Schedule of trade accounts receivables |
|
|
|
|
|
|
|
|
|
|
2021 |
|
2020 |
|
2019 |
|
|
|
|
|
|
|
|
Trade account receivables |
|
Ps. |
868,218 |
|
766,889 |
|
260,727 |
|
|
|
|
|
|
|
|
Expected credit loss |
|
|
(90,164) |
|
(9,083) |
|
(13,640) |
|
|
|
|
|
|
|
|
|
|
Ps. |
778,054 |
|
757,806 |
|
247,087 |
|
Schedule of trade accounts receivables past due |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables – days past due |
|
|
Not past |
|
|
|
|
|
|
|
|
As of December 31, 2021 |
|
due |
|
14-21 |
|
21 – 28 |
|
>28 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Expected credit loss rate |
|
|
1 |
% |
27 |
% |
60 |
% |
28 |
% |
|
Estimated total gross carrying amount at default |
|
Ps. |
593,104 |
|
31,439 |
|
22,463 |
|
221,212 |
|
868,218 |
Expected credit loss |
|
Ps. |
6,814 |
|
8,338 |
|
13,386 |
|
61,626 |
|
90,164 |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables – days past due |
|
|
Not past |
|
|
|
|
|
|
|
|
As of January 03, 2021 |
|
due |
|
14-21 |
|
21 – 28 |
|
>28 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Expected credit loss rate |
|
|
2 |
% |
30 |
% |
62 |
% |
33 |
% |
|
Estimated total gross carrying amount at default |
|
Ps. |
539,693 |
|
31,918 |
|
17,772 |
|
53,743 |
|
643,126 |
Expected credit loss |
|
Ps. |
8,163 |
|
9,588 |
|
10,946 |
|
17,563 |
|
46,260 |
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables – days past due |
|
|
Not past |
|
|
|
|
|
|
|
|
As of December 31, 2019 |
|
due |
|
14-21 |
|
21 – 28 |
|
>28 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Expected credit loss rate |
|
|
2 |
% |
20 |
% |
49 |
% |
42 |
% |
|
Estimated total gross carrying amount at default |
|
Ps. |
207,032 |
|
12,098 |
|
7,045 |
|
29,807 |
|
255,982 |
Expected credit loss |
|
Ps. |
3,950 |
|
2,454 |
|
3,477 |
|
12,634 |
|
22,515 |
|
Schedule of expected credit loss |
|
|
|
|
|
|
Total |
Balance as of January 01, 2019 |
|
Ps. |
(9,340) |
Expected credit loss |
|
|
(22,515) |
Amounts written off |
|
|
18,215 |
Balance as of December 31, 2019 |
|
|
(13,640) |
Expected credit loss |
|
|
(46,260) |
Specific credit loss |
|
|
(11,367) |
Amounts written off |
|
|
62,184 |
Balance as of January 03, 2021 |
|
|
(9,083) |
Expected credit loss |
|
|
(198,495) |
Amounts written off |
|
|
117,414 |
Balance as of December 31, 2021 |
|
Ps. |
(90,164) |
|