| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| COMPAÑIAS DE SEGUROS |
| ESTADO DE RESULTADOS
ACUMULADOS DEL 1ERO DE ENERO AL |
30 DE ABRIL DE 2002 |
|
| (En Miles de Córdobas) |
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
CONCEPTO / PERIODO |
Guia |
AMERICA |
% |
SEGUROSSA |
% |
INISER |
% |
METROPOLITANA |
% |
PACIFICO |
% |
TOTAL |
% |
|
| |
|
de % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
INGRESOS POR PRIMAS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
Ingreso Neto de
Primas |
1/1 |
56,459 |
100 |
19,498 |
100 |
147,612 |
100 |
33,173 |
100 |
19,687 |
100 |
276,429 |
100 |
|
| 2 |
(-) Primas x Reas. y
Reaf. Cedido |
2/1 |
34,014 |
60 |
6,805 |
35 |
53,850 |
36 |
19,872 |
60 |
8,750 |
44 |
123,291 |
45 |
|
| 3 |
Primas Retenidas |
3/1 |
22,445 |
40 |
12,694 |
65 |
93,762 |
64 |
13,301 |
40 |
10,936 |
56 |
153,138 |
55 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
6,653 |
30 |
1,182 |
9 |
8,151 |
9 |
3,951 |
30 |
246 |
2 |
20,183 |
13 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
15,791 |
28 |
11,511 |
59 |
85,611 |
58 |
9,349 |
28 |
10,690 |
54 |
132,952 |
48 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad Neta |
6/1 |
9,717 |
17 |
7,161 |
37 |
41,332 |
28 |
8,018 |
24 |
4,618 |
23 |
70,846 |
26 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
2,303 |
7 |
2,958 |
43 |
8,180 |
15 |
2,498 |
13 |
765 |
9 |
16,704 |
14 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
7,414 |
33 |
4,203 |
33 |
33,152 |
35 |
5,520 |
42 |
3,853 |
35 |
54,142 |
35 |
|
| 9 |
Gastos por Exceso de
Pérdida Catastróficas |
9/3 |
2,815 |
13 |
5,290 |
42 |
6,535 |
7 |
891 |
7 |
811 |
7 |
16,342 |
11 |
|
| 10 |
Total Costos + Gastos
Exc Pérdida (Neto) |
10/3 |
10,229 |
46 |
9,493 |
75 |
39,686 |
42 |
6,411 |
48 |
4,664 |
43 |
70,483 |
46 |
|
| 11 |
Margen para Gastos de
Operación |
11/1 |
5,562 |
10 |
2,018 |
10 |
45,924 |
31 |
2,938 |
9 |
6,026 |
31 |
62,468 |
23 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de Adquisición
y Renovación |
12/1 |
4,807 |
9 |
1,291 |
7 |
19,082 |
13 |
4,622 |
14 |
3,017 |
15 |
32,819 |
12 |
|
| 13 |
Gastos de
Administración |
13/1 |
11,992 |
21 |
3,524 |
18 |
25,860 |
18 |
6,942 |
21 |
4,604 |
23 |
52,922 |
19 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
16,798 |
30 |
4,814 |
25 |
44,942 |
30 |
11,564 |
35 |
7,621 |
39 |
85,739 |
31 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
9,244 |
27 |
2,306 |
34 |
5,559 |
10 |
5,593 |
28 |
1,763 |
20 |
24,465 |
20 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
7,554 |
34 |
2,508 |
20 |
39,383 |
42 |
5,971 |
45 |
5,858 |
54 |
61,274 |
40 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
-1,992 |
-9 |
-490 |
-4 |
6,542 |
7 |
-3,033 |
-23 |
168 |
2 |
1,195 |
1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos Financieros |
18/1 |
2,228 |
4 |
2,087 |
11 |
10,759 |
7 |
2,046 |
6 |
1,275 |
6 |
18,395 |
7 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
790 |
1 |
759 |
4 |
7,499 |
5 |
843 |
3 |
-899 |
-5 |
8,992 |
3 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
1,438 |
3 |
1,329 |
7 |
3,259 |
2 |
1,204 |
4 |
2,173 |
11 |
9,403 |
3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por Variac.
en el Tipo de Cambio |
21/1 |
2,436 |
4 |
1,114 |
6 |
8,676 |
6 |
2,368 |
7 |
1,215 |
6 |
15,809 |
6 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
1,650 |
3 |
313 |
2 |
7,470 |
5 |
1,445 |
4 |
341 |
2 |
11,219 |
4 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
786 |
1 |
801 |
4 |
1,206 |
1 |
923 |
3 |
874 |
4 |
4,590 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
918 |
2 |
292 |
1 |
3,714 |
3 |
654 |
2 |
375 |
2 |
5,953 |
2 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
53 |
0 |
1,284 |
1 |
54 |
0 |
52 |
0 |
1,443 |
1 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
918 |
2 |
239 |
1 |
2,430 |
2 |
599 |
2 |
323 |
2 |
4,509 |
2 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
1,150 |
2 |
1,879 |
10 |
13,437 |
9 |
-307 |
-1 |
3,539 |
18 |
19,698 |
7 |
|
| 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 |
1,150 |
2 |
1,879 |
10 |
13,437 |
9 |
-307 |
-1 |
3,539 |
18 |
19,698 |
7 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 04/30/2002:14.1085 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|