177,80.48
M!"odo de -a%e Com7nEn valores absolutos -En valores relativos
Estado de Resultados 2010 2011Ventas Netas 140,217,787.67 100& 270,961,017.78 & Co%"o de 'en"a% 156/0/5.02.. 96.44% 33/1./6201
!alance "eneral 2010 2011Deudore% $omer$iale% 15/.4/626 6208 .5/.6/.402.4
&E%"ima$i(n 9or Cuen"a% In$obrable% 501/1.325. 0218 .15/.6230
In#en"ario% 1/051/32.5 .28 31/66/562
In#er%ione% en 9ro9iedade% * 9lan"a 10/3../566211 .0268 1/.64/20
In#er%ione% en biene% mueble% 44/02 0258 /./0526
& De9re$ia$i(n a$umulada de edi)i$io% * biene% mueble% 60/.2.3 02108 5/363/0.211
#ctivos 'otales 2,040,813.04 100& 464,73,724.39Cuen"a% * Do$umen"o% 9or agar 50/35/4624 12018 3/1/34.2
%asivo ( %atri)onio 2,040,813.04 100& 464,73,724.39
8/17/2019 Metodos Abigail
24/45
M!"odo Combinado En +orcenta*es base co)/n
Estado de Resultados 2010 2011 2012Ventas Netas 100.00& 100& 100&
& Co%"o de 'en"a% 432..8 428 442.8
!alance "eneral 2010 2011 2012Deudore% $omer$iale% 6208 42568 42.58
&E%"ima$i(n 9or Cuen"a% In$obrable% 0218 02048 0208
In#en"ario% ./43/533200 .28 15268 3238
In#er%ione% en 9ro9iedade% * 9lan"a .0268 2..8 .238
In#er%ione% en biene% mueble% 0258 02308 125.8
& De9re$ia$i(n a$umulada de edi)i$io% * biene% mueble% 02108 0248 02138
#ctivos 'otales 100.00& 100.00& 100.00&Cuen"a% * Do$umen"o% 9or agar 12018 1.238 .268
%asivo ( %atri)onio 100.00& 100.00& 100.00&
8/17/2019 Metodos Abigail
25/45
2011 a 2012 2012 a 2013
333,989,031.67 -82,029,880.42
33,309,694.02 -90,865,937.99
2011 a 2012 2012 a 2013
1,847,160.4 4,779,084.01
101,83.90 420,147.07
-16,725,114.10 34,04,686.61
-95,785,711.187,044,806.08
6,298,73.68 -4,089,237.20
212,603,86.09 184,042,17.37
98,270,412.47 -67,578,365.43
212,603,86.09 184,042,17.37
%orcenta
2013 2014 2010 2011 20126/40/134205 51/.10/5621 100.00& 193.24& 431.44&
610/64/55520. 54/55/32 100.00& 196.83& 444.80&
2013 2014 2010 2011 20120./061/5.246 3/5/50250 100.00& 327.7& 103.97&
456/.326 ./53./55204 100.00& 137.30& 171.12&
8/17/2019 Metodos Abigail
26/45
//4625 6/.1/1421. 100.00& 11.64& 372.63&
5/1/51324 .6/600/552. 100.00& 124.18& 30.86%
./45/0200 5/63/52.. 100.00& 283.14& 92.99&
1/.5/6026 /6./032.0 100.00& 147.32& 43.40&
861,219,737.8 979,664,26.28 100.00& 182.16& 26.2&
4/./.123 44/5/542.0 100.00& 222.4& 43.29&
861,219,737.8 979,664,26.28 100.00& 182.16& 26.2&
2012 2013 2014
100& 604,90,049.4 100& 22,920,169.03 100& 381,410,32.8198.22% 301/.6/1205 99.42% 610/64/55520. 97.64% 54/55/32
2012 2013 2014
42568 144//36024. 42.58 0./061/5.246 52348 3/5/50250
02048 616/51260 0208 456/.326 02118 ./53./55204
15268 ../55/12 3238 //4625 42138 6/.1/1421.
