| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| COMPAÑIAS DE SEGUROS |
| ESTADO DE RESULTADOS
ACUMULADOS DEL 1ERO DE ENERO AL |
31 DE OCTUBRE 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 |
164,987 |
100 |
42,060 |
100 |
287,871 |
100 |
84,654 |
100 |
51,936 |
100 |
631,508 |
100 |
|
| 2 |
(-) Primas x Reas. y
Reaf. Cedido |
2/1 |
105,888 |
64 |
11,101 |
26 |
88,841 |
31 |
53,734 |
63 |
25,892 |
50 |
285,456 |
45 |
|
| 3 |
Primas Retenidas |
3/1 |
59,100 |
36 |
30,959 |
74 |
199,030 |
69 |
30,920 |
37 |
26,044 |
50 |
346,053 |
55 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
14,706 |
25 |
2,417 |
8 |
7,941 |
4 |
6,652 |
22 |
154 |
1 |
31,870 |
9 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
44,393 |
27 |
28,541 |
68 |
191,089 |
66 |
24,268 |
29 |
25,890 |
50 |
314,181 |
50 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad Neta |
6/1 |
26,312 |
16 |
12,114 |
29 |
87,452 |
30 |
29,147 |
34 |
11,499 |
22 |
166,524 |
26 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
6,075 |
6 |
3,011 |
27 |
15,147 |
17 |
16,839 |
31 |
2,660 |
10 |
43,732 |
15 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
20,238 |
34 |
9,103 |
29 |
72,305 |
36 |
12,308 |
40 |
8,840 |
34 |
122,794 |
35 |
|
| 9 |
Gastos por Exceso de
Pérdida Catastróficas |
9/3 |
7,231 |
12 |
14,208 |
46 |
20,411 |
10 |
2,513 |
8 |
3,305 |
13 |
47,668 |
14 |
|
| 10 |
Total Costos + Gastos
Exc Pérdida (Neto) |
10/3 |
27,469 |
46 |
23,311 |
75 |
92,716 |
47 |
14,821 |
48 |
12,145 |
47 |
170,462 |
49 |
|
| 11 |
Margen para Gastos de
Operación |
11/1 |
16,925 |
10 |
5,230 |
12 |
98,373 |
34 |
9,447 |
11 |
13,745 |
26 |
143,720 |
23 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de Adquisición
y Renovación |
12/1 |
14,215 |
9 |
3,178 |
8 |
45,611 |
16 |
11,273 |
13 |
7,266 |
14 |
81,543 |
13 |
|
| 13 |
Gastos de
Administración |
13/1 |
30,475 |
18 |
9,406 |
22 |
68,637 |
24 |
17,116 |
20 |
11,864 |
23 |
137,498 |
22 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
44,690 |
27 |
12,584 |
30 |
114,248 |
40 |
28,389 |
34 |
19,130 |
37 |
219,041 |
35 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
24,567 |
23 |
4,159 |
37 |
18,527 |
21 |
16,841 |
31 |
6,655 |
26 |
70,749 |
25 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
20,124 |
34 |
8,424 |
27 |
95,721 |
48 |
11,547 |
37 |
12,475 |
48 |
148,291 |
43 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
-3,199 |
-5 |
-3,194 |
-10 |
2,652 |
1 |
-2,101 |
-7 |
1,270 |
5 |
-4,572 |
-1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos Financieros |
18/1 |
5,099 |
3 |
4,891 |
12 |
29,383 |
10 |
5,532 |
7 |
3,040 |
6 |
47,945 |
8 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
2,495 |
2 |
933 |
2 |
24,301 |
8 |
531 |
1 |
368 |
1 |
28,628 |
5 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
2,604 |
2 |
3,958 |
9 |
5,082 |
2 |
5,001 |
6 |
2,673 |
5 |
19,318 |
3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por Variac.
en el Tipo de Cambio |
21/1 |
5,802 |
4 |
2,915 |
7 |
22,959 |
8 |
6,276 |
7 |
3,267 |
6 |
41,219 |
7 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
5,067 |
3 |
738 |
2 |
19,381 |
7 |
3,962 |
5 |
934 |
2 |
30,082 |
5 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
736 |
0 |
2,177 |
5 |
3,578 |
1 |
2,313 |
3 |
2,332 |
4 |
11,136 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
2,575 |
2 |
1,320 |
3 |
7,172 |
2 |
1,941 |
2 |
1,549 |
3 |
14,557 |
2 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
185 |
0 |
4,653 |
2 |
111 |
0 |
92 |
0 |
5,041 |
1 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
2,575 |
2 |
1,134 |
3 |
2,520 |
1 |
1,830 |
2 |
1,457 |
3 |
9,516 |
2 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
2,715 |
2 |
4,075 |
10 |
13,832 |
5 |
7,043 |
8 |
7,732 |
15 |
35,397 |
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 |
2,715 |
2 |
4,075 |
10 |
13,832 |
5 |
7,043 |
8 |
7,732 |
15 |
35,397 |
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 10/31/2002:14.5291 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|