Scribd
Upload
66 views3 pages

Telchi Litel Ltda Eeff 2021

This document is the balance sheet and income statement for TELCHI LITEL LTDA as of December 31, 2021. The balance sheet shows total assets of $69.7 million, including $53.5 million in current assets and $16.2 million in non-current assets. Total liabilities are $29 million, including $5.6 million in current liabilities and $23.4 million in non-current liabilities. Equity totals $40.7 million. The income statement shows net sales of $51.3 million and a gross profit of $14.1 million. Operating expenses were $13.8 million, resulting in operating income of $314 thousand. Other income of $2.

Uploaded by

Info Riskma Solutions
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
66 views3 pages

Telchi Litel Ltda Eeff 2021

This document is the balance sheet and income statement for TELCHI LITEL LTDA as of December 31, 2021. The balance sheet shows total assets of $69.7 million, including $53.5 million in current assets and $16.2 million in non-current assets. Total liabilities are $29 million, including $5.6 million in current liabilities and $23.4 million in non-current liabilities. Equity totals $40.7 million. The income statement shows net sales of $51.3 million and a gross profit of $14.1 million. Operating expenses were $13.8 million, resulting in operating income of $314 thousand. Other income of $2.

Uploaded by

Info Riskma Solutions
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 3

NIT 1015307021

TELCHI LITEL LTDA


Balance sheet as of December 31, 2,021
(expressed in Bs.)

ASSETS
CURRENT ASSETS
Cash 31,582.00
Banks 2,009,390.00
Accounts receivable 2,497,662.00
Advances to suppliers 255,854.00
Inventory 48,701,481.00
TOTAL CURRENT ASSETS 53,495,969.00

NON-CURRENT ASSETS
Investment 29,220.00

Fixed asset
Lands 12,858,849.00
Buildings 974,139.00
Furniture and fixtures 960,210.00
Vehicles 2,877,704.00
Computer equipment 1,213,674.00
Laboratory equipment 1,043,626.00
Facilities and equipment 784,574.00
Computing software 79,356.00
Software license 139,675.00
Equipment machinery 273,207.00
Tools 4,574.00
21,209,588.00
Less: accumulated depreciation -5,020,162.00

TOTAL NON-CURRENT ASSETS 16,218,646.00


TOTAL ASSETS 69,714,615.00

LIABILITIES
CURRENT LIABILITIES
Contributions payable 156,444.00
Taxes payable 388,719.00
Suppliers payable 4,081,697.00
IUE payable 580,943.00
Wages payable 455,935.00
TOTAL CURRENT LIABILITIES 5,663,738.00
NON-CURRENT LIABILITIES
Long -term banking loans 7,148,854.00
Long term accounts payable 12,196,698.00
19,345,552.00
Provision
Compensation 4,022,497.00

TOTAL NON-CURRENT LIABILITES 23,368,049.00


TOTAL LIABILITIES 29,031,787.00

EQUITY
Share capital 8,000,000.00
Capital adjustment 1,937,124.00
Legal reserve 510,563.00
Technical revaluation 8,024,197.00
Equity reserves adjustment 1,399,987.00
Accumulates results 19,020,043.00
Profit Management 1,790,914.00

TOTAL EQUITY 40,682,828.00


TOTAL EQUITY AND LIABILITIES 69,714,615.00

Income Statements
January 1st - December 31st, 2021
(expressed in Bs.)

INCOME
For net sales 51,346,778.00
Less: cost of products sold -37,199,245.00
Gross profit in sales 14,147,533.00

Less: operational expenses


Administration expenses -11,364,877.00
Marketing expenses -2,281,182.00
Financial expenses -187,052.00
Operative result 314,422.00

Other income/expenses
Discounts 1,500,170.00
Tax compensation income 651,445.00
Maintenance of value 79
2,151,694.00
Managment results 2,466,116.00

CALCULATION OF THE TAX ON BUSINESS PROFITS


DETERMINATION OF THE CONTRIBUBLE NET

More / less regularizations


Non -deductible expenses 8,992.00
AITB regularization (148.009.00)
Depreciation Regularization -3,327.00
-142,344.00

Taxable net utility 2,323,772.00


Tax to utility (25%) 580,943.00

Usefulness of Management 1,885,173.00


Legal reserve 94,259

Net results of the management 1,790,914

You might also like