Professional Documents
Culture Documents
2010
ACTIVO
CIRCULANTE
BANCOS
CUENTAS POR COBRAR
INVENTARIOS
TOTAL ACTIVO CIRCULANTE
2,886.38
15,609.00
63,408.00
81,903.38
5,000.00
25,000.00
50,000.00
80,000.00
FIJO
TERRENOS
EDIFICIO
MOBILIARIO Y EQUIPO
EQ. DE TRANSPORTE
DEPRECIACION ACUMULADA
TOTAL ACTIVO FIJO
20,000.00
45,000.00
14,000.00
80,000.00
-51,696.34
107,303.66
20,000.00
45,000.00
17,000.00
20,000.00
-47,721.30
54,278.70
ACTIVO TOTAL
189,207.04
134,278.70
2011
PASIVO
CIRCULANTE
PROVEEDORES
IMPUESTOS POR PAGAR
PRESTAMOS A CORTO PLAZO
TOTAL PASIVO CIRCULANTE
31,771.00
25,954.91
10,000.00
67,725.91
9,118.30
8,500.00
15,000.00
32,618.30
CAPITAL CONTABLE
CAPITAL SOCIAL
RESERVA LEGAL
UTILIDADES ACUMULADAS
UTILIDAD DEL EJERCICIO
TOTAL CAPITAL CONTABLE
79,000.00
1,776.00
14,884.40
25,820.73
121,481.13
79,000.00
1,776.00
-6,719.00
27,603.40
101,660.40
PASIVO Y CAPITAL
CONTABLE TOTAL
189,207.04
134,278.70
VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS DE OPERACIN
DEPRECIACION
UTILIDAD DE OPERACIN
GANANCIA EN VTA. DE ACT. FIJO
U.A.F.I.R.
COSTO INTEGRAL DE FINANCIAMIENTO
U.A.I.R.
ISR Y PTU
UTILIDAD NETA
2011
440,766.49
331,976.00
108,790.49
41,782.03
5,750.04
61,258.42
100.00
61,358.42
15,250.00
46,108.42
20,287.69
25,820.73
2010
287,500.00
201,250.00
86,250.00
27,258.18
3,950.04
55,041.78
0.00
55,041.78
5,750.00
49,291.78
21,688.38
27,603.40
2010
25,820.73
5,750.04
-100.00
36,090.61
67,561.38
-5,000.00
-6,000.00
-11,000.00
-60,000.00
1,325.00
-58,675.00
-2,113.62
5,000.00
2,886.38
TERRENOS
EDIFICIOS
DEPR. ACUM. EDIFICIOS
EQUIPO
DEPR. ACUM. EQUIPO
ACTIVO FIJO
INVERSIONES PERMANENTES
TOTAL ACTIVO
December-10 December-11
24,500.00
47,500.00
0.00
45,250.00
46,600.00
39,900.00
105,400.00
120,000.00
1,750.00
2,250.00
178,250.00
254,900.00
30,000.00
190,000.00
-53,000.00
260,000.00
-80,750.00
346,250.00
35,000.00
285,000.00
-60,500.00
287,500.00
-105,400.00
441,600.00
70,000.00
0.00
594,500.00
696,500.00
945,000.00
667,500.00
277,500.00
187,000.00
90,500.00
100.00%
70.63%
29.37%
19.79%
9.58%
30,000.00
120,500.00
6,500.00
114,000.00
46,000.00
68,000.00
3.17%
12.75%
0.69%
12.06%
4.87%
7.20%
December-10 December-11
37,500.00
34,000.00
6,000.00
13,000.00
5,000.00
7,500.00
48,500.00
54,500.00
PRESTAMOS HIPOTECARIOS
OBLIGACIONES
PASIVO LARGO PLAZO
0.00
200,000.00
200,000.00
80,000.00
150,000.00
230,000.00
TOTAL PASIVO
248,500.00
284,500.00
CAPITAL SOCIAL
UTILIDADES ACUMULADAS
CAPITAL CONTABLE
285,000.00
61,000.00
346,000.00
313,000.00
99,000.00
412,000.00
TOTAL PASIVO Y
CAPITAL CONTABLE
594,500.00
696,500.00
ESTADO DE RESULTADOS
VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS DE OPERACIN
UTILIDAD DE OPERACIN
GANANCIA EN VTA DE
INVERSIONES PERMANENTES
U.A.F.I.R.
COSTO INT. DE FINANCIAM.
U.A.I.R.
ISR Y PTU
UTILIDAD NETA
December-10 December-11
314,200.00
395,610.00
261,000.00
392,000.00
560,000.00
875,550.00
0.00
100,000.00
274,150.00
351,760.00
24,420.00
28,750.00
1,433,770.00 2,143,670.00
TERRENOS
EDIFICIOS
DEPR. ACUM. EDIFICIOS
EQUIPO
DEPR. ACUM. EQUIPO
ACTIVO FIJO
300,000.00
300,000.00
1,500,000.00 2,250,000.00
-500,000.00 -500,000.00
870,000.00
870,000.00
-190,000.00 -320,000.00
1,980,000.00 2,600,000.00
PATENTES
TOTAL ACTIVO
620,000.00
December-10 December-11
225,770.00
322,070.00
135,000.00
150,480.00
PASIVO CIRCULANTE
360,770.00
472,550.00
0.00
850,000.00
900,000.00
250,000.00
850,000.00 1,150,000.00
TOTAL PASIVO
1,210,770.00 1,622,550.00
CAPITAL SOCIAL
UTILIDADES ACUMULADAS
CAPITAL CONTABLE
2,300,000.00 2,900,000.00
523,000.00
781,120.00
2,823,000.00 3,681,120.00
TOTAL PASIVO Y
CAPITAL CONTABLE
4,033,770.00 5,303,670.00
560,000.00
4,033,770.00 5,303,670.00