Professional Documents
Culture Documents
$ 311,514,064.98
$ 40,209,144.44
1.26
$ 271,304,920.54
8.48
9.74
$ 1,870,714,692.24 58.49
$ 1,254,721,817.50
39.23
$ 288,170,617.89
9.01
$ 8,641,910.00
0.27
$ 1,125,000.00
0.04
$ 0.00
0.00
$ 156,793,068.79
4.90
$ 22,544,835.00
0.70
$ 139,217,405.24
4.35
-$ 499,962.18
-0.02
$ 4,960,857.28
$ 4,960,857.28
0.16
0.16
$ 116,997,603.70 3.66
$ 2,304,187,218.19 72.04
$ 116,997,603.70
$ 7,533,505.35
0.24
-$ 14,646.25
0.00
$ 37,137,731.75
1.16
$ 107,650,248.63
3.37
$ 521,772,664.43
16.31
$ 59,749,492.50
1.87
$ 159,559,692.50
4.99
-$ 724,209,588.74
-22.64
$ 15,843,097.71
0.50
$ 49,295,720.41
1.54
$ 92,072,874.55
2.88
$ 7,518,859.10
0.24
$ 161,660,241.06
5.05
$ 65,138,818.13
2.04
$ 92,072,874.55
2.88
$ 326,390,792.84 10.20
$ 567,799,031.25 17.75
$ 567,799,031.25
17.75
$ 3,198,377,042.28
$ 143,787,187.06
4.50
Pagares en bancos
Proveedores
Nacionales
Cuentas por pagar
Costos y gastos
Retefuente por pagar
IVA retenido
ICA Retenido
Retencin t aportes nomina
Impuestos, gravamenes y tasas
Impuesto a las ventas por pagar
Acreedores oficiales
Obligaciones Laborales
Salarios
Cesantias
Intereses
Vacaciones
TOTAL PASIVO CORRIENTE
PASIVO MEDIO Y LARGO LP
Particulares
TOTAL PASIVO MEDIANO Y LARGO PLAZO
TOTAL PASIVO
PATIRMONIO
Capital social
reserva legal
Revalorizacion de Patrimonio
:Uitlidad del presente ejercicio
Valorizaciones
Propiedad Planta y Equipo
TOTAL PATRIMONIO
TOTAL PASIVO Y MATRIMONIO
$ 143,787,187.06
4.50
$ 64,297,487.50
2.01
$ 64,297,487.50
2.01
$ 386,253,714.31 12.08
$ 88,154,695.46
2.76
$ 10,308,748.75
0.32
$ 5,480,688.75
0.17
$ 1,215,311.25
0.04
$ 281,094,270.10
8.79
$ 39,636,173.75
$ 17,400,000.00
0.54
$ 22,236,173.75
0.70
1.24
$ 1,088,509,602.35 34.03
$ 293,515,055.00
9.18
$ 460,856,447.50
14.41
$ 52,428,959.15
1.64
$ 281,709,140.70
8.81
$ 1,722,484,164.98 53.85
$ 62,500,000.00
1.95
$ 62,500,000.00 1.95
$ 1,784,984,164.98 55.81
$ 505,022,965.00
15.79
$ 13,543,113.75
0.42
$ 94,885,687.55
2.97
$ 232,142,079.75
7.26
$ 0.00
0.00
$ 567,799,031.25
17.75
$ 1,413,392,877.30 44.19
$ 3,198,377,042.28
1.86
$ 455,872,340.35
12.86
$ 1,672,979,424.74 47.20
$ 1,173,267,028.58
33.10
$ 158,051,904.14
4.46
$ 18,228,291.25
0.51
$ 1,125,000.00
0.03
$ 0.00
0.00
$ 270,161,944.94
7.62
$ 5,759,161.25
0.16
$ 85,902,920.51
2.42
-$ 39,516,825.93
-1.11
$ 45,453,904.74
$ 45,453,904.74
1.28
1.28
$ 183,351,218.69 5.17
$ 2,423,424,687.65 68.37
$ 183,351,218.69
$ 7,533,505.35
0.21
-$ 14,646.25
0.00
$ 37,137,731.75
1.05
$ 109,473,183.63
3.09
$ 576,881,336.03
16.27
$ 69,030,577.50
1.95
$ 159,559,687.50
4.50
-$ 767,794,399.99
-21.66
$ 15,676,465.84
0.44
$ 135,468,507.79
3.82
$ 175,421,547.84
4.95
$ 7,518,859.10
0.21
$ 184,288,116.41
5.20
$ 151,144,973.63
4.26
$ 175,421,547.84
4.95
$ 518,373,496.98 14.62
$ 602,978,587.50 17.01
$ 602,978,587.50
17.01
$ 3,544,776,772.13
$ 297,972,543.11
8.41
$ 210,126,074.51
$ 25,558,654.70
