Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
BALANC
GOS
NIT 812.3
10/1
ACTIVOS CORRIENTES
Disponible
Total activos corrientes
ACTIVO NO CORRIENTE
TOTAL ACTIVOS
BALANCE INICIAL
GOSH LTDA.
NIT 812.345.600-0__
10/1/2014
300,000,000
300,000,000
300,000,000
BALANCE INICIAL
GOSH LTDA.
T 812.345.600-0__
10/1/2014
PASIVOS CORRIENTES
OTROS PASIVOS
TOTAL PASIVOS
PATRIMONIO
Aportes Sociales
TOTAL PATRIMONIO
TOTAL PASIVOS+PATRIMONIO
-
-
-
300,000,000
-
300,000,000
300,000,000
BALANCE DE
SALDOS BALANCE DE PRUEBA
CODIGO DEBITO CREDITO DEBITO CREDITO
11050501 350,271,650 288,516,825 61,754,825
11051001 1,500,000 472,100 1,027,900
11100501 820,923,760 474,937,539 345,986,221
13050501 662,151,055 608,440,585 53,710,470
13551501 14,584,825 87,500 14,497,325
13553501 2,333,572 - 2,333,572
14350101 415,412,000 401,084,000 14,328,000
15240501 19,762,000 - 19,762,000
15921001 - 100,000 - 100,000
22050501 332,943,170 286,033,620 - 46,909,550
22050502 71,266,650 185,459,000 114,192,350
23355001 2,754,000 2,754,000 -
23650501 - 3,326 3,326
23654001 6,805,517 10,385,300 3,579,783
23657501 - 2,333,572 2,333,572
23700501 - 1,071,600 1,071,600
23700601 93,229 139,844 46,615
23701001 691,584 1,037,376 345,792
23704501 2,108,976 4,286,400 2,177,424
23803001 - 128,400 128,400
24040501 - 44,029,019 44,029,019
24080101 41,153,920 - - 41,153,920
24080201 42,551,200 93,342,880 50,791,680
24080301 7,840,000 - - 7,840,000
24120501 - 7,648,282 7,648,282
25050501 24,731,074 24,731,074 -
25200101 2,250,100 2,250,100 -
26100501 - 2,249,600 2,249,600
26101001 - 22,496 22,496
26101501 - 1,116,250 1,116,250
26102001 2,250,100 2,249,600 - 500
31150501 - 176,238,000 176,238,000
31150502 - 117,762,000 117,762,000
33050501 - 8,546,810 8,546,810
36050501 8,546,810 85,468,095 76,921,286
41350101 - 583,393,000 583,393,000
41352401 583,393,000 - - 583,393,000
51050601 26,790,000 37,035,965 - 10,245,965
51052701 216,000 - 216,000
51053001 2,249,600 - 2,249,600
51053301 22,496 - 22,496
51053601 2,249,600 - 2,249,600
51053901 1,116,250 - 1,116,250
51056801 139,844 - 139,844
51057001 3,214,800 - 3,214,800
51057201 1,037,376 - 1,037,376
51150501 7,648,282 7,648,282 -
51200501 - 2,500,000 - 2,500,000
51202001 2,500,000 - 2,500,000
51350501 - 2,823,300 - 2,823,300
51352501 1,140,000 - 1,140,000
51353001 1,347,800 - 1,347,800
51353501 324,000 - 324,000
51354001 11,500 - 11,500
51400501 - 133,585 - 133,585
51401501 133,585 - 133,585
51500501 86,000 86,000 -
51600501 - 100,000 - 100,000
51601001 100,000 - 100,000
51950501 - 316,800 - 316,800
51952501 86,800 - 86,800
51953001 150,000 - 150,000
51953501 80,000 - 80,000
