UTILE DE OICIN! CO'&UTO + U'INITRO 9$5"20 DE&RECI!CION DE
!CTIVO I,O 9$#130 DE&RECI!CION DE !CTIVO I,O 9$#1$0
DE&RECI!CION DE !CTIVO I,O 9$#150 DE&RECI!CION DE !CTIVO
I,O 9$#1"0
U'INITRO DE CO'&UTO 2.$2 DE&RECI!CION UNID!DE DE
TR!N&ORTE 37.25 DE&RECI!CION DE 'UE(LE + ENERE 1.05
DE&RECI!CION DE EQUI&O DIVERO 10.11 DE&RECI!CION DE
EQUI&O DE CO'&UTO 5.00
&E!,E + ET!CION!'IENTO 1.2# COTIZ!CIONE ! INTITUCIONE 21.95
%!TO V!RIO 2.13 ERVICIO DE I'&RENT! 17.0" ERVICIO DE VI%IL!NCI!
3".77 UTILE DE OICIN! 5.02 U'INITRO DE CO'&UTO $.#1 UELDO
10"2.75 RE%I'EN DE &RET!CION DE !LUD #0.57 C!&!CIT!CION DEL
&ERON!L 3".00 V!C!CIONE &ROVIION 95.51 E!LUD CO(ERTUR!
E& 13.1$ CO'&EN!CION &OR TIE'&O DE ERVICIO 209.75
&ROVIION DE %R!TIIC!CIONE 202."" CO'IIONE 77.22 !CCIDENTE DE
TR!(!,O 2".02 E%URO DE VID! + !CC. &ERON!LE 35.2$ E%URO DE
RE&ON!(ILID!D CIVIL 0.25 E%URO DE VEICULO $.32 E%URO CONTR!
RO(O + !!LTO 1.70 E%URO CONTR! TODO RIE%O 1.1$ UTILE DE
LI'&IEZ! 1.53 DE&. DE EQUI&O DIVERO 3.15
DE&RECI!CION EQUI&O DE CO'&UTO 1#.1$ UNID!DE DE
TR!N&ORTE 22.$1 DE&. 'UE(LE + ENERE 2.$0 TELEONO
CELUL!R 29.#$ CORREO %IRO + ENCO'IEND! 0.13 TELEONO I,O 3."2
INTERNET 1.#7 !EORI! TECNIC! 7.07 !LQUILERE DE UNID!DE DE
TR!N&ORTE 13.79 ELECTRICID!D 17.39 !%U! 0.2# '!NTENI'IENTO DE
EQUI&O DIVERO 1.23 %!TO DE RE&REENT!CION 3.$5 &!!,E
119.59 &!!,E ETR!N,ERO 90.59 !LO,!'IENTO 2#.05 !LO,!'IENTO
ETR!N,ERO 3".#$ !LI'ENT!CION 1#.9# !LI'ENT!CION ETR!N,ERO ".31 OTRO
%!TO DE VI!,E ".9# OTRO %!TO DE VI!,E ETR!N,ERO 13.7"
1.77
!CTIVO !CTIVO
!CTIVO CORRIENTE C!,! - (!NCO 1#101$.90 CUENT! &OR CO(R!R
CO'ERCI!LE "09#"5.5" CUENT! &OR CO(R!R ! !CCIONIT! +
&ERON!L 37#"$.9$ CUENT! &OR CO(R!R DIVER! 2153$#.70
EITENCI! 3531#3.7# C!R%! DIERID! 2719$.7# CRDITO IC!L
TOT!L !CTIVO CORRIENTE 1$2$$72.""
!CTIVO NO CORRIENTE INVERIONE EN !CCIONE $737$".01 IN'UE(LE
'!QUIN!RI! + EQUI&O 3205#$.#9 DE&RECI!CIN !CU'UL!D!
