Scribd Logo
Upload

Welcome to Scribd!

  • Libro

    Uploaded by

    xmfvs4kryr
    3 views1 page

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    3 views1 page

    Libro

    Uploaded by

    xmfvs4kryr

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Year0 Year 1 Year2 Year3 Year 4

    Revenue 0 0 0 0 0
    Variable co 0 0 0 0 0
    Fixed cost 0 0 0 0
    Ebita 0 30000 20000 10000 40000
    Depre 0 20000 20000 20000 20000
    Ebit 0 -50000 -40000 -30000
    Tax 0 -15000 -12000 -9000
    Net income 0 -35000 -28000 -21000
    Depre 0 20000 20000 20000 0
    Gofc 0 -15000 -8000 -1000 20000
    Net wk 20000 20000 20000 20000 0 0
    Change wk -20000 0 0 0 20000
    Investment -100000 5000 20000
    Focf -120000 -15000 -8000 49000 40000

    You might also like