Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
BALANCE GEN
CODIGOS
AO
2009
ACTIVO CORRIENTE
Disponible
Caja
TOTAL DISPONIBLE
152,913,971.00
638,675,863.77
791,589,834.77
INVENTARIOS
236,536,715.86
Bancos
Clientes Nacionales
Socios
Anticipos a proveedores
Anticipos a trabajadores
Retenciones en la fuente
Impuesto a las ventas retenido
Impuesto de industria y comercio retenido
Cuentas por cobrar a trabajadores
Prestamos a particulares
Provisiones cartera
TOTAL CUENTAS POR COBRAR
INVERSIONES TEMPORALES
CDT
ACTIVO CORRIENTE
270,042,081.00
159,333,416.00
18,743,380.00
10,458,965.00
5,566,262.00
656,000.00
667,326.00
2,762,291.00
16,411,358.00
-3,070,013.00
481,571,066.00
1,509,697,616.63
INVERSIONES PERMANENTES
Alicate Mgico S.A.
344,078,000.00
344,078,000.00
207,298,371.00
1,285,498,515.31
109,326,016.00
169,307,721.32
68,989,005.07
-804,055,534.00
1,036,364,094.70
46,779,714.00
Valorizacion Acciones
TOTAL OTROS ACTIVOS
79,545,772.08
79,545,772.08
1,506,767,580.78
TOTAL ACTIVOS
3,016,465,197.41
PASIVO
OBLIGACIONES BANCARIAS
Bancos Comerciales
TOTAL OBLIGACIONES BANCARIAS
170,272,409.00
170,272,409.00
Proveedores
Contratistas
Honorarios
Servicios pblicos
Dividendos
Retenciones en la fuente
Retenciones en Iva
Retenciones en industria y comercio
Iva por pagar
Obligaciones Laborales
Ingresos recibidos por anticipado
CUENTAS POR PAGAR
PASIVO CORRIENTE
PASIVO NO CORRIENTE
Obligaciones Laborales
TOTAL PASIVO NO CORRIENTE
TOTAL PASIVO
651,903,773.63
13,489,000.00
10,562,000.00
1,535,522.00
32,464,325.00
3,712,474.00
714,121.00
1,881,786.00
4,164,450.00
69,066,751.00
10,634,514.00
800,128,716.63
970,401,125.63
59,946,781.31
59,946,781.31
1,030,347,906.94
PATRIMONIO
1,564,997,251.99
399,664,702.33
12,947,546.00
79,545,772.08
-94,141,427.22
23,103,445.29
1,986,117,290.47
3,016,465,197.41
XXXXXX
BALANCE GENERAL COMPARATIVO
AO
2008
ANLISIS HORIZONTAL
VARIACION ABSOLUTA
VAR. PORCENTUAL
ANALISIS VERTICAL
ANALISIS POR CLASE
ANLISIS AL AC
200900%
200800%
2009
153,261,145.00
501,281,360.68
654,542,506
-347,174
137,394,503
137,047,329
-0.23%
27.41%
20.94%
5.07%
21.17%
26.24%
185,199,379
51,337,337
27.72%
7.84%
271,495,058.00
105,357,600.00
18,525,236.00
4,133,736.00
2,628,495.00
2,843,223.00
782,572.00
2,111,081.00
27,138,176.00
-16,902,268.00
418,112,909
-1,452,977
53,975,816
218,144
6,325,229
2,937,767
-2,187,223
-115,246
651,210
-10,726,818
13,832,255
63,458,157
-0.54%
51.23%
1.18%
153.01%
111.77%
-76.93%
-14.73%
30.85%
-39.53%
-81.84%
15.18%
8.95%
0.62%
0.62%
0.35%
0.18%
0.02%
0.02%
0.09%
0.54%
-0.10%
15.96%
100,000,000
-100,000,000
-100.00%
0.00%
1,357,854,794
151,842,823
11.18%
50.05%
0.00%
11.41%
0.00%
11.41%
6.87%
42.62%
3.62%
5.61%
2.29%
-26.66%
34.36%
0.00%
1.55%
0.00%
0.00%
344,078,000
344,078,000
216,798,371
1,250,332,797
221,266,600
257,728,843
69,640,616
-880,041,700
1,135,725,527
-9,500,000
35,165,718
-111,940,584
-88,421,122
-651,611
75,986,166
-99,361,433
-4.38%
2.81%
-50.59%
-34.31%
-0.94%
-8.63%
-8.75%
40,854,289
5,925,425
14.50%
5.20%
17.02%
22.22%