12$33#.7" !CTIVO INT!N%I(LE NETO 5700.17
TOT!L !CTIVO NO CORRIENTE "75"92.31
TOT!L !CTIVO 21001"$.97
TOT!L !CTIVO 21001"$.97
&!IVO + &!TRI'ONIO &!IVO
&!IVO CORRIENTE &RET!'O (!NC!RIO 3##90".2$
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
!CTIVO !CTIVO CORRIENTE
C!,! - (!NCO 1#27"7$."3 CUENT! &OR CO(R!R CO'ERCI!LE 75399"9.#7
CUENT! &OR CO(R!R ! !CCIONIT! + &ERON!L 11592".37 CUENT!
&OR CO(R!R DIVER! 2579#1$.93 EITENCI! 523#22#.51 C!R%! DIERID!
303750.$1 OTR! CUENT! DEL !CTIVO CORRIENTE 2"#"5.7$ &ROVIIN
CUENT! DE CO(R!NZ! DUDO! 11715.91
TOT!L !CTIVO CORRIENTE 17"2051$.55
!CTIVO NO CORRIENTE INVERIONE EN !CCIONE $""027$.19 IN'UE(LE
'!QUIN!RI! + EQUI&O 3"27#17.$5 DE&RECI!CIN !CU'UL!D!
13#9330.25 !CTIVO INT!N%I(LE NETO 59050."5
TOT!L !CTIVO NO CORRIENTE "957#12.0$
TOT!L !CTIVO 2$57#32".59
TOT!L !CTIVO 2$57#32".59
&!IVO + &!TRI'ONIO &!IVO
&!IVO CORRIENTE
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
1"735$7.## #.$3A #9"2337.75 1#.#"A
31#5"#.7$ 17$.#0A 2$05#"0.3$ ".7$A 521$729.9$ 0.$5A
31"$37.2$ $.1#A 100.00A 100.00A
1##91$#1.90 7.21A
57031$1.73 22.3#A 5"757$9.35 5".$5A 1"135"0.32 1".1$A
#0129.3" 35.70A 9#$5$"0.12 $1.50A
2#73"9$2.02 1".92A
2#73"9$2.02 1".92A
100.00A "02$"7#.72 5.02A
70$"$7.93 11.11A 55$257.#7 "0."3A 5"272$.22 93.01A 1$"$52.99
1$"$52.99 1$"$52.99
79927"1.73 3.25A
9327273.31 12.39A
"2253".7# 0.00A 7#7#7#.79 13."#A
39$9#02.1" #$.#3A 13351"5.30 10.37A ""953#3.03 $3."0A
""953#3.03 $3."0A
1"022"5".3$ 23."2A
2011 201101 V!LOR. A
UTILIDAD (PÉRDIDA) DEL EJERCICIO 1#3#7.91 $.72A I'&UETO ! L!
RENT! 7##0.53 2.02A &!RTICI&!CIN DE LO TR!(!,!DORE #A
22#$.21 0.59A
UTILID!D 4&RDID! !NTE DE I'&UETO UTILID!D 4&RDID!
O&ER!TIV!
'!R%EN (RUTO VENT!
VENT! 'ERC!DER! 3"21$7.37 92.#"A VENT! &RO+ECTO 27#30.9#
7.1$A
TOT!L VENT! 3#997#.3" 100.00A
COTO DE VENT! COTO DE VENT! &RO+ECTO 195#1.27 5.02A COTO DE
VENT! 'ERC!DER! 30"3$1.20 7#.55A
TOT!L COTO DE VENT! 325922.$7 #3.57A
TOT!L '!R%EN (RUTO "$055.#9 1".$3A
%!TO O&ER!TIVO %!TO DIRECCIN %ENER!L 55"5.$1 1.$3A
%!TO %ERENCI! INTERN!CION!L
%!TO !D'INITR!CIN %!TO !D'INITR!TIVO 3953.7# 1.01A %!TO DE LO%TIC!
