Documente Academic
Documente Profesional
Documente Cultură
Página 1
PRESENTACION
Página 2
PRESENTACION
Página 3
ANEXOS DE BALANCE Con la siguiente información se debe elaborar el estado de situación financiera y estado de resultados
VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERACIONALES
GASTOS GENERALES 320,000
DEP. EDIFICIO 30,000
DEP. VEHICULO 20,000
TOTAL GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
UTILIDAD NETA
TADOS
31 DE AÑO 2
de pesos
2,000,000
1,540,000
460,000
370,000
90,000
60,000
60,000
30,000
10,500
19,500
XYZ S.A.S
Estado de Situación Financi
A cierre de 31 de diciembre de 201
Cifras expresadas en miles de p
Activo corriente
Efectivo 30,000 50,000
Cuentas por Cobrar 260,000 320,000
Inventario de Mercancías 120,000 180,000
Total activo corriente 410,000 550,000
Activo no corriente
Edificio 200,000 200,000
Vehículo 80,000 80,000
Propiedades de inversión 100,000 240,000
Depeciación acumulada - 170,000 - 220,000
Total activo no corriente 210,000 300,000
Pasivo no corriente
Obligaciones hipotecarias 100,000 80,000
Total pasivo no corriente 100,000 80,000
PATRIMONIO
Capital 30,000 96,000
Reserva legal 15,000 15,000
Utilidades retenidas 53,000 65,000
Utilidades del periodo 22,000 19,500
Total patrimonio 120,000 195,500
METODO INDIRECTO
___________ ___________
1 |
___________ |
MAS |
___________ |
2 |
___________ |
5 |
___________ |
|
6
___________ |
7 |
___________ |
8 |
___________ |
9 |
___________ |
10 |
___________ |
=========== |
A |
=========== |
11 |
___________ |
12 |
___________ |
13 |
___________ |
14 |
=========== |
B |
=========== |
C |
=========== |
15 |
___________ |
16 |
___________ |
17 |
___________ |
18 |
___________ |
19 |
___________ |
20 |
=========== |
D |
___________ |
=========== |
E |
=========== |
F |
=========== |
G |
FLUJO DE EFECTIVO
METODO INDIRECTO
______________________________________________________________________ __ _
UTILIDAD DEL PERIODO |
______________________________________________________________________ 19,500 | _
PARTIDAS QUE NO AFECTAN EL EFECTIVO |
______________________________________________________________________ 60,500 | _
PROVISION IMPUESTO DE RENTA |
______________________________________________________________________ 10,500 | _
DEPRECIACIONES |
______________________________________________________________________ 50,000 | _
|
GENERACION INTERNA DE EFECTIVO (SUMA DE 1 A 5) 80,000
______________________________________________________________________ | _
AUMENTO DE PROVEEDORES |
______________________________________________________________________ 120,000 | _
AUMENTO DE CUENTAS POR COBRAR |
______________________________________________________________________ (60,000) | _
AUMENTO DE INVENTARIOS |
______________________________________________________________________ (60,000) | _
PAGO DE IMPUESTOS |
______________________________________________________________________ (20,000) | _
==================================================================== | =
TOTAL FLUJO DE OPERACION (SUM: 6 A 10) 60,000 |
==================================================================== | =
AUMENTO (DISM,INUCION ) EN ACTIVOS FIJOS |
______________________________________________________________________ 0 | _
AUMENTO (DISM.) INVERSIONES PERMANENTES |
______________________________________________________________________ (140,000) | _
INVERSIONES TEMPORALES (Otros activos corrientes) |
______________________________________________________________________ 0 | _
RENDIMIENTO DE INVERSIONES 0 |
==================================================================== | =
TOTAL DE FLUJO DE INVERSION (SUM: 11 A 14) (140,000) |
==================================================================== | =
FLUJO DESPUES DE INVERSION ( A + B) (80,000) |
==================================================================== | =
INCREMENTO PRESTAMOS BANCARIOS C.P. |
______________________________________________________________________ 64,000 | _
DISMINUCION DE PRESTAMOS HIPOTECARIOS |
______________________________________________________________________ (20,000) | _
GASTOS FINANCIEROS |
______________________________________________________________________ 0 | _
APORTES DE CAPITAL |
______________________________________________________________________ 66,000 | _
REPARTO DE UTILIDADES |