0.00%
6.29%
0.00%
0.00%
9.22%
3.58%
0.63%
0.14%
0.09%
0.10%
0.03%
0.07%
0.92%
-0.57%
14.20%
0.00%
0.00%
3.40%
0.00%
46.10%
5.07%
21.17%
26.24%
0.00%
7.84%
0.00%
0.00%
8.95%
5.28%
0.62%
0.35%
0.18%
0.02%
0.02%
0.09%
0.54%
-0.10%
15.96%
0.00%
0.00%
0.00%
0.00%
50.05%
11.68%
0.00%
11.68%
0.00%
0.00%
7.36%
42.45%
7.51%
8.75%
2.36%
-29.88%
38.56%
0.00%
1.39%
0.00%
0.00%
11.41%
0.00%
11.41%
0.00%
0.00%
6.87%
42.62%
3.62%
5.61%
2.29%
-26.66%
34.36%
0.00%
1.55%
0.00%
0.00%
2.41%
2.64%
2.64%
0.00%
49.95%
0.00%
100.00%
2.27%
2.27%
0.00%
53.90%
0.00%
100.00%
-14,029,317
-14,029,317
-7.61%
-7.61%
16.53%
-8.24%
-7.61%
-7.61%
660,089,326
12,332,242
10,417,172
7,134,274
32,653,631
3,721,563
1,000,000
3,129,998
11,779,007
79,380,407
16,145,970
837,783,590
1,022,085,316
-8,185,552
1,156,758
144,828
-5,598,752
-189,306
-9,089
-285,879
-1,248,212
-7,614,557
-10,313,656
-5,511,456
-37,654,873
-51,684,190
-1.24%
9.38%
1.39%
-78.48%
-0.58%
-0.24%
-28.59%
-39.88%
-64.65%
-12.99%
-34.14%
-4.49%
-5.06%
-0.79%
0.11%
0.01%
-0.54%
-0.02%
0.00%
-0.03%
-0.12%
-0.74%
-1.00%
-0.53%
-3.65%
-5.02%
56,995,363
56,995,363
1,079,080,679
2,951,418
2,951,418
-48,732,772
5.18%
5.18%
-4.52%
0.29%
0.29%
-4.73%
-0.76%
0.11%
0.01%
-0.52%
-0.02%
0.00%
-0.03%
-0.12%
-0.71%
-0.96%
-0.51%
-3.49%
-4.79%
0.00%
0.00%
0.27%
0.27%
-4.52%
1,481,617,361
399,008,353
12,947,546
66,919,625
-174,035,662
79,894,234
1,866,351,458
2,945,432,137
83,379,891
656,349
12,626,147
79,894,234
-56,790,789
119,765,832
71,033,061
5.63%
0.16%
0.00%
18.87%
-45.91%
-71.08%
6.42%
2.41%
4.20%
0.03%
0.00%
0.64%
4.02%
-2.86%
6.03%
2.35%
4.47%
0.04%
0.00%
0.68%
4.28%
-3.04%
6.42%
2.41%
66,919,625
66,919,625
12,626,147
12,626,147
18.87%
18.87%
1,587,577,441
-80,809,861
-5.09%
2,945,432,235
71,032,962
184,301,726
184,301,726
2.64%
2.64%
0.00%
49.95%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
16.53%
5.64%
0.00%
0.00%
63.27%
1.31%
1.03%
0.15%
3.15%
0.36%
0.07%
0.18%
0.40%
6.70%
1.03%
77.66%
94.18%
0.00%
0.00%
5.82%
5.82%
100.00%
0.00%
0.00%
78.80%
20.12%
0.65%
4.01%
-4.74%
1.16%
100.00%
100.00%
S AL ACTIVO
2008
5.20%
17.02%
22.22%
0.00%
6.29%
0.00%
0.00%
9.22%
3.58%
0.63%
0.14%
0.09%
0.10%
0.03%
0.07%
0.92%
-0.57%
14.20%
0.00%
0.00%
3.40%
0.00%
46.10%
11.68%
0.00%
11.68%
0.00%
0.00%
7.36%
42.45%
7.51%
8.75%
2.36%
-29.88%
38.56%
0.00%
1.39%
0.00%
0.00%
2.27%
2.27%
0.00%
53.90%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
17.89%
17.89%
0.00%
0.00%
61.17%
1.14%
0.97%
0.66%
3.03%
0.34%
0.09%
0.29%
1.09%
7.36%
1.50%
77.64%
94.72%
0.00%
0.00%
5.28%
5.28%
100.00%
0.00%
0.00%
79.39%
21.38%
0.69%
3.59%
-9.32%
4.28%
100.00%
100.00%
xxxxxx
ESTADO DE RESULTADOS COMPARATIVO
INGRESOS
INGRESOS OPERACIONALES
CDIGOS
AO 2009
Repuestos Elctricos
Mantenimientos Elctricos
Herramientas
Menos descuentos en ventas
Menos devoluciones en ventas
VENTAS NETAS
MENOS COSTO DE VENTAS
UTILIDAD BRUTA
INGRESOS NO OPERACIONALES
OTRAS VENTAS
Materia de desecho
Materiales varios
FINANCIEROS
Dividendos
ARRENDAMIENTOS
Maquinaria y Equipo
