| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| COMPAÑIAS
DE SEGUROS |
| ESTADO DE
RESULTADOS ACUMULADOS DEL 1ERO DE ENERO AL |
30 DE JUNIO 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 |
185,479 |
100 |
54,549 |
100 |
281,397 |
100 |
74,387 |
100 |
57,865 |
100 |
653,677 |
100 |
|
| 2 |
(-) Primas x
Reas. y Reaf. Cedido |
2/1 |
103,118 |
56 |
13,116 |
24 |
68,888 |
24 |
44,793 |
60 |
40,067 |
69 |
269,982 |
41 |
|
| 3 |
Primas Retenidas |
3/1 |
82,361 |
44 |
41,433 |
76 |
212,509 |
76 |
29,595 |
40 |
17,799 |
31 |
383,697 |
59 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4 |
VARIAC. DE RESERV. TEC X RETENCIÓN |
4/3 |
11,893 |
14 |
-564 |
-1 |
15,789 |
7 |
690 |
2 |
604 |
3 |
28,412 |
7 |
|
| 5 |
Margen para
Siniestros y Gtos. de Operación |
5/1 |
70,468 |
38 |
41,997 |
77 |
196,720 |
70 |
28,904 |
39 |
17,195 |
30 |
355,284 |
54 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
COSTOS DE SINIESTRALIDAD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
Siniestralidad
Neta |
6/1 |
51,327 |
28 |
11,108 |
20 |
101,676 |
36 |
25,055 |
34 |
5,892 |
10 |
195,058 |
30 |
|
| 7 |
Neto Recup. por
Reaseguros/Reafianzamiento |
7/2 |
12,640 |
12 |
1,008 |
8 |
9,366 |
14 |
6,822 |
15 |
329 |
1 |
30,165 |
11 |
|
| 8 |
Costo de
Siniestralidad por Retención |
8/3 |
38,687 |
47 |
10,100 |
24 |
92,311 |
43 |
18,233 |
62 |
5,563 |
31 |
164,894 |
43 |
|
| 9 |
Gastos por Exceso
de Pérdida Catastróficas |
9/3 |
3,496 |
4 |
9,652 |
23 |
12,435 |
6 |
1,464 |
5 |
1,925 |
11 |
28,972 |
8 |
|
| 10 |
Total Costos +
Gastos Exc Pérdida (Neto) |
10/3 |
42,183 |
51 |
19,752 |
48 |
104,745 |
49 |
19,697 |
67 |
7,488 |
42 |
193,865 |
51 |
|
| 11 |
Margen para
Gastos de Operación |
11/1 |
28,285 |
15 |
22,245 |
41 |
91,974 |
33 |
9,207 |
12 |
9,708 |
17 |
161,419 |
25 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
GASTOS OPERACIONALES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 12 |
Gastos de
Adquisición y Renovación |
12/1 |
19,403 |
10 |
5,787 |
11 |
38,162 |
14 |
11,092 |
15 |
4,191 |
7 |
78,635 |
12 |
|
| 13 |
Gastos de
Administración |
13/1 |
30,319 |
16 |
9,417 |
17 |
58,210 |
21 |
15,359 |
21 |
9,799 |
17 |
123,104 |
19 |
|
| 14 |
Total Gastos de
Operación |
14/1 |
49,722 |
27 |
15,205 |
28 |
96,372 |
34 |
26,451 |
36 |
13,990 |
24 |
201,740 |
31 |
|
| 15 |
(-) Comisión por
Reaseg y Reaf Cedido |
15/2 |
22,979 |
22 |
5,645 |
43 |
16,355 |
24 |
11,064 |
25 |
5,209 |
13 |
61,252 |
23 |
|
| 16 |
Gastos Netos
Operacionales |
16/3 |
26,743 |
32 |
9,559 |
23 |
80,017 |
38 |
15,386 |
52 |
8,782 |
49 |
140,487 |
37 |
|
| 17 |
Utilidad
(Pérdida) Operación |
17/3 |
1,542 |
2 |
12,685 |
31 |
11,958 |
6 |
-6,179 |
-21 |
926 |
5 |
20,932 |
5 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
PRODUCTOS Y GASTOS FINANCIEROS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 18 |
Productos
Financieros |
18/1 |
4,876 |
3 |
2,928 |
5 |
13,476 |
5 |
2,695 |
4 |
1,445 |
2 |
25,420 |
4 |
|
| 19 |
(-) Gastos
Financieros |
19/1 |
565 |
0 |
609 |
1 |
13,146 |
5 |
1,406 |
2 |
384 |
1 |
16,110 |
2 |
|
| 20 |
Utilidad
(Pérdida) Productos y Gtos Netos Fin. |
20/1 |
4,311 |
2 |
2,319 |
4 |
331 |
0 |
1,289 |
2 |
1,061 |
2 |
9,311 |
1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
ING. Y EGR. X VARIAC. TIPO DE CAMBIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 21 |
Ingresos por
Variac. en el Tipo de Cambio |
21/1 |
5,224 |
3 |
3,395 |
6 |
17,883 |
6 |
4,150 |
6 |
2,517 |
4 |
33,169 |
5 |
|
| 22 |
(-) Egresos por
Variac. en el Tipo de Cambio |
22/1 |
4,101 |
2 |
2,095 |
4 |
13,672 |
5 |
3,126 |
4 |
965 |
2 |
23,959 |
4 |
|
| 23 |
Utilidad
(Pérdida) por Variac Tipo de Cambio Neto |
23/1 |
1,123 |
1 |
1,300 |
2 |
4,211 |
1 |
1,024 |
1 |
1,552 |
3 |
9,210 |
1 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
OTROS PRODUCTOS Y GASTOS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 24 |
Otros Productos |
24/1 |
2,901 |
2 |
2,785 |
5 |
33,557 |
12 |
1,311 |
2 |
1,380 |
2 |
41,934 |
6 |
|
| 25 |
(-) Otros Gastos |
25/1 |
9 |
0 |
1,271 |
2 |
42,412 |
15 |
3,268 |
4 |
359 |
1 |
47,319 |
7 |
|
| 26 |
Utilidad
(Pérdida) Otros Productos y Gtos Netos |
26/1 |
2,892 |
2 |
1,514 |
3 |
-8,855 |
-3 |
-1,957 |
-3 |
1,022 |
2 |
-5,384 |
-1 |
|
| |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| 27 |
Utilidad (Pérdida) Neta a IR |
27/1 |
9,867 |
5 |
17,818 |
33 |
7,644 |
3 |
-5,823 |
-8 |
4,561 |
8 |
34,067 |
5 |
|
| 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 |
9,867 |
5 |
17,818 |
33 |
7,644 |
3 |
-5,823 |
-8 |
4,561 |
8 |
34,067 |
5 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 06/30/2005:16.7290 |
|
|
|
|
|
|
|
|
Iniser Oct/79 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|