Professional Documents
Culture Documents
Variables CoffeeLovers
Oportunidad
Potencial
Amenaza
Climtica
Reinvencin
CLIENTES Aumento5% Baja5% Baja10% Baja20%
PRECIO Aumento2% Disminucin2% Aumento10% Aumento15%
VENTAS Aumentodel8% Disminucin7% Aumento6% Baja2%
(COSTOPRODUCCINY
VENTAS48%,58%53%)
Baja5% Baja5% Aumenta7% Aumenta7%
GASTOSVENTAS
(10%delasventas)
Aumento2% Aumento2% Aumento2% Baja15%
GASTOSMANTENIMIENTO Aumento2% Aumento2% Aumento2% Aumento2%
Assumptions
AoActual CoffeeLovers
Oportunidad
Potencial
Amenaza
Climtica
Reinvencin
ESTADODERESULTADOS
CLIENTES 100,000 105,000 95,000 90,000 80,000
PRECIO Q25.11 Q25.61 Q24.60 Q27.62 Q28.87
VENTAS Q2,510,679.00 Q2,688,937.21 Q2,337,442.15 Q2,485,572.21 Q2,309,824.68
()COSTOPRODUCCINY
VENTAS Q1,325,000.00 Q1,258,750.00 Q1,258,750.00 Q1,417,750.00 Q1,417,750.00
UTILIDADBRUTA Q1,185,679.00 Q1,430,187.21 Q1,078,692.15 Q1,067,822.21 Q892,074.68
GASTOSVENTAS(10%max) Q187,500.00 Q191,250.00 Q191,250.00 Q168,750.00 Q159,375.00
GASTOSMANTENIMIENTO
(2%) Q37,500.00 Q38,250.00 Q38,250.00 Q38,250.00 Q38,250.00
UAII Q960,679.00 Q1,200,687.21 Q849,192.15 Q860,822.21 Q694,449.68
()INTERESES Q80,000.00 Q80,000.00 Q80,000.00 Q80,000.00 Q80,000.00
UAI Q880,679.00 Q1,120,687.21 Q769,192.15 Q780,822.21 Q614,449.68
()IMPUESTOS Q246,590.12 Q313,792.42 Q215,373.80 Q218,630.22 Q172,045.91
UTILIDADNETA Q634,088.88 Q806,894.79 Q553,818.35 Q562,191.99 Q442,403.77
ANALISISESCENARIOCOFFEELOVERS