| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| COMPAÑIAS DE SEGUROS |
| ESTADO DE RESULTADOS
ACUMULADOS DEL 1ERO DE ENERO AL |
30 DE SEPTIEMBRE 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 |
148,088 |
100 |
38,670 |
100 |
266,037 |
100 |
76,275 |
100 |
47,212 |
100 |
576,282 |
100 |
|
| 2 |
(-) Primas x Reas. y
Reaf. Cedido |
2/1 |
99,009 |
67 |
10,653 |
28 |
82,509 |
31 |
48,696 |
64 |
23,782 |
50 |
264,649 |
46 |
|
| 3 |
Primas Retenidas |
3/1 |
49,079 |
33 |
28,017 |
72 |
183,528 |
69 |
27,579 |
36 |
23,430 |
50 |
311,633 |
54 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
10,690 |
22 |
1,957 |
7 |
6,978 |
4 |
6,459 |
23 |
115 |
0 |
26,199 |
8 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
38,389 |
26 |
26,061 |
67 |
176,550 |
66 |
21,120 |
28 |
23,315 |
49 |
285,435 |
50 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad Neta |
6/1 |
22,807 |
15 |
11,459 |
30 |
78,792 |
30 |
29,408 |
39 |
10,013 |
21 |
152,479 |
26 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
5,269 |
5 |
3,011 |
28 |
13,331 |
16 |
18,372 |
38 |
2,331 |
10 |
42,314 |
16 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
17,538 |
36 |
8,448 |
30 |
65,461 |
36 |
11,037 |
40 |
7,683 |
33 |
110,167 |
35 |
|
| 9 |
Gastos por Exceso de
Pérdida Catastróficas |
9/3 |
6,484 |
13 |
12,836 |
46 |
15,955 |
9 |
2,335 |
8 |
2,697 |
12 |
40,307 |
13 |
|
| 10 |
Total Costos + Gastos
Exc Pérdida (Neto) |
10/3 |
24,022 |
49 |
21,283 |
76 |
81,416 |
44 |
13,372 |
48 |
10,379 |
44 |
150,472 |
48 |
|
| 11 |
Margen para Gastos de
Operación |
11/1 |
14,367 |
10 |
4,777 |
12 |
95,134 |
36 |
7,748 |
10 |
12,935 |
27 |
134,961 |
23 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de Adquisición
y Renovación |
12/1 |
12,415 |
8 |
2,799 |
7 |
41,304 |
16 |
10,128 |
13 |
6,590 |
14 |
73,236 |
13 |
|
| 13 |
Gastos de
Administración |
13/1 |
27,220 |
18 |
8,236 |
21 |
60,862 |
23 |
15,396 |
20 |
10,603 |
22 |
122,317 |
21 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
39,634 |
27 |
11,036 |
29 |
102,166 |
38 |
25,524 |
33 |
17,193 |
36 |
195,553 |
34 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
22,264 |
22 |
3,938 |
37 |
14,367 |
17 |
15,386 |
32 |
6,048 |
25 |
62,003 |
23 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
17,371 |
35 |
7,098 |
25 |
87,800 |
48 |
10,138 |
37 |
11,145 |
48 |
133,552 |
43 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
-3,004 |
-6 |
-2,321 |
-8 |
7,335 |
4 |
-2,391 |
-9 |
1,790 |
8 |
1,409 |
0 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos Financieros |
18/1 |
4,677 |
3 |
4,427 |
11 |
26,705 |
10 |
4,930 |
6 |
2,693 |
6 |
43,432 |
8 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
2,238 |
2 |
911 |
2 |
22,486 |
8 |
661 |
1 |
343 |
1 |
26,639 |
5 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
2,439 |
2 |
3,516 |
9 |
4,219 |
2 |
4,269 |
6 |
2,350 |
5 |
16,793 |
3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por Variac.
en el Tipo de Cambio |
21/1 |
5,215 |
4 |
2,629 |
7 |
20,524 |
8 |
5,635 |
7 |
2,870 |
6 |
36,873 |
6 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
4,505 |
3 |
700 |
2 |
17,346 |
7 |
3,560 |
5 |
876 |
2 |
26,987 |
5 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
710 |
0 |
1,929 |
5 |
3,178 |
1 |
2,075 |
3 |
1,994 |
4 |
9,886 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
2,216 |
1 |
856 |
2 |
6,268 |
2 |
1,762 |
2 |
1,339 |
3 |
12,441 |
2 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
142 |
0 |
3,494 |
1 |
93 |
0 |
85 |
0 |
3,814 |
1 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
2,216 |
1 |
715 |
2 |
2,774 |
1 |
1,670 |
2 |
1,254 |
3 |
8,629 |
1 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
2,362 |
2 |
3,839 |
10 |
17,505 |
7 |
5,623 |
7 |
7,388 |
16 |
36,717 |
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 |
2,362 |
2 |
3,839 |
10 |
17,505 |
7 |
5,623 |
7 |
7,388 |
16 |
36,717 |
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 09/30/2002:14.4573 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|