Taller Sebastian
Taller Sebastian
Taller Sebastian
(Colombia)
Fuente:
AV AH
Pasivos Totales 67,952
Pasivos no corrientes 6,223 12.82% - 182
Créditos y préstamos no corrientes 6,223 1.27% -
Ingresos diferidos, gastos devengados y otros pasivos no 000
circulantes diferidos-
1.23% 182
Pasivos Corrientes 61,730 0.04% 3,506
Créditos y préstamos corrientes 15,471 11.55% - 29,567
Comerciales y otras cuentas a pagar 4,528 8.93% 1,531
Cuentas Comerciales por pagar 4,528 0.59% 1,531
Otros pasivos corrientes 845 0.59% 344
Pasivos corrientes por impuesto a la renta 40,885 0.10% 31,198
2019 2018
AH% AV AH AH% AV AH
504,081 455,771
44.7% 502,171 99.7% 4775901.0% 10.5% 454,412 99.53% 31,219
40.6% -348,109 -68.8% -3441766.0% 11.0% -313,691 -69.51% - 18,151
53.9% 154,062 30.9% 1334136.0% 9.5% 140,721 30.02% 13,069
27.6% -58,298 -10.6% -1017038.0% 21.1% -48,128 -11.79% 2,000
6.8% -7,958 -1.5% -90310.0% 12.8% -7,055 -1.56% - 431
-42.3% -3,136 -0.6% -26269.0% 9.1% -2,874 -0.67% - 7
54.4% 1,910 0.3% 55100.0% 40.5% 1,359 0.47% - 621
-5.7% -5,046 -0.9% -81369.0% 19.2% -4,233 -1.14% 614
80.0% 84,670 18.1% 200519.0% 2.4% 82,665 16.00% 14,631
74.2% 92,454 18.4% 869129.0% 10.4% 83,763 16.30% 14,474
1560.5% 174 0.1% -19663.0% -53.1% 371 0.32% - 974
79.5% 3,159 0.4% 125584.0% 66.0% 1,903 0.66% - 897
-6.8% -2,985 -0.3% -145247.0% 94.8% -1,533 -0.34% - 77
83.0% 84,844 18.2% 180855.0% 2.2% 83,035 16.32% 13,657
78.6% -27,344 -6.5% 249331.0% -8.4% -29,837 -6.60% - 1,785
85.1% 57,500 11.7% 430186.0% 8.1% 53,198 9.72% 11,872
85.1% 57,500 11.7% 430186.0% 8.1% 53,198 9.72% 11,872
2019 2018
AH% AV AH AH% AV AH
410,498 335,894
-32.26% 19,080 73.70% 12,399 185.59% 6,681 67.59% - 1,859
143.34% 5,199 1.47% - 916 -14.98% 6,116 2.01% - 771
- 000 1.34% - 565 -100.00% 565 1.62% - 1,088
- 000 0.12% - 565 -100.00% 565 0.39% - 1,088
- 13,881 0.12% 13,881 - 000 0.39% -
27.43% 391,418 0.00% 62,205 18.90% 329,213 0.00% 50,367
-11.24% 184,952 72.23% 29,925 19.30% 155,027 65.58% 16,007
-6.46% 106,422 34.01% 12,794 13.66% 93,628 32.70% 16,120
-6.46% 106,422 20.54% 13,195 14.15% 93,227 18.23% 15,720
- 000 20.45% - 401 - 401 18.23% 401
- 25,617 0.09% 25,617 - - 0.00% -
- 25,617 0.00% 25,617 - - 0.00% -
145.83% 74,427 0.00% - 6,131 -7.61% 80,558 0.00% 18,239
410,498 335,894
AH% AV AH AH% AV AH
345,869 296,470
28.30% 345,869 65.05% 49,400 16.66% 296,470 58.88% 46,148
0.00% 720 65.05% - 0.00% 720 58.88% -
17.85% 274,234 0.16% 45,098 19.68% 229,136 0.17% 33,289
69.00% 70,916 50.27% 4,302 6.46% 66,614 46.06% 12,859
