Documente Academic
Documente Profesional
Documente Cultură
Este libro, con unos datos mnimos, elabora estimaciones de rendimientos econmicos de un negocio,
sus resultados deben tomarse indicativamente y no pueden ser considerados como un Plan de Negocio.
importante
comenzar
NDICE
DATOS
RESULTADOS
1- Inversiones
Estimacin de inversiones
PG- Resultados
2- Financiacin
Necesidades de financiacin
CF- Tesorera
3- Gastos operativos
BL- Balances
Balances previsionales
4- Ventas
Importante
Este libro ha sido diseado para realizar una simulacin de negocio de la forma ms rpida y fcil posible
Si los datos que se introducen son correctos o adecuados, los resultados tendrn suficiente fiabilidad para realizar un anlisis
general que ayudar a determinar la viabilidad de un negocio o proyecto de inversin, pero no ser bastante detallado para
poder ser incluido en un plan completo y fiable. Por ello, una vez establecida la viabilidad inicial del proyecto, deber elaborarse
un Plan de Negocio definitivo, detallado y con todas las variables, que complete la visin econmico-financiera del negocio
hasta sus ltimas consecuencias.
Los resultados de este libro no son ni pueden ser considerados como un Plan de Negocio.
Cmo es y qu incluye un Plan de Negocio? Cmo se hace? Clic aqu:
Cmo hacer un Plan de Negocio completo
y profesional?
PASO 1: INVERSIONES
inicial
INVERSIN ANUAL
50,000,000.00
Inversiones en ACTIVOS
inicial
2015
2016
2017
2018
2019
TOTAL
50,000,000.00
2015
2016
2017
2018
2019
TOTAL
AMRT
Cordel
100,000.00
100,000.00
10
Slingas
200,000.00
200,000.00
10
Bines
1,000,000.00
1,000,000.00
10
Carroceria Camin
3,000,000.00
3,000,000.00
10
Vehculos
33,590,000.00
33,590,000.00
10
10
10
10
10
10
Total inversiones
Gastos y provisiones INICIO
Stock inicial
37,890,000.00
37,890,000.00
inicial
12,110,000.00
Provisiones tesorera
Gastos legales constitucin (PF)
ACTIVOS
STOCK
OTROS
Total inversiones
INVERSIN TOTAL PREVISTA
12,110,000.00
50,000,000.00
< Inversin total (activos, gastos y provisiones) acumulada en los cinco aos
PASO 2: FINANCIACIN
inicial
2015
INVERSIONES PREVISTAS
50,000,000.00
TOTAL
50,000,000.00
FINANCIACIN PREVISTA
cobertura
50,000,000.00
50,000,000.00
2017
2018
2019
OK
FINANCIACIN
Aportaciones de los SOCIOS
inicial
2015
PRSTAMOS de terceros
50,000,000.00
Aos
10
2016
2017
2018
2019
TOTAL
50,000,000.00
7%
Tipo de inters
FINANCIACIN TOTAL
2016
50,000,000.00
50,000,000.00
% Cobertura inversiones
100.00%
% Recursos Propios
Thousands
% Prstamos
100.00%
60,000
50,000
40,000
30,000
20,000
10,000
Recursos Propios
Prestamos
inicial
2015
2016
2017
2018
2019
TOTAL
No cubierta
Mensual
Alquileres
Combustible
Mantenimiento y limpieza
Publicidad y promocin
Telefona
Electricidad, gas y agua
Material de oficina
Asesoras
Seguros
Viajes, dietas y alojamientos
Tributos
Variac.
