Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
162,920.00
EMPRESA 2
162,920.00
EMPRESA 3
162,920.00
162,920.00
162,920.00
162,920.00
30,000.00
27,828.00
30,082.00
87,910.00
30,000.00
27,828.00
30,082.00
87,910.00
30,000.00
27,828.00
30,082.00
87,910.00
TOTAL ACTIVO
Capital suscrito
Reservas
Perdidas y Ganancias
Patrimonio Neto
175,820.00
60,000.00
154,228.00
16,882.00
231,110.00
175,820.00
60,000.00
52,000.00
12,250.00
124,250.00
175,820.00
6,000.00
12,000.00
7,617.00
25,617.00
TOTAL PN
Prestamos a L/P
Pasivo No Corriente
Proveedores
SS Acreedora
HP Acreedora
Acreedores a C/P
462,220.00
248,500.00
86,480.00
86,480.00
2,200.00
17,520.00
0.00
19,720.00
2,200.00
17,200.00
0.00
20,700.00
40,100.00
51,234.00
157,926.00
157,926.00
18,000.00
2,200.00
15,987.00
0.00
31,100.00
67,287.00
PASIVO TOTAL
19,720.00
126,580.00
225,213.00
PASIVO TOTAL + PN
250,830.00
250,830.00
250,830.00
Inmob materiales
ANC
AC
PN
PNC
PC
Activo No Corriente
Existencias
Deudores
Tesoreria
Activo Corriente
Pasivo Corriente
RENTABILIDAD ROA
BAII
TOTAL ACTIVO
BAIII
VENTAS
Margen
VENTAS
TOTAL ACTIVO
Rotacion
RENTABILIDAD ROE
B NETO
FONDOS PROPIOS
B NETO
VTAS
VTAS
ACTIVO
ACTIVO
F PROPIOS
AO 10
370,110
230,130
2,500
142,480
19,430
83,100
17,440
22,510
22,510
5,628
16,883
%
100.00%
62.18%
0.68%
38.50%
5.25%
22.45%
4.71%
6.08%
0.00%
6.08%
1.52%
4.56%
AO 09
365,101
225,186
1,796
141,711
17,219
79,100
17,135
28,257
28,257
7,064
21,193
EMPRESA 1 = VERDE
%
100.00%
61.68%
0.49%
38.81%
4.72%
21.67%
4.69%
7.74%
0.00%
7.74%
1.93%
5.80%
AO 10
370,110
230,130
2,500
142,480
19,430
83,100
17,440
22,510
6,177
16,333
4,083
12,250
%
100.00%
62.18%
0.68%
38.50%
5.25%
22.45%
4.71%
6.08%
1.67%
4.41%
1.10%
3.31%
AO 09
365,101
225,186
1,796
141,711
17,219
79,100
17,135
28,257
6,022
22,235
5,559
16,676
%
AO 10
100.00% 370,110
61.68% 230,130
0.49%
2,500
38.81% 142,480
4.72% 19,430
21.67% 83,100
4.69% 17,440
7.74% 22,510
1.65% 12,354
6.09% 10,156
1.52%
2,539
4.57%
7,617
EMPRESA 2= NARANJA
EMPRESA 3= AZUL
%
AO 09
100.00% 365,101
62.18% 225,186
0.68%
1,796
38.50% 141,711
5.25% 17,219
22.45% 79,100
4.71% 17,135
6.08% 28,257
3.34% 12,044
2.74% 16,213
0.69%
4,053
2.06% 12,160
Ventas n
Ventas n-1
EMPRESA 2 EMPRESA 3
1.01
1.01
1.01
1.01
1.01
1.01
0.80
0.80
0.80
0.73
0.63
0.63
0.80
0.73
0.63
Margen Bruto
margen Bruto -1
BAII n
BAII n-1
BAI n
BAI n-1
B Neto
B Neto-1
Valor aadido n
Valor aadido n-1
%
100.00%
61.68%
0.49%
38.81%
4.72%
21.67%
4.69%
7.74%
3.30%
4.44%
1.11%
3.33%
RENTABILIDAD ROA
RENTABILIDAD ROE
BAII
TOTAL ACTIVO
igual a
B NETO
FONDOS PROPIOS
igual a
BAIII
VENTAS
Margen
VENTAS
TOTAL ACTIVO
Rotacion
B NETO
VTAS
VTAS
ACTIVO
ACTIVO
F PROPIOS
AO 10
370,110
230,130
2,500
142,480
19,430
83,100
17,440
22,510
22,510
5,628
16,883
%
100.00%
62.18%
0.68%
38.50%
5.25%
22.45%
4.71%
6.08%
0.00%
6.08%
1.52%
4.56%
Inmob materiales
ANC
