| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| COMPAÑIAS
DE SEGUROS |
| ESTADO DE
RESULTADOS ACUMULADOS DEL 1ERO DE ENERO AL |
28 DE FEBRERO DE 2005 |
|
|
|
|
| (En
Miles de Córdobas) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
CONCEPTO / PERIODO |
Guia |
AMERICA |
% |
SEGUROSSA |
% |
INISER |
% |
METROPOLITANA |
% |
PACIFICO |
% |
TOTAL |
% |
|
| |
|
de % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
INGRESOS POR PRIMAS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
Ingreso Neto de
Primas |
1/1 |
57,746 |
100 |
21,384 |
100 |
122,759 |
100 |
26,598 |
100 |
21,904 |
100 |
250,391 |
100 |
|
| 2 |
(-) Primas x Reas.
y Reaf. Cedido |
2/1 |
34,901 |
60 |
7,258 |
34 |
43,191 |
35 |
18,173 |
68 |
16,511 |
75 |
120,034 |
48 |
|
| 3 |
Primas Retenidas |
3/1 |
22,845 |
40 |
14,126 |
66 |
79,567 |
65 |
8,425 |
32 |
5,393 |
25 |
130,356 |
52 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
5,134 |
22 |
1,427 |
10 |
17,452 |
22 |
2,010 |
24 |
228 |
4 |
26,251 |
20 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
17,711 |
31 |
12,699 |
59 |
62,115 |
51 |
6,415 |
24 |
5,165 |
24 |
104,105 |
42 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad
Neta |
6/1 |
2,920 |
5 |
3,814 |
18 |
31,030 |
25 |
7,007 |
26 |
2,301 |
11 |
47,072 |
19 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
-8,444 |
-24 |
-332 |
-5 |
2,746 |
6 |
2,371 |
13 |
209 |
1 |
-3,450 |
-3 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
11,363 |
50 |
4,145 |
29 |
28,284 |
36 |
4,636 |
55 |
2,092 |
39 |
50,520 |
39 |
|
| 9 |
Gastos por Exceso
de Pérdida Catastróficas |
9/3 |
1,156 |
5 |
3,038 |
22 |
4,145 |
5 |
488 |
6 |
642 |
12 |
9,469 |
7 |
|
| 10 |
Total Costos +
Gastos Exc Pérdida (Neto) |
10/3 |
12,519 |
55 |
7,183 |
51 |
32,429 |
41 |
5,124 |
61 |
2,734 |
51 |
59,989 |
46 |
|
| 11 |
Margen para Gastos
de Operación |
11/1 |
5,192 |
9 |
5,516 |
26 |
29,686 |
24 |
1,291 |
5 |
2,431 |
11 |
44,116 |
18 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de
Adquisición y Renovación |
12/1 |
6,085 |
11 |
1,927 |
9 |
13,204 |
11 |
3,600 |
14 |
1,464 |
7 |
26,280 |
10 |
|
| 13 |
Gastos de
Administración |
13/1 |
9,585 |
17 |
2,897 |
14 |
18,888 |
15 |
4,704 |
18 |
2,966 |
14 |
39,040 |
16 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
15,670 |
27 |
4,824 |
23 |
32,093 |
26 |
8,305 |
31 |
4,431 |
20 |
65,323 |
26 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
5,538 |
16 |
2,122 |
29 |
9,355 |
22 |
4,186 |
23 |
2,321 |
14 |
23,522 |
20 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
10,133 |
44 |
2,702 |
19 |
22,738 |
29 |
4,119 |
49 |
2,109 |
39 |
41,801 |
32 |
|
| 17 |
Utilidad (Pérdida)
Operación |
17/3 |
-4,941 |
-22 |
2,814 |
20 |
6,948 |
9 |
-2,828 |
-34 |
322 |
6 |
2,315 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos
Financieros |
18/1 |
2,383 |
4 |
833 |
4 |
3,716 |
3 |
1,067 |
4 |
408 |
2 |
8,407 |
3 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
196 |
0 |
142 |
1 |
2,820 |
2 |
786 |
3 |
10 |
0 |
3,954 |
2 |
|
| 20 |
Utilidad (Pérdida)
Productos y Gtos Netos Fin. |
20/1 |
2,187 |
4 |
690 |
3 |
896 |
1 |
281 |
1 |
399 |
2 |
4,453 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por
Variac. en el Tipo de Cambio |
21/1 |
1,788 |
3 |
904 |
4 |
5,838 |
5 |
1,239 |
5 |
710 |
3 |
10,479 |
4 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
1,372 |
2 |
683 |
3 |
4,362 |
4 |
954 |
4 |
232 |
1 |
7,603 |
3 |
|
| 23 |
Utilidad (Pérdida)
por Variac Tipo de Cambio Neto |
23/1 |
416 |
1 |
221 |
1 |
1,476 |
1 |
285 |
1 |
478 |
2 |
2,876 |
1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
1,095 |
2 |
234 |
1 |
13,823 |
11 |
351 |
1 |
475 |
2 |
15,978 |
6 |
|
| 25 |
(-) Otros Gastos |
25/1 |
0 |
0 |
114 |
1 |
20,587 |
17 |
23 |
0 |
141 |
1 |
20,865 |
8 |
|
| 26 |
Utilidad (Pérdida)
Otros Productos y Gtos Netos |
26/1 |
1,095 |
2 |
120 |
1 |
-6,765 |
-6 |
328 |
1 |
334 |
2 |
-4,888 |
-2 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
-1,243 |
-2 |
3,845 |
18 |
2,555 |
2 |
-1,934 |
-7 |
1,533 |
7 |
4,756 |
2 |
|
| 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 |
-1,243 |
-2 |
3,845 |
18 |
2,555 |
2 |
-1,934 |
-7 |
1,533 |
7 |
4,756 |
2 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Las pequeñas
diferencias que se presentan son por redondeo de cifras |
|
|
|
|
|
|
|
|
Inicio de Operaciones: |
|
|
|
|
| * BALANCES NO
AUDITADOS |
|
|
|
|
|
|
|
|
America Dic/96 |
Metropolitana
Dic/96 |
|
|
| |
|
|
|
|
|
|
|
|
|
Segurossa Dic/96 |
Pacifico
Mar/97 |
|
|
| |
T/Cambio al 02/28/2005:16.4584 |
|
|
|
|
|
|
|
|
Iniser Oct/79 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|