Análisis Cambios en el Patrimonio
-
Upload
juan-david-vargas -
Category
Documents
-
view
218 -
download
0
Transcript of Análisis Cambios en el Patrimonio
-
7/23/2019 Anlisis Cambios en el Patrimonio
1/21
2005 Vertica !"#Capital Social $ 2,096.00 0.1
Supervit de Capital $ 597,631.00 29.8Legal $ 7,857.00 0.4uturo! "#!a#ce! % &e'ora! $ 118,871.00 5.9(ead)ui!ici*# de +ccio#e! $ 20,000.00 1.0epreciaci*# i!cal $ 8,740.00 0.4uturo! ivide#do! $ 1,419.00 0.1(evalori-aci*# del atri/o#io $ 554,884.00 27.7a#a#cia! !i# +propiar $ 67,848.00 3.4a#a#cia! (ete#ida! $ 4,758.00 0.2Supervit por alori-aci*# $ 619,870.00 30.9
T$ta Re%er&a% ' 15()**+,00 +,*T$ta 100,0Creci.ie/t$otal (e!erva! $ 2,160,861.00
3500000.0
4500000.0
5500000.0
6500000.0
7500000.0
-
7/23/2019 Anlisis Cambios en el Patrimonio
2/21
2005 2006 2007
500000.0
500000.0
1500000.0
2500000.0
597631.0 599589.0
1586807.0118871.0 124016.0
177104.0
554884.0 613119.0
591748.0
67848.0 123176.0
130992.0
619870.0717556.0
827828.0
-
7/23/2019 Anlisis Cambios en el Patrimonio
3/21
ESTADO DE CAM200( Vertica !"# VARIACIN 200+ Vertica !"#
$ 2,096.00 0.1 0.0 $ 2,843.00 0.1
$ 599,589.00 27.0 0.3 $ 1,586,807.00 46.9$ 7,857.00 0.4 0.0 $ 7,857.00 0.2$ 124,016.00 5.6 4.3 $ 177,104.00 5.2$ 19,266.00 0.9 3.7 $ 19,266.00 0.6$ 8,741.00 0.4 0.0 $ 8,741.00 0.3$ 1,419.00 0.1 0.0 $ 1,419.00 0.0$ 613,119.00 27.6 10.5 $ 591,748.00 17.5$ 123,176.00 5.5 81.5 $ 130,992.00 3.9$ 7,813.00 0.4 64.2 $ 30,656.00 0.9$ 717,556.00 32.3 15.8 $ 827,828.00 24.5
' 1(1)2,00 +, 2,* ' 213)*+,00 (, 100,0 11,0 100,0
11,0" 0.0 52,2"2063349 3170874
55619
12779
147302.0 254834.0
38945
836268.0 1118222.0
126852
-
7/23/2019 Anlisis Cambios en el Patrimonio
4/21
2008 2009 2010 2011
1589604.0
2254019.0 2277845.0
485511
240025.0
325276.0 392617.0
565648.0
539546.0 321727.0
153322.0
779086.0
-
7/23/2019 Anlisis Cambios en el Patrimonio
5/21
BIOS EN EL PATRIMONIO GRUPO XITO 2005 - 2VARIACIN 200* Vertica !"# VARIACIN 200
35.6 $ 2,843.00 0.1 0.0 $ 3,338.00
164.6 $ 1,589,604.00 46.9 0.2 $ 2,254,019.000.0 $ 7,857.00 0.2 0.0 $ 7,857.00
42.8 $ 240,025.00 7.1 35.5 $ 325,276.000.0 $ 19,266.00 0.6 0.0 $ 19,266.000.0 $ 8,741.00 0.3 0.0 $ 8,741.000.0 $ 1,419.00 0.0 0.0 $ 1,419.00
3.5 $ 565,648.00 16.7 4.4 $ 539,546.006.3 $ 153,322.00 4.5 17.0 $ 147,302.00
292.4 $ 21,509.00 0.6 29.8 $ 15,795.0015.4 $ 779,086.00 23.0 5.9 $ 836,268.00
2, ' 2++)0*,00 *,2 2, ' (2)55,0052,2 100,0 0,1
0,1" 22,+"3112012 3796268
$3,000,000.00
$4,000,000.00
$5,000,000.00
$6,000,000.00
$7,000,000.00
$8,000,000.00
.0
.0
.0
.0
Supervit por alori-aci*#
a#a#cia! (ete#ida!
a#a#cia! !i# +propiar
(evalori-aci*# del atri/o#io
uturo! ,ivide#do!
,epreciaci*# i!cal
(ead)ui!ici*# de +ccio#e!
-
7/23/2019 Anlisis Cambios en el Patrimonio
6/21
$
$1,000,000.00
$2,000,000.00
.0
uturo! "#!a#c$e! % &e'ora!