AH% AV AH AH% AV AH
64,629 39,424
-2.85% 6,405 8.65% 182 2.93% 6,223 8.72% -
0.00% 6,223 1.37% - 0.00% 6,223 1.46% -
-100.00% 182 1.37% 182 0.00% 000 1.46% -
6.02% 58,224 0.00% 25,022 75.36% 33,202 0.00% 2,360
-65.65% 45,038 7.28% 28,843 178.10% 16,195 7.25% 4,763
51.10% 2,997 3.55% 374 14.25% 2,623 2.69% 66
51.10% 2,997 0.58% 374 14.25% 2,623 0.60% 66
68.59% 501 0.58% 128 34.12% 374 0.60% - 117
322.05% 9,687 0.08% - 4,322 -30.85% 14,010 0.12% - 2,351
2019 2018
AH% AV AH AH% AV AH
9,603 25,617
85.10% 57,500 11.67% 4,302 8.09% 53,198 9.72% 11,872
55.11% 37,533 7.03% 5,489 17.13% 32,044 6.87% 2,856
11.72% 7,784 0.24% 6,686 608.92% 1,098 0.30% - 157
66.46% 29,749 6.79% - 1,197 -3.87% 30,946 6.57% 3,013
-169.48% -29,925 -3.51% - 13,918 86.95% -16,007 -4.22% 1,935
-133.47% -14,356 -2.65% - 2,281 18.89% -12,075 -4.48% 6,962
-48.19% -30,420 -6.92% 1,123 -3.56% -31,543 -5.96% - 6,209
360.38% -10,728 0.00% - 10,728 0.00% - 0.00% -
617.57% -065 -0.07% 263 -80.24% -327 -0.31% 971
617.57% -065 -0.07% 263 -80.24% -327 -0.31% 971
2.71% -15,669 -1.55% - 8,619 122.26% -7,050 -1.55% - 450
1.12% -7,569 0.00% - 7,569 0.00% 000 0.00% -
4.21% -8,100 -1.55% - 1,050 14.89% -7,050 -1.55% - 450
-1870.31% -6,131 4.00% - 24,370 -133.61% 18,239 0.07% 17,937
-7.61% 80,558 13.67% 18,239 29.27% 62,319 14.59% 303
145.83% 74,427 17.68% - 6,131 -7.61% 80,558 14.66% 18,239
617.57% -065 -0.07% 263 -80.24% -327 -0.31% 971
2017 2016
AH% AV AH AH%
425,173 392,605
7.38% 423,193 99.52% 32,475 8.31% 390,718
6.14% -295,540 -70.57% - 18,487 6.67% -277,053
10.24% 127,652 28.95% 13,987 12.31% 113,665
-3.99% -50,128 -10.95% - 7,150 16.64% -42,978
6.50% -6,625 -1.42% - 1,031 18.43% -5,594
0.25% -2,866 -0.35% - 1,473 105.72% -1,393
-31.36% 1,980 0.48% 93 4.92% 1,887
-12.66% -4,846 -0.84% - 1,566 47.74% -3,280
21.51% 68,034 16.22% 4,334 6.80% 63,700
20.89% 69,289 16.45% 4,688 7.26% 64,601
-72.43% 1,344 0.21% 509 60.93% 835
-32.03% 2,800 0.66% 227 8.84% 2,573
5.27% -1,456 -0.44% 282 -16.21% -1,738
19.69% 69,378 16.44% 4,843 7.50% 64,535
6.36% -28,052 -6.63% - 2,030 7.80% -26,022
28.73% 41,326 9.81% 2,812 7.30% 38,514
28.73% 41,326 9.81% 2,812 7.30% 38,514
2017 2016
AH% AV AH AH%
287,385 260,100
-21.77% 8,540 66.25% 920 12.07% 7,620
-11.19% 6,886 1.94% 43 0.63% 6,843
-65.81% 1,654 1.74% 877 112.88% 777
-65.81% 1,654 0.20% 877 112.88% 777
- 000 0.20% - - 000
18.06% 278,846 0.00% 26,366 10.44% 252,480
11.51% 139,019 64.31% 17,942 14.82% 121,077
20.80% 77,507 30.84% 8,120 11.70% 69,387
20.28% 77,507 17.67% 8,120 11.70% 69,387
