Professional Documents
Culture Documents
Cargotrans Financial Statement Done
Cargotrans Financial Statement Done
5 tuần - 5 buổi x 3
tiếng
20 học viên/khóa 10 khóa/năm 3,00
20*3*10 0
Từ năm
Dịch vụ thứ
Quản5: Triển
lý độikhai dịch vụ Quản lý đội xe
xe Quản lý lộ trình, tài chính, dữ liệu, an toàn và hiệu quả
Số lượng xe Đơn giá/xe/tháng Đơn giá/xe/năm
<=10 2 24
Từ xe thứ 10, mỗi xe tăng 0.6 triệu
Công thức tính, từ xe thứ 11, công thức tính = 2+ số xe tăng thêm*0.6
0
Gói cơ bản (2 tài xế/1 xe) (giá 2
Chặng dài
(280km trở lên) (Từ năm thứ
4) Chặng ngắn
Đơn giá/km 8400
0.5
0.007844 Gói nâng cao (3 ngày - chặng Bắ
Chặng ngắn
Đơn giá/km 0
1
0.0092 Gói nâng cao (3 ngày - chặng Bắ
Số đơn chặng dài gói cơ bản Số đơn chặng dài gói nâng cao Tổng chặng dài
360 180 540
414 207 621
518 259 776
725 362 1087
1123 561 1684
Số đội xe >
Số đội xe <=10 10 xe
Năm xe (ave15)
5 5 5
ói cơ bản (2 tài xế/1 xe) (giá 2 chiều) (4 ngày - chặng Bắc - Nam)
Chặng dài
7844 7844
ói nâng cao (3 ngày - chặng Bắc - nam) (1 tài xế/1 xe/ 1 chặng)
Chặng dài Chặng dài (year 4)
8800 9200
ói nâng cao (3 ngày - chặng Bắc - nam) (1 tài xế/1 xe/ 1 chặng)
07/14/2023
Công ty xyz 13:05:20
Revenues
Years 1 to 5
Triệu VNĐ
Giai Giai đoạn
đoạn 1 Giai đoạn 2 3
Đơn vị: Triệu đồng Năm 1 Năm 2 Năm 3 Năm 4 Năm 5
Dịch vụ Kết nối tài xế
Doanh số chặng ngắn 3650.40 4197.96 5247.45 7346.43 11386.97
Doanh số chặng dài cơ bản 3543.84 4075.42 5094.27 7131.98 11054.57
Doanh số chặng dài nâng cao 2034.00 2339.10 2665.13 4238.33 6569.40
Tổng doanh thu dịch vụ Kết nối tài xế 9228.24 10612.476 13006.845 18716.733 29010.93615
IT
- Nhân viên IT 120.00 126.00 132.30 138.92
Số lượng nhân viên IT 3.00 3.00 4.00 4.00
Tổng lương nhân viên IT 360.00 378.00 529.20 555.66
Lương cơ bản 360.00 378.00 529.20 555.66
Phúc lợi
Percent (%) 24% 24% 24% 24%
Total benefit costs 84.60 88.83 124.36 130.58
Total R & D Compensation 444.60 466.83 653.56 686.24
% of Revenue 0.05 0.04 0.05 0.03
33,246.94
240.00
240.00
3.00
720.00
960.00
24%
225.60
1,185.60
3.57%
216.00
3.00
648.00
72.93
9.00
656.37
1,304.37
24%
306.53
1,610.90
4.85%
145.86
4.00
583.44
583.44
24%
137.11
720.55
0.02
116.69
2.00
233.38
116.69
4.00
466.75
700.13
24%
164.53
864.66
0.03
26.00
4,381.71
3,547.94
833.77
4,381.71
13%
07/14/2023
Công ty xyz 13:05:20
Operating Expenses
Years 1 to 5
Triệu VND
Year 1 Year 2 Year 3 Year 4 Year 5
II. IT
Salaries and Benefits 444.60 466.83 653.56 686.24 720.55
All other expenses % of Revenue 1% 92.28 106.12 136.07 200.67 332.47
Total IT 536.88 572.95 789.63 886.91 1,053.02
% of Revenue 6% 5% 6% 4% 3%
Cost of Revenue
IV. Service
1. Dịch vụ kết nối tài xế
Chi phí tài xế chặng ngắn 1,728.00 1,987.20 2,484.00 3,477.60 5,390.28
Chi phí tài xế chặng dài cơ bản 2664 3063.6 3829.5 5361.3 8310.015
Chi phí tài xế chặng dài nâng cao 1440 1656 2070 2898 4491.9
Chi phí xây dựng app và website 610.00