$ 184,567,419.81
-$ 197,735,267.50 $ 1,987,712,295.94
-$ 81,454,788.93
94.1%
-$ 130,118,713.75
5.9%
$ 9,586,381.25
$ 0.00
$ 0.00
$ 113,368,876.15
-$ 16,785,673.75
-$ 53,314,484.73
-$ 39,016,863.75
$ 40,493,047.46
$ 40,493,047.46
$ 66,353,614.99
$ 119,237,469.46
$ 0.00
$ 0.00
$ 0.00
$ 22,627,875.35
$ 0.00
$ 1,822,935.00
$ 55,108,671.60
$ 9,281,085.00
-$ 5.00
-$ 43,584,811.25
$ 86,006,155.50
-$ 166,631.88
$ 86,172,787.38
$ 83,348,673.29
$ 83,348,673.29
$ 191,982,704.14
$ 35,179,556.25
$ 35,179,556.25
$ 0.00
$ 0.00
$ 0.00
$ 154,185,356.05
$ 297,972,543.11
8.41
$ 102,644,580.00
2.90
$ 2,059,479,190.30 58.10
$ 154,185,356.05
$ 38,347,092.50
$ 38,347,092.50
-$ 8,652,063.44
$ 153,355.79
-$ 3,052,510.00
-$ 2,310,894.13
-$ 634,593.85
-$ 2,807,421.25
-$ 3,470,312.29
$ 4,907,500.00
-$ 8,377,812.29
$ 156,584,952.50
$ 109,650,510.00
$ 32,275,426.25
$ 4,564,861.25
$ 10,094,155.00
$ 336,995,025.33
$ 62,500,000.00 1.76
$ 2,121,979,190.30 59.86
$ 336,995,025.33
$ 1,422,797,581.83 40.14
$ 0.00
$ 23,214,207.50
$ 0.01
-$ 48,989,059.24
$ 0.00
$ 35,179,556.25
$ 9,404,704.53
$ 3,544,776,772.13
$ 346,399,729.85
$ 102,644,580.00
2.90
$ 377,601,650.88 10.65
$ 88,308,051.25
2.49
$ 7,256,238.75
0.20
$ 3,169,794.63
0.09
$ 580,717.40
0.02
$ 278,286,848.85
7.85
$ 36,165,861.46
$ 22,307,500.00
0.63
$ 13,858,361.46
0.39
1.02
$ 1,245,094,554.85 35.12
$ 403,165,565.00
11.37
$ 493,131,873.75
13.91
$ 56,993,820.40
1.61
$ 291,803,295.70
8.23
$ 62,500,000.00
1.76
$ 505,022,965.00
14.25
$ 36,757,321.25
1.04
$ 94,885,687.56
2.68
$ 183,153,020.51
5.17
$ 0.00
0.00
$ 602,978,587.50
17.01
SU SEGURIDAD LTDA
ESTADO DE GANANCIAS Y PERDIDAS DIC 31 DE 2010 COMPARADO 2009
2009
INGRESOS
INGRESOS OPERACIONALES VIGILANCIA
Servicio de Vigilancia
Servicio AS
INGRESOS OPERACIONALES DIVIS. ELECTRONICA
Servicio de monitoreo
Comercializacion
TOTAL INGRESOS
Costos
MENOS COSTOS OPERACIN VIGILANCIA
Mano de Obra Directa
Mano de Obra indirecta
costos indirectos de Operacin
MENOS CTOS-OPER DIVIS ELECTRINICA
Materia Prima
Mano de obra dire tecnicos
Mano de Obra Dir Monitores
Mano de Obra Indirecta
Costos indirectos
TOTAL COSTOS DE OPERACIN
MARGEN BRUTO DE OPERACIN
Menos gastos vigilancia
Gastos de Personal
Gastos Generales
Menos gastos de seguridad electronica
Gastos de Personal
Gastos Generales
Total Gastos
UTILIDAD NETA DE OPERACIN
MAS INGRESOS NO OPERACIONALES
Otros Ingresos
MENOS INGRESOS NO OPERACIONALES
Financieros
UTILIDAD DEL EJERCICIO ANTES DE IMPUESTOS
Impuesto de Renta
UTILIDAD DEL EJERCICIO
$ 11,049,871,618.75
$
11,045,249,444
4,622,175.0
$
$
1,178,524,996
308,060,869
1,486,585,865.00
$ 12,536,457,483.75
8,289,223,021
118,751,884
522,773,759
200,251,540
125,710,285
129,658,509
413,144,930
177,621,093
508,978,557
721,818,398
343,146,576
425,123,408
0
$
8,930,748,664.45
1,046,386,356.13
$
$
9,977,135,020.58
2,559,322,463.18
1,230,796,954.88
768,269,984.00
$
$
1,999,066,938.88
