Escolar Documentos
Profissional Documentos
Cultura Documentos
2011 Trim 1
2011 Trim 2
2014
2011 Trim 3
2011 Trim 4
2012 Trim 1
2012 Trim 2
2015
2012 Trim 3
2012 Trim 4
2013 Trim 1
2013 Trim 2
2013 Trim 3
2013 Trim 4
1. INVESTIMENTOS
R$
15,000.00
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
novo seguimento
R$
10,000.00
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
5,000.00
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$ 378,000.00
R$
R$
R$
R$
535,900.00
R$
R$
R$
Obras
Estoque
Legalizao
Capital de giro
Variao do capital de giro
R$
2. RECEITAS
R$
327,660.00
venda interna
R$
118,872.00
R$ 137,160.00
R$
198,292.50
marmitex
R$
145,288.00
R$ 164,640.00
R$
242,357.50
R$
95,250.00
bebidas
R$
63,500.00
3. GASTOS
R$
202,890.40
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
Variveis
R$
21,840.00
R$
R$
R$
R$
R$
76,200.00
-
R$
R$
R$
R$
R$
R$
R$
R$
21,840.00
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
181,050.40
R$
54,852.00
Pr-labore
R$
60,000.00
R$
1,000.00
Aluguel
R$
24,000.00
agua
R$
4,200.00
Luz
R$
3,840.00
Contador
R$
5,952.00
Telefone
R$
2,220.00
Mquinas de carto
R$
1,800.00
Gs
R$
10,080.00
Taxa
R$
13,106.40
(=) EBITDA
R$
124,769.60
R$
R$
R$
R$ 378,000.00
R$
R$
R$
R$
535,900.00
R$
R$
R$
R$
13,106.40
R$
R$
R$
R$
15,120.00
R$
R$
R$
R$
21,436.00
R$
R$
R$
R$
111,663.20
R$
R$
R$
R$ 362,880.00
R$
R$
R$
R$
514,464.00
R$
R$
R$
R$
15,000.00
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
R$
96,663.20
R$
R$
R$
R$
R$
R$
514,464.00
R$
R$
R$
R$
96,663.20
R$
R$
974,007.20
R$
Manuteno da infraestrutura
Dedetizao mensal
Caixa pequeno
Outros
4. FLUXO DE CAIXA
96,663.20
R$ 96,663.20
Lucratividade
38.08%
2013
#DIV/0!
#DIV/0!
2014
327,660
Custos
202,890
EBITDA
124,770
378,000
535,900
96,663
362,880
514,464
96,663
459,543
974,007
VPL
$1,048,851
#NUM!
1
Payback (perodo)
%
R$
R$ 459,543.20
R$ 459,543.20
R$ 459,543.20
R$ 459,543.20
#DIV/0!
100.00%
#DIV/0!
#DIV/0!
4%
16%
974,007.20
R$ 974,007.20
#DIV/0!
100.00%
#DIV/0!
R$
974,007.20
1
#DIV/0!
#DIV/0!
1,200
535,900
-
1,000
974
800
600
400
Impostos
2015
Receitas
Indicadores de Retorno
378,000
R$ 362,880.00
96,663.20
Milhares de Reais
R$
536
460
378
328
514
363
200
97
97
2013
2014
2015
Receitas
2013 Trim 2
R$
79,984.56
maquinas e equipamentos
R$
5,000.00
Estoque
R$
47,499.00
Capital de giro
R$
27,485.56
R$
2013 Trim 3
2013 Trim 4
R$
R$
R$
47,499.00
R$
(27,485.56) R$
R$
R$
98,948.00
R$
99,038.00
R$
99,038.00
R$
99,038.00
venda interna
R$
39,405.00
R$
39,405.00
R$
39,405.00
R$
39,405.00
marmitex
R$
43,758.00
R$
43,758.00
R$
43,758.00
R$
43,758.00
bebidas
R$
15,785.00
R$
15,875.00
R$
15,875.00
R$
15,875.00
3. GASTOS
R$
80,960.50
R$
80,960.50
R$
80,960.50
R$
80,960.50
Variveis
R$
42,430.00
R$
42,430.00
R$
42,430.00
R$
42,430.00
R$
37,540.00
R$
37,540.00
R$
37,540.00
R$
37,540.00
R$
4,800.00
R$
4,800.00
R$
4,800.00
R$
4,800.00
Despesas bancarias
R$
90.00
R$
90.00
R$
90.00
R$
90.00
R$
38,530.50
R$
38,530.50
R$
38,530.50
R$
38,530.50
R$
15,190.00
R$
15,190.00
R$
15,190.00
R$
15,190.00
Pr-labore
R$
8,000.00
R$
8,000.00
R$
8,000.00
R$
8,000.00
R$
200.00
R$
200.00
R$
200.00
R$
200.00
Manuteno da infraestrutura
R$