53050501 115,010 2,167,954 - 2,052,944
53050502 18,402 - 18,402
53050503 133,585 - 133,585
53050504 1,900,957 - 1,900,957
54050501 44,029,019 44,029,019 -
59050501 583,393,000 583,393,000 -
61350101 147,520,000 - 147,520,000
61350501 253,564,000 401,084,000 - 147,520,000
SUMAS 4,497,636,096 4,497,636,096 513,300,313 513,300,313
ALANCE DE PRUEBA
SALDOS BALANCE DE PRUEBA
CODIGO DEBITO CREDITO DEBITO
11050501 123,769,532 61,898,664 61,870,868
11100501 760,513,361 597,811,759 162,701,602
13050501 535,668,155 529,182,616 6,485,539
13050502 25,450,107 42,070,585 - 16,620,478
13050503 83,102,391 24,411,327 58,691,064
13050504 21,814,378 17,451,502 4,362,876
13551501 14,670,375 - 14,670,375
13553501 2,347,260 - 2,347,260
14050101 12,096,000 11,736,000 360,000
14050110 3,360,000 3,260,000 100,000
14050115 4,032,000 3,912,000 120,000
14050120 8,736,000 8,476,000 260,000
14050125 4,704,000 4,564,000 140,000
14050130 1,344,000 1,304,000 40,000
14050135 3,628,800 3,520,800 108,000
14100101 42,359,672 42,359,672 -
14300101 - 41,350,600 - 41,350,600
14300501 42,359,672 - 42,359,672
14350101 322,120,000 322,120,000 -
15168001 115,742,863 - 115,742,863
15200501 17,000,000 - 17,000,000
15400501 23,000,000 - 23,000,000
15921001 - 858,333 - 858,333
15923501 - 766,667 - 766,667
17101601 3,500,000 - 3,500,000
21050501 5,634,275 -
21052001 2,817,137 120,000,000
22050101 17,894,164 29,045,130
22050102 2,564,244 3,205,306
22050103 9,915,360 9,915,360
22050201 641,061 -
22050501 224,838,000 213,834,000
22050502 140,513,000 177,196,200
23350501 601,864 601,864
23355001 1,836,000 1,836,000
23650501 - 3,326
23654001 3,905,000 9,069,610
23657501 - 2,347,260
23670501 - 128,016
23680501 - 58,018
23700501 - 1,331,374
23700601 154,982 173,744
23701001 1,160,816 1,319,559
23704501 3,482,448 5,290,051
23803001 - 128,400
24040501 - 56,649,732
24080101 39,219,200 23,869,057
24080201 32,114,400 70,021,344
24080301 13,599,488 -
24080501 47,376 -
24089001 80,640 -
24120501 - 7,693,145
25050501 31,525,876 31,525,876
26100501 - 2,858,885
26101001 - 28,589
26101501 - 1,386,848
26102001 - 2,858,885
31150501 - 104,500,000
33050501 - 10,993,379
36050501 87,914,665 109,933,793
37050501 - 76,921,286
41350101 - 437,633,400
41352401 586,815,005 149,181,605
51050601 30,123,305 42,090,332 - 11,967,027
51052701 666,000 - 666,000
51053001 2,564,749 - 2,564,749
51053301 25,647 - 25,647
51053601 2,564,749 - 2,564,749
51053901 1,255,138 - 1,255,138
51056801 157,244 - 157,244
51057001 3,550,125 - 3,550,125
51057201 1,183,375 - 1,183,375
51150501 7,693,145 7,693,145 -
51350501 - 1,836,000 - 1,836,000
51352501 760,000 - 760,000
51353001 860,000 - 860,000