19#2.93 0.51A %!TO IN!NZ! 23$3.3" 0."0A
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represent s a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workboo k was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
TOT!L %!TO !D'INITR!CIN #2#0.0# 2.12A
%!TO DE VENT! %!TO DE VENT! "#12.01 1.75A %!TO DE '!R8ETIN% $"2.17
0.12A %!TO DE VENT! RE%IN NORTE $"9.17 0.12A %!TO DE VENT! RE%IN UR
1103.51 0.2#A %!TO DE VENT! RE%IN CENTR!L ##0.23 0.23A %!TO DE
VENT! RE%IN ORIENT!L 172.37 0.0$A %!TO DE VENT! RE%IN
OCCIDENT!L
TOT!L %!TO DE VENT! 9#99.$" 2.5$A
%!TO DE&!RT!'ENTO TCNICO 3"$5.#5 0.93A
%!TO DE&!RT!'ENTO DE O&ER!CIONE $023.71 1.03A
%!TO UCUR!LE %!TO UCUR!L EURO&! 501.39 0.13A %!TO UCUR!L !I!
"20.5$ 0.1"A %!TO UCUR!L OCE!N! %!TO UCUR!L !RIC!
TOT!L %!TO UCUR!LE 1121.92 0.29A
TOT!L %!TO O&ER!TIVO 3253".$3 #.3$A
TOT!L UTILID!D 4&RDID! O&ER!TIV! 31519.$" #.0#A
NETO IN%REO %!TO IN!NC OTRO NETO IN%REO %!TO IN!NC OTRO
IN%REO IN!NCIERO 30$.27 0.0#A
%!TO IN!NCIERO 3$$1.09 0.##A
NETO DE DIERENCI! EN C!'(IO %!N!NCI! &OR DIERENCI! EN C!'(IO
&ERDID! &OR DIERENCI! DE C!'(IO ".5" 0.00A
TOT!L NETO DE DIERENCI! EN C!'(IO ".5" 0.00A
IN%REO DIVERO 12$#.31 0.32A
C!R%! ECE&CION!LE 21$.19 0.05A
DIET! DE DIRECTORIO #57.55 0.22A
&ROVIIN CT! 6 CO(. CO'ERC.
1135"".00 27.1#A
7#"71.59 19.11A 1735#.92 3.#9A 3901.23 0.9$A $7$1.22 1.25A 3333.11
0.#$A 2399.23 0.5#A 20$0."1 0.$#A
112$$5.90 27.0#A
3#97#.59 9.59A
#3$#.22 2.03A 7$7#."$ 1.95A 1$$9."0 0.2"A 305.## 0.05A
175#2.35 $.30A
$0##$0.#$ 9#.9$A
3#1##0.5# #3.#$A
55#0.57 1.29A
$3233.#9 10.70A
91#7.25 2.02A
2010 V!LOR. @
UTILIDAD (PÉRDIDA) DEL EJERCICIO 2###"9.20 I'&UETO ! L! RENT!
123#01.09 &!RTICI&!CIN DE LO TR!(!,!DORE #A 35##$.37
UTILID!D 4&RDID! !NTE DE I'&UETO UTILID!D 4&RDID!
O&ER!TIV!
'!R%EN (RUTO VENT!
TOT!L VENT! $713523.#5
COTO DE VENT! COTO DE VENT! &RO+ECTO 220132.1# COTO DE VENT!
'ERC!DER! 37235#5.#3
TOT!L COTO DE VENT! 39$371#.01
TOT!L '!R%EN (RUTO 7"9#05.#$
%!TO O&ER!TIVO %!TO DIRECCIN %ENER!L 730#0.7$
%!TO %ERENCI! INTERN!CION!L
%!TO !D'INITR!CIN %!TO !D'INITR!TIVO 55"$9.92 %!TO DE LO%TIC!
2$79".32 %!TO IN!NZ! 1#$71.0$
TOT!L %!TO !D'INITR!CIN 9#917.2#
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used i least Excel
2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
%!TO UCUR!LE %!TO UCUR!L EURO&! 11220.$9 %!TO UCUR!L !I!
#537.3" %!TO UCUR!L OCE!N! %!TO UCUR!L !RIC!