TOTAL INGRESOS NO OPERACIONALES
TOTAL INGRESOS
5,498,066,077
3,878,516,124
1,384,834,061
106,096,263
8,071,592
10,647,248,407
8,907,170,585
1,740,077,822
30,323,888
11,964,789
15,504,587
36,228,864
94,022,128
10,741,270,535
EGRESOS
EGRESOS OPERACIONALES
ADMINISTRACION
Gastos de Personal
Gastos generales
Depreciaciones
GASTOS DE ADMINISTRACION
234,032,158
183,254,052
34,448,001
451,734,211
VENTAS
Gastos de Personal
Gastos de generales
Depreciaciones
Diversos
GASTOS DE VENTAS
TOTAL EGRESOS OPERACIONALES
NO OPERACIONALES
GASTOS FINANCIEROS
Gastos Bancarios
Intereses
Comisiones
Gravamen Mov. Financiero (4x1000)
GASTOS FINANCIEROS
GASTOS EXTRAORDINARIOS
Impuestos Asumidos
820,907,020
357,153,881
63,708,580
69,874,155
1,311,643,636
1,763,377,846.99
661,255
8,083,968
97,283
26,714,702
35,557,208
124,513
Procesos Judiciales
Actividades cvicas
Multas, sanciones y litigios
GASTOS EXTRAORDINARIOS
TOTAL EGRESOS NO OPERACIONALES
TOTAL EGRESOS
UTILIDAD DEL EJERCICIO
8,000,000
1,808,302
2,128,635
12,061,450
47,618,657
1,810,996,504
23,103,446
MPARATIVO
AO 2008
ANLISIS HORIZONTAL
VARIACION ABSOLUTA
VAR. PORCENTUAL
ANLISIS VERTICAL
2009
2008
4,820,928,728
3,627,875,993
1,359,985,381
82,197,917
7,592,699
9,718,999,486
8,086,206,624
1,632,792,862
677,137,349
250,640,131
24,848,680
23,898,346
478,893
928,248,921
820,963,961
107,284,960
14.05%
6.91%
1.83%
29.07%
6.31%
9.55%
10.15%
6.57%
51.19%
36.11%
12.89%
0.99%
0.08%
99.12%
82.92%
16.20%
49.14%
36.98%
13.86%
0.84%
0.08%
99.06%
82.42%
16.64%
28,772,019
2,557,759
1,551,869
9,407,030
5.39%
367.78%
0.28%
0.11%
11,040,060
4,464,527
40.44%
0.14%
49,615,969
91,985,807
9,810,985,293
-13,387,105
2,036,321
930,285,242
-26.98%
2.21%
9.48%
0.34%
0.88%
100.00%
0.29%
0.03%
0.00%
0.11%
0.00%
0.51%
0.94%
100.00%
216,759,109
172,316,935
31,913,110
420,989,154
17,273,049
10,937,117
2,534,891
30,745,057
7.97%
6.35%
7.94%
7.30%
702,726,302
332,999,278
47,442,185
79,400,001
1,162,567,766
1,583,556,920.00
118,180,718
24,154,603
16,266,395
-9,525,846
149,075,870
179,820,927
16.82%
7.25%
34.29%
-12.00%
12.82%
11.36%
720,492
7,121,500
2,105,977
44,288,910
54,236,879
1,690,636
2.18%
1.71%
0.32%
4.21%
7.64%
3.33%
0.59%
0.65%
12.21%
16.42%
2.21%
1.76%
0.33%
4.29%
0.00%
0.00%
7.16%
3.39%
0.48%
0.81%
11.85%
16.14%
-59,237
962,468
-2,008,694
-17,574,208
-18,679,671
0.01%
0.08%
0.00%
0.25%
0.33%
0.00%
0.01%
0.07%
0.02%
0.45%
0.55%
-1,566,123
0.00%
0.02%
2,100,000
1,500,000
1,800,000
7,090,636
61,327,515
1,644,884,435
79,894,234
5,900,000
308,302
328,635
4,970,814
-13,708,858
166,112,069
-56,790,788
0.07%
0.02%
0.02%
0.11%
0.44%
16.86%
0.22%
0.02%
0.02%
0.02%
0.07%
0.63%
16.77%
0.81%
Caja
Bancos
INVENTARIOS
CUENTAS POR COBRAR
Clientes Nacionales
Socios
Anticipos a proveedores
Anticipos a trabajadores
Retenciones en la fuente
Impuesto a las ventas retenido
Impuesto de industria y comercio retenido
Cuentas por cobrar a trabajadores
Prestamos a particulares
Provisiones cartera
TOTAL CUENTAS POR COBRAR
INVERSIONES TEMPORALES
CDT
INVERSIONES PERMANENTES
Alicate Mgico S.A.
