Schedule of trade account receivables |
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
Trade account receivables |
|
Ps. |
1,092,855 |
|
|
|
835,757 |
|
|
|
744,109 |
|
Expected credit loss |
|
|
(121,792 |
) |
|
|
(90,164 |
) |
|
|
(9,083 |
) |
|
|
Ps. |
971,063 |
|
|
|
745,593 |
|
|
|
735,026 |
|
|
Schedule of accounts receivable |
Trade receivables – days past due |
|
|
Betterware de México |
|
|
JAFRA in Mexico and United States |
|
As
of December 31, 2022 |
|
Not
past
due |
|
|
14-21 |
|
|
21-28 |
|
|
>28 |
|
|
Not
past
due |
|
|
>30-59 |
|
|
>60-120 |
|
|
>120 |
|
|
Total |
|
Expected credit loss rate |
|
|
1 |
% |
|
|
18 |
% |
|
|
39 |
% |
|
|
41 |
% |
|
|
1 |
% |
|
|
7 |
% |
|
|
21 |
% |
|
|
61 |
% |
|
|
|
|
Estimated total gross carrying amount at default |
|
Ps. |
365,978 |
|
|
|
24,198 |
|
|
|
15,592 |
|
|
|
161,204 |
|
|
|
374,039 |
|
|
|
77,509 |
|
|
|
31,366 |
|
|
|
42,969 |
|
|
|
1,092,855 |
|
Expected credit loss |
|
Ps. |
3,561 |
|
|
|
4,337 |
|
|
|
6,142 |
|
|
|
66,126 |
|
|
|
3,589 |
|
|
|
5,130 |
|
|
|
6,735 |
|
|
|
26,172 |
|
|
|
121,792 |
|
Trade receivables – days past due |
As of December 31, 2021 |
|
Not past due |
|
|
14-21 |
|
|
21 – 28 |
|
|
>28 |
|
|
Total |
|
Expected credit loss rate |
|
|
1 |
% |
|
|
27 |
% |
|
|
60 |
% |
|
|
28 |
% |
|
|
|
|
Estimated total gross carrying amount at default |
|
Ps. |
560,642 |
|
|
|
31,439 |
|
|
|
22,463 |
|
|
|
221,213 |
|
|
|
835,757 |
|
Expected credit loss |
|
Ps. |
6,814 |
|
|
|
8,338 |
|
|
|
13,386 |
|
|
|
61,626 |
|
|
|
90,164 |
|
Trade receivables – days past due |
As of January 3, 2021 |
|
Not past due |
|
|
14-21 |
|
|
21 – 28 |
|
|
>28 |
|
|
Total |
|
Expected credit loss rate |
|
|
2 |
% |
|
|
30 |
% |
|
|
62 |
% |
|
|
33 |
% |
|
|
|
|
Estimated total gross carrying amount at default |
|
Ps. |
640,675 |
|
|
|
31,918 |
|
|
|
17,772 |
|
|
|
53,744 |
|
|
|
744,109 |
|
Expected credit loss |
|
Ps. |
8,163 |
|
|
|
9,588 |
|
|
|
10,946 |
|
|
|
17,563 |
|
|
|
46,260 |
|
|
Schedule of expected credit loss |
|
|
Total |
|
Balance as of January 1, 2020 |
|
Ps. |
(13,640 |
) |
Expected credit loss |
|
|
(46,260 |
) |
Specific credit loss |
|
|
(11,367 |
) |
Amounts written off |
|
|
62,184 |
|
Balance as of January 3, 2021 |
|
|
(9,083 |
) |
Expected credit loss |
|
|
(198,495 |
) |
Amounts written off |
|
|
117,414 |
|
Balance as of December 31, 2021 |
|
|
(90,164 |
) |
Expected credit loss |
|
|
(269,595 |
) |
Amounts written off |
|
|
237,928 |
|
Foreign currency translation |
|
|
39 |
|
Balance as of December 31, 2022 |
|
Ps. |
(121,792 |
) |
|