2..8 51/35/61024 .238 5/1/51324 .2608 .6/600/552.
02308 4/0/4620 125.8 ./45/0200 0268 5/63/52..
0248 1/04/51.201 02138 1/.5/6026 0218 /6./032.0
100& 677,177,80.48 100& 861,219,737.8 100& 979,664,26.28
1.238 133/.65/103234 .268 4/./.123 112.8 44/5/542.0
100& 677,177,80.48 100& 861,219,737.8 100& 979,664,26.28
8/17/2019 Metodos Abigail
27/45
todo co)binado
2013 2014 2010 2011 2012100& 100& 100.00& 1002008 1002008
423.8 442.38 100.00& 101268 1052108
2013 2014 2010 2011 201252348 28 100.00& 142458 6332.58
02118 02.68 100.00& 6258 3.2.68
42138 2648 100.00& 028 1.025.8
.2608 .23.8 100.00& 3218 11238
0268 02548 100.00& 1662..8 5.268
0218 0238 100.00& 0020.8 135248
100.00& 100.00& 100.00& 1002008 1002008
112.8 102168 100.00& 1218 0.238
100.00& 100.00& 100.00& 1002008 1002008
8/17/2019 Metodos Abigail
28/45
Variación anual en valores +orcentuales
2013 a 2014 2010 a 2011 2011 a 2012
-141,509,816.22 93.24& 123.26&
-131,259,710.76 96.83& 12.99&
2013 a 2014 2010 a 2011 2011 a 2012
-117,178,004.65 227.7& 38.88&
3,429,264.2 37.30& 24.63&
-53,461,239.24 411.64& -27.17%
6,782,416.77 24.18& -75.15%
-1,126,887.56 183.14& 227.0&
118,444,27.43 82.16& 4.76&
14,098.14 122.4& 144.13&
118,444,27.43 82.16& 4.76&
es res+ecto al ao 2010
2013 2014372.93& 272.01&
377.60& 280.3&
2013 2014140.04& 6.66&
310.64& 1449.37&
8/17/2019 Metodos Abigail
29/45
6.60& 211.26&
37.72% 44.33%
08.64& 393.63&
87.3& 101.68&
337.68& 384.12&
322.72& 324.40&
337.68& 384.12&
100&99.46%
28
02.68
2648
.23.8
025480238
100&
102168
100&
8/17/2019 Metodos Abigail
30/45
2013 20141002008 1002008101268 1052158
2013 2014.63208 102348
412448 5258
14.2168 662008
11218 1126.8
1602358 102.8
1524.8 3.2.8
1002008 1002008
46268 .2.68
1002008 1002008
8/17/2019 Metodos Abigail
31/45
2012 a 2013 2013 a 2014
-13.56% -27.06%
-15.11% -25.71%
2012 a 2013 2013 a 2014
2.40& -57.43%
81.3& 366.8&
7.94& -67.78%
22.24& 17.2&
-45.07% -22.61%
27.18& 13.7&
-40.60% 0.2&
27.18& 13.7&
8/17/2019 Metodos Abigail
32/45
8/17/2019 Metodos Abigail
33/45
8/17/2019 Metodos Abigail
34/45
M!"odo de #aria$ione%
Estado de Resultados 2010 a 2011 2011Ventas Netas 130,743,230.11
& Co%"o de 'en"a% 130,928,236.7
tilidad !ruta -185,006.46
& De9re$ia$i(n 3,224,91.00
& Amor"iza$i(n -40,076.00
"astos de 5+eración ,632,999.37
tilidad antes de ntereses e )+uestos -E!' 1,748,464.83
tilidad Neta 291,460.72
!alance "eneral 2010 2010 2011 2011In#er%ione% en 9ro9iedade% * 9lan"a 24,814,866.96
In#er%ione% en biene% mueble% 1,794,394.74
& De9re$ia$i(n a$umulada de edi)i$io% * biene% mueble% 3,40,173.6
#ctivos 'otales 209,32,911.3
%atri)onio 474,017.70
M!"odo de A,o -a%e En valores absolutos
Estado de Resultados 2010 2011 2012 2013Ventas Netas 1.0/1/23 0/431/012 30./460/0.42.6 6/40/134205
& Co%"o de 'en"a% 156/0/5.02.. 33/1./6201 301/.6/1205 610/64/55520.
