Schedule of Trade Account Receivables |
| |
2024 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| |
Trade account receivables | |
Ps. | 1,490,035 | | |
| 1,404,541 | | |
| 1,092,855 | |
| |
| | | |
| | | |
| | |
Expected credit loss | |
| (356,942 | ) | |
| (332,086 | ) | |
| (121,792 | ) |
| |
| | | |
| | | |
| | |
| |
Ps. | 1,133,093 | | |
| 1,072,455 | | |
| 971,063 | |
|
Schedule of Accounts Receivable |
The following tables show the expected
lifetime credit loss recognized for commercial trade accounts receivable, in accordance with the simplified approach established in IFRS
9.
|
|
Commercial trade receivables – days past due |
|
|
|
| |
Betterware de México | | |
Jafra in Mexico and United States | | |
| |
As of December 31, 2024 | |
Not past due | | |
14-21 | | |
21-28 | | |
>28 | | |
Not past due | | |
>30-59 | | |
>60-120 | | |
>120 | | |
Total | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Expected credit loss rate | |
| 2 | % | |
| 5 | % | |
| 11 | % | |
| 63 | % | |
| 7 | % | |
| 26 | % | |
| 58 | % | |
| 75 | % | |
| | |
Gross amount of account receivable | |
Ps. | 471,339 | | |
| 26,320 | | |
| 15,129 | | |
| 165,967 | | |
| 466,770 | | |
| 85,258 | | |
| 73,850 | | |
| 185,402 | | |
| 1,490,035 | |
Expected credit loss | |
Ps. | 9,090 | | |
| 1,342 | | |
| 1,696 | | |
| 105,099 | | |
| 34,945 | | |
| 22,379 | | |
| 42,518 | | |
| 139,873 | | |
| 356,942 | |
|
|
Commercial 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 | |
| |
Commercial 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 | |
|
Schedule of Expected Credit Loss |
The following tables show the movement
in lifetime expected credit loss that has been recognized for commercial trade account receivables, in accordance with the simplified
approach set out in IFRS 9.
| |
Total | |
Balance as of January 1, 2022 | |
Ps. | (90,164 | ) |
Expected credit loss | |
| (269,595 | ) |
Amounts written off | |
| 237,928 | |
Foreign currency translation effect | |
| 39 | |
Balance as of December 31, 2022 | |
| (121,792 | ) |
Expected credit loss | |
| (304,501 | ) |
Amounts written off | |
| 94,194 | |
Foreign currency translation effect | |
| 13 | |
Balance as of December 31, 2023 | |
| (332,086 | ) |
Expected credit loss | |
| (346,124 | ) |
Amounts written off | |
| 321,399 | |
Foreign currency translation effect | |
| (131 | ) |
Balance as of December 31, 2024 | |
Ps. | (356,942 | ) |
|