Schedule of Trade Account Receivables |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
Trade account
receivables |
|
Ps. |
1,404,541 |
|
|
|
1,092,855 |
|
|
|
835,757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected
credit loss |
|
|
(332,086 |
) |
|
|
(121,792 |
) |
|
|
(90,164 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ps. |
1,072,455 |
|
|
|
971,063 |
|
|
|
745,593 |
|
|
Schedule of Accounts Receivable |
The
following table shows the expected lifetime credit loss recognized for accounts receivable in accordance with the simplified approach
established in IFRS 9.
Trade receivables – days past due |
|
|
|
Betterware
de México |
|
|
JAFRA
in Mexico and United States |
|
|
|
|
As of December 31, 2023
|
|
Not
past
due |
|
|
14-21 |
|
|
21-28 |
|
|
>28 |
|
|
Not
past
due |
|
|
>30-59 |
|
|
>60-120 |
|
|
>120 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected
credit loss rate |
|
|
2 |
% |
|
|
8 |
% |
|
|
14 |
% |
|
|
58 |
% |
|
|
8 |
% |
|
|
26 |
% |
|
|
57 |
% |
|
|
76 |
% |
|
|
|
|
Gross
amount of account receivable |
|
Ps. |
456,616 |
|
|
|
25,165 |
|
|
|
16,939 |
|
|
|
175,534 |
|
|
|
418,654 |
|
|
|
79,281 |
|
|
|
61,568 |
|
|
|
170,784 |
|
|
|
1,404,541 |
|
Expected
credit loss |
|
Ps. |
8,935 |
|
|
|
2,104 |
|
|
|
2,455 |
|
|
|
101,305 |
|
|
|
31,511 |
|
|
|
20,622 |
|
|
|
35,281 |
|
|
|
129,873 |
|
|
|
332,086 |
|
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 |
% |
|
|
|
|
Gross amount of account receivable |
|
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 |
|
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 |
|
|
Schedule of Expected Credit Loss |
The
following table shows the movement in lifetime expected credit loss that has been recognized for trade account receivables in accordance
with the simplified approach set out in IFRS 9.
|
|
Total |
|
Balance
as of January 1, 2021 |
|
Ps. |
(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 |
|
|
(121,792 |
) |
Expected
credit loss |
|
|
(304,501 |
) |
Amounts
written off |
|
|
94,194 |
|
Foreign
currency translation |
|
|
13 |
|
Balance
as of December 31, 2023 |
|
Ps. |
(332,086 |
) |
|