| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| COMPAÑIAS DE SEGUROS |
| ESTADO DE RESULTADOS
ACUMULADOS DEL 1ERO DE ENERO AL |
30 DE JUNIO 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 |
74,891 |
100 |
26,738 |
100 |
194,471 |
100 |
50,054 |
100 |
36,035 |
100 |
382,189 |
100 |
|
| 2 |
(-) Primas x Reas. y
Reaf. Cedido |
2/1 |
40,836 |
55 |
8,137 |
30 |
64,542 |
33 |
30,659 |
61 |
19,961 |
55 |
164,135 |
43 |
|
| 3 |
Primas Retenidas |
3/1 |
34,055 |
45 |
18,602 |
70 |
129,929 |
67 |
19,395 |
39 |
16,073 |
45 |
218,054 |
57 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
8,470 |
25 |
734 |
4 |
5,579 |
4 |
5,246 |
27 |
80 |
0 |
20,109 |
9 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
25,585 |
34 |
17,868 |
67 |
124,349 |
64 |
14,149 |
28 |
15,993 |
44 |
197,944 |
52 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad Neta |
6/1 |
13,341 |
18 |
9,282 |
35 |
52,311 |
27 |
27,457 |
55 |
7,065 |
20 |
109,456 |
29 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
1,823 |
4 |
3,049 |
37 |
10,684 |
17 |
18,958 |
62 |
1,887 |
9 |
36,401 |
22 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
11,518 |
34 |
6,233 |
34 |
41,628 |
32 |
8,499 |
44 |
5,178 |
32 |
73,056 |
34 |
|
| 9 |
Gastos por Exceso de
Pérdida Catastróficas |
9/3 |
4,264 |
13 |
8,761 |
47 |
9,710 |
7 |
1,343 |
7 |
1,162 |
7 |
25,240 |
12 |
|
| 10 |
Total Costos + Gastos
Exc Pérdida (Neto) |
10/3 |
15,782 |
46 |
14,994 |
81 |
51,337 |
40 |
9,842 |
51 |
6,340 |
39 |
98,295 |
45 |
|
| 11 |
Margen para Gastos de
Operación |
11/1 |
9,802 |
13 |
2,874 |
11 |
73,012 |
38 |
4,307 |
9 |
9,653 |
27 |
99,648 |
26 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de Adquisición
y Renovación |
12/1 |
7,009 |
9 |
1,904 |
7 |
28,626 |
15 |
6,498 |
13 |
4,843 |
13 |
48,880 |
13 |
|
| 13 |
Gastos de
Administración |
13/1 |
17,860 |
24 |
5,208 |
19 |
40,752 |
21 |
10,397 |
21 |
6,957 |
19 |
81,174 |
21 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
24,869 |
33 |
7,113 |
27 |
69,378 |
36 |
16,896 |
34 |
11,800 |
33 |
130,056 |
34 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
12,423 |
30 |
2,968 |
36 |
10,280 |
16 |
8,141 |
27 |
4,399 |
22 |
38,211 |
23 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
12,446 |
37 |
4,145 |
22 |
59,098 |
45 |
8,755 |
45 |
7,401 |
46 |
91,845 |
42 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
-2,643 |
-8 |
-1,271 |
-7 |
13,914 |
11 |
-4,448 |
-23 |
2,252 |
14 |
7,804 |
4 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos Financieros |
18/1 |
2,930 |
4 |
2,921 |
11 |
16,683 |
9 |
3,142 |
6 |
1,873 |
5 |
27,549 |
7 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
1,377 |
2 |
802 |
3 |
14,017 |
7 |
763 |
2 |
-416 |
-1 |
16,543 |
4 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
1,554 |
2 |
2,118 |
8 |
2,666 |
1 |
2,379 |
5 |
2,289 |
6 |
11,006 |
3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por Variac.
en el Tipo de Cambio |
21/1 |
3,435 |
5 |
1,740 |
7 |
13,355 |
7 |
3,628 |
7 |
1,853 |
5 |
24,011 |
6 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
2,722 |
4 |
502 |
2 |
11,272 |
6 |
2,288 |
5 |
574 |
2 |
17,358 |
5 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
713 |
1 |
1,237 |
5 |
2,083 |
1 |
1,340 |
3 |
1,279 |
4 |
6,652 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
1,247 |
2 |
476 |
2 |
4,584 |
2 |
1,101 |
2 |
568 |
2 |
7,976 |
2 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
86 |
0 |
2,535 |
1 |
75 |
0 |
62 |
0 |
2,758 |
1 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
1,247 |
2 |
390 |
1 |
2,049 |
1 |
1,026 |
2 |
507 |
1 |
5,219 |
1 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
871 |
1 |
2,474 |
9 |
20,712 |
11 |
296 |
1 |
6,327 |
18 |
30,680 |
8 |
|
| 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 |
871 |
1 |
2,474 |
9 |
20,712 |
11 |
296 |
1 |
6,327 |
18 |
30,680 |
8 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 06/30/2002:14.2466 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|