Activo No Corriente
Existencias
AC
PASIVO TOTAL
PASIVO TOTAL + PN
%
AO 10
100.00% 370,110
61.68% 230,130
0.49%
2,500
38.81% 142,480
4.72% 19,430
21.67% 83,100
4.69% 17,440
7.74% 22,510
1.65% 12,354
6.09% 10,156
1.52%
2,539
4.57%
7,617
%
AO 09
100.00% 365,101
62.18% 225,186
0.68%
1,796
38.50% 141,711
5.25% 17,219
22.45% 79,100
4.71% 17,135
6.08% 28,257
3.34% 12,044
2.74% 16,213
0.69%
4,053
2.06% 12,160
%
100.00%
61.68%
0.49%
38.81%
4.72%
21.67%
4.69%
7.74%
3.30%
4.44%
1.11%
3.33%
8.97%
8.97%
8.97%
Rentabilidad financiera
(B Neto / Fpropios)
7.30%
9.86%
29.73%
27,828.00
27,828.00
30,082.00
30,082.00
87,910.00 87,910.00
250,830.00 250,830.00
60,000.00 60,000.00
154,228.00 52,000.00
16,882.00 12,250.00
231,110.00 124,250.00
231,110.00 124,250.00
86,480.00
86,480.00
0.00
0.00
2,200.00
2,200.00
17,520.00 17,200.00
0.00
0.00
0.00 20,700.00
19,720.00 40,100.00
19,720.00 126,580.00
250,830.00 250,830.00
87,910.00
250,830.00
6,000.00
12,000.00
7,617.00
25,617.00
25,617.00
157,926.00
157,926.00
18,000.00
2,200.00
15,987.00
0.00
31,100.00
67,287.00
225,213.00
250,830.00
Prestamos a L/P
Pasivo No Corriente
Proveedores
SS Acreedora
HP Acreedora
Acreedores a C/P
Prestamos a C/P
Pasivo Corriente
AO 09
365,101
225,186
1,796
141,711
17,219
79,100
17,135
28,257
6,022
22,235
5,559
16,676
RENTABILIDAD ROA
(BAII/TOTAL ACTIVO)
30,082.00
TOTAL PN
%
100.00%
62.18%
0.68%
38.50%
5.25%
22.45%
4.71%
6.08%
1.67%
4.41%
1.10%
3.31%
27,828.00
Capital suscrito
Reservas
Perdidas y Ganancias
Patrimonio Neto
PC
AO 10
370,110
230,130
2,500
142,480
19,430
83,100
17,440
22,510
6,177
16,333
4,083
12,250
Tesoreria
Activo Corriente
PNC
28,257
7,064
21,193
%
100.00%
61.68%
0.49%
38.81%
4.72%
21.67%
4.69%
7.74%
0.00%
7.74%
1.93%
5.80%
Deudores
TOTAL ACTIVO
PN
AO 09
365,101
225,186
1,796
141,711
17,219
79,100
17,135
28,257
APALANCAMIENTO FINANCIERO
(BAI/BAII) X (ACTIVO/FPROP)
Ap. Financ 1
1.09
Ap. Financ 2
1.46
Ap. Financ 3
4.42
es importante mirar la proporcion entre el activo/fondos propios
tb mirar la calidad de la deuda
Apal. financiero menor que 1 = La deuda aumenta rentabilidad
Apalancamiento financiero mayor que 1 = la deuda no es rentable
CUIDADO!!!! CON APALANCAMIENTO FINANCIERO NEGATIVO
es = a que ni siquiera hay beneficios para absorber intereses
UMBRAL DE RENTABILIDAD (PUNTO MUERTO)
Es el volumen de negocios a partir del cual la empresa empieza a
generar beneficios
UR O PM
Costos fijos
1- (Costos Variables/Ventas)
SUPUESTO 3 (EJERCICIO)
UR O PM
Costos fijos
1- (Costos Variables/Ventas)
DATOS
Unidades producidas
Amortizaciones
Otros Gastos 80% Gastos fijos
Otros Gastos 20% Gastos variables
Gasto variable (Compras
Personal 85% Gastos fijos
Personal 15% Gastos variables
5280
17,440.00
15,544.00
3,886.00
230,130.00
70,635.00
12,465.00
COSTOS FIJOS
COSTOS VARIABLES
103,619.00
246,481.00
Umbral de Rentabilidad O PM
310,205.76