Terrenos
Edificios
Muebles y Equipo Oficina
Equipo Computo y Comunicaciones
Maquinaria y Equipo
Depreciacion Acumulada
CARGOS DIFERIDOS
OTROS ACTIVOS
Valorizacion Acciones
CUENTAS DE ORDEN
Acreedoras de control
TOTAL CUENTAS DE ORDEN
OBLIGACIONES BANCARIAS
Bancos Comerciales
Proveedores
Contratistas
Honorarios
Servicios pblicos
Dividendos
Retenciones en la fuente
Retenciones en Iva
Retenciones en industria y comercio
Iva por pagar
Obligaciones Laborales
Ingresos recibidos por anticipado
CUENTAS POR PAGAR
Obligaciones Laborales
PATRIMONIO
AO
2009
AO
2008
152,913,971.00
638,675,863.77
236,536,715.86
153,261,145
501,281,361
185,199,379
270,042,081.00
159,333,416.00
18,743,380.00
10,458,965.00
5,566,262.00
656,000.00
667,326.00
2,762,291.00
16,411,358.00
-3,070,013.00
481,571,066.00
271,495,058
105,357,600
18,525,236
4,133,736
2,628,495
2,843,223
782,572
2,111,081
27,138,176
-16,902,268
418,112,909
100,000,000
344,078,000.00
344,078,000
207,298,371.00
1,285,498,515
109,326,016.00
169,307,721.32
68,989,005.07
-804,055,534.00
216,798,371
1,250,332,797
221,266,600
257,728,843
69,640,616
-880,041,700
46,779,714.00
40,854,289
79,545,772.08
66,919,625
256,800,000.00
256,800,000.00
125,000,000
125,000,000
170,272,409.00
184,301,726
170,272,409.00
184,301,726
651,903,773.63
13,489,000.00
10,562,000.00
1,535,522.00
32,464,325.00
3,712,474.00
714,121.00
1,881,786.00
4,164,450.00
69,066,751.00
10,634,514.00
800,128,716.63
660,089,326
12,332,242
10,417,172
7,134,274
32,653,631
3,721,563
1,000,000
3,129,998
11,779,007
79,380,407
16,145,970
837,783,590
59,946,781.31
56,995,363
1,564,997,251.99
399,664,702.33
12,947,546.00
79,545,772.08
-94,141,427.22
23,103,445.29
1,481,617,361
399,008,353
12,947,546
66,919,625
-174,035,662
79,894,234
256,800,000.00
256,800,000.00
125,000,000
125,000,000
ESTADO DE RESULTADOS
5105
510503
510515
510527
5120
513040
513505
513530
513535
5140
5160
516005
516010
516015
516035
GASTOS DE PERSONAL
SALARIO INTEGRAL
HORAS EXTRAS Y RECARGOS
AUXILIO DE TRANSPORTE
TOTAL GASTO DE PERSONAL
198,000,000
28,500,000
7,532,158
234,032,158
DIVERSOS
ARRENDAMIENTOS
FLOTA Y EQUIPO DE TRANSPORTE
ASEO Y VIGILANCIA
ENERGIA ELECTRICA
TELEFONO
ADECUACIONES E INSTALACION
TOTAL DIVERSOS
75,000,000
32,500,000
9,927,000
17,300,000
9,927,052
38,600,000
183,254,052
DEPRECIACIONES
CONSTRUCCIONES Y EDIFICACIONES
MAQUINARIA Y EQUIPO
EQUIPO DE OFICINA
FLOTA Y EQUIPO DE TRANSPORTE
TOTAL DEPRECIACIONES
19,050,000
5,630,000
5,637,000
4,131,001
34,448,001
NOMBRE DE LA CUENTA
SUELDOS
HORAS EXTRAS
COMISIONES
VIATICOS
AUX TRANSPORTE
DOTACION
PENSION
CAPACITACION P
ARP
EPS
CAJAS DE COMPENSACION
ICBF
SENA
GTOS MEDICOS
MONTO
450,000,000
10,200,000
33,400,000
9,800,000
15,000,000
13,000,000
59,607,020
15,000,000
45,750,000
85,000,000
35,000,000
22,500,000
18,350,000
8,300,000
820,907,020