400,000.00
1,000,000.00
1,000,000.00
100,000.00
120,000.00
120,000.00
100,000.00
100,000.00
200,000.00
500,000.00
4,600,000.00
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
2015
2016
4,800,000.00
12,000,000.00
12,000,000.00
1,200,000.00
1,440,000.00
1,440,000.00
1,200,000.00
1,200,000.00
2,400,000.00
6,000,000.00
55,200,000.00
2017
5,760,000.00
14,400,000.00
14,400,000.00
1,440,000.00
1,728,000.00
1,728,000.00
1,440,000.00
1,440,000.00
2,880,000.00
7,200,000.00
55,200,000.00
2018
6,912,000.00
17,280,000.00
17,280,000.00
1,728,000.00
2,073,600.00
2,073,600.00
1,728,000.00
1,728,000.00
3,456,000.00
8,640,000.00
55,200,000.00
8,294,400.00
20,736,000.00
20,736,000.00
2,073,600.00
2,488,320.00
2,488,320.00
2,073,600.00
2,073,600.00
4,147,200.00
10,368,000.00
55,200,000.00
2019
9,953,280.00
24,883,200.00
24,883,200.00
2,488,320.00
2,985,984.00
2,985,984.00
2,488,320.00
2,488,320.00
4,976,640.00
12,441,600.00
55,200,000.00
Total gastos
GASTOS de PERSONAL
Nmero empleados
Sueldo bruto mensual (medio)
2015
2016
2017
2018
11.0
14.0
14.0
14.0
700,000.00
% Variacin anual
Nmina bruta
% coste empresa
92,400,000.00
9,240,000.00
10.0%
Gastos de personal
805,000.00
15.0%
135,240,000.00
13,524,000.00
925,750.00
15.0%
155,526,000.00
15,552,600.00
1,064,612.50
15.0%
178,854,900.00
17,885,490.00
Thousands
% VARIACIN GASTOS
25%
20%
400,000
GASTOS de PERSONAL
350,000
GASTOS CORRIENTES
300,000
250,000
200,000
15%
150,000
10%
100,000
5%
50,000
0%
0
2016
2017
2018
14.0
1,224,304.38
15.0%
205,683,135.00
20,568,313.50
30%
2019
2019
2015
2016
2017
2018
2019
TOTAL VENTAS
COSTE de VENTAS
2016
547,776,000
35.96%
Previsin de VENTAS
Productos / Servicios
PALTA HASS
PALTA EDRANOL
PALTA FUERTE
NUECES
TOMATES
UVA BLANCA DE MESA
UVA NEGRA DE MESA
UVA RED GLOBE
UVA ROSADA PASTILLA
TOMATES SEGUNDA
2015
P.V.
2017
788,797,440
35.96%
35.96%
2018
1,135,868,314
35.96%
2016
2017
2018
Previsin de ventas en unidades
2019
% Var.
1,500.00
1,500.00
100.0%
100.0%
20.0%
20.0%
50,000
25,000
60,000
30,000
72,000
36,000
86,400
43,200
103,680
51,840
1,500.00
6,000.00
8,000.00
15,000.00
15,000.00
15,000.00
15,000.00
6,000.00
100.0%
20.0%
50.0%
50.0%
50.0%
50.0%
50.0%
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
20.0%
25,000
8,000
4,800
2,000
2,000
2,000
2,000
4,000
30,000
9,600
5,760
2,400
2,400
2,400
2,400
4,800
36,000
11,520
6,912
2,880
2,880
2,880
2,880
5,760
43,200
13,824
8,294
3,456
3,456
3,456
3,456
6,912
51,840
16,589
9,953
4,147
4,147
4,147
4,147
8,294
124,800
149,760
179,712
20.0%
TOTAL VENTAS
MARGEN BRUTO
COSTE de VENTAS
Thousands
% VARIACIN VENTAS
44%
20.0%
215,654
20.0%
788,797,440
1,135,868,314
1,635,650,372
243,600,000
350,784,000
505,128,960
727,385,702
1,047,435,411
64.04%
64.04%
64.04%
64.04%
64.04%
136,800,000
35.96%
196,992,000
35.96%
283,668,480
35.96%
408,482,611
35.96%
588,214,960
35.96%
1,800,000
TOTAL VENTAS
1,600,000
MARGEN BRUTO
1,400,000
COSTE de VENTAS
1,200,000
600,000
400,000
200,000
2017
2018
2019
20.0%
547,776,000
800,000
44%
258,785
380,400,000
1,000,000
2016
35.96%
% M.B.
