Professional Documents
Culture Documents
CUENTA
2011
2010
2009
ACTIVO
Caja y Bancos
Cargas diferidas
Invetarios
Cuentas por cobrar
Suministros diversos
Otras cuentas del activo corriente
TOTAL ACTIVO CORRIENTE
17,811
37,401
77,662
39,563
45,510
97,175
22,718
31,863
26,541
48,268
132,874
182,248
129,390
1,058,365
-288,579
709,597
-129,197
451,348
-69,006
769,786
902,660
580,400
762,648
382,342
511,732
92,850
10,334
100,000
-
66,410
20,014
100,000
2,250
6,015
140,000
0
0
47,000
2,549
-
203,184
0
203,184
194,689
0
194,689
189,549
0
189,549
4,434
304,900
258,625
131,517
-
4,434
304,900
213,748
44,877
-
4,434
104,000
310,980
-97,231
699,476
902,660
567,959
762,648
322,183
511,732
ACTIVO NO CORRIENTE
Inmueble, maquinaria y equipo
Depreciacion de inmueble, maquinaria y equipo
TOTAL ACTIVO NO CORRIENTE
TOTAL ACTIVO NETO
PASIVO
Proveedores
Tributos por pagar
Remuneraciones y participaciones por pagar
Cuentas por pagara diversas
Beneficios sociales de los trabajadores
Otras cuentas del pasivo
TOTAL PASIVO CORRIENTE
TOTAL PASIVO NO CORRIENTE
TOTAL PASIVO
PATRIMONIO
Capital
Capital adicional
Resultados acumulados positivo
Utilidades del ejercicio
Perdida del ejercicio
TOTAL PATRIMONIO
TOTAL PASIVO Y PATRIMONIO
ANALISIS VERTICAL
2008
2007
2011
2010
2009
ANALISIS HORIZON
2008
2007
2011/2010
77,669
31,381
2,700
34,265
61,979
1,076
51,325
1.97%
5.19%
4.44%
15.22%
19.14%
-55%
4.14%
5.97%
6.23%
6.15%
0.00%
-18%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0.00%
0.00%
5.19%
0.53%
0.33%
0%
8.60%
12.74%
9.43%
6.72%
15.85%
-20%
146,015
114,380
14.72%
23.90%
25.28%
28.62%
35.33%
-27%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
392,795
-28,571
220,259
-10,899
117.25%
93.04%
88.20%
76.98%
68.04%
49%
-31.97%
-16.94%
-13.48%
-5.60%
-3.37%
123%
364,224
510,239
209,360
323,740
85.28%
76.10%
74.72%
71.38%
64.67%
33%
100.00%
100.00%
100.00%
100.00%
100.00%
18%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
32,000
0.00%
8.71%
27.36%
6.27%
9.27%
-100%
10.29%
2.62%
0.00%
0.00%
0.00%
364%
12,230
2,606
-
30,000
20,000
2,637
-
46,836
0
46,836
52,637
0
52,637
4,434
104,000
223,655
131,314
-
4,434
155,629
111,040
-
463,403
510,239
271,103
323,740
1.14%
0.00%
0.00%
2.40%
6.18%
0%
11.08%
13.11%
9.18%
0.00%
0.00%
0%
0.00%
0.30%
0.50%
0.51%
0.81%
-100%
0.00%
0.79%
0.00%
0.00%
0.00%
-100%
22.51%
25.53%
37.04%
9.18%
16.26%
4%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
22.51%
25.53%
37.04%
9.18%
16.26%
4%
0.00%
0.00%
0.00%
0.00%
0.00%
0%
0.49%
0.58%
0.87%
0.87%
1.37%
0%
33.78%
39.98%
20.32%
20.38%
0.00%
0%
28.65%
28.03%
60.77%
43.83%
48.07%
21%
14.57%
5.88%
0.00%
25.74%
34.30%
193%
0.00%
0.00%
-19.00%
0.00%
0.00%
0%
77.49%
74.47%
62.96%
90.82%
83.74%
23%
100.00%
100.00%
100.00%
100.00%
100.00%
18%
ANALISIS HORIZONTAL
2010
2009
2008
74%
-71%
25%
43%
2%
0%
0%
0%
0%
0%
0%
0%
-100%
883%
151%
101%
41%
-33%
41%
-11%
28%
0%
0%
0%
57%
15%
78%
87%
142%
162%
52%
5%
74%
49%
0%
58%
0%
0%
0%
-53%
338%
7%
0%
0%
0%
0%
-100%
-39%
113%
0%
0%
-12%
-2%
-1%
0%
0%
0%
3%
305%
-11%
0%
0%
0%
3%
305%
-11%
0%
0%
0%
0%
0%
0%
193%
0%
0%
-31%
39%
44%
0%
-100%
18%
-100%
0%
0%
76%
-30%
71%
49%
0%
58%
ESTADOS DE RESULTADOS
COMPLEJO EDUCATIVO CABRERA EIRL
Estado de Resultados Individual del 1 de Enero al 31 de Diciembre (en miles de NUEVOS SOLES)
CUENTA
Ventas netas o ingresos por servicios
Ventas netas
Resultado bruto
Gastos de venta
Gastos de administracion
Resultado de operacin
Gastos finanacieros
Ingresos financieros gravados
Otros ingresos gravados
Gastos diversos
Resultado antes de participaciones
