Weitere ähnliche Inhalte
Ähnlich wie Projected results FHC I'USA'I
Ähnlich wie Projected results FHC I'USA'I (20)
Mehr von Fabrice CLAMAGIRAND
Mehr von Fabrice CLAMAGIRAND (20)
Kürzlich hochgeladen (15)
Projected results FHC I'USA'I
- 1. OUTLETS 8 196 073 100% 12 666 440 100% 0 100%
Accomodation 7806906 5498147 0
Aquatic Universe 275195 6161200 0
Seminar 113972 1007093 0
Commodities and drinks consumed 1 173 000 32% 1 173 000 31% 0 31%
Gross profit margin 7 023 073 86% 11 493 440 91% 0 #####
Personal expenses 793 082 10% 793 082 6% 816 874 #####
Taxes 0 0% 0 0% 0 #####
Overheads excluding rents 1 320 913 16% 1 320 913 10% 0 #####
Gross Operating Result 4 909 078 60% 9 379 445 74% -816 874 #####
Rents 0 0 0
Credit leasing fees 0 0 0
Borrowing interests 125 000 125 000 0
Depreciation and amortization 375 000 375 000 0
Result before tax 4 409 078 € 54% 8 879 445 70% -816 874 € #####
Taxable result 4 409 078 8 879 445 8 062 571
Income taxes 1 469 546 2 959 519 2 687 255
Net profit 2 939 532 36% 5 919 926 47% -3 504 129 #####
Depreciation and amortization 0 0 0
Self financing capacity* 2 939 532 36% 5 919 926 47% -3 504 129 #####
Borrowing refund 195 736 0 0
Balance Self financing capicity 0 0 0
(*) ou Cash Flow
2015 2016 2017
ACCOUNT PROJECTED PROFIT FUTURIST HOTEL CONCEPT I'USA'I