51353501 216,000 - 216,000
51500501 86,000 86,000 -
51600501 33,333 1,483,333 - 1,450,000
51601001 683,333 - 683,333
51603501 766,667 - 766,667
51950501 - 210,800 - 210,800
51952501 60,800 - 60,800
51953001 150,000 - 150,000
53050501 1,440,000 3,361,270 - 1,921,270
53050504 1,921,270 - 1,921,270
54050501 56,649,732 56,649,732 -
59050501 586,815,005 586,815,005 -
61203101 41,350,600 41,350,600 -
61350101 165,920,000 - 165,920,000
61350501 156,200,000 322,120,000 - 165,920,000
71050101 18,908,000 18,908,000 -
72050101 - 3,235,717 - 3,235,717
72050601 2,150,000 - 2,150,000
72052701 222,000 - 222,000
72053001 197,588 - 197,588
72053301 1,976 - 1,976
72053601 197,588 - 197,588
72053901 89,583 - 89,583
72056801 11,223 - 11,223
72057001 274,320 - 274,320
72057201 91,440 - 91,440
73010101 - 17,864,800 - 17,864,800
73013501 17,864,800 - 17,864,800
73050501 630,000 630,000 -
73050601 1,011,045 1,579,488 - 568,443
73052701 148,000 - 148,000
73053001 96,548 - 96,548
73053301 965 - 965
73053601 96,548 - 96,548
73053901 42,127 - 42,127
73056801 5,278 - 5,278
73057001 134,232 - 134,232
73057301 44,744 - 44,744
73100101 141,667 - 141,667
73100501 - 141,667 - 141,667
SUMAS 7,125,174,909 7,125,174,909 454,264,040
BALANCE DE PRUEBA
CREDITO
- 5,634,275
117,182,863
11,150,966
641,061
-
- 641,061
- 11,004,000
36,683,200
-
-
3,326
5,164,610
2,347,260
128,016
58,018
1,331,374
18,763
158,743
1,807,603
128,400
56,649,732
- 15,350,143
37,906,944
- 13,599,488
- 47,376
- 80,640
7,693,145
-
2,858,885
28,589
1,386,848
2,858,885
104,500,000
10,993,379
22,019,128
76,921,286
437,633,400
- 437,633,400
454,264,040
GOSH LTDA
NIT. 812.345.600-0
Estado de resultados
pesos colombianos
1/1/2015 10/1/2014
AO 2015 AO 2014
Ingreso
Ventas brutas Comercial 262,118,400 583,393,000
Ventas brutas Industrial 88,098,540
Menos: Devoluciones y previsiones - -
Ventas netas 350,216,940 583,393,000
Gastos Operacionales
Gastos de Personal - 37,035,965
Arrendamientos - 2,500,000
Servicios - 2,823,300
Gastos Legales 512,482 133,585
Adecuaciones e Instalaciones - 86,000
Financieros - 2,484,754
Impuestos - 7,648,282
Depreciaciones 1,450,000 100,000
Total de Gastos 1,962,482 52,811,886
Representante Legal
NIT: 1.030 631.481
GOSH LTDA
812.345.600-0
do de resultados
pesos colombianos
ANALISIS HORIZONTAL ANALISIS VERTICAL
AUMENTO
VARIACION ABSOLUTA VARIACION RELATIVA 2015 2014 DISMINUCIN
(233,176,060) -88.96%
Contador
T.P Nro. 123 567
BALANCE G
ACTIVOS
2015 2014
ACTIVOS CORRIENTES
DISPONIBLE
Caja 197,779,935 88,044,725
Bancos 608,786,803 346,486,221
Deudores 303,059,455 53,710,470
Anticipo De Impuestos - 16,830,897
Inventario 169,610,000 14,328,000
