administracion financiera

6
EVENTOS PREMIER LTDA NIT: 900033050-5 ESTADO DE RESULTADOS PERIODO DEL: 1 ENERO A 31 DICIEMB 2006 INGRESOS INGRESOS OPERACIONALES ventas brutas eventos, alquiler 140,088,184.00 (-) devoluciones en ventas 95,000.00 INGRESOS NETOS 139,993,184.00 (-) costo de ventas 51,594,193.00 costo eventos, alquileres 51,594,193.00 ajustes por inflacion - UTILIDAD BRUTA 88,398,991.00 gastos operacionales de Admon 47,723,538.00 gastos operacionales de ventas 40,557,347.00 UTILIDAD OPERACIONAL 118,106.00 otros ingresos 14,168,457.19 otros egresos 6,709,614.32 UTILIDAD ANTES DE CORR. MONETARIA 7,576,948.87 ganancia por exposicion a inflacion 17,307,089.00 UTILIDAD ANTES DE IMPUESTOS 24,884,037.87 provion impuesto de renta 9,578,000.00 UTILIDAD DEL EJERCICIO 15,306,037.87

Upload: laura-parra

Post on 10-Jul-2016

213 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: ADMINISTRACION FINANCIERA

EVENTOS PREMIER LTDANIT: 900033050-5

ESTADO DE RESULTADOSPERIODO DEL: 1 ENERO A 31 DICIEMBRE

2006INGRESOS

INGRESOS OPERACIONALESventas brutas eventos, alquiler 140,088,184.00

(-) devoluciones en ventas 95,000.00

INGRESOS NETOS 139,993,184.00 (-) costo de ventas 51,594,193.00 costo eventos, alquileres 51,594,193.00

ajustes por inflacion -

UTILIDAD BRUTA 88,398,991.00 gastos operacionales de Admon 47,723,538.00

gastos operacionales de ventas 40,557,347.00

UTILIDAD OPERACIONAL 118,106.00 otros ingresos 14,168,457.19

otros egresos 6,709,614.32

UTILIDAD ANTES DE CORR. MONETARIA 7,576,948.87

ganancia por exposicion a inflacion 17,307,089.00

UTILIDAD ANTES DE IMPUESTOS 24,884,037.87

provion impuesto de renta 9,578,000.00

UTILIDAD DEL EJERCICIO 15,306,037.87

Page 2: ADMINISTRACION FINANCIERA

EVENTOS PREMIER LTDANIT: 900033050-5

ESTADO DE RESULTADOSPERIODO DEL: 1 ENERO A 31 DICIEMBRE

HORIZONTAL $ HORIZONTAL %2007 2008 2007-2006 2007-2006

118,729,170.00 153,752,000.00 - 21,359,014.00 -15% - - - 95,000.00 -100%

118,729,170.00 153,752,000.00 - 21,264,014.00 -15% 37,790,058.00 48,839,000.00 - 13,804,135.00 -27% 37,790,058.00 48,839,000.00 - 13,804,135.00 -27% - - - 0% 80,939,112.00 104,913,000.00 - 7,459,879.00 -8% 65,403,398.00 65,873,000.00 17,679,860.00 37%

45,249,924.00 42,913,000.00 4,692,577.00 12%- 29,714,210.00 - 3,873,000.00 - 29,832,316.00 -25259% 997,132.82 309,000.00 - 13,171,324.37 -93% 8,196,500.73 14,575,000.00 1,486,886.41 22%

- 36,913,577.91 - 18,139,000.00 - 44,490,526.78 -587% - - - 17,307,089.00 -100%- 36,913,577.91 - 18,139,000.00 - 61,797,615.78 -248%

- 4,768,000.00 - 9,578,000.00 -100%- 36,913,577.91 - 22,907,000.00 - 52,219,615.78 -341%