Total n ventas
2019
1,635,650,372
0
2015
2016
2017
2018
2019
2015
2016
2017
380,400,000
547,776,000
788,797,440
1,135,868,314
1,635,650,372
136,800,000
196,992,000
283,668,480
408,482,611
588,214,960
243,600,000
350,784,000
505,128,960
727,385,702
1,047,435,411
Gastos de Personal
101,640,000
148,764,000
171,078,600
196,740,390
226,251,449
Gastos Corrientes
98,880,000
107,616,000
118,099,200
130,679,040
145,774,848
Total VENTAS
Coste de Ventas
MARGEN Bruto
43,080,000
Amortizaciones
94,404,000
3,789,000
B.A.I.I. - EBIT
3,789,000
39,291,000
3,500,000
90,615,000
3,246,679
35,791,000
25.0%
87,368,321
8,947,750
RESULTADO Neto
21,842,080
26,843,250
% S/Ventas
65,526,241
7.06%
Thousands
160%
140%
120%
215,951,160
80%
212,162,160
396,177,272
2,975,625
393,491,675
52,296,634
156,889,901
295,118,756
19.89%
0%
2015
2016
2017
2018
669,244,847
167,311,212
501,933,635
30.69%
501,934
400,000
20%
2,375,268
25.98%
500,000
100,000
671,620,115
98,372,919
600,000
40%
3,789,000
2,685,597
209,186,535
295,119
156,890
200,000
60%
675,409,115
3,789,000
300,000
100%
2019
399,966,272
3,789,000
11.96%
% VARIACIN RESULTADOS
2018
26,843
65,526
-100,000
2015
2016
2017
2018
2019
contado
contado
% Pago dividendos
20.0%
CASH FLOW
2015
2016
2017
2018
2019
Saldo al inicio
Aportaciones socios
Prstamos ingresados
Amortizaciones
Proveedores (crdito)
Resultados
Inversiones
Prstamos amortizados
Clientes (crdito)
Dividendos
+
+
+
+
3,789,000
3,789,000
3,789,000
3,789,000
3,789,000
26,843,250
65,526,241
156,889,901
295,118,756
501,933,635
3,618,875
3,872,196
4,143,250
4,433,278
4,743,607
5,368,650
13,105,248
31,377,980
59,023,751
100,386,727
21,644,725
52,337,796
125,157,671
235,450,727
400,592,301
21,644,725
73,982,521
199,140,192
434,590,919
835,183,220
% VARIACIN CASHFLOW
Thousands
160%
140%
120%
100%
1,000,000
600,000
80%
400,000
60%
200,000
40%
835,183
800,000
434,591
199,140
21,645
73,983
20%
0%
-200,000
2016
2017
2018
2019
2015
2016
2017
2018
2019
PASO 7: BALANCES
BALANCE PREVISIONAL
ACTIVO NO CORRIENTE
2015
2016
2017
2018
2019
34,101,000
30,312,000
26,523,000
22,734,000
18,945,000
Inmovilizado
37,890,000
37,890,000
37,890,000
37,890,000
37,890,000
Amortizaciones
3,789,000
7,578,000
11,367,000
15,156,000
18,945,000
33,754,725
86,092,521
211,250,192
446,700,919
847,293,220
Existencias
12,110,000
12,110,000
12,110,000
12,110,000
12,110,000
Realizable
Disponible
21,644,725
73,982,521
199,140,192
434,590,919
835,183,220
TOTAL ACTIVO
67,855,725
116,404,521
237,773,192
469,434,919
866,238,220
PATRIMONIO NETO
21,474,600
73,895,593
199,407,514
435,502,519
837,049,427
ACTIVO CORRIENTE
Capital
Reservas
21,474,600
73,895,593
199,407,514
435,502,519
837,049,427
Prdidas
46,381,125
42,508,928
38,365,678
33,932,401
29,188,794
46,381,125
42,508,928
38,365,678
33,932,401
29,188,794
PASIVO NO CORRIENTE
Deudas entidades de crdito
PASIVO CORRIENTE
Proveedores
Cashflow (-)
67,855,725
116,404,521
237,773,192
469,434,919
866,238,220