Legal
Supervit de Capital
Capital Social
-
7/23/2019 Anlisis Cambios en el Patrimonio
7/21
11Vertica !"# VARIACIN 2010 Vertica !"# VARIACIN
0.1 17.4 $ 3,340.00 0.1 0.1
54.2 41.8 $ 2,277,845.00 51.6 1.10.2 0.0 $ 7,857.00 0.2 0.07.8 35.5 $ 392,617.00 8.9 20.70.5 0.0 $ 19,266.00 0.4 0.00.2 0.0 $ 8,741.00 0.2 0.00.0 0.0 $ 1,419.00 0.0 0.013.0 4.6 $ 321,727.00 7.3 40.43.5 3.9 $ 254,834.00 5.8 73.00.4 26.6 $ 6,980.00 0.2 55.820.1 7.3 $ 1,118,222.00 25.3 33.7
*,+ 0,+ ' 32)00,00 ,+ 1*,(100,0 22,+ 100,0 (,1
(,1"3982948
#'#v#
T$ta Patri.$/i$
-
7/23/2019 Anlisis Cambios en el Patrimonio
8/21
-
7/23/2019 Anlisis Cambios en el Patrimonio
9/21
2011 Vertica!"# VARIACIN$ 4,482.00 0.1 34.2
$ 4,855,113.00 67.1 113.1$ 7,857.00 0.1 0.0$ 556,192.00 7.7 41.7$ 19,266.00 0.3 0.0$ 0.0 100.0$ 1,419.00 0.0 0.0$ 127,797.00 1.8 60.3$ 389,455.00 5.4 52.8$ 7,619.00 0.1 9.2$ 1,268,524.00 17.5 13.4
' 5*3)+3,00 *,1 (,0 100,0 (3,0
(3,0"6652990
otal atri/
-
7/23/2019 Anlisis Cambios en el Patrimonio
10/21
-
7/23/2019 Anlisis Cambios en el Patrimonio
11/21
ARIACIN 2011 - 2005 !"#213.8
812.4100.0467.996.30.0
100.023.0
574.0160.1204.6
#io
-
7/23/2019 Anlisis Cambios en el Patrimonio
12/21
-
7/23/2019 Anlisis Cambios en el Patrimonio
13/21
ESTADO DE CAMBIOS EN EL PA
2005 200(Capital Social 2096.0 2096.0Supervit de Capital 597631.0 599589.0Legal 7857.0 7857.0uturo! "#!a#ce! % &e'ora! 118871.0 124016.0(ead)ui!ici*# de +ccio#e! 20000.0 19266.0epreciaci*# i!cal 8740.0 8741.0uturo! ivide#do! 1419.0 1419.0(evalori-aci*# del atri/o#io 554884.0 613119.0a#a#cia! !i# +propiar 67848.0 123176.0
a#a#cia! (ete#ida! 4758.0 7813.0Supervit por alori-aci*# 619870.0 717556.0T$ta Re%er&a% 15(**+,0 1(12,0
T$ta 200+3,0 2223(3*,0
3500000.0
4500000.0
5500000.0
6500000.0
7500000.0
-
7/23/2019 Anlisis Cambios en el Patrimonio
14/21
2005 2006500000.0
500000.0
1500000.0
2500000.0
597631.0 599589.0
15118871.0 124016.0
17
554884.0 613119.0
59
67848.0 123176.0
13
619870.0717556.0
82
-
7/23/2019 Anlisis Cambios en el Patrimonio
15/21
RIMONIO GRUPO XITO 2005 - 2011
200+ 200* 200 2010 20112843.0 2843.0 3338.0 3340.0 4482.0
1586807.0 1589604.0 2254019.0 2277845.0 4855113.07857.0 7857.0 7857.0 7857.0 7857.0
177104.0 240025.0 325276.0 392617.0 556192.019266.0 19266.0 19266.0 19266.0 19266.08741.0 8741.0 8741.0 8741.0 0.01419.0 1419.0 1419.0 1419.0 1419.0
591748.0 565648.0 539546.0 321727.0 127797.0130992.0 153322.0 147302.0 254834.0 389455.0
30656.0 21509.0 15795.0 6980.0 7619.0827828.0 779086.0 836268.0 1118222.0 1268524.0
213*+,0 2++0*,0 (255,0 3200,0 5*3+3,0
*52(1,0 *20,0 315**2+,0 3312*3*,0 +2++23,0
55
12
147302.0
38
836268.0 1118222.0
126
-
7/23/2019 Anlisis Cambios en el Patrimonio
16/21
007 2008 2009 2010 2
6807.0 1589604.0
2254019.0 2277845.0
485
104.0 240025.0
325276.0 392617.0
748.0 565648.0
539546.0 321727.0
992.0 153322.0
.
828.0 779086.0
-
7/23/2019 Anlisis Cambios en el Patrimonio
17/21
192.0
797.0
455.0
8524.0
Supervit por alori-aci*#
a#a#cia! (ete#ida!
a#a#cia! !i# +propiar
(evalori-aci*# del atri/o#io
uturo! ,ivide#do!
,epreciaci*# i!cal
(ead)ui!ici*# de +ccio#e!
-
7/23/2019 Anlisis Cambios en el Patrimonio
18/21
011
5113.0
uturo! "#!a#c$e! % &e'ora!
Legal
Supervit de Capital
Capital Social
-
7/23/2019 Anlisis Cambios en el Patrimonio
19/21
ESTADO DE CAMBIO2005 200(
T$ta
2005 2006 2007
$
$1,000,000.00
$2,000,000.00
$3,000,000.00
$4,000,000.00
$5,000,000.00
$6,000,000.00
$7,000,000.00
$8,000,000.00
-
7/23/2019 Anlisis Cambios en el Patrimonio
20/21
EN EL PATRIMONIO GRUPO XITO 2005 - 201200+ 200* 200 2010
2008 2009 2010 2011
T$ta Patri.$/i$
otal atri/o#i
-
7/23/2019 Anlisis Cambios en el Patrimonio
21/21
12011