| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| COMPAÑIAS
DE SEGUROS |
| ESTADO DE
RESULTADOS ACUMULADOS DEL 1ERO DE ENERO AL |
30 DE NOVIEMBRE 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 |
143,004 |
100 |
40,756 |
100 |
285,779 |
100 |
65,799 |
100 |
47,304 |
100 |
582,642 |
100 |
|
| 2 |
(-) Primas x
Reas. y Reaf. Cedido |
2/1 |
85,865 |
60 |
9,991 |
25 |
68,921 |
24 |
36,267 |
55 |
16,022 |
34 |
217,066 |
37 |
|
| 3 |
Primas Retenidas |
3/1 |
57,139 |
40 |
30,764 |
75 |
216,858 |
76 |
29,532 |
45 |
31,281 |
66 |
365,574 |
63 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
15,813 |
28 |
2,665 |
9 |
-9,537 |
-4 |
2,262 |
8 |
1,610 |
5 |
12,813 |
4 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
41,326 |
29 |
28,099 |
69 |
226,394 |
79 |
27,271 |
41 |
29,672 |
63 |
352,762 |
61 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad
Neta |
6/1 |
31,951 |
22 |
14,112 |
35 |
132,591 |
46 |
30,408 |
46 |
19,502 |
41 |
228,564 |
39 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
12,377 |
14 |
1,630 |
16 |
26,229 |
38 |
16,570 |
46 |
5,960 |
37 |
62,766 |
29 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
19,574 |
34 |
12,482 |
41 |
106,362 |
49 |
13,838 |
47 |
13,542 |
43 |
165,798 |
45 |
|
| 9 |
Gastos por
Exceso de Pérdida Catastróficas |
9/3 |
3,235 |
6 |
8,589 |
28 |
14,533 |
7 |
2,169 |
7 |
1,637 |
5 |
30,163 |
8 |
|
| 10 |
Total Costos +
Gastos Exc Pérdida (Neto) |
10/3 |
22,809 |
40 |
21,070 |
68 |
120,895 |
56 |
16,008 |
54 |
15,179 |
49 |
195,961 |
54 |
|
| 11 |
Margen para
Gastos de Operación |
11/1 |
18,517 |
13 |
7,029 |
17 |
105,500 |
37 |
11,263 |
17 |
14,493 |
31 |
156,802 |
27 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de
Adquisición y Renovación |
12/1 |
15,707 |
11 |
3,212 |
8 |
51,460 |
18 |
10,448 |
16 |
7,373 |
16 |
88,200 |
15 |
|
| 13 |
Gastos de
Administración |
13/1 |
28,343 |
20 |
8,735 |
21 |
82,508 |
29 |
18,587 |
28 |
11,276 |
24 |
149,449 |
26 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
44,051 |
31 |
11,946 |
29 |
133,968 |
47 |
29,035 |
44 |
18,648 |
39 |
237,648 |
41 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
25,084 |
29 |
3,367 |
34 |
15,827 |
23 |
12,320 |
34 |
5,361 |
33 |
61,959 |
29 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
18,966 |
33 |
8,580 |
28 |
118,140 |
54 |
16,715 |
57 |
13,288 |
42 |
175,689 |
48 |
|
| 17 |
Utilidad
(Pérdida) Operación |
17/3 |
-449 |
-1 |
-1,551 |
-5 |
-12,640 |
-6 |
-5,452 |
-18 |
1,205 |
4 |
-18,887 |
-5 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos
Financieros |
18/1 |
4,878 |
3 |
4,343 |
11 |
29,002 |
10 |
5,934 |
9 |
3,146 |
7 |
47,303 |
8 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
733 |
1 |
320 |
1 |
19,503 |
7 |
1,400 |
2 |
1,135 |
2 |
23,091 |
4 |
|
| 20 |
Utilidad
(Pérdida) Productos y Gtos Netos Fin. |
20/1 |
4,144 |
3 |
4,023 |
10 |
9,498 |
3 |
4,534 |
7 |
2,010 |
4 |
24,209 |
4 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por
Variac. en el Tipo de Cambio |
21/1 |
5,956 |
4 |
2,372 |
6 |
25,315 |
9 |
6,133 |
9 |
2,279 |
5 |
42,055 |
7 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
3,763 |
3 |
743 |
2 |
20,930 |
7 |
4,008 |
6 |
475 |
1 |
29,919 |
5 |
|
| 23 |
Utilidad
(Pérdida) por Variac Tipo de Cambio Neto |
23/1 |
2,192 |
2 |
1,629 |
4 |
4,385 |
2 |
2,124 |
3 |
1,804 |
4 |
12,134 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
2,018 |
1 |
979 |
2 |
22,461 |
8 |
1,771 |
3 |
1,417 |
3 |
28,646 |
5 |
|
| 25 |
(-) Otros Gastos |
25/1 |
6 |
0 |
43 |
0 |
13,387 |
5 |
319 |
0 |
137 |
0 |
13,892 |
2 |
|
| 26 |
Utilidad
(Pérdida) Otros Productos y Gtos Netos |
26/1 |
2,012 |
1 |
935 |
2 |
9,074 |
3 |
1,452 |
2 |
1,280 |
3 |
14,753 |
3 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
7,900 |
6 |
5,036 |
12 |
10,317 |
4 |
2,660 |
4 |
6,300 |
13 |
32,213 |
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 |
7,900 |
6 |
5,036 |
12 |
10,317 |
4 |
2,660 |
4 |
6,300 |
13 |
32,213 |
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 11/30/2001:13.7725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|