Chi phí thuê thiết kế bộ nhận diện 30.00 20.00
Tổng chi phí dịch vụ kết nối tài xế 6,472.00 6,706.80 8,383.50 11,736.90 18,212.20
Other Expenses
System Costs 10 10.5 11.03 11.58 12.16
0.166667
Accounts Receivable (các khoản phải thu)
% of Revenue 16.7% 16.7% 16.7% 16.7% 16.7%
Days Outstanding (Thời hạn thu nợ) 60 60 60 60 60
Accounts Receivable (Các khoản phải thu) 1,538.04 1,768.75 2,267.81 3,344.46 5,541.16
(Increase)/Decrease from Prev. Period (1,538) (231) (499) (1,077) (2,197)
OPERATING EXPENSES
Sales & Marketing 1,147.54 1,223.21 1,637.92 1,768.03 2,159.37
IT 536.88 572.95 789.63 886.91 1,053.02
General and Administration 2,554.77 632,25 872,50 974,31 1.375,88
Total Operating Expenses 4,532.01 4,720.87 7,026.92 7,817.24 10,098.72
% of Revenues 49% 44% 52% 39% 30%
EARNINGS BEFORE INTEREST & TAXES (1,785.77) (825.69) (2,339.60) (231.48) 3,005.86
Year 1 Month 1 Month 2 Month 3Month 4Month 5Month 6Month 7 Month 8 Month 9Month 10Month 11
% of Year 1's Net Revenues 0.50% 1.00% 3.00% 5.00% 6.00% 8.00% 10.00% 11.00% 12.00% 13.00% 15.00%
Revenue 46.14 92.28 276.85 461.41 553.69 738.26 922.82 1,015.11 1,107.39 1,199.67 1,384.24
Cost of revenue 32.41 64.82 194.46 324.10 388.92 518.56 648.20 713.02 777.84 842.66 972.30
Gross profit 13.73 27.46 82.39 137.31 164.77 219.70 274.62 302.09 329.55 357.01 411.94
Operating expenses 22.66 45.32 135.96 226.60 271.92 362.56 453.20 498.52 543.84 589.16 679.80
Earning from operations (8.93) (17.86) (53.57) (89.29) (107.15) (142.86) (178.58) (196.44) (214.29) (232.15) (267.87)
Earning before interest & taxes (8.93) (17.86) (53.57) (89.29) (107.15) (142.86) (178.58) (196.44) (214.29) (232.15) (267.87)
Interest income/(expense) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net earnings before taxes (8.93) (17.86) (53.57) (89.29) (107.15) (142.86) (178.58) (196.44) (214.29) (232.15) (267.87)
Taxes 0.00 0.00 0.00 0.00 (601.17) 0.00 0.00 0.00 0.00 0.00 0.00
Net earnings (8.93) (17.86) (53.57) (89.29) (708.32) (142.86) (178.58) (196.44) (214.29) (232.15) (267.87)
07/14/2023
13:05:20
Month 12
15.50%
1,430.38
1,004.71
425.67
702.46
(276.80)
(276.80)
0.00
(276.80)
0.00
(276.80)
07/14/2023
Công ty xyz 13:05:20
FUNDING
Triệu đồng
Years 1 to 5
Begin Year 1 Year 2 Year 3 Year 4 Year 5
Vốn ban đầu 5,000.00
Equity
Common 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
Increase / (Decrease) Previous Period 0.00 0.00 0.00 0.00 0.00
Total Equity 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
Debt
Short Term Debt 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) Previous Period 0.00 0.00 0.00 0.00 0.00
Long Term Debt
Total Long Term Debt 0.00 0.00 600.00 400.00 200.00
0.00 0.00 647.94 (215.98) (200.00)
Increase / (Decrease) Previous Period
Total Long Term Debt 0.00 0.00 600.00 (200.00) (200.00)
Total Equity & Debt 1,000.00 1,000.00 1,000.00 1,600.00 1,400.00 1,200.00
