Documente Academic
Documente Profesional
Documente Cultură
2010
2009
CEMENTOS PACASMAYO
2010
ACTIVO
ACTIVO CORRIENTE
EFECTIVO Y EQUIVALENTE DE EFECTIVO
INVERSIONES FINANCIERAS
CUENTAS POR COBRAR COMERCIALES (NETO)
OTRAS CUENTAS POR COBRAR A PARTES RELACIONADAS (NETO)
OTRAS CUENTAS POR COBRAR (NETO)
EXISTENCIAS (NETO)
ACTIVOS BIOLOGICOS
ACTIVOS NO CORRIENTES MANTENIDOS PARA LA VENTA
GASTOS CONTRATADOS POR ANTICIPADO
OTROS ACTIVOS
TOTAL ACTIVO CORRIENTE
ACTIVO NO CORRIENTE
INVERSIONES FINANCIERAS
CUENTAS POR COBRAR COMERCIALES
OTRAS CUENTAS POR COBRAR PARTES RELACIONADAS (NETO)
OTRAS CUENTAS POR COBRAR
EXISTENCIAS (NETO)
ACTIVOS BIOLOGICOS
INVERSIONES INMOBILIARIAS
INMUBLES, MAQUINARIA Y EQUIPO (NETO)
ACTIVOS INTANGIBLES (NETO)
DIFERIDOS
CREDITO MERCANTIL
OTROS ACTIVOS
TOTAL ACTIVO NO CORRIENTE
TOTAL ACTIVO
2009
S/.
120,029 S/.
S/.
S/.
S/.
S/.
5,867
22,055
1,482
118,111
90,798
S/.
S/.
S/.
S/.
7,457
44,970
1,913
104,638
S/.
7,469 S/.
6,663
S/.
275,013 S/.
256,439
S/.
463,185 S/.
330,762
S/.
S/.
15,327 S/.
235 S/.
122,013
430
S/.
S/.
460,733 S/.
12,767 S/.
432,495
8,826
S/.
S/.
952,247 S/.
894,526
1,227,260 S/. 1,150,965
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
SOBREGIROS BANCARIOS
OBLIGACIONES FINANCIERAS
CUENTAS POR PAGAR COMERCIALES
OTRAS CUENTAS POR PAGAR A PARTES RELACIONADAS (NETO)
IMPUESTO A LA RENTA Y PARTICIPACIONES CORRIENTES
OTRAS CUENTAS POR PAGAR
PROVSIONES
S/.
S/.
S/.
S/.
S/.
121,585
23,957
5,567
32,585
33,523
S/.
S/.
S/.
S/.
S/.
65,047
25,623
5,844
20,513
26,631
CUENTAS
217,217 S/.
143,658
S/.
185,670 S/.
220,652
S/.
37,708 S/.
34,045
S/.
S/.
223,378 S/.
440,595 S/.
254,697
398,355
S/.
S/.
418,777 S/.
49,575 S/.
418,777
49,575
S/.
S/.
16,033 S/.
74,145 S/.
6,895
53,384
S/.
228,135 S/.
114,179
S/.
S/.
786,665 S/.
642,810
1,227,260 S/. 1,041,165
ESTADO DE RESULTADOS
AL 31 DE DICIEMBRE DE 2012
CEMENTOS PACASMAYO
2010
2009
INGRESOS OPERACIONALES
VENTAS NETAS (INGRESOS OPERACIONALES)
OTROS INGRESOS OPERACIONANES
TOTAL INGRESOS BRUTOS
COSTO DE VENTAS (OPERACIONALES)
OTROS COSTOS OPERACIONALES
TOTAL COSTOS OPERACIONALES
UTILIDAD BRUTA
GASTOS DE VENTAS
GASTOS DE ADMINISTRACION
GANANCIA (PERDIDA) POR VENTA DE ACTIVOS
OTROS INGRESOS
OTROS GASTOS
UTILIDAD OPERATIVA
INGRESOS FINANCIEROS
GASTOS FINANCIEROS
PARTICIPACION EN LOS RESULTADOS DE PARTES RELACIONADAS POR EL
METODO DE PARTICIPACION
S/.
623,677 S/.
550,849
S/.
S/.
623,677 S/.
305,256 S/.
550,849
279,819
S/.
S/.
S/.
S/.
305,256
318,421
8,083
113,534
S/.
S/.
S/.
S/.
279,819
271,030
8,229
106,136
S/.
16,359 S/.
15,802
S/.
S/.
S/.
213,163 S/.
6,379 S/.
15,058 S/.
172,467
13,642
16,813
S/.
67,766 S/.
5,742
S/.
272,250 S/.
175,038
S/.
S/.
64,643 S/.
207,607 S/.
51,316
123,722
S/.
207,607 S/.
123,722
RATIOS DE LIQUIDEZ
2010
2009
1.27
1.79
PRUEBA CIDA
0.69
1.01
0.55
0.63
CAPITAL DE TRABAJO
S/.
FONDO DE MANIOBRA
57,796 S/.
112,781
1.06
1.00
ESTRUCTURA DE CAPITAL
0.56
0.62
ENDEUDAMIENTO
0.36
0.35
14.16
10.26
2.62
2.37
1.27
1.79
2.77
2.87
2.12
1.73
0.47
0.49
0.56
0.62
3.85
4.96
RATIOS DE GESTIN
ROTACIN DE CUENTAS POR COBRAR
93.62
72.56
28.00
32.98
12.86
10.91
ROTACIN DE INVENTARIOS
131.35
128.69
2.74
2.80
69.28
59.34
1.32
1.25
0.51
0.48
0.26
0.19
0.17
0.15
UTILIDAD ACTIVO
0.17
0.15
UTILIDAD VENTAS
0.34
0.31
MARGEN BRUTO
0.51
0.49
MARGEN NETO
0.33
0.22
0.66
0.78
1.52
1.28
RATIOS DE RENTABILIDAD
CEMENTOS LIMA
2010
2009
CEMENTOS LIMA
2010
PACASMAYO
2009
S/.
