ABORDAREA PRIN VENIT PAG V-20

Ani
Cifra de afaceri

10

Rezid

105.000

110.250

113.558

116.964

120.743

122.883

125.340

127.847

129.126

130.417

(61.800)

(63.654)

(65.564)

(67.531)

(69.556)

(71.643)

(73.792)

(76.006)

(78.286)

(80.635)

43.200

46.596

47.994

49.434

50.917

51.239

51.548

51.841

50.839

49.782

(20.600)

(21.218)

(21.855)

(22.510)

(23.185)

(23.881)

(24.597)

(25.335)

(26.095)

(26.878)

minus Amortizare

(3.900)

(4.095)

(4.218)

(4.344)

(4.475)

(4.564)

(4.655)

(4.749)

(4.796)

(4.844)

egal

18.700

21.283

21.921

22.579

23.257

22.794

22.295

21.757

19.948

18.059

minus Impozit pe profit

(7.480)

(8.513)

(8.769)

(9.032)

(9.303)

(9.118)

(8.918)

(8.703)

(7.979)

(7.224)

egal

Profit net din exploatare

11.220

12.770

13.153

13.547

13.954

13.677

13.377

13.054

11.969

10.836

plus

Amortizare

3.900

4.095

4.218

4.344

4.475

4.504

4.655

4.749

4.796

4.844

(5.243)

(5.505)

(5.670)

(5.840)

(6.015)

(6.138)

(6.258)

(6.384)

(6.447)

(4.844)

minus Creterea fondului de rulment net

(500)

(525)

(331)

(341)

(351)

(241)

(246)

(251)

(128)

(129)

egal

FNNI

9.377

10.835

11.370

11.711

12.062

11.864

11.528

11.168

10.189

10.707

10.707

Factor de actualizare@12,78%

0,886

0,796

0,697

0,618

0,548

0,485

0,430

0,382

0,338

0,300

12.78%

FNNI actualizat

8.308

8.516

8.161

7.237

6.609

5.754

4.957

4.266

3.444

3.212

83.779

minus Costul mrfurilor vndute

egal

Marja brut

minus Cheltuieli de exploatare

Profit brut din exploatare

minus Cheltuieli de capital

Suma FNNI actualizat

Valoarea terminal actualizat

60.465
25.166

Valoarea ntreprinderii (VCI)

85.631

Fond de rulment net

(10.000)

Valoarea de utilizare a instalaiei

Rotunjit

75.631$
75.600$

Surse de informatii

http://www.registruexecutari.ro/ U N I U N E A N A T I O N A L A A
EXECUTORILOR JUDECATORESTI
www.executari.com
http://www.executarisilite.biz/
http://www.executarisilite.com/
http://www.machinerytrader.com
http://www.agriaffaires.ro/
http://www.bau.portal.com/
http://www.mascus.ro/
http://www.minutemachine.com/
http://www.bizoo.ro/
http://www.machineryzone.ro/
http://www.utilaje-constructii.eu/
http://www.masini-unelte.eu/
http://www.alibaba.com/
http://www.autovit.ro/
http://www.mobile.ro/
www.schwacke.de
www.jamesedition.com
http://www.globalaircraftmarket.com/en/helicopter
http://www.avbuyer.com/worldaircraftsales/
http://www.aircraftmarket.aero/

CENTRALE TERMICE
http://www.instalnews.ro

http://www.agendaconstructiilor.ro

District Heating and Cooling country by

country Survey

http://www.euroheat.org

http://www.eurobserv-er.org

Heating Appliances in Romania

675 lire

http://www.euromonitor.com/heatingappliances-in-romania/report

Vanzari noi

www.romstal.ro
www.centrale.ro
www.ariston.com/ro/
www.vreaucaldura.ro

http://www.centrale-termice-industriale.com
www.vulcan.ro

http://www.wilhelm.ro
http://lattnerboiler.com
http://www.isobar.ro/
Vanzari second -hand

http://www.exfactory.com
http://www.industrialboiler.com
http://eastpower.en.made-in-china.com
http://www.europages.ro

Oferte de cumparare

http://industrial-supply.exportersindia.com