Materias Primas 20,178,000 -
Productos Terminados - -
Total activos corrientes 1,299,414,193 519,400,313
ACTIVOS NO CORRIENTES
PROPIEDAD, PLANTA Y EQUIPO
Construcciones Y Edificaciones 115,742,863
Maquinaria y Equipo 17,000,000 -
Flota y Equipo 23,000,000 -
Depreciaciones (1,583,333) (100,000)
Amortizaciones - -
Cargos Diferidos 3,500,000 -
Total otros activos 157,659,529 (100,000)
1,830,000
TOTAL ACTIVOS 1,458,903,722 519,300,313
PASIVOS
PASIVOS CORRIENTES
Proveedores - 67,282,800
Costos y Gastos por Pagar 25,316,000 -
Retenciones 14,788,451 9,686,511
Impuestos Sobre las Ventas 256,520,182 1,797,760
Provision Impuesto de Renta 100,678,750 51,677,301
Provisiones 10,885,822 3,387,846
TOTAL PASIVOS CORRIENTE 408,189,206 133,832,218
PASIVOS NO CORRIENTES
Obligaciones Financieras 71,287,011 -
TOTAL PASIVOS NO CORRIENTE 71,287,011 -
PATRIMONIO
-
Aportes Sociales 300,000,000 300,000,000
Reserva Legal 19,540,189 8,546,810
Utilidad del Ejercicio Anterior 0 -
Utilidad del Ejercicio -14,350,738 76,921,286
TOTAL PATRIMONIO 305,189,451 385,468,095
701,517,932
TOTAL PASIVOS+PATRIMONIO 1,486,183,600 519,300,313
27,279,878 -
-
512481.700320557
-
966,883,287 65.06%
Contador
T.P Nro. 123 567
Pesos colombianos)
AUMENTO DISMINUCIN
-3.40%
-24.99%
10.43%
-3.24%
8.87%
1.38%
0.00%
7.93%
1.17%
1.58%
-0.09%
0.00%
0.24%
-0.13%
-50.27%
5.28%
-4.15%
52.16%
-17.62%
-0.26%
14.87%
0.00%
20.47%
4.19%
0.00%
-24.66%
0.00%
ESTADO DE FLUJO DE EFECTIVO
METODO DIRECTO
GOSH LTDA
NIT. 812.345.600-0
AL 31 DE MARZO 2015
MAQUINARIA Y EQUIPO
EQUIPO DE OFICINA
FLOTA Y EQUIPO DE TRANSPORTE
CONSTRUCCIONES Y EDIFICACIOES
SOFTWARE CONTABLE
DISM. DE INVERSIN ACCIONES PERM.
AUM. EDIFICIOS E INSTALACIONES
EFECTIVO NETO POR ACTIV. DE INVERSIN
17400
117,698,852 -320
350,216,940 -15160
(249,348,985) 1920
16,830,897
442,032,126
369,998,000
254,722,422
7,497,976
(190,186,272)
512,482
512,482
560,243,460
(17,000,000)
(23,000,000)
(115,742,863)
(3,500,000)
(159,242,863)
-
-
401,000,597
434,530,946
835,531,544
BALANCE GENERAL COMPA
GOSH LTDA
NIT. 812.345.600-0_
ACTIVOS
2015 2014
ACTIVOS CORRIENTES
DISPONIBLE
Caja 197,779,935 88,044,725
Bancos 608,786,803 346,486,221
Deudores 303,059,455 53,710,470
Anticipo De Impuestos - 16,830,897
Inventario 169,610,000 14,328,000
Materias Primas 20,178,000 -
Productos Terminados 14,726,272 -
Total activos corrientes 1,314,140,465 519,400,313
ACTIVOS NO CORRIENTES
PROPIEDAD, PLANTA Y EQUIPO
Construcciones Y Edificaciones 115,742,863
Maquinaria y Equipo 17,000,000 -
Flota y Equipo 23,000,000 -
Depreciaciones (1,583,333) (100,000)
Amortizaciones - -
Cargos Diferidos 3,500,000 -
