| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| COMPAÑIAS DE SEGUROS |
| ESTADO DE RESULTADOS
ACUMULADOS DEL 1ERO DE ENERO AL |
30 DE ABRIL 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 |
91,586 |
100 |
23,197 |
100 |
139,598 |
100 |
35,652 |
100 |
15,320 |
100 |
305,353 |
100 |
|
| 2 |
(-) Primas x Reas. y
Reaf. Cedido |
2/1 |
55,627 |
61 |
7,500 |
32 |
56,477 |
40 |
21,981 |
62 |
7,053 |
46 |
148,638 |
49 |
|
| 3 |
Primas Retenidas |
3/1 |
35,959 |
39 |
15,697 |
68 |
83,121 |
60 |
13,672 |
38 |
8,268 |
54 |
156,717 |
51 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
10,356 |
29 |
2,486 |
16 |
1,259 |
2 |
1,476 |
11 |
-304 |
-4 |
15,273 |
10 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
25,603 |
28 |
13,211 |
57 |
81,861 |
59 |
12,195 |
34 |
8,571 |
56 |
141,441 |
46 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad Neta |
6/1 |
24,552 |
27 |
3,396 |
15 |
44,195 |
32 |
10,297 |
29 |
1,429 |
9 |
83,869 |
27 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
14,080 |
25 |
751 |
10 |
10,081 |
18 |
5,144 |
23 |
184 |
3 |
30,240 |
20 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
10,472 |
29 |
2,646 |
17 |
34,114 |
41 |
5,153 |
38 |
1,245 |
15 |
53,630 |
34 |
|
| 9 |
Gastos por Exceso de
Pérdida Catastróficas |
9/3 |
3,540 |
10 |
6,608 |
42 |
8,494 |
10 |
727 |
5 |
1,491 |
18 |
20,860 |
13 |
|
| 10 |
Total Costos + Gastos
Exc Pérdida (Neto) |
10/3 |
14,012 |
39 |
9,254 |
59 |
42,608 |
51 |
5,880 |
43 |
2,736 |
33 |
74,490 |
48 |
|
| 11 |
Margen para Gastos de
Operación |
11/1 |
11,591 |
13 |
3,957 |
17 |
39,253 |
28 |
6,315 |
18 |
5,835 |
38 |
66,951 |
22 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de Adquisición
y Renovación |
12/1 |
6,951 |
8 |
1,603 |
7 |
18,787 |
13 |
5,094 |
14 |
2,669 |
17 |
35,104 |
11 |
|
| 13 |
Gastos de
Administración |
13/1 |
13,681 |
15 |
4,664 |
20 |
29,652 |
21 |
9,130 |
26 |
4,773 |
31 |
61,900 |
20 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
20,632 |
23 |
6,268 |
27 |
48,440 |
35 |
14,224 |
40 |
7,442 |
49 |
97,006 |
32 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
11,544 |
21 |
3,112 |
41 |
10,658 |
19 |
5,575 |
25 |
1,510 |
21 |
32,399 |
22 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
9,089 |
25 |
3,156 |
20 |
37,781 |
45 |
8,649 |
63 |
5,932 |
72 |
64,607 |
41 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
2,503 |
7 |
801 |
5 |
1,472 |
2 |
-2,334 |
-17 |
-97 |
-1 |
2,345 |
1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos Financieros |
18/1 |
1,394 |
2 |
1,794 |
8 |
8,913 |
6 |
2,322 |
7 |
1,051 |
7 |
15,474 |
5 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
625 |
1 |
1,929 |
8 |
7,485 |
5 |
1,079 |
3 |
-177 |
-1 |
10,941 |
4 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
769 |
1 |
-135 |
-1 |
1,427 |
1 |
1,244 |
3 |
1,228 |
8 |
4,533 |
1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por Variac.
en el Tipo de Cambio |
21/1 |
2,250 |
2 |
1,448 |
6 |
9,784 |
7 |
2,889 |
8 |
1,597 |
10 |
17,968 |
6 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
2,047 |
2 |
901 |
4 |
7,830 |
6 |
1,893 |
5 |
687 |
4 |
13,358 |
4 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
202 |
0 |
547 |
2 |
1,953 |
1 |
995 |
3 |
910 |
6 |
4,607 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
1,084 |
1 |
771 |
3 |
19,342 |
14 |
667 |
2 |
385 |
3 |
22,249 |
7 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
64 |
0 |
21,021 |
15 |
104 |
0 |
110 |
1 |
21,299 |
7 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
1,084 |
1 |
706 |
3 |
-1,679 |
-1 |
563 |
2 |
275 |
2 |
949 |
0 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
4,558 |
5 |
1,920 |
8 |
3,173 |
2 |
468 |
1 |
2,317 |
15 |
12,436 |
4 |
|
| 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 |
4,558 |
5 |
1,920 |
8 |
3,173 |
2 |
468 |
1 |
2,317 |
15 |
12,436 |
4 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 04/30/2003:14.9550 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|