Interest
Interest Rate
Short Term Debt 0.00% 0.00% 0.00% 0.00% 0.00%
Long Term Debt 7.99% 7.99% 7.99% 7.99% 7.99%
Interest Expense
Short Term Debt 0 0 0 0 0
Long Term Debt 0 0 47.94 31.96 15.98
Total Interest 0 0 47.94 31.96 15.98
Interest Income
Interest Rate 0.0% 0.0% 0.0% 0.0% 0.0%
Interest Income 0 0 0 0 0
Retained Earnings
Net Income (1,786) (826) (2,340) (231) 2,405
Dividends (0.0463) (0.4809) 07/14/2023
Increase / (Decrease) Retained Earnings (1,786) (826) (2,340) (231) 2,405 13:05:20
Beginning Retained Earnings 0 (1,786) (2,611) (4,951) (5,183)
Ending Retained Earnings (1,786) (2,611) (4,951) (5,183) (2,777)
07/14/2023
13:05:20
Capital Expenditures
Computers & Office Equipment 225 0 330 0 390
Other 30 0 0 0 0
Softwares 610 0 0 0 0
(Tangibles increased) 0 255 0 105 0 60
% of Revenue 2.8% 0.0% 0.8% 0.0% 0.2%
Total Capital Expenditures (intangibles) 0 610 0 0 0 0
Depreciation Computers & Office Equipment (allocated to General & Administrative Expenses)
Computer 2 2 2 2 2
Equipment 3 3 3 3 3
Total Depreciation 5 5 5 5 5
% of Revenue 0.051% 0.044% 0.035% 0.023% 0.014%
Armotization Softwares 30 30 30 30 30
Total Armotization 30 30 30 30 30
% of Revenue 0.322% 0.280% 0.219% 0.148% 0.089%
07/14/2023
13:05:20
ASSETS
CURRENT ASSETS
Cash 2,654 1,716 (310) (1,314) (387)
Prepayments 0 0 (1)
Accounts Receivable 1,538 1,769 2,268 3,344 5,541
Total Current Assets 4,192 3,485 1,958 2,030 5,153
NON-CURRENT ASSETS
PPE 255 250 351 346 401
Depreciation 5 5 5 5 5
Net PPE 250 246 346 341 397
INTANGIBLES ASSETS
Softwares 610 580 551 521 491
Armotization 30 30 30 30 30
NET INTANGIBLES ASSETS 580 551 521 491 461
TOTAL ASSETS 5,022 4,281 2,824 2,863 6,010
STOCKHOLDERS' EQUITY
Initial Capital 5,000 5,000 5,000 5,000 5,000
CommonStock 1,000 1,000 1,000 1,000 1,000
Retained Earnings (1,786) (2,611) (4,951) (5,183) (2,777)
Total Equity 4,214 3,389 1,049 817 3,223
TOTAL LIABILITIES & EQUITY 5,022 4,281 2,824 2,863 6,012
07/14/2023
13:05:20
07/14/2023
Công ty xyz 13:05:20
CASH FLOW
Years 1 to 5
($)
triệu VND
Year 1 Year 2 Year 3 Year 4 Year 5
OPERATING ACTIVITIES
Profit/Loss before tax (Lỗ) (1,786) (826) (2,340) (231) 3,006
Finance cost (chi phí + không phải chi bằng t 0 0 0 0 0
Investment income 0 0 0 0 0
Depreciation charge 5 5 5 5 5
Armortization charge 30 30 30 30 30
Impairment loss 0 0 0 0 0
Loss/(profit) on disposal of non-current assets 0 0 0 0 0
(Increase)/Decrease in inventories 0 0 0 0 0
(Increase)/Decrease in trade and other receivables (1,538) (231) (499) (1,077) (2,197)
(Increase)/Decrease in prepayment 0 0 0 0 0
(Increase)/Decrease in trade and other payables 808 84 283 470 945
(Increase)/Decrease in accruals 0 0 0 0 0
(Increase)/Decrease in provision 0 0 0 0 0
Cash generated from operations (2,481) (938) (2,521) (804) 1,788
Interest paid 0 0 0 0 0