560,255,524.30
145,625,395.19
299,456,339.74
$
$
$
406,424,579.75
174,282,500.00
232,142,079.75
145,625,395
299,456,340
174282500
2010
$ 11,235,540,198.75
$
11,230,749,784
4,790,415.0
$
$
1,258,070,020
277,401,824
1,535,471,843.75
$ 12,771,012,042.50
8,456,621,699
385,195,384
525,923,559
206,577,079
150,839,175
119,637,380
215,101,109
182,034,789
9,367,740,641.60
874,189,531.45
$ 10,241,930,173.05
$ 2,529,081,869.45
552,396,538
912,825,429
350,436,408
293,172,139
0
$
1,465,221,967.36
643,608,547.43
$
$
2,108,830,514.79
420,251,354.66
145,587,674.95
267,556,009.09
$
$
$
298,283,020.52
115,130,000.00
183,153,020.52
145,587,675
267,556,009
115130000
2009
232,142,080
$
$
$
$
$
$
$
$
$
50,471,510
149,349,046
32,610,058
66,858,653
1,262,848
28,586,871
174,282,500
735,563,565
$
$
$
$
$
$
$
$
$
$
$
$
(467,011,282.50)
(22,675,421.25)
(31,785,446.25)
(128,407,293.75)
(43,269,771.25)
55,682,407.50
45,356,560.00
756,010.00
126,499,902.50
(464,854,335.00)
270,709,230
$
$
$
$
7,539,143
(35,232,984)
(15,434,921)
(43,128,763)
$
$
$
$
(33,271,826)
(725,300,400.00)
611,409,561
(147,162,665)
$
$
$
80,417,803
231,118,761
311,536,564
millones
2010
183,153,020
$
$
$
$
$
$
$
$
$
35,642,166
34,740,815
34,735,856
92,257,520
59,155,266
44,109,459
115,130,000
598,924,103
$ (40,493,047.50)
$
38,495,808.75
$ (66,353,615.00)
$ (45,492,080.00)
$ (53,467,949.88)
$ (175,606,193.63)
$
38,347,092.50
$
(8,652,063.44)
$
(3,470,312.29)
$ 156,584,952.50
$ (160,107,407.98)
$
438,816,695
$
$
$
$
(57,847,001)
(116,101,103)
(173,948,104)
$
(208,927,873)
$ (704,554,995.00)
$
858,740,351
$
(54,742,516)
$
$
$
210,126,075
311,514,065
521,640,140
CALCULO DE INDICADORES
2009
ACTIVO OPERACIONAL
2010
2009
1,254,721,817.5
116,997,603.7
1,371,719,421.2
2010
1,173,267,028.6
183,351,218.7
1,356,618,247.3
161,660,241.1
184,288,116.4
1,371,719,421.2
161,660,241.1
1,533,379,662.3
1,356,618,247.3
184,288,116.4
1,540,906,363.7
PASIVO OPERATIVO
Proveedores
Cuentas por pagar
Impuestos por pagar
Obligaciones laborales
Pasivo Operativo
2009
64,297,487.5
386,253,714.3
39,636,173.8
1,088,509,602.4
1,578,696,977.9
2010
102,644,580.0
377,601,650.9
36,165,861.5
1,245,094,554.9
1,761,506,647.2
Pasivo Operativo/KTO
115.1%
129.8%
Deudores
Inventarios
Capital de Trabajo Operativo (KTO)
Muebles y enseres
Equipo de computo
Vehculos
Depreciacin acumulada
Otros Activos
Capital Fijo Operativo
1,371,719,421.2
1,578,696,977.9
-206,977,556.7
1,356,618,247.3
1,761,506,647.2
-404,888,399.9
-15,101,173.9
182,809,669.3
-197,910,843.2
RENTABILIDAD
Utilidad Operacional
Activo Operacional
Rentabilidad Operativa
Utilidad Neta
Patrimonio
Rentabilidad Patrimonial
2009
560,255,524.3
1,533,379,662.3
2010
420,251,354.7
1,540,906,363.7
36.5%
27.3%
232,142,079.7
1,413,392,877.3
183,153,020.5
1,422,797,581.8
16.4%
12.9%
PRODUCTIVIDAD
Ingresos Operacionales
Total Activos
Productividad Activos Totales
2009
2010
12,536,457,483.8 12,771,012,042.5
