Entregable 3
Entregable 3
Entregable 3
Cuentas por Pagar Comerciales y Otras Cuentas por Pagar 117,993.00 138,388.00
Cuentas por Pagar Comerciales y Otras Cuentas por Pagar 0.00 0.00
2023-2022
VAR ABS VAR REAL
26,053.89
0.00 0.00%
17,348.74 28.10%
17,103.73 29.58%
0.00 0.00%
3.11 0.08%
510.86 1459.61%
21,039.52 18.60%
0.00 0.00%
0.00 0.00%
-967.66 -46.91%
0.00 0.00%
60,888.44 27.77%
0.00 0.00%
60,888.44 27.77%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
-9,557.99 -3.55%
-1,576.70 -9.74%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
-11,140.06 -3.90%
47,842.88 9.48%
53,548.73 86.70%
-8,082.47 -5.84%
1,946.63 1.49%
74.45 130.61%
-4,186.80 -53.70%
0.00 0.00%
4,533.56 36.87%
-954.43 -29.02%
-503.00 -100.00%
0.00 0.00%
47,538.82 21.98%
0.00 0.00%
47,538.82 21.98%
0.00 #DIV/0!
-13,351.67 -37.78%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
476.64 28.14%
-460.72 -1.24%
0.00 0.00%
0.00 0.00%
-13,681.45 -18.41%
32,791.72 11.29%
0.00 0.00%
0.00 0.00%
0.00 0.00%
0.00 0.00%
19.51 0.13%
16,262.82 28.53%
0.00 0.00%
15,144.17 7.07%
47,842.88 9.48%
LAIVE S.A.
0 0% 0% 0%
- 0.00% 0 0.00%
3,412 0% 0% 0% 589.00 61.68% 1868 120.98%
0 0% 0% 0%
- 0.00% 0 0.00%
-14,404 -1% -1% -2% - 3,078.00 43.94% -4321 42.85%
0 0% 0% 0%
- 0.00% 0 0.00%
0 0% 0% 0%
- 0.00% 0 0.00%
1116 -1% 0% 0% 4,886.00 -131.52% -55 -4.70%
0 0% 0% 0%
- 0.00% 0 0.00%
0 0% 0% 0%
- 0.00% 0 0.00%
0 0% 0% 0%
- 0.00% 0 0.00%
0 0% 0% 0%
- 0.00% 0 0.00%
36,191 3% 5% 5% 16,789.00 92.60% 1270.6666666667 3.64%
-11,889 -1% -2% -2% - 5,180.00 85.42% -645.3333333333 5.74%
24,301 2% 3% 3%
11,609.00 96.20% 625.33333333333 2.64%
0 0% 0% 0%
- 0.00% 0 0.00%
24,301 2% 3% 3% 11,609.00 96.20% 625.33333333333 2.64%
0 0% 0% 0% - 0.00% 0 0.00%
0 0% 0% 0% - 0.00% 0 0.00%
0.33 0% 0% 0%
0.16 94.12% 0.0046666666667 1.41%
0.00 0% 0% 0%
- 0.00% 0 0.00%
0.33 0% 0% 0%
0.16 94.12% 0.0046666666667 1.41%
0.33 0% 0% 0%
0.16 94.12% 0.0046666666667 1.41%
0.00 0% 0% 0%
- 0.00% 0 0.00%
0.33 0% 0% 0%
0.16 94.12% 0.0046666666667 1.41%
0.00 0% 0% 0% - 0.00% 0 0.00%
0.33 0% 0% 0%
0.16 94.12% 0.0046666666667 1.41%
0 0% 0% 0%
- 0.00% 0 0.00%
0.33 0% 0% 0%
0.16 94.12% 0.0046666666667 1.41%
0.33 0% 0% 0%
0.16 94.12% 0.0046666666667 1.41%
0.00 0% 0% 0%
- 0.00% 0 0.00%
0.33 0% 0% 0%
0.16 94.12% 0.0046666666667 1.41%
Ratios de Liquidez
Liquidez General
Liquidez General
Prueba acida
Prueba acida
Indicador de caja
Indicador de caja
Capital de trabajo
Rotación de inventarios
Ratios de Rentabilidad
VAN
TIR
2023 2024 2025 2026 2027 AÑO 2018
744,938.67 759,758.11 789,579.49 819,400.87 860,452.67 VENTAS 612,275.00
25,053.28
209%
2019 2020 2021 2022 2023 2024 2025 2026
598,671.00 615,132.00 646,137.00 715,146.00 744,938.67 759,758.11 789,579.49 819,400.87
VENTAS
860,452.67
819,400.87
759,758.11 789,579.49
715,146.00 744,938.67
612,275.00 598,671.00 615,132.00 646,137.00
860,452.67
0.87
6 2028
CUENTAS 2022
VENTAS 715,146
(-)COSTOS Y GASTOS DESEMBOLSABLES -695,993
(+) EBITDA 1,411,139
DEPRECIACION Y AMORTIZACIONES S/ 146,211.70
UTILIDAD OPERATIVA S/ 1,264,927.63
IMPUESTOS -10,360
UODI ( UTILIDAD OP ANTES DE I.) 1,275,287.63
(+)DEPRECIACION Y AMORTIZACIONES S/ 146,211.70
(+)FLUJO DE CAJA BRUTO 1,421,499.33
KTNO 0.00000000
EGO (EFECTIVO GENERADO POR OP) 1,421,499.33
INVERSION DE ACTIVOS FIJOS 742
FLUJO DE CAJA LIBRE 1,420,757.33
CAMBIO CONTABLE
CAMBIO CONTABLE
DATA
PRESTAMO S/ 45,000.00
LIBOR 5.89%
LAIVE LAIVE
FIJA 7.18% EMPRESA X
VARIABLE + 0.72%
EMPRESA X
FIJA 6.87%
VARIABLE 1.12%
TASA OBJETIVO
LAIVE 6.82500%
EMPRESA X LIBOR + 0.76500%
LIBOR 5.12%
FLUJO LAIVE
libor parte fija flujo
laive contrata y paga 5.12% 0.72% S/ 2,628.00
laive cobra -5.12% -S/ 2,304.00
laive paga 6.10500% S/ 2,747.25
TOTALES 0.00% 6.83% S/ 3,071.25
S/ 319.50
0.710%
FLUJO empresa x
libor parte fija flujo
empresa x contrata y paga 6.87% S/ 3,091.50
empres x paga 5.12% S/ 2,304.00
empres x cobra -6.105% -S/ 2,747.25
TOTALES 5.12% 0.76% S/ 2,648.25