Total otros activos 157,659,529 (100,000)
PASIVOS
PASIVOS CORRIENTES
Proveedores - 67,282,800
Costos y Gastos por Pagar 25,316,000 -
Retenciones 70,997,590 9,686,511
Impuestos Sobre las Ventas 256,520,182 1,797,760
Provision Impuesto de Renta 116,020,177 51,677,301
Provisiones 10,885,822 3,387,846
TOTAL PASIVOS CORRIENTE 479,739,772 133,832,218
PASIVOS NO CORRIENTES
Obligaciones Financieras 71,287,011 -
TOTAL PASIVOS NO CORRIENTE 71,287,011 -
PATRIMONIO
-
Aportes Sociales 300,000,000 300,000,000
Reserva Legal 19,540,189 8,546,810
Utilidad del Ejercicio Anterior 0 -
Utilidad del Ejercicio 198,940,414 76,921,286
TOTAL PATRIMONIO 518,480,602 385,468,095
435198917
TOTAL PASIVOS+PATRIMONIO 1,504,706,303 519,300,313
32,906,308 -
48,009,231
Representante Legal
NIT: 1.030 631.481
AL COMPARATIVO
LTDA
45.600-0_
952,499,681
417,194,565
- FUENTE FINANCIACN
10,993,379 FUENTE OPERACIN
- FUENTE OPERACIN
122,019,128 FUENTE OPERACIN
133,012,507
985,405,989 953,983,015
Contador
T.P Nro. 123 567
1,483,333
(67,282,800)
25,316,000
61,311,079
254,722,422
64,342,876
7,497,976
71,287,011
-
10,993,379
-
122,019,128
551,690,406
ESTADO DE CAMBIOS EN EL PATRIMONI
GOSH LTDA
NIT. 812.345.600-0
DE 01 A 31
Representante Legal
NIT: 1.018 493.584
OS EN EL PATRIMONIO
LTDA
2.345.600-0
01 A 31
Contador
T.P Nro. 1234567890
DATOS
COSTOS FIJOS $ 80,680,554
PRECIO: $135,120
COSTOS VARIABLES: $58,846
PUNTO DE EQUILIBRIO 1,058
UTILIDADES: $1,208.00
MARGEN DE CONTRIBUCIN 71%
1,400,000,000
1,200,000,000
1,000,000,000
800,000,000
600,000,000
400,000,000
200,000,000
-
0 2000 4000 6000 8000 10000 12000
(200,000,000)
GOSH LTDA
NIT: 812.345.600-0_
ESTADO DE COSTOS DE PRODUCCION Y VENTAS
AL 31/03/2015
- 21,200,000
44,112,000 248,600,000
44,112,000 269,800,000
2,004,600 169,920,000
42,107,400 99,880,000
5,254,125 2,200,597
1,641,667 101,158,424
49,003,192 203,239,021
- -
49,003,192 203,239,021
- -
49,003,192 203,239,021
- 11,500,000
49,003,192 214,739,021
1,125,192 46,927,021
47,878,000 167,812,000
47,878,000
INDICADOR
LIQUIDEZ
=(
)/( )
=( )/
( )
ENDEUDAMIENTO
=( )/
( )
=( )/( )
ENDEUDAMIENTO
(LAVERAGE O
APALANCAMIENTO) =( .
.)/
=/(
)
=(
)/( )
=( )/
( )
RENDIMIENTO =( )/
( )
=( )/
( )
FORMULA
=(
)/( )
=(
)/( )
=(
)/( )
=( )/
( )
=( )/
( )
=( 123.68
=( )/( ) ("123.680.8
=(
)/
=(
)/
=( .
.)/
=( 583.393
=/( ( 35.000.00
)
=(
)/( )
=( )/
( )
=( )/
( )
=(
)/
=( )/
( )
=("
476.976.741 " )/ 3.88
( 123.680.885 )
=( 123.680.885 )/ 0.25
(495.745.998 )
=( )/ #DIV/0!
( 583.393.000 )
=( 123.680.885 )/ 0.00
("123.680.885 " )
=( 583.393.000 )/
( 35.000.000) 16.67
#DIV/0!
=(
)/( )
LIQUIDEZ
=(
)/( )
=(
)/( )
=( )/
( )
ENDEUDAMIENTO =( )/
( )
=( )/( )
=( .
