| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| COMPAÑIAS
DE SEGUROS |
| ESTADO DE
RESULTADOS ACUMULADOS DEL 1ERO DE ENERO AL |
31 DE MARZO DE 2003 |
|
|
|
|
| (En
Miles de Córdobas) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
CONCEPTO / PERIODO |
Guia
|
AMERICA |
% |
SEGUROSSA |
% |
INISER |
% |
METROPOLITANA |
% |
PACIFICO |
% |
TOTAL |
% |
|
| |
|
de % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
INGRESOS POR PRIMAS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
Ingreso Neto de
Primas |
1/1 |
60,527 |
100 |
20,428 |
100 |
119,631 |
100 |
28,415 |
100 |
12,465 |
100 |
241,466 |
100 |
|
| 2 |
(-) Primas x
Reas. y Reaf. Cedido |
2/1 |
35,403 |
58 |
7,011 |
34 |
51,903 |
43 |
18,780 |
66 |
6,348 |
51 |
119,445 |
49 |
|
| 3 |
Primas Retenidas |
3/1 |
25,125 |
42 |
13,417 |
66 |
67,728 |
57 |
9,635 |
34 |
6,118 |
49 |
122,023 |
51 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
4,901 |
20 |
2,787 |
21 |
2,293 |
3 |
1,936 |
20 |
-879 |
-14 |
11,038 |
9 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
20,224 |
33 |
10,630 |
52 |
65,435 |
55 |
7,698 |
27 |
6,996 |
56 |
110,983 |
46 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad
Neta |
6/1 |
11,961 |
20 |
1,960 |
10 |
31,023 |
26 |
7,385 |
26 |
1,020 |
8 |
53,349 |
22 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
3,688 |
10 |
411 |
6 |
9,382 |
18 |
3,341 |
18 |
181 |
3 |
17,003 |
14 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
8,273 |
33 |
1,549 |
12 |
21,641 |
32 |
4,045 |
42 |
839 |
14 |
36,347 |
30 |
|
| 9 |
Gastos por
Exceso de Pérdida Catastróficas |
9/3 |
2,627 |
10 |
5,192 |
39 |
6,412 |
9 |
544 |
6 |
1,117 |
18 |
15,892 |
13 |
|
| 10 |
Total Costos +
Gastos Exc Pérdida (Neto) |
10/3 |
10,900 |
43 |
6,741 |
50 |
28,053 |
41 |
4,589 |
48 |
1,956 |
32 |
52,239 |
43 |
|
| 11 |
Margen para
Gastos de Operación |
11/1 |
9,324 |
15 |
3,889 |
19 |
37,382 |
31 |
3,110 |
11 |
5,040 |
40 |
58,745 |
24 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de
Adquisición y Renovación |
12/1 |
5,267 |
9 |
1,318 |
6 |
15,303 |
13 |
4,143 |
15 |
2,104 |
17 |
28,135 |
12 |
|
| 13 |
Gastos de
Administración |
13/1 |
10,382 |
17 |
3,587 |
18 |
21,773 |
18 |
6,247 |
22 |
3,623 |
29 |
45,612 |
19 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
15,648 |
26 |
4,905 |
24 |
37,076 |
31 |
10,391 |
37 |
5,727 |
46 |
73,747 |
31 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
9,379 |
26 |
2,121 |
30 |
9,474 |
18 |
4,796 |
26 |
1,309 |
21 |
27,079 |
23 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
6,269 |
25 |
2,784 |
21 |
27,603 |
41 |
5,595 |
58 |
4,418 |
72 |
46,669 |
38 |
|
| 17 |
Utilidad
(Pérdida) Operación |
17/3 |
3,055 |
12 |
1,105 |
8 |
9,779 |
14 |
-2,485 |
-26 |
623 |
10 |
12,077 |
10 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos
Financieros |
18/1 |
1,087 |
2 |
1,320 |
6 |
7,150 |
6 |
1,807 |
6 |
799 |
6 |
12,163 |
5 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
378 |
1 |
1,665 |
8 |
5,725 |
5 |
393 |
1 |
52 |
0 |
8,213 |
3 |
|
| 20 |
Utilidad
(Pérdida) Productos y Gtos Netos Fin. |
20/1 |
709 |
1 |
-346 |
-2 |
1,425 |
1 |
1,413 |
5 |
747 |
6 |
3,948 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por
Variac. en el Tipo de Cambio |
21/1 |
1,713 |
3 |
1,070 |
5 |
7,369 |
6 |
1,994 |
7 |
1,263 |
10 |
13,409 |
6 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
1,579 |
3 |
671 |
3 |
5,875 |
5 |
1,266 |
4 |
559 |
4 |
9,950 |
4 |
|
| 23 |
Utilidad
(Pérdida) por Variac Tipo de Cambio Neto |
23/1 |
134 |
0 |
399 |
2 |
1,493 |
1 |
729 |
3 |
705 |
6 |
3,460 |
1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
834 |
1 |
704 |
3 |
17,592 |
15 |
505 |
2 |
312 |
3 |
19,947 |
8 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
61 |
0 |
19,277 |
16 |
60 |
0 |
106 |
1 |
19,504 |
8 |
|
| 26 |
Utilidad
(Pérdida) Otros Productos y Gtos Netos |
26/1 |
834 |
1 |
643 |
3 |
-1,685 |
-1 |
445 |
2 |
207 |
2 |
444 |
0 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
4,732 |
8 |
1,801 |
9 |
11,013 |
9 |
102 |
0 |
2,281 |
18 |
19,929 |
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 |
4,732 |
8 |
1,801 |
9 |
11,013 |
9 |
102 |
0 |
2,281 |
18 |
19,929 |
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 03/31/2003:14.8835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|