Page 3: ADMINISTRACION FINANCIERA

HORIZONTAL $ HORIZONTAL % VERTICAL VERTICAL VERTICAL 2008-2007 2008-2007 2006 2007 2008

35,022,830.00 29% 100.1% 100.0% 100.0% - 0% 0.1% 0.0% 0.0% 35,022,830.00 29% 100.0% 100.0% 100.0% 11,048,942.00 29% 36.9% 31.8% 31.8% 11,048,942.00 29% 36.9% 31.8% 31.8% - 0% 0.0% 0.0% 0.0% 23,973,888.00 30% 63.1% 68.2% 68.2% 469,602.00 1% 34.1% 55.1% 42.8%- 2,336,924.00 -5% 29.0% 38.1% 27.9% 25,841,210.00 -87% 0.1% -25.0% -2.5%- 688,132.82 -69% 10.1% 0.8% 0.2% 6,378,499.27 78% 4.8% 6.9% 9.5% 18,774,577.91 -51% 5.4% -31.1% -11.8% - 0% 12.4% 0.0% 0.0% 18,774,577.91 -51% 17.8% -31.1% -11.8% 4,768,000.00 0% 6.8% 0.0% 3.1% 14,006,577.91 -38% 10.9% -31.1% -14.9%

Page 4: ADMINISTRACION FINANCIERA

EVENTOS PREMIER LTDANIT: 900033050-5

BALANCE GENERAL A 31 DICIEMBRE DE 2006

ACTIVO 2006 2007

Disponible 12,430,407.70 1,344,389.63 Deudores 4,350,245.32 644,699.00 Terrenos 108,193,864.00 108,193,864.00 Construcciones y edificaciones 404,725,049.68 404,725,049.68 Maquinaria y equipo 41,388,782.00 41,388,782.00 Equipo de oficina 8,419,349.00 9,609,349.00 anticipos y avances - - Derechos recibidos por leasing - 39,788,000.00

(-)Depreciacion acumulada - 25,373,920.00 - 52,860,920.00

TOTAL ACTIVO 554,133,777.70 552,833,213.31

PASIVO

Obligaciones financieras 20,833,332.00 40,639,180.52 Cuentas por pago a socios - 21,595,351.00 Cuentas por pagar 1,356,713.00 1,487,008.00 Impuestos por pagar 18,498,796.00 3,216,000.00

Oblligaciones laborares 3,271,297.00 3,808,021.00

TOTAL PASIVO 43,960,138.00 70,745,560.52

PATRIMONIO

Captal social 500,000,000.00 500,000,000.00 Revalorizacion patrimonio 5,732,284.00 5,732,284.00 Utilidad del ejercicio 15,306,037.87 - 36,913,577.91

Perdida/utilidades acumuladas - 10,864,682.17 13,268,946.70

TOTAL PATRIMONIO 510,173,639.70 482,087,652.79

TOTAL PASIVO + PATRIMONIO 554,133,777.70 552,833,213.31

Page 5: ADMINISTRACION FINANCIERA

HORIZONTAL $ HORIZONTAL % HORIZONTAL $

2008 2007-2006 2007-2006 2008-2007

18,647,000.00 - 11,086,018.07 -89% 17,302,610.37 4,976,000.00 - 3,705,546.32 -85% 4,331,301.00 82,253,950.32 - 0% - 25,939,913.68 404,725,049.68 - 0% - - - 0% - 41,388,782.00 - 1,190,000.00 14% - 9,609,349.00 42,000.00 - 0% 42,000.00 - 39,788,000.00 0% - 39,788,000.00

- - 27,487,000.00 108% 52,860,920.00

510,644,000.00

- 19,805,848.52 95% - 40,639,180.52 36,798,000.00 21,595,351.00 0% 15,202,649.00 387,000.00 130,295.00 10% - 1,100,008.00 11,517,000.00 - 15,282,796.00 -83% 8,301,000.00

2,696,000.00 536,724.00 16% - 1,112,021.00

51,463,000.00

500,000,000.00 - 0% - 5,732,284.00 - 0% - - 22,907,000.00 52,219,615.78 341% 14,006,577.91

- 23,644,000.00 - 24,133,628.87 222% - 36,912,946.70

459,181,284.00

510,644,284.00

Page 6: ADMINISTRACION FINANCIERA

HORIZONTAL % VERTICAL VERTICAL VERTICAL

2008-2007 2006 2007 2008

1287% 2% 0% 4%672% 1% 0% 1%-24% 20% 20% 16%0% 73% 73% 79%

-100% 7% 7% 0%-100% 2% 2% 0%

0% 0% 0% 0%-100% 0% 7% 0%

-100% -5% -10% 0%

100% 100% 100%

-100% 4% 7% 0%70% 0% 4% 7%-74% 0% 0% 0%258% 3% 1% 2%

-29% 1% 1% 1%

8% 13% 10%

0% 90%0% 1%

-38% 3%

-278% -2%

92%