222,500 S/.
S/.
S/.
S/.
S/.
46,865
14,859
39,156
214,786
S/.
S/.
S/.
S/.
46,143
15,962
12,684
215,113
S/.
S/.
S/.
3,549 S/.
12,306 S/.
554,021 S/.
18,761
13,957
382,870
S/.
1,187,792 S/.
858,582
S/.
34,070 S/.
32,579
S/.
S/.
902,776 S/.
52,837 S/.
764,508
53,213
LIMA
2008
2008
60,250
S/.
S/.
S/.
S/.
9,745
187,152
2,374,372
2,928,393
S/.
S/.
S/.
S/.
9,745
153,962
1,872,589
2,255,459
S/.
S/.
S/.
S/.
S/.
S/.
153,870
392,139
43,057
34,128
37,927
45,648
S/.
S/.
S/.
S/.
S/.
S/.
113,327
106,967
54,676
18,097
11,516
29,476
12 S/.
20 S/.
20
42 S/.
7,727 S/.
47,147
S/.
31,926
27,341 S/.
63,830
S/.
706,769 S/.
334,059
S/.
926,151 S/.
754,187
S/.
52,734 S/.
37,169
S/.
10,294 S/.
8,070
S/.
S/.
989,179 S/.
1,695,948 S/.
799,426
1,133,485
S/.
S/.
756,996 S/.
97,787 S/.
756,996
97,787
S/.
S/.
S/.
S/.
S/.
S/.
-51,502 S/.
129,686 S/.
339,483
-40,005
1,232,445
2,928,393
S/.
S/.
S/.
S/.
-35,762
111,846
218,779
-27,672
1,121,974
2,255,459
CEMENTOS LIMA
2010
2009
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,049,373
42,997
1,092,370
505,839
29,473
535,312
557,058
70,792
114,052
S/.
S/.
S/.
S/.
S/.
9,923
9,421
372,716
16,613
59,145
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
919,702
25,454
945,156
455,984
27,398
483,382
461,774
61,426
105,828
56
3,097
6,020
291,653
36,045
46,333
S/.
-25,090 S/.
16,291
INV. INI.
COMPRAS
INV. FIN.
C. VENTAS
S/.
S/.
S/.
S/.
PACASMAYO
2010
2009
104,638 S/. 95,415
318,729 S/. 289,042
118,111 S/. 104,638
305,256 S/. 279,819
LIMA
S/.
S/.
S/.
S/.
2010
247,692
507,003
248,856
505,839
S/.
S/.
S/.
S/.
2009
262,174
441,502
247,692
455,984
S/.
S/.
S/.
S/.
305,094
33,670
93,642
177,782
S/.
S/.
S/.
S/.
297,656
28,948
78,159
190,549
S/.
177,782 S/.
190,549
S/.
2010
2009
0.78
1.15
0.47
0.45
0.31
0.18
-152,748 S/.
48,811
0.94
1.03
1.38
1.01
0.58
0.50
6.30
6.29
3.01
2.76
0.78
1.15
1.72
1.97
0.97
1.02
0.43
0.43
1.38
1.01
15.95
18.26
22.57
19.72
34.70
48.31
10.38
7.45
176.69
201.27
2.04
1.79
76.33
23.58
1.10
1.12
0.36
0.41
0.14
0.17
0.13
0.13
0.13
0.13
0.36
0.32
0.52
0.50
0.17
0.21
0.88
0.76
1.13
1.31
pacasmayo
lima
pacasmayo
lima
2010
2010
2009
2009
1.27
0.78
1.79
1.15
PRUEBA CIDA
0.69
0.47
1.01
0.45
0.55
0.31
0.63
0.18
RATIOS DE LIQUIDEZ
CAPITAL DE TRABAJO
S/.
FONDO DE MANIOBRA
0.94
48,811
1.00
1.03
lima
pacasmayo
lima
ESTRUCTURA DE CAPITAL
2010
0.56
2010
1.38
2009
0.62
2009
1.01
ENDEUDAMIENTO
0.36
0.58
0.35
0.50
6.30
10.26
6.29
2.62
3.01
2.37
2.76
0.78
1.79
1.15
1.72
2.87
1.97
0.97
1.73
1.02
0.43
0.49
0.43
1.38
0.62
1.01
lima
pacasmayo
lima
2.77
0.47
RATIOS DE GESTIN
pacasmayo
2010
2010
2009
2009
3.85
15.95
4.96
18.26
93.62
22.57
72.56
19.72
34.70
32.98
48.31
12.86
10.38
10.91
7.45
ROTACIN DE INVENTARIOS
131.35
176.69
128.69
201.27
2.74
2.04
2.80
1.79
69.28
76.33
59.34
23.58
1.32
1.10
1.25
1.12
0.51
0.36
0.48
0.41
pacasmayo
lima
pacasmayo
lima
2010
2010
2009
2009
0.14
0.19
0.17
0.13
0.15
0.13
UTILIDAD ACTIVO
0.17
0.13
0.15
0.13
UTILIDAD VENTAS
0.34
0.36
0.31
0.32
MARGEN BRUTO
0.51
0.52
0.49
0.50
MARGEN NETO
0.33
0.17
0.22
0.21
0.66
0.88
0.78
0.76
1.13
1.28
1.31
RATIOS DE RENTABILIDAD
2010
Se instala un nuevo molino de cemento. La capacidad de molienda de la
fbrica de Pacasmayo se incrementa en 1200,00 TM/ao.
n sus subsidiarias,