| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| COMPAÑIAS DE SEGUROS |
| ESTADO DE RESULTADOS
ACUMULADOS DEL 1ERO DE ENERO AL |
31 DE AGOSTO 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 |
129,377 |
100 |
34,743 |
100 |
245,831 |
100 |
67,976 |
100 |
43,760 |
100 |
521,687 |
100 |
|
| 2 |
(-) Primas x Reas. y
Reaf. Cedido |
2/1 |
84,512 |
65 |
9,966 |
29 |
78,046 |
32 |
43,089 |
63 |
22,996 |
53 |
238,609 |
46 |
|
| 3 |
Primas Retenidas |
3/1 |
44,865 |
35 |
24,777 |
71 |
167,785 |
68 |
24,887 |
37 |
20,763 |
47 |
283,077 |
54 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
10,000 |
22 |
1,593 |
6 |
5,581 |
3 |
6,219 |
25 |
237 |
1 |
23,630 |
8 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
34,865 |
27 |
23,185 |
67 |
162,204 |
66 |
18,669 |
27 |
20,526 |
47 |
259,449 |
50 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad Neta |
6/1 |
23,307 |
18 |
10,861 |
31 |
70,212 |
29 |
30,162 |
44 |
8,385 |
19 |
142,927 |
27 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
6,092 |
7 |
3,049 |
31 |
12,874 |
16 |
19,902 |
46 |
2,013 |
9 |
43,930 |
18 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
17,216 |
38 |
7,812 |
32 |
57,337 |
34 |
10,260 |
41 |
6,372 |
31 |
98,997 |
35 |
|
| 9 |
Gastos por Exceso de
Pérdida Catastróficas |
9/3 |
5,741 |
13 |
11,471 |
46 |
13,893 |
8 |
1,695 |
7 |
2,093 |
10 |
34,893 |
12 |
|
| 10 |
Total Costos + Gastos
Exc Pérdida (Neto) |
10/3 |
22,956 |
51 |
19,283 |
78 |
71,230 |
42 |
11,955 |
48 |
8,464 |
41 |
133,888 |
47 |
|
| 11 |
Margen para Gastos de
Operación |
11/1 |
11,908 |
9 |
3,902 |
11 |
90,974 |
37 |
6,714 |
10 |
12,062 |
28 |
125,560 |
24 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de Adquisición
y Renovación |
12/1 |
11,146 |
9 |
2,453 |
7 |
37,850 |
15 |
9,219 |
14 |
6,126 |
14 |
66,794 |
13 |
|
| 13 |
Gastos de
Administración |
13/1 |
24,374 |
19 |
7,211 |
21 |
54,340 |
22 |
13,769 |
20 |
9,370 |
21 |
109,064 |
21 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
35,520 |
27 |
9,665 |
28 |
92,190 |
38 |
22,988 |
34 |
15,496 |
35 |
175,859 |
34 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
19,416 |
23 |
3,629 |
36 |
13,391 |
17 |
11,350 |
26 |
5,813 |
25 |
53,599 |
22 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
16,103 |
36 |
6,035 |
24 |
78,799 |
47 |
11,637 |
47 |
9,683 |
47 |
122,257 |
43 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
-4,195 |
-9 |
-2,134 |
-9 |
12,175 |
7 |
-4,923 |
-20 |
2,379 |
11 |
3,302 |
1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos Financieros |
18/1 |
4,240 |
3 |
3,983 |
11 |
23,725 |
10 |
4,344 |
6 |
2,419 |
6 |
38,711 |
7 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
1,861 |
1 |
875 |
3 |
20,619 |
8 |
532 |
1 |
326 |
1 |
24,213 |
5 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
2,379 |
2 |
3,108 |
9 |
3,106 |
1 |
3,812 |
6 |
2,092 |
5 |
14,497 |
3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por Variac.
en el Tipo de Cambio |
21/1 |
4,567 |
4 |
2,332 |
7 |
18,223 |
7 |
4,962 |
7 |
2,505 |
6 |
32,589 |
6 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
3,872 |
3 |
636 |
2 |
15,406 |
6 |
3,162 |
5 |
796 |
2 |
23,872 |
5 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
695 |
1 |
1,696 |
5 |
2,817 |
1 |
1,800 |
3 |
1,709 |
4 |
8,717 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
1,969 |
2 |
763 |
2 |
5,831 |
2 |
1,603 |
2 |
1,225 |
3 |
11,391 |
2 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
139 |
0 |
3,171 |
1 |
85 |
0 |
80 |
0 |
3,475 |
1 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
1,969 |
2 |
624 |
2 |
2,660 |
1 |
1,518 |
2 |
1,145 |
3 |
7,916 |
2 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
849 |
1 |
3,294 |
9 |
20,759 |
8 |
2,206 |
3 |
7,327 |
17 |
34,435 |
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 |
849 |
1 |
3,294 |
9 |
20,759 |
8 |
2,206 |
3 |
7,327 |
17 |
34,435 |
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 08/31/2002:14.3883 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|