8/17/2019 Metodos Abigail
35/45
tilidad !ruta 4,997,447.23 4,812,440.77 3,491,778.42 12,327,83.99
& De9re$ia$i(n 14/34200 5/.0./350200 6/./.60200 0/6.4200
& Amor"iza$i(n 16/.13200 11/5.0200 101/53200 .0/1.3200
"astos de 5+eración 9,642,063.92 1,27,063.29 23,247,663.7 29,24,4.87
tilidad antes de ntereses e )+uestos -E!' 1,37,17.26 3,123,640.09 17,449,390.06 14,046,782.84
tilidad Neta 182,6.97 474,017.69 2,742,447.20 1,491,844.42
!alance "eneral 2010 2011 2012 2013In#er%ione% en 9ro9iedade% * 9lan"a 10/3../566211 1/.64/20 51/35/61024 5/1/51324
In#er%ione% en biene% mueble% 44/02 /./0526 4/0/4620 ./45/0200
& De9re$ia$i(n a$umulada de edi)i$io% * biene% mueble% 60/.2.3 5/363/0.211 1/04/51.201 1/.5/6026
#ctivos 'otales 2,040,813.04 464,73,724.39 677,177,80.48 861,219,737.8
%atri)onio 3,013,4.3 3,487,63.0 6,230,010.2 7,721,84.67
M!"odo de -a%e Com7nEn valores absolutos -En valores relati
Estado de Resultados 2010 2011Ventas Netas 140,217,787.67 100& 270,961,017.78 100& & Co%"o de 'en"a% 156/0/5.02.. 96.44% 33/1./6201 98.22%
tilidad !ruta 4,997,447.23 3.56% 4,812,440.77 1.78%
& De9re$ia$i(n 14/34200 02158 5/.0./350200 1238
& Amor"iza$i(n 16/.13200 02118 11/5.0200 020.8"astos de 5+eración 9,642,063.92 6.88% 1,27,063.29 5.64%
tilidad antes de ntereses e )+uestos -E!' 1,37,17.26 0.98% 3,123,640.09 1.15%
tilidad Neta 182,6.97 0.13% 474,017.69 0.17%
!alance "eneral 2010 2011In#er%ione% en 9ro9iedade% * 9lan"a 10/3../566211 .0268 1/.64/20 2..8
In#er%ione% en biene% mueble% 44/02 0258 /./0526 02308
& De9re$ia$i(n a$umulada de edi)i$io% * biene% mueble% 60/.2.3 02108 5/363/0.211 0248
8/17/2019 Metodos Abigail
36/45
#ctivos 'otales 2,040,813.04 100& 464,73,724.39 100&
%atri)onio 3,013,4.3 1.18% 3,487,63.0 0.75%
%asivo ( %atri)onio 2,040,813.04 100& 464,73,724.39 100&
M!"odo Combinado En +orcenta*es base co)
Estado de Resultados 2010 2011 2012 2013Ventas Netas 100.00& 100& 100& 100&
& Co%"o de 'en"a% 432..8 428 442.8 423.8
tilidad !ruta 3.6& 1.78& 0.8& 2.36&
& De9re$ia$i(n 02158 1238 0248 02168
& Amor"iza$i(n 02118 020.8 0208 0208"astos de 5+eración 6.88& .64& 3.84& .9&
tilidad antes de ntereses e )+uestos -E!' 0.98& 1.1& 2.88& 2.69&
tilidad Neta 0.13& 0.17& 0.4& 0.29&
!alance "eneral 2010 2011 2012 2013In#er%ione% en 9ro9iedade% * 9lan"a .0268 2..8 .238 .2608
In#er%ione% en biene% mueble% 0258 02308 125.8 0268