3,198,377,042.3 3,544,776,772.1
3.92
3.60
Ingresos Operacionales
Activo Operacional
Productividad Activo Operacional
12,536,457,483.8 12,771,012,042.5
1,533,379,662.3 1,540,906,363.7
8.18
8.29
Ingresos Operacionales
Capital de Trabajo Operativo (KTO)
Productividad KTO
12,536,457,483.8 12,771,012,042.5
1,371,719,421.2 1,356,618,247.3
9.1
9.4
Ingresos Operacionales
Capital Fijo Operativo
Productividad Capital Fijo Operativo
12,536,457,483.8 12,771,012,042.5
161,660,241.1
184,288,116.4
77.5
69.3
Ingresos Operacionales
Deudores
Das Recaudo del Ingreso
12,536,457,483.8 12,771,012,042.5
1,254,721,817.5 1,173,267,028.6
36.0
33.1
Costo de Ventas
Inventarios
Das Reposicin de Inventarios
MARGENES DE UTILIDAD
Ingresos Operacionales
Utilidad Neta
Margen Neto
9,977,135,020.6 10,241,930,173.1
116,997,603.7
183,351,218.7
4.2
6.4
2009
2010
12,536,457,483.8 12,771,012,042.5
232,142,079.7
183,153,020.5
1.9%
1.4%
Ingresos Operacionales
Utilidad Operacional
Margen Operacional
12,536,457,483.8 12,771,012,042.5
560,255,524.3
420,251,354.7
Ingresos Operacionales
Utilidad Bruta
Margen Bruto
12,536,457,483.8 12,771,012,042.5
2,559,322,463.2 2,529,081,869.5
Ingresos Operacionales
Variacin %
12,536,457,483.8 12,771,012,042.5
Costo de Ventas
Variacin %
4.5%
20.4%
3.3%
19.8%
1.9%
9,977,135,020.6 10,241,930,173.1
2.7%
Ingresos Operacionales
Gastos Operacionales
%Gastos Operacionales
12,536,457,483.8 12,771,012,042.5
1,999,066,938.9 2,108,830,514.8
Ingresos Operacionales
12,536,457,483.8 12,771,012,042.5
15.9%
16.5%
Gastos de Administracin
%Gastos Administracin
Ingresos Operacionales
Gastos de Ventas
%Gastos de Ventas
852,125,133.8
902,832,946.3
6.8%
7.1%
12,536,457,483.8 12,771,012,042.5
1,146,941,805.1 1,205,997,568.5
9.1%
9.4%
2009
1,371,719,421.2
1,533,379,662.3
2010
1,356,618,247.3
1,540,906,363.7
89.5%
88.0%
161,660,241.1
1,533,379,662.3
184,288,116.4
1,540,906,363.7
10.5%
12.0%
Deudores
Capital de Trabajo Operativo
Deudores/KTO
1,254,721,817.5
1,371,719,421.2
1,173,267,028.6
1,356,618,247.3
91.5%
86.5%
Inventarios
Capital de Trabajo Operativo
Inventarios/KTO
116,997,603.7
1,371,719,421.2
183,351,218.7
1,356,618,247.3
8.5%
13.5%
% PARTICIPACION
Capital de Trabajo Operativo (KTO)
Activo Operacional
KTO/Activo Operacional
2009
2010
36.5%
16.4%
27.3%
12.9%
8.2
9.1
77.5
36.0
4.2
8.3
9.4
69.3
33.1
6.4
1.9%
4.5%
20.4%
15.9%
6.8%
9.1%
1.4%
3.3%
19.8%
16.5%
7.1%
9.4%
-0.4%
Dias Recaudo
RBOL DE RENTABILIDAD
SU SEGURIDAD LTDA
Productividad KTO
Productividad
Activo Operacional
8.18
9.14
9.41
89.5%
88.0%
36.0
33.1
91.5%
86.5%
-2.96
0.275
Dias Inventarios
8.29
0.11
Productividad KFijo
77.5
4.2
6.4
8.5%
13.5%
2.22
69.30
10.5%
12.0%
Rentabilidad
Operativa
2009
2010
36.5%
27.3%
-9.3%
Margen Bruto
20.4%
Margen Operativo
4.5%
1.9%
2.7%
19.8%
-0.6%
3.3%
-1.2%
% Gastos Administracin
% Gastos Operacin
15.9%
16.5%
0.6%
6.8%
7.1%
% Gastos Ventas
9.1%
9.4%