TOT!L %!TO UCUR!LE 19757.#5
%!TO DE VENT! %!TO DE '!R8ETIN% 111#1.$7 %!TO DE VENT! #$923.92
%!TO DE VENT! RE%IN NORTE 339".70 %!TO DE VENT! RE%IN UR $#"1.72
%!TO DE VENT! RE%IN CENTR!L 29"5.3$ %!TO DE VENT! RE%IN ORIENT!L
1215.11 %!TO DE VENT! RE%IN OCCIDENT!L
TOT!L %!TO DE VENT! 10#5$$.27
%!TO DE&!RT!'ENTO TCNICO $"200.50
%!TO DE&!RT!'ENTO DE O&ER!CIONE $7305.0$
%!TO DIVIIN !'(IENT!L !'(IENT!L 1$7$.$1
TOT!L %!TO DIVIIN !'(IENT!L 1$7$.$1
TOT!L %!TO O&ER!TIVO 3952#0.09
TOT!L UTILID!D 4&RDID! O&ER!TIV! 37$525.75
NETO IN%REO %!TO IN!NC OTRO NETO IN%REO %!TO IN!NC OTRO
IN%REO IN!NCIERO 11905.#9
%!TO IN!NCIERO "3992.7#
NETO DE DIERENCI! EN C!'(IO %!N!NCI! &OR DIERENCI! EN C!'(IO
123931."1 &ERDID! &OR DIERENCI! DE C!'(IO 109725.15
TOT!L NETO DE DIERENCI! EN C!'(IO 1$20".$"
IN%REO DIVERO 1$13$3.12
C!R%! ECE&CION!LE "$9#.3$
&ROVIIN CT! 6 CO(. CO'ERC. 1$211.""
TOT!L NETO IN%REO %!TO IN!NC OTRO 7$02#.92
TOT!L NETO IN%REO %!TO IN!NC OTRO 7$02#.92
$$92509.#$ 2#5009."0
$777519.$$
790721.$2
""3$2.#7
3#7.2"
1135"".00
175#2.35
1735#.92 7#"71.59 3901.23 $7$1.22 3333.11 2399.23 20$0."1
112$$5.90
V!LOR.
!NEO DENO'IN!CIN !'(IENT!L C!R%! ECE&CION!LE COTO DE
VENT! 'ERC!DER! COTO DE VENT! &RO+ECTO DIET! DE DIRECTORIO
%!N!NCI! &OR DIERENCI! EN C!'(IO %!TO !D'INITR!TIVO %!TO DE
!D'INITR!CIN DE &RO+ECTO %!TO DE LO%TIC! %!TO DE '!R8ETIN% %!TO
DE VENT! %!TO DE VENT! RE%IN CENTR!L %!TO DE VENT! RE%IN NORTE %!TO
DE VENT! RE%IN OCCIDENT!L %!TO DE VENT! RE%IN ORIENT!L %!TO DE
VENT! RE%IN UR %!TO DE&!RT!'ENTO TCNICO %!TO DIRECCIN %ENER!L
%!TO IN!NCIERO %!TO IN!NZ! %!TO %ERENCI! INTERN!CION!L %!TO UCUR!L
!RIC! %!TO UCUR!L !I! %!TO UCUR!L EURO&! %!TO UCUR!L OCE!N!
IN%REO DIVERO IN%REO IN!NCIERO &ERDID! &OR DIERENCI! DE
C!'(IO &ROVIIN CT! 6 CO(. CO'ERC. VENT! 'ERC!DER!
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used i
If the shape was modified in an earlier version of E 200 or
earlier, the slicer cannot be used.
This shape represents a slicer. Slicers can be used i
If the shape was modified in an earlier version of E 200 or
earlier, the slicer cannot be used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represen ts a slicer. Slicers can be used in at least
Excel 2010.
!*O V!LOR. @ &ERIODO E(ITD! 2010
2011 $122#2.03 19.07A 201001 201002 2010 509$2$."2 V!LOR. A
V!LOR.
E(ITD! 193#.51 1.37A 703"."7
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
2010 2011 0
201003 20100$ 201005 20100" A V!LOR. A V!LOR. A V!LOR. A V!LOR.
