| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| COMPAÑIAS DE SEGUROS |
| ESTADO DE RESULTADOS
ACUMULADOS DEL 1ERO DE ENERO AL |
31 DE OCTUBRE DE 2001 |
|
| (En Miles de Córdobas) |
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
CONCEPTO / PERIODO |
Guia |
AMERICA |
% |
SEGUROSSA |
% |
INISER |
% |
METROPOLITANA |
% |
PACIFICO |
% |
TOTAL |
% |
|
| |
|
de % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
INGRESOS POR PRIMAS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
Ingreso Neto de
Primas |
1/1 |
126,230 |
100 |
38,283 |
100 |
269,497 |
100 |
61,030 |
100 |
45,209 |
100 |
540,249 |
100 |
|
| 2 |
(-) Primas x Reas. y
Reaf. Cedido |
2/1 |
74,667 |
59 |
9,254 |
24 |
62,621 |
23 |
33,979 |
56 |
16,115 |
36 |
196,636 |
36 |
|
| 3 |
Primas Retenidas |
3/1 |
51,563 |
41 |
29,029 |
76 |
206,876 |
77 |
27,051 |
44 |
29,094 |
64 |
343,613 |
64 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
15,558 |
30 |
2,727 |
9 |
-6,701 |
-3 |
2,374 |
9 |
1,973 |
7 |
15,931 |
5 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
36,005 |
29 |
26,302 |
69 |
213,577 |
79 |
24,677 |
40 |
27,121 |
60 |
327,682 |
61 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad Neta |
6/1 |
27,594 |
22 |
13,300 |
35 |
123,478 |
46 |
24,227 |
40 |
18,542 |
41 |
207,141 |
38 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
10,723 |
14 |
1,458 |
16 |
26,939 |
43 |
11,651 |
34 |
5,859 |
36 |
56,630 |
29 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
16,871 |
33 |
11,842 |
41 |
96,539 |
47 |
12,576 |
46 |
12,683 |
44 |
150,511 |
44 |
|
| 9 |
Gastos por Exceso de
Pérdida Catastróficas |
9/3 |
2,868 |
6 |
7,710 |
27 |
12,945 |
6 |
1,950 |
7 |
1,417 |
5 |
26,890 |
8 |
|
| 10 |
Total Costos + Gastos
Exc Pérdida (Neto) |
10/3 |
19,739 |
38 |
19,552 |
67 |
109,484 |
53 |
14,526 |
54 |
14,100 |
48 |
177,401 |
52 |
|
| 11 |
Margen para Gastos de
Operación |
11/1 |
16,266 |
13 |
6,749 |
18 |
104,092 |
39 |
10,151 |
17 |
13,021 |
29 |
150,279 |
28 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de Adquisición
y Renovación |
12/1 |
14,058 |
11 |
3,016 |
8 |
47,797 |
18 |
9,651 |
16 |
7,301 |
16 |
81,823 |
15 |
|
| 13 |
Gastos de
Administración |
13/1 |
25,597 |
20 |
7,792 |
20 |
77,784 |
29 |
17,051 |
28 |
10,172 |
23 |
138,396 |
26 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
39,654 |
31 |
10,808 |
28 |
125,581 |
47 |
26,701 |
44 |
17,473 |
39 |
220,217 |
41 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
21,576 |
29 |
2,882 |
31 |
13,998 |
22 |
11,619 |
34 |
5,406 |
34 |
55,481 |
28 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
18,078 |
35 |
7,926 |
27 |
111,583 |
54 |
15,082 |
56 |
12,068 |
41 |
164,737 |
48 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
-1,812 |
-4 |
-1,177 |
-4 |
-7,491 |
-4 |
-4,931 |
-18 |
953 |
3 |
-14,458 |
-4 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos Financieros |
18/1 |
4,601 |
4 |
3,881 |
10 |
26,609 |
10 |
5,400 |
9 |
2,855 |
6 |
43,346 |
8 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
687 |
1 |
126 |
0 |
19,389 |
7 |
1,691 |
3 |
1,131 |
3 |
23,024 |
4 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
3,913 |
3 |
3,755 |
10 |
7,220 |
3 |
3,709 |
6 |
1,724 |
4 |
20,321 |
4 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por Variac.
en el Tipo de Cambio |
21/1 |
5,332 |
4 |
2,134 |
6 |
23,297 |
9 |
5,601 |
9 |
2,042 |
5 |
38,406 |
7 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
3,365 |
3 |
708 |
2 |
19,061 |
7 |
3,684 |
6 |
432 |
1 |
27,250 |
5 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
1,967 |
2 |
1,426 |
4 |
4,237 |
2 |
1,917 |
3 |
1,610 |
4 |
11,157 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
1,836 |
1 |
772 |
2 |
21,301 |
8 |
1,630 |
3 |
1,357 |
3 |
26,896 |
5 |
|
| 25 |
(-) Otros Gastos |
25/1 |
6 |
0 |
41 |
0 |
12,446 |
5 |
318 |
1 |
122 |
0 |
12,933 |
2 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
1,830 |
1 |
731 |
2 |
8,855 |
3 |
1,313 |
2 |
1,235 |
3 |
13,964 |
3 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
5,898 |
5 |
4,735 |
12 |
12,821 |
5 |
2,007 |
3 |
5,522 |
12 |
30,983 |
6 |
|
| 28 |
(-) Impuesto S/Renta |
28/1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 29 |
UTILIDAD (PÉRDIDA) NETA DESPUES DEL IR ACUMULADO |
29/1 |
5,898 |
5 |
4,735 |
12 |
12,821 |
5 |
2,007 |
3 |
5,522 |
12 |
30,983 |
6 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Las
pequeñas diferencias que se presentan son por redondeo de cifras |
|
|
|
|
Inicio de Operaciones: |
America Dic/96 |
|
Metropolitana Dic/96 |
|
|
|
| *
BALANCES NO AUDITADOS |
|
Segurossa Dic/97 |
Pacifico Mar/97 |
|
|
| |
Iniser Dic/98 |
|
|
| |
T/Cambio al 10/31/2001:13.7067 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|