.)/
=(
)/
ENDEUDAMIENTO
(LAVERAGE O
APALANCAMIENTO) =(
)/
=/
( )
=(
)/( )
=( )/
( )
=( )/
( )
RENDIMIENTO
=( )/
( )
RENDIMIENTO
=(
)/
=( )/
( )
ANALISIS
519,400,313
3.88 Esto indica que por cada peso que debe a corto plazo, cuenta con un respaldo de
133,832,218
505,072,313
3.77
133,832,218
S
27,200,193
6,159,464 PRESUPUESTO DE PAGO A PROVEEDORES
246,378,555 BIMESTRE 1 BIMESTRE 2 BIMESTRE 3 BIMESTRE 4 BIMESTRE 5 BIMESTRE 6
2.50% 40,559,040 40,714,885 40,822,916 41,134,898 41,499,510 41,647,307
0.1104
PAGOS 24,335,424 24,428,931 24,493,750 24,680,939 24,899,706 24,988,384
CREDITO 16,223,616 16,285,954 16,329,167 16,453,959 16,599,804 16,658,923
1/1/2015
INV INICIAL DE MP 2,267,924
COMP NETAS DE MP 400,309,664
MP DISPONIBLE 402,577,588
INVENTARIO FINAL MP 2,375,325
MP UTILIZADA 400,202,263
MOD 40,617,613
CIF 61,045,861
PROD. EN PROCESO 501,865,737
INV INC PROD EN PROC -
PROD EN PROC DISPONIBLE 501,865,737
INV FINAL DE PROD EN PROC
PROD TERMINADO 501,865,737
INV INIC PRODUC TERMINADO -
PROD TERMINADO DISPONIBLE 501,865,737
INV FINAL DE PROD TERMINADO -
CTO DE VENTAS 501,865,737
3.71%
TOTAL VTAS
7,999 6.22%
RE
TOTAL VTAS
1,944,012,823
N Inventario incial 40
BIMESTRE 2 inventario final 40
ventas PRODUCCION
1,322 1,322
BIMESTRE 4
ventas PRODUCCION
1,335 1,335
BIMESTRE 6
ventas PRODUCCION
1,353 1,353
DADES
TOTAL VTAS
7,999
A PRODUCCION
OR BIMESTRE
BIMESTRE 2
OR BIMESTRE
BIMESTRE 4
OR BIMESTRE
BIMESTRE 6
Saldo final COMPRAR
79 2,704
79 2,704
79 2,704
POR BIMESTRE
BIMESTRE 2
POR BIMESTRE
BIMESTRE 4
POR BIMESTRE
BIMESTRE 6
TOTAL COMPRAS
15,997
15,997
15,997
TOTAL COMPRAS
15,998
15,998
7,999
15,998
TOTAL CMPS
152,924,621
42,479,061
50,974,874
246,378,555
TOTAL CMPS
110,457,986
59,477,377
16,993,536
45,882,548
232,811,448
P$
TOTAL CMPS
246,378,555
232,811,448
400,309,664 100% 92.00% 8.00%
S 100% 92% 8%
TOTAL PAGOS
246,378,555 90,667,308 19,710,284 110,377,593 6,159,464
147,827,133
98,551,422 246,378,555
PERSONAL
72 73
700,000 750,000 700,000 560,000 451,045
OPERARIO 1 OPERARIO 2 OPERARIO 3 VIGILANTE ASEADORA
738,500 791,250 738,500 590,800 475,852
78,070 78,070 78,070 54,649 54,649
- - - - -
S
29,540 31,650 29,540 23,632 19,034
29,540 31,650 29,540 23,632 19,034
7,385 7,913 7,385 5,908 4,759
- - - - -
GOSH LTDA.
NVENTARIO FINAL
9,560 758,082
2,656 210,578
3,187 252,694
6,904 547,504
3,718 294,810
2,124 84,231
2,868 227,425
2,375,325