Distribucion legal de la renta
Resultado antes del impuesto
Impuesto a la renta
Resultado del ejercicio
Utilidad
Utilidad
Perdida
Utilidad
Perdida
Utilidad
Perdida
Utilidad
Perdida
2011
2010
2,531,722
2,531,722
2,531,722
-1,161,477
-1,161,477
208,768
-2,083
206,685
-10,334
196,351
-64,834
131,517
-
1,843,762
1,843,762
1,843,762
-899,675
-899,674
44,413
464
44,877
44,877
44,877
-
ANALISIS HOR
ANALISIS VERTICAL
2009
2008
2007
1,443,242
1,443,242
1,443,242
-772,428
-772,428
-101,614
4,461
-78
-97,231
-97,231
-97,231
1,526,047
1,526,047
152,047
-699,101
-699,101
127,845
-705
4,174
131,314
-6,566
124,748
124,748
-
1,301,438
1,301,438
1,301,438
-452,335
-681,662
97,141
-106
14,047
-42
111,040
-5,552
105,488
105,488
-
2011
100.00%
100.00%
100.00%
-45.88%
-45.88%
8.25%
0.00%
-0.08%
0.00%
0.00%
0.00%
8.16%
0.00%
-0.41%
7.76%
0.00%
-2.56%
5.19%
0.00%
2010
100.00%
100.00%
100.00%
-48.80%
-48.80%
2.41%
0.00%
0.00%
0.03%
0.00%
0.00%
2.43%
0.00%
0.00%
2.43%
0.00%
2.43%
0.00%
2009
100.00%
100.00%
100.00%
-53.52%
-53.52%
0.00%
-7.04%
0.00%
0.00%
0.31%
-0.01%
0.00%
-6.74%
0.00%
0.00%
-6.74%
0.00%
0.00%
-6.74%
2008
1003.67%
1003.67%
100.00%
-459.79%
-459.79%
84.08%
0.00%
-0.46%
2.75%
0.00%
0.00%
86.36%
0.00%
-4.32%
82.05%
0.00%
0.00%
82.05%
0.00%
2007
100.00%
100.00%
100.00%
-34.76%
-52.38%
7.46%
0.00%
-0.01%
0.00%
1.08%
0.00%
8.53%
0.00%
-0.43%
8.11%
0.00%
0.00%
8.11%
0.00%
2011
37.31%
37.31%
37.31%
29.10%
29.10%
370.06%
0.00%
0.00%
-100.00%
0.00%
0.00%
360.56%
0.00%
0.00%
337.53%
0.00%
193.06%
0.00%
ANALISIS HORIZONTAL
2010
27.75%
27.75%
27.75%
16.47%
16.47%
0.00%
-100.00%
0.00%
0.00%
-100.00%
-100.00%
0.00%
-100.00%
0.00%
0.00%
-100.00%
0.00%
0.00%
-100.00%
2009
-5.43%
-5.43%
849.21%
10.49%
10.49%
-100.00%
0.00%
-100.00%
-100.00%
0.00%
0.00%
-100.00%
0.00%
-100.00%
-100.00%
0.00%
0.00%
-100.00%
0.00%
2008
17.26%
17.26%
-88.32%
54.55%
2.56%
31.61%
0.00%
565.09%
0.00%
-100.00%
-100.00%
18.26%
0.00%
18.26%
18.26%
0.00%
0.00%
18.26%
0.00%
2007
130143700.00%
130143700.00%
130143700.00%
98597329.90%
148584734.82%
117802440.05%
0.00%
12883362.89%
0.00%
0.00%
0.00%
136014807.17%
0.00%
136018097.64%
136014633.99%
0.00%
-100.00%
203065884.12%
0.00%
2011
2010
2,531,722
37.31%
902,660
18%
699,476
131,517
159,382
368,150
17,811
-55%
902,660
0.30
203,184
0.77
0.23
1,843,762
27.75%
762,648
49%
567,959
44,877
60,191
104,604
39,563
74%
66,410
2,250
693,988
0.88
126,029
0.82
0.18
0.65
0.65
0.09
0.94
0.94
0.20
0
2.80
0
25.32
0
0
14.42
0
2.42
0
18.44
0
0
19.80
0.29
0.91
176.74
0.55
0.01
0.34
0.98
1.20
0.00
5.19%
40.79%
23.13%
2.43%
15.07%
5.82%
Margen bruto
Margen EBITDA
Retorno del patrimonio
Retorno del capital
Indicadores de sibre valor y riesgo
Betas del sector
Riesgo pas
Costo promedio ponderado de capital
Valor Econmico Agregado - EVA
100.00%
14.54%
18.80%
0.00%
100.00%
5.67%
7.90%
0.00%
2009
2008
2007
1,443,242
849.21%
511,732
0%
322,183
40,435
40,435
22,718
-71%
-101,692
140,000
2,549
369,183
-0.22
47,000
0.87
0.13
1,526,047
-88.32%
510,239
58%
463,403
124,748
17,672
145,517
77,669
25%
32,000
2,606
475,633
0.63
12,230
0.97
0.03
1,301,438
130143700.00%
323,740
#REF!
271,103
105,488
10,899
108,040
61,979
#REF!
-42
30,000
2,637
291,103
20,000
0.93
0.07
0.68
0.68
0.12
3.12
3.12
1.66
2.17
2.17
1.18
0
2.82
0
30.71
0
0
11.89
0
2.99
0
0.00
0
0
0.00
0
4.02
0
0.00
0
0
0.00
0.59
0.84
1.16
0.00
0.10
1.27
206.41
0.08
0.06
0.19
1.29
1,019.24
0.19
0.01
0.00%
10.95%
0.00%
8.17%
30.59%
25.06%
8.11%
37.11%
30.01%
100.00%
2.80%
0.00%
0.00%
9.96%
9.54%
26.92%
0.00%
100.00%
8.30%
38.91%
0.00%
r(HDA)
HDA