Schedule of property, plant and equipment, net |
|
|
|
|
2019 |
|
|
2018 |
|
|
|
|
|
|
|
|
|
|
Acquisition cost |
|
|
|
Ps. |
305,874 |
|
|
|
123,249 |
|
Accumulated depreciation |
|
|
|
|
(98,524 |
) |
|
|
(80,277 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ps. |
207,350 |
|
|
|
42,972 |
|
Acquisition cost: |
|
|
|
January 1,
2018 |
|
|
Additions |
|
|
Disposals |
|
|
December
31,
2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molds |
|
|
|
Ps. |
29,155 |
|
|
|
8,360 |
|
|
|
- |
|
|
|
37,515 |
|
Vehicles |
|
|
|
|
40,349 |
|
|
|
306 |
|
|
|
(39,053 |
) |
|
|
1,602 |
|
Computers and equipment |
|
|
|
|
47,628 |
|
|
|
12,042 |
|
|
|
(30 |
) |
|
|
59,640 |
|
Leasehold improvements |
|
|
|
|
23,932 |
|
|
|
560 |
|
|
|
- |
|
|
|
24,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ps. |
141,064 |
|
|
|
21,268 |
|
|
|
(39,083 |
) |
|
|
123,249 |
|
Accumulated depreciation: |
|
|
|
January 1, 2018 |
|
|
Depreciation expense |
|
|
Eliminated on disposals |
|
|
December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molds |
|
|
|
Ps. |
(21,119 |
) |
|
|
(1,844 |
) |
|
|
- |
|
|
|
(22,963 |
) |
Vehicles |
|
|
|
|
(21,214 |
) |
|
|
(3,162 |
) |
|
|
22,930 |
|
|
|
(1,446 |
) |
Computers and equipment |
|
|
|
|
(26,499 |
) |
|
|
(10,014 |
) |
|
|
13 |
|
|
|
(36,500 |
) |
Leasehold improvements |
|
|
|
|
(15,070 |
) |
|
|
(4,298 |
) |
|
|
- |
|
|
|
(19,368 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ps. |
(83,902 |
) |
|
|
(19,318 |
) |
|
|
22,943 |
|
|
|
(80,277 |
) |
Acquisition cost: |
|
|
|
December 31,
2018 |
|
|
Additions |
|
|
Disposals |
|
|
December
31,
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land |
|
|
|
Ps. |
- |
|
|
|
47,124 |
|
|
|
- |
|
|
|
47,124 |
|
Molds |
|
|
|
|
37,515 |
|
|
|
3,754 |
|
|
|
- |
|
|
|
41,269 |
|
Vehicles |
|
|
|
|
1,602 |
|
|
|
- |
|
|
|
- |
|
|
|
1,602 |
|
Computers and equipment |
|
|
|
|
59,640 |
|
|
|
7,183 |
|
|
|
- |
|
|
|
66,823 |
|
Leasehold improvements |
|
|
|
|
24,492 |
|
|
|
5,390 |
|
|
|
- |
|
|
|
29,882 |
|
Construction in progress |
|
|
|
|
- |
|
|
|
119,174 |
|
|
|
- |
|
|
|
119,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ps. |
123,249 |
|
|
|
182,625 |
|
|
|
- |
|
|
|
305,874 |
|
Accumulated depreciation: |
|
|
|
December 31,
2018 |
|
|
Depreciation
expense |
|
|
Eliminated on
disposals |
|
|
December 31,
2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Molds |
|
|
|
Ps. |
(22,963 |
) |
|
|
(2,685 |
) |
|
|
- |
|
|
|
(25,648 |
) |
Vehicles |
|
|
|
|
(1,446 |
) |
|
|
(59 |
) |
|
|
- |
|
|
|
(1,505 |
) |
Computers and equipment |
|
|
|
|
(36,500 |
) |
|
|
(11,503 |
) |
|
|
- |
|
|
|
(48,003 |
) |
Leasehold improvements |
|
|
|
|
(19,368 |
) |
|
|
(4,000 |
) |
|
|
- |
|
|
|
(23,368 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ps. |
(80,277 |
) |
|
|
(18,247 |
) |
|
|
- |
|
|
|
(98,524 |
) |
|