______________________________________________________________________ (10,000) | _
OTROS PASIVOS CORRIENTES |
==================================================================== | =
TOTAL DE FLUJO DE FINANCIACION (SUM:15 A 20) 100,000 |
______________________________________________________________________ | _
==================================================================== | =
FLUJO NETO DEL PERIODO (C+D) 20,000 |
==================================================================== | =
MAS SALDO INICIAL DE CAJA 30,000 |
==================================================================== | =
SALDO FINAL DE CAJA ( E+F) 50,000 |
0
FLUJO DE EFECTIVO
METODO DIRECTO
____________ __________________________________________________________
1 | VENTAS DEL PERIODO
____________ | _________________________________________________________
2 | RECUPERACION DE CARTERA
____________ | _________________________________________________________
3 | COMPRA DE MATERIAS PRIMAS
____________ | _________________________________________________________
4 | PAGOS A PROEVEEDORES
____________ | _________________________________________________________
5 | PAGOS DE NOMINA
____________ | _________________________________________________________
6 | GASTOS GENERALES
____________ | _________________________________________________________
7 | PAGO DE IMPUESTOS
____________ | _________________________________________________________
8 | ARRENDAMIENTOS
____________ | _________________________________________________________
9 | SERVICIOS PUBLICOS
____________ | _________________________________________________________
10 | OTROS GASTOS DE OPERACION
=========== | =======================================================
A | TOTAL FLUJO DE OPERACION (SUM: 1 A 10)
=========== | =======================================================
11 | ACTIVOS FIJOS
____________ | _________________________________________________________
12 | ACCIONES Y APORTES EN OTRAS SOCIEDADES
____________ | _________________________________________________________
13 | INVERSIONES TEMPORALES (Otros activos corrientes)
____________ | _________________________________________________________
14 | RTENDIMIENTO DE INVERSIONES
=========== | =======================================================
B | TOTAL DE FLUJO DE INVERSION (SUM: 11 A 14)
=========== | =======================================================
C | FLUJO DESPUES DE INVERSION ( A + B)
=========== | =======================================================
15 | NUEVOS PRESTAMOS BANCARIOS
____________ | _________________________________________________________
16 | PAGO DE PRESTAMOS BANCARIOS
____________ | _________________________________________________________
17 | GASTOS FINANCIEROS
____________ | _________________________________________________________
18 | APORTES DE CAPITAL
____________ | _________________________________________________________
19 | PAGO DE DIVIDENDOS
____________ | _________________________________________________________
20 | OTROS PASIVOS CORRIENTES
=========== | =======================================================
D | TOTAL DE FLUJO DE FINANCIACION (SUM:15 A 20)
=========== | =======================================================
E | FLUJO DESPUES DE FINANCIACION (C+D)
=========== | =======================================================
21 | OTROS INGRESOS
____________ | _________________________________________________________
22 | OTROS EGRESOS
=========== | =======================================================
F | FLUJO NETO DEL PERIODO (E+ 21-22)
=========== | =======================================================
G | MAS SALDO INICIAL DE CAJA
=========== | =======================================================
H | SALDO FINAL DE CAJA ( F+G)
=========== ========================================================
TIVO
CTO
2_________
___________ __
| |
| 1,680,000 |
| |
| 260,000 |
| |
| (1,200,000) |
| |
| (280,000) |
| |
| 0 |
| |
| (320,000) |
| |
| (20,000) |
| |
| 0 |
| |
| 0 |
| 0 |
| |
| 120,000 |
| |
| |
| 0 |
| |
| 0 |
| |
| |
| (140,000) |
| |
| (140,000) |
| |
| (20,000) |
| |
| |
| 64,000 |
| |
| (20,000) |
| |
| (60,000) |
| |
| 66,000 |
| |
| (10,000) |
| 0 |
| |
| 40,000 |
| |
| 20,000 |
| |
| 0 |
| |
| 0 |
| |
| 20,000 |
| |
| 30,000 |
| |
| 50,000 |
=========== =