Income taxes paid 0 0 0 0 (601)
Net cash from/(used in) operting activities (2,481) (938) (2,521) (804) 1,187
TKTM 280-
INVESTING ACTIVITIES (tài sản dài hạn) TK CĐ 280+
Purchased property, plant & equiment (255) 0 (105) 0 (60)
Purchased of intangible assets (610) 0 0 0 0
Proceed from sales of property, plant & euipment 0 0 0 0 0
Proceeds from sale of intangibles 0 0 0 0 0
Interest received 0 0 0 0 0
Net cash from/(used in) investing activities (865) 0 (105) 0 (60)
FINANCING ACTIVITIES
Proceeds from issues of shares 1,000 0 0 0 0
Movement in borrowings 0 0 600 (200) (200)
Dividends paid 0 0 0 (0.0463) (0.4809)
Net Cash Provided / (Used) by Financing 1,000 0 600 (200.0463) (200.4809)
INCREASE/(DECREASE) IN CASH (2,346) (938) (2,026) (1,004) 07/14/2023
927
13:05:20
CASH AT BEGINNING OF YEAR Seed Invest 5,000 2,654 1,716 (310) (1,314)
CASH AT END OF YEAR 5,000 2,654 1,716 (310) (1,314) (387)
Year 1
Month 1 (25,000)
Month 2 (20,000)
Month 3
Total 1st Quarter (45,000)
Month 4
Month 5
Month 6
Total 2nd Quarter 0
Month 7
Month 8
Month 9
Total 3rd Quarter 0
Month 10
Month 11
Month 12
Total 4th Quarter 0
Total for year (45,000)
07/14/2023
13:05:20
FINANCING ACTIVITIES
Proceeds from issues of shares 83.333 83.333 83.333 83.333 83.333 83.333
Movement in borrowings 0 0 0 0 0 0
Dividends paid 0 0 0 0 0 0
Net Cash Provided / (Used) by Financing 83.333 83.333 83.333 83.333 83.333 83.333
INCREASE/(DECREASE) IN CASH (133.892) (143.924) (195.632) (32.425) (44.767) (92.615)07/14/2023
13:05:20
CASH AT BEGINNING OF MONTH Seed Inve 5000 ### ### ### ### ###
CASH AT END OF MONTH 5,000 4,866.108 ### ### ### ### ###
07/14/2023
13:05:20
Income Tax (Rate Federal & State) 0.20 0.20 0.20 0.20 0.20
Taxes 0 0 0 0 (601)
Percent of Revenues 0.0% 0.0% 0.0% 0.0% -1.8%
07/14/2023
Cargotrans 13:05:20
SUMMARY
Years 1 to 5
Trieu VND
Year 1 Year 2 Year 3 Year 4
Summary Financials ($)
Revenue 9,228 10,612 13,607 20,067
Gross Profit 2,746 3,895 4,687 7,586
EBIT (1,786) (826) (2,340) (231)
EBITDA (1,751) (791) (2,305) (197)
Net Earnings (1,786) (826) (2,340) (231)
Net Cash from Operating Activities (2,481) (938) (2,521) (804)
Capital Expenditures 280,000 500,000 550,000 650,000
Interest Income/(Expense) 0 48 32
Dividends 0.0000 0.0000 0.0000 (0.0463)
Cash 2,654 1,716 (310) (1,314)
Total Equity 4,214 3,389 1,049 817
Total Debt 808 893 1,775 2,045
Growth
Revenue Growth Rate - CAGR: 15% 28% 47%
Net Earnings Growth Rate - CAGR: 11.6% -9.4% 16.0%
Ratios
Current Ratio 5.2 3.9 1.7 1.2
Debt to Capital (LT Debt + Equity) 0.0 0.0 0.4 0.3
Profitability
Gross Profit % 29.8% 36.7% 34.4% 37.8%
Operating Expenses % 49.1% 44.5% 51.6% 39.0%
Net Earnings % -19.4% -7.8% -17.2% -1.2%
Returns
Return on Assets -35.6% -19.3% -82.8% -8.1%
Return on Equity -42.4% -24.4% -223.0% -28.3%
Return on Capital (LT Debt + Equity) -90.4% -13.9% 32.4% 32.6%
07/14/2023
13:05:20