& De9re$ia$i(n a$umulada de edi)i$io% * biene% mueble% 02108 0248 02138 0218
#ctivos 'otales 100.00& 100.00& 100.00& 100.00&
%atri)onio 1.18& 0.7& 0.92& 0.90&
8/17/2019 Metodos Abigail
37/45
Variación anual en valores absolutos
a 2012 2012 a 2013 2013 a 2014
333,989,031.67 ### ###
33,309,694.02 ### ###
### 8,836,07.7 ###
2,479,820.00 ### 278,237.00
-10,504.00 318,310.00 3,009,119.00
7,972,600.28 ,997,792.30 10,806,648.43
14,32,749.97 ### -4,295,742.37
2,268,429.1 ### -13,784.21
a 2012 2012 a 2013 2013 a 2014
### 7,044,806.08 6,782,416.77
6,298,73.68 ### -1,126,887.56
### 381,194.24 1,074,78.1
212,603,86.09 184,042,17.37 118,444,27.43
2,742,447.20 1,491,844.42 1,478,060.20
%orcenta*es res+ecto al ao 2010
2014 2010 2011 2012 2013 201451/.10/5621 100.00& 193.24& 431.44& 372.93& 272.01&
54/55/32 100.00& 196.83& 444.80& 377.60& 280.3&
8/17/2019 Metodos Abigail
38/45
8/17/2019 Metodos Abigail
39/45
677,177,80.48 100& 861,219,737.8 100& 979,664,26.28 100&
6,230,010.2 0.92% 7,721,84.67 0.90% 9,199,914.87 0.94%
677,177,80.48 100& 861,219,737.8 100& 979,664,26.28 100&
/n todo co)binado
2014 2010 2011 2012 2013 2014100& 100.00& 1002008 1002008 1002008 1002008
442.38 100.00& 101268 1052108 101268 1052158
0.4& 100.00& .4258 13208 332168 1628
028 100.00& 402668 642048 102338 2538
02408 100.00& 521.8 162.48 5248 21.810.0& 100.00& 1248 6628 12558 16218
2.6& 100.00& 1126.8 4.2118 52408 30238
0.39& 100.00& 15.258 5.208 142158 42368
2014 2010 2011 2012 2013 2014.23.8 100.00& 3218 11238 11218 1126.8
02548 100.00& 1662..8 5.268 1602358 102.8
0238 100.00& 0020.8 135248 1524.8 3.2.8
100.00& 100.00& 1002008 1002008 1002008 1002008
0.94& 100.00& 352658 238 628 42.8
8/17/2019 Metodos Abigail
40/45
Variación anual en valores +orcentuales
2010 a 2011 2011 a 2012 2012 a 2013
93.24& 123.26& -13.56%
96.83& 12.99& -15.11%
-3.70% -27.44% 23.0&
1794.84& 72.84& -86.26%
-26.29% -9.35% 312.7&
8.42& 2.19& 2.80&
127.14& 48.62& -19.50%
19.6& 478.& -45.60%
2010 a 2011 2011 a 2012 2012 a 2013
24.18& -75.15% 22.24&
183.14& 227.0& -45.07%
137.32& -70.12% 34.90&
82.16& 4.76& 27.18&
1.73& 78.64& 23.9&
8/17/2019 Metodos Abigail
41/45
8/17/2019 Metodos Abigail
42/45
8/17/2019 Metodos Abigail
43/45
2013 a 2014
-27.06%
-25.71%
-83.15%
34.41&
716.21&
36.9&
-30.58%
-0.92%
2013 a 2014
17.2&
-22.61%
72.93&
13.7&
19.14&
8/17/2019 Metodos Abigail
44/45
8/17/2019 Metodos Abigail
45/45