| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| COMPAÑIAS DE SEGUROS |
| ESTADO DE RESULTADOS
ACUMULADOS DEL 1ERO DE ENERO AL |
31 DE MAYO 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 |
65,002 |
100 |
22,907 |
100 |
168,942 |
100 |
42,554 |
100 |
33,584 |
100 |
332,989 |
100 |
|
| 2 |
(-) Primas x Reas. y
Reaf. Cedido |
2/1 |
38,653 |
59 |
7,670 |
33 |
56,942 |
34 |
25,714 |
60 |
19,786 |
59 |
148,765 |
45 |
|
| 3 |
Primas Retenidas |
3/1 |
26,349 |
41 |
15,238 |
67 |
112,000 |
66 |
16,840 |
40 |
13,798 |
41 |
184,225 |
55 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
7,494 |
28 |
361 |
2 |
8,154 |
7 |
4,671 |
28 |
492 |
4 |
21,172 |
11 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
18,854 |
29 |
14,877 |
65 |
103,846 |
61 |
12,169 |
29 |
13,306 |
40 |
163,052 |
49 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad Neta |
6/1 |
16,226 |
25 |
8,067 |
35 |
52,372 |
31 |
12,546 |
29 |
5,896 |
18 |
95,107 |
29 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
6,035 |
16 |
3,023 |
39 |
9,739 |
17 |
5,366 |
21 |
1,270 |
6 |
25,433 |
17 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
10,191 |
39 |
5,044 |
33 |
42,633 |
38 |
7,180 |
43 |
4,625 |
34 |
69,673 |
38 |
|
| 9 |
Gastos por Exceso de
Pérdida Catastróficas |
9/3 |
3,538 |
13 |
7,416 |
49 |
8,122 |
7 |
1,117 |
7 |
987 |
7 |
21,180 |
11 |
|
| 10 |
Total Costos + Gastos
Exc Pérdida (Neto) |
10/3 |
13,729 |
52 |
12,460 |
82 |
50,756 |
45 |
8,297 |
49 |
5,612 |
41 |
90,854 |
49 |
|
| 11 |
Margen para Gastos de
Operación |
11/1 |
5,126 |
8 |
2,417 |
11 |
53,090 |
31 |
3,872 |
9 |
7,695 |
23 |
72,200 |
22 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de Adquisición
y Renovación |
12/1 |
5,754 |
9 |
1,551 |
7 |
24,013 |
14 |
5,619 |
13 |
4,266 |
13 |
41,203 |
12 |
|
| 13 |
Gastos de
Administración |
13/1 |
14,969 |
23 |
4,353 |
19 |
32,591 |
19 |
8,755 |
21 |
5,734 |
17 |
66,402 |
20 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
20,723 |
32 |
5,904 |
26 |
56,603 |
34 |
14,373 |
34 |
10,000 |
30 |
107,603 |
32 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
10,731 |
28 |
2,722 |
35 |
6,358 |
11 |
6,831 |
27 |
3,887 |
20 |
30,529 |
21 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
9,992 |
38 |
3,182 |
21 |
50,246 |
45 |
7,542 |
45 |
6,113 |
44 |
77,075 |
42 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
-4,866 |
-18 |
-765 |
-5 |
2,845 |
3 |
-3,669 |
-22 |
1,582 |
11 |
-4,873 |
-3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos Financieros |
18/1 |
2,605 |
4 |
2,478 |
11 |
14,031 |
8 |
2,533 |
6 |
1,589 |
5 |
23,236 |
7 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
1,046 |
2 |
786 |
3 |
9,337 |
6 |
799 |
2 |
-441 |
-1 |
11,527 |
3 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
1,559 |
2 |
1,691 |
7 |
4,694 |
3 |
1,734 |
4 |
2,031 |
6 |
11,709 |
4 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por Variac.
en el Tipo de Cambio |
21/1 |
2,941 |
5 |
1,430 |
6 |
11,045 |
7 |
2,979 |
7 |
1,523 |
5 |
19,918 |
6 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
2,190 |
3 |
392 |
2 |
9,365 |
6 |
1,812 |
4 |
446 |
1 |
14,205 |
4 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
751 |
1 |
1,038 |
5 |
1,681 |
1 |
1,167 |
3 |
1,076 |
3 |
5,713 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
1,061 |
2 |
358 |
2 |
4,183 |
2 |
900 |
2 |
513 |
2 |
7,015 |
2 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
59 |
0 |
2,309 |
1 |
65 |
0 |
58 |
0 |
2,491 |
1 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
1,061 |
2 |
299 |
1 |
1,874 |
1 |
835 |
2 |
454 |
1 |
4,523 |
1 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
-1,495 |
-2 |
2,264 |
10 |
11,093 |
7 |
66 |
0 |
5,144 |
15 |
17,072 |
5 |
|
| 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 |
-1,495 |
-2 |
2,264 |
10 |
11,093 |
7 |
66 |
0 |
5,144 |
15 |
17,072 |
5 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 05/31/2002:14.1785 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|