| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| COMPAÑIAS
DE SEGUROS |
| ESTADO DE
RESULTADOS ACUMULADOS DEL 1ERO DE ENERO AL |
30 DE JUNIO 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 |
125,703 |
100 |
33,937 |
100 |
204,263 |
100 |
53,161 |
100 |
36,092 |
100 |
453,156 |
100 |
|
| 2 |
(-) Primas x
Reas. y Reaf. Cedido |
2/1 |
72,117 |
57 |
10,236 |
30 |
71,916 |
35 |
33,180 |
62 |
20,717 |
57 |
208,166 |
46 |
|
| 3 |
Primas Retenidas |
3/1 |
53,586 |
43 |
23,702 |
70 |
132,346 |
65 |
19,981 |
38 |
15,376 |
43 |
244,991 |
54 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
13,606 |
25 |
3,928 |
17 |
9,159 |
7 |
2,853 |
14 |
754 |
5 |
30,300 |
12 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
39,980 |
32 |
19,774 |
58 |
123,188 |
60 |
17,128 |
32 |
14,621 |
41 |
214,691 |
47 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad
Neta |
6/1 |
46,951 |
37 |
11,445 |
34 |
113,833 |
56 |
41,167 |
77 |
3,836 |
11 |
217,232 |
48 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
27,698 |
38 |
5,447 |
53 |
58,532 |
81 |
31,829 |
96 |
1,230 |
6 |
124,736 |
60 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
19,253 |
36 |
5,998 |
25 |
55,301 |
42 |
9,338 |
47 |
2,606 |
17 |
92,496 |
38 |
|
| 9 |
Gastos por
Exceso de Pérdida Catastróficas |
9/3 |
5,378 |
10 |
9,461 |
40 |
12,658 |
10 |
1,096 |
5 |
2,247 |
15 |
30,840 |
13 |
|
| 10 |
Total Costos +
Gastos Exc Pérdida (Neto) |
10/3 |
24,631 |
46 |
15,459 |
65 |
67,959 |
51 |
10,434 |
52 |
4,853 |
32 |
123,336 |
50 |
|
| 11 |
Margen para
Gastos de Operación |
11/1 |
15,349 |
12 |
4,315 |
13 |
55,229 |
27 |
6,694 |
13 |
9,768 |
27 |
91,355 |
20 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de
Adquisición y Renovación |
12/1 |
10,324 |
8 |
2,387 |
7 |
29,643 |
15 |
7,312 |
14 |
5,035 |
14 |
54,701 |
12 |
|
| 13 |
Gastos de
Administración |
13/1 |
20,885 |
17 |
7,087 |
21 |
46,848 |
23 |
12,924 |
24 |
7,499 |
21 |
95,243 |
21 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
31,209 |
25 |
9,474 |
28 |
76,491 |
37 |
20,236 |
38 |
12,534 |
35 |
149,944 |
33 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
14,556 |
20 |
4,171 |
41 |
15,311 |
21 |
8,002 |
24 |
3,087 |
15 |
45,127 |
22 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
16,652 |
31 |
5,302 |
22 |
61,180 |
46 |
12,234 |
61 |
9,447 |
61 |
104,815 |
43 |
|
| 17 |
Utilidad
(Pérdida) Operación |
17/3 |
-1,303 |
-2 |
-987 |
-4 |
-5,951 |
-4 |
-5,540 |
-28 |
321 |
2 |
-13,460 |
-5 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos
Financieros |
18/1 |
3,526 |
3 |
2,901 |
9 |
14,185 |
7 |
3,445 |
6 |
1,514 |
4 |
25,571 |
6 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
919 |
1 |
890 |
3 |
11,522 |
6 |
304 |
1 |
112 |
0 |
13,747 |
3 |
|
| 20 |
Utilidad
(Pérdida) Productos y Gtos Netos Fin. |
20/1 |
2,608 |
2 |
2,012 |
6 |
2,663 |
1 |
3,141 |
6 |
1,402 |
4 |
11,826 |
3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por
Variac. en el Tipo de Cambio |
21/1 |
4,170 |
3 |
2,201 |
6 |
14,861 |
7 |
4,251 |
8 |
2,321 |
6 |
27,804 |
6 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
3,763 |
3 |
1,394 |
4 |
11,842 |
6 |
2,861 |
5 |
987 |
3 |
20,847 |
5 |
|
| 23 |
Utilidad
(Pérdida) por Variac Tipo de Cambio Neto |
23/1 |
407 |
0 |
807 |
2 |
3,019 |
1 |
1,390 |
3 |
1,335 |
4 |
6,958 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
2,171 |
2 |
1,040 |
3 |
26,519 |
13 |
964 |
2 |
907 |
3 |
31,601 |
7 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
127 |
0 |
24,994 |
12 |
177 |
0 |
144 |
0 |
25,442 |
6 |
|
| 26 |
Utilidad
(Pérdida) Otros Productos y Gtos Netos |
26/1 |
2,171 |
2 |
913 |
3 |
1,525 |
1 |
787 |
1 |
763 |
2 |
6,159 |
1 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
3,883 |
3 |
2,744 |
8 |
1,256 |
1 |
-221 |
0 |
3,821 |
11 |
11,483 |
3 |
|
| 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 |
3,883 |
3 |
2,744 |
8 |
1,256 |
1 |
-221 |
0 |
3,821 |
11 |
11,483 |
3 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 06/30/2003:15.1013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|