XML 94 R52.htm IDEA: XBRL DOCUMENT v3.23.1
Trade Accounts Receivable, Net (Tables)
12 Months Ended
Dec. 31, 2022
Trade Accounts Receivable, Net [Abstract]  
Schedule of trade accounts receivables net
   Total   Current   Non-current 
In thousands of soles  2021   2022   2021   2022   2021   2022 
                         
Receivables - net (a)   773,575    894,571    269,427    366,007    504,148    528,564 
Contract assets – Subsidiaries (b)   453,610    584,217    453,610    584,217    
-
    
-
 
Contract assets – Concessions (c)   290,753    323,663    111,595    128,358    179,158    195,305 
    1,517,938    1,802,451    834,632    1,078,582    683,306    723,869 

 

(a)Invoices receivables are recognized net of impairment for S/44.7 million and discounted at current value for S/ 0.7 millions. (S/44.4 million for impairment and S/ 0.9 million at current value as of December 31, 2021).

 

(b)The Contract Assets by the subsidiaries correspond to documents related to the estimates for services provided that were not invoiced, valuations under preparation or approval pending. These rights are recognized net of impairment for S/3.8 million and discounted at current value for S/ 2.8 million (S/ 5.2 million for impairment and S/ 5.9 million at current value as of December 31, 2021). The following is a breakdown by subsidiary:

 

(c)The contract assets for concessions correspond to future collections to the Grantor according to the terms of the concession agreement as detailed below:

 

Schedule of trade accounts receivable corresponds
In thousands of soles  2021   2022 
Tren Urbano de Lima S.A.   773,657    818,354 
Cumbra Peru S.A.   567,807    647,113 
Viva Negocio Inmobiliario S.A.C. (i)   9,958    150,285 
Unna Energia S.A.   67,662    80,245 
Cumbra Ingenieria S.A.   43,695    53,205 
Red Vial 5 S.A.   22,458    24,072 
Carretera Andina del Sur S.A.C.   12,686    13,035 
Unna Transporte S.A.C.   14,439    9,852 
Carretera Sierra Piura S.A.C.   4,489    3,439 
Concesionaria La Chira S.A.   1,003    2,290 
Others   84    561 
    1,517,938    1,802,451 

 

(i)As of December 31, 2022, invoices receivable mainly correspond to the sale of a land to SEDAPAL by Inmobiliaria Almonte 2 S.A.C. (located in the district of Lurin, province of Lima, with an area of 209.59 hectares) for S/ 140 million, which will be paid in seven (7) installments, being the last one in August 2023. As of December 31, 2021, invoices receivable correspond mainly to the sale of land of Inmobiliaria Almonte S.A. for S/ 1.7 million, sale of apartments mainly in the projects Los Parques de Comas for S/ 1.9 million, in the project Los Parques de Huancayo for S/ 1.2 million and in the project Los Parques de Carabayllo 3 for S/ 3.9 million, rents in the projects Tiendas Linea 1 and Centro Comercial Agustino Plaza for S/ 1 million and S/ 0.8 million corresponding to the sale of other apartments.

 

Schedule of maturity
In thousands of soles  2021   2022 
Current   683,921    853,531 
Past due up to 30 days   41,222    29,078 
Past due from 31 days up to 90 days   11,668    2,049 
Past due from 91 days up to 120 days   15,814    1,437 
Past due from 121 days up to 360 days   7,070    4,100 
Past due over 360 days   13,880    4,376 
    773,575    894,571 

 

Schedule of unbilled receivables of subsidiaries
In thousands of soles  2021   2022 
Cumbra Peru S.A.   414,415    533,389 
Cumbra Ingenieria S.A.   24,177    38,922 
Unna Transporte S.A.C.   10,291    6,192 
Unna Energia S.A.   4,718    5,617 
Others   9    97 
    453,610    584,217 

 

Schedule of unbilled receivables of subsidiaries grouped
In thousands of soles  2021   2022 
Infrastructure        
Operation and maintenance of roads   9,192    5,440 
Others   1,099    752 
    10,291    6,192 
Energy   4,718    5,617 
           
Engineering and Construction          
Cumbra Peru S.A. -  Jorge Chavez Airport (*)   25,401    167,360 
Vial y Vives - DSD S.A. - Engineering and Construction Works   207,406    151,690 
Cumbra Peru S.A. - Talara Refinery   62,617    77,448 
Morelco S.A.S. - Engineering and Construction Works   6,430    58,075 
Cumbra Peru S.A. - Concentrator Plant and tunnel of Quellaveco   96,972    54,996 
Cumbra Ingenieria S.A. - Mina Gold Fields La Cima S.A. Project   3,872    22,455 
Cumbra Peru S.A. - Toquepala Concentrator Maintenance Project   
-
    11,213 
Cumbra Peru S.A. - Rio Urubamba Consortium   
-
    7,417 
Cumbra Peru S.A. - Quebrada Honda Test Plant Project   412    5,417 
Cumbra Peru S.A. - Gasoducto Piura Project   13,347    2,320 
Others   22,135    13,920 
    438,592    572,311 
Others   9    97 
    453,610    584,217 

 

(*)The variation at the end of 2022 corresponds to the EPC LAP3 project, related to the increase of activities in the construction of the Jorge Chavez airport terminal (Consorcio Inti Punku).

 

Schedule of unbilled receivables of concessions corresponds to future collections for public services granted according to the financial model
In thousands of soles  2021   2022 
Tren Urbano de Lima S.A.   256,526    281,487 
Red Vial 5 S.A.   16,451    24,072 
Carretera Andina del Sur S.A.C.   12,667    12,796 
Carretera Sierra Piura S.A.C.   4,489    3,018 
Concesionaria La Chira S.A.   620    2,290 
    290,753    323,663 

 

Schedule of fair value and carrying amount

  Carrying amount   Fair value 

In thousands of soles

  2021   2022   2021   2022 
Tren Urbano de Lima S.A.   773,657    818,354    863,497    810,539 

 

Schedule of movement of impairment in trade accounts receivable
In thousands of soles  Note   2020   2021   2022 
Balance at January, 1       (8,422)   (56,630)   (49,604)
Impairment, net  25 (iii)    (19,772)   (1,061)   (54,766)
Reversal of impairment       (33,874)   84    56 
Write-off (*)       5,653    8,340    55,744 
Exchange difference       (212)   (336)   32 
Translation adjustments       (3)   (1)   54 
Balance at December, 31       (56,630)   (49,604)   (48,484)

 

(*)In 2022 corresponds mainly to write-offs generated in Cumbra Peru for S/ 55.7 million for the agreement with Tecnicas Reunidas in Talara S.A. (in 2021 Cumbra Peru for S/ 4.2 million, Tren Urbano de Lima S.A. for S/ 3.5 million, and others for S/ 0.6 million, in 2020 Cumbra Peru for S/5.7 million).