- - 17.67% - - -
- - 0.00% - - -
- - 0.00% - - -
29.27% 62,319 0.00% 303 0.49% 62,016
287,385 260,100
AH% AV AH AH%
250,322 215,596
18.44% 250,322 54.91% 34,726 16.11% 215,596
0.00% 720 54.91% - 0.00% 720
17.00% 195,847 0.18% 31,914 19.47% 163,933
23.92% 53,755 41.76% 2,812 5.52% 50,943
AH% AV AH AH%
37,064 44,504
0.00% 6,223 11.34% - 0.00% 6,223
0.00% 6,223 1.58% - 0.00% 6,223
0.00% 000 1.58% - 0.00% 000
7.65% 30,841 0.00% - 7,441 -19.44% 38,282
41.67% 11,432 9.75% - 10,165 -47.07% 21,597
2.57% 2,557 5.50% 245 10.62% 2,312
2.57% 2,557 0.59% 245 10.62% 2,312
-23.91% 491 0.59% 491 0.00% 000
-14.37% 16,361 0.00% 1,987 13.83% 14,373
2017 2016
AH% AV AH AH%
8,201 2,681
28.73% 41,326 9.81% 2,812 7.30% 38,514
9.78% 29,189 6.99% 1,754 6.39% 27,434
-12.51% 1,255 0.23% 354 39.28% 901
10.78% 27,934 6.76% 1,400 5.28% 26,533
-10.78% -17,942 -0.28% - 16,857 1552.93% -1,085
-36.57% -19,037 -9.02% 16,395 -46.27% -35,432
24.51% -25,334 -6.81% 1,416 -5.29% -26,750
0.00% - 0.00% - 0.00% 000
-74.79% -1,298 -1.04% 2,802 -68.34% -4,100
-74.79% -1,298 -1.04% 2,802 -68.34% -4,100
6.82% -6,600 -1.53% - 600 10.00% -6,000
0.00% 000 0.00% - 0.00% 000
6.82% -6,600 -1.53% - 600 10.00% -6,000
5920.82% 303 -1.89% 7,723 -104.08% -7,420
0.49% 62,016 17.69% - 7,420 -10.69% 69,436
29.27% 62,319 15.80% 303 0.49% 62,016
-74.79% -1,298 -1.04% 2,802 -68.34% -4,100
Liquidez 2020 2019 2018 2017 2016
Razon Corriente 8.1 6.7 9.9 9.0 6.6
Prueba Acida 5.4 3.5 5.2 4.5 3.4
Capital neto de
trabajo $ 437,048 $ 333,194 $ 296,011 $ 248,004 $ 214,198
Eneudamiento a
corto plazo //
90.8% 90.1% 84.2% 83.2% 86.0%
concentraciodel
pasivo
Autonomia 15.3% 18.7% 13.3% 14.8% 20.6%
Endeudamiento v.s
ventas 63.8% 112.4% 74.1% 89.7% 115.6%
Periodo de cobro a
336.7 666.3 633.6 675.2 648.6
deudores comerciales
LIQUIDEZ
Prueba Acida
12.0 Razon Corriente
6.0
10.0 5.0
4.0
8.0
3.0
6.0
2.0
4.0 1.0
2.0 0.0
2020 2019 2018 2017 2016
0.0 Prueba Acida
2020 2019 2018 2017 2016
ENDEUDAMIENTO
140.0%
120.0%
100.0%
80.0%
60.0%
40.0%
20.0%
0.0%
2020 2019 2018 2017 201
Endeudamiento total
Eneudamiento a corto plazo // concentraciodel pasivo
Autonomia
Endeudamiento v.s ventas
ACTIVIDAD O EFICIENCIA
1.0 700.0
600.0
0.8
500.0
0.6 400.0
0.4 300.0
200.0
0.2
100.0
0.0 0.0
2020 2019 2018 2017 2016 2020
Rotacion de Deudores Comerciales VECES P
0.4 300.0
200.0
0.2
100.0
0.0 0.0
2020 2019 2018 2017 2016 2020
Rotacion de Deudores Comerciales VECES P
DEZ
MIENTO
o // concentraciodel pasivo
EFICIENCIA
Margen de ganancia
20% 22%
28%
29%