A
3.77A 9103.#7 3.1#A 1#335.$$ 9.#9A 3092#.$7 11.1$A 2$""3.$$
7.75A
0A
200A
$00A
"00A
#00A
1000A
1200A
201007 20100# 201009 201010 V!LOR. A V!LOR. A V!LOR. A V!LOR.
A
5"0#0.3# 11.9"A 7"950.#9 13.33A 100733.$0 12.99A 3#519."5
7.95A
2010 2011 0
7"950#9.0$A 10073339.77A
"5390"9.77A5090091.$"A50792"#.12A5"15#10.57A
2011 201011 201012 201101 201102 V!LOR. A V!LOR. A V!LOR. A V!LOR.
A
$7#0$."" 9.1"A 97329.23 19.#5A 33#10.01 #."7A 13752.0# 5."9A
000A
000A
000A
000A
000A
000A
201103 20110$ 201105 20110" V!LOR. A V!LOR. A V!LOR. A V!LOR.
A
201107 20110# 201109 201110 V!LOR. A V!LOR. A V!LOR. A V!LOR.
A
R!TIO 'E !*O Ene e> 'a; !>; 'a- 2011
DE %ETIN '!R%EN !NTE DE I'&UETO 7.32A 5.93A 5.20A 5.10A
5.91A
2010 DE %ETIN
'!R%EN !NTE DE I'&UETO 1.01A 1.03A 1.15A 2."0A 3.99A
'a; 'a- ,un ,ul 0.00A 2.00A $.00A ".00A #.00A
10.00A 12.00A 1$.00A 1".00A 1#.00A
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
".53A ".32A 7.0"A 7.0$A 7.33A 7.5$A
$."1A ".1"A 7.71A #.79A #.$$A #.35A 9.52A
e O= No< ,an !; !uF De=
MARGEN ANTES DE IMPUESTOS
R!TIO 'eG !*O Ene e> 'a; !>; 'a- ,un 2011
DE LIQUIDEZ LIQUIDEZ CORRIENTE 1.23 1.22 1.22 1.22 1.20 1.1#
&RUE(! )CID! 0.93 0.#7 0.#5 0.#" 0.#7 0.#1
DE ENDEUD!'IENTO ENDEUD!'IENTO &!TRI'ONI!L 1.2" 1.2# 1.29 1.$1
1.$3 1.57 %R!DO DE &RO&IED!D 0.$$ 0.$$ 0.$$ 0.$2 0.$1 0.39
OLVENCI! 0.5" 0.5" 0.5" 0.5# 0.59 0."1
2010 DE LIQUIDEZ
LIQUIDEZ CORRIENTE 1.11 1.12 1.11 1.11 1.12 1.11 &RUE(! )CID!
0.72 0.71 0.75 0.72 0.7$ 0.72
DE ENDEUD!'IENTO ENDEUD!'IENTO &!TRI'ONI!L 1.90 1.59 1."" 1.72
1.71 1.91 %R!DO DE &RO&IED!D 0.3$ 0.39 0.3# 0.37 0.37 0.3$
OLVENCI! 0."" 0."1 0."2 0."3 0."3 0.""
'a; 'a- ,un ,ul 0.00
0.50
1.00
1.50
2.00
2.50
3.00
3.50
$.00This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
R!TIO !*O 2010 2011 VECE EN EL &ERIODO
ROT!CIN DE INVENT!RIO 9.35 #.0# ROT!CIN DE CUENT! &OR CO(R!R
".39 ".21 ROT!CIN DE CUENT! &OR &!%!R 5.1# #.12
D! DEL &ERIODO &ERIODO DE ROT!CIN DE INVENT!RIO 3#.50 $$.5#
&ERIODO &RO'EDIO DE CO(RO ! CLIENTE 5".35 57.97 &ERIODO
&RO'EDIO DE &!%O ! &ROVEEDORE "9.50 $$.35
1
2
3
7
#This shape represents a slicer. Slicers can be used in at least
Excel 2010.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.
If the shape was modified in an earlier version of Excel, or if the
workbook was saved in Excel 200 or earlier, the slicer cannot be
used.
This shape represents a slicer. Slicers can be used in at least
Excel 2010.