200.00
R$
200.00
R$
200.00
R$
200.00
Aluguel
R$
4,500.00
R$
4,500.00
R$
4,500.00
R$
4,500.00
agua
R$
850.00
R$
850.00
R$
850.00
R$
850.00
Luz
R$
940.00
R$
940.00
R$
940.00
R$
940.00
Contador
R$
1,448.00
R$
1,448.00
R$
1,448.00
R$
1,448.00
Telefone
R$
345.00
R$
345.00
R$
345.00
R$
345.00
Mquinas de carto
R$
150.00
R$
150.00
R$
150.00
R$
150.00
Dedetizao mensal
R$
180.00
R$
180.00
R$
180.00
R$
180.00
Gs
R$
1,975.00
R$
1,975.00
R$
1,975.00
R$
1,975.00
Emprestimo
R$
4,552.50
R$
4,552.50
R$
4,552.50
R$
4,552.50
(=) EBITDA
R$
17,987.50
R$
18,077.50
R$
18,077.50
R$
18,077.50
R$
3,957.92
R$
3,961.52
R$
3,961.52
R$
3,961.52
R$
14,029.58
R$
14,115.98
R$
14,115.98
R$
14,115.98
R$
79,984.56
R$
R$
(65,954.98) R$
R$
(65,954.98) R$
Fixos
4. FLUXO DE CAIXA
Lucratividade
Fluxo de Caixa Econmico
14,115.98
R$
R$
(51,839.00) R$
14,115.98
R$
(37,723.02) R$
14,115.98
(23,607.04)
18.18%
18.25%
18.25%
18.25%
2013
2014
2015
Receitas
396,062
413,979
432,608
Custos
323,842
338,324
351,975
EBITDA
72,220
75,655
80,633
(23,607)
51,426
56,678
R$
(23,607)
27,819
Indicadores de Retorno
VPL
R$ 69,069
14.3%
7
Payback (perodo)
%
Impostos
4%
8%
500,000
450,000
400,000
350,000
300,000
250,000
Receitas
200,000
Custos
150,000
100,000
50,000
1
84,497
2014 Trim 2
2014 Trim 3
7,669.00
R$
R$
7,669.00
R$
7,669.00
R$
R$
6,650.72
R$
6,650.72
R$
R$
103,494.71
R$
103,494.71
R$
103,494.71
R$
R$
41,178.23
R$
41,178.23
R$
41,178.23
R$
103,494.71
R$
108,151.97
R$
108,151.97
41,178.23
R$
43,031.25
R$
43,031.25
R$
45,727.11
R$
45,727.11
R$
45,727.11
R$
45,727.11
R$
47,784.83
R$
47,784.83
R$
16,589.38
R$
16,589.38
R$
R$
84,235.66
R$
84,235.66
R$
16,589.38
R$
16,589.38
R$
17,335.90
R$
17,335.90
84,235.66
R$
85,617.23
R$
88,331.01
R$
87,656.41
R$
44,176.15
R$
44,176.15
R$
44,176.15
R$
44,843.41
R$
46,673.68
R$
45,999.08
R$
39,229.30
R$
R$
4,852.80
R$
39,229.30
R$
39,229.30
R$
39,229.30
R$
40,994.62
R$
40,994.62
4,852.80
R$
4,852.80
R$
5,520.06
R$
5,580.78
R$
4,906.18
R$
94.05
R$
40,059.51
R$
94.05
R$
94.05
R$
94.05
R$
98.28
R$
98.28
R$
40,059.51
R$
40,059.51
R$
40,773.82
R$
41,657.33
R$
41,657.33
R$
15,873.55
R$
15,873.55
R$
15,873.55
R$
16,587.86
R$
16,587.86
R$
16,587.86
R$
8,360.00
R$
8,360.00
R$
8,360.00
R$
8,360.00
R$
8,736.20
R$
8,736.20
R$
209.00
R$
209.00
R$
209.00
R$
209.00
R$
218.41
R$
218.41
R$
209.00
R$
209.00
R$
209.00
R$
209.00
R$
218.41
R$
218.41
R$
4,702.50
R$
4,702.50
R$
4,702.50
R$
4,702.50
R$
4,914.11
R$
4,914.11
R$
888.25
R$
888.25
R$
888.25
R$
888.25
R$
928.22
R$
928.22
R$
982.30
R$
982.30
R$
982.30
R$
982.30
R$
1,026.50
R$
1,026.50
R$
1,513.16
R$
1,513.16
R$
1,513.16
R$
1,513.16
R$
1,581.25
R$
1,581.25
R$
360.53
R$
360.53
R$
360.53
R$
360.53
R$
376.75
R$
376.75
R$
156.75
R$
156.75
R$
156.75
R$
156.75
R$
163.80
R$
163.80
R$
188.10
R$
188.10
R$
188.10
R$
188.10
R$
196.56
R$
196.56
R$
2,063.88
R$
2,063.88
R$
2,063.88
R$
2,063.88
R$
2,156.75
R$
2,156.75
R$
4,552.50
R$
4,552.50
R$
4,552.50
R$
4,552.50
R$
4,552.50
R$
4,552.50
R$
19,259.05
R$
19,259.05
R$
19,259.05
R$
17,877.48
R$
19,820.97
R$
20,495.56
R$
4,139.79
R$
4,139.79
R$
4,139.79
R$
4,139.79
R$
4,326.08
R$
4,326.08
R$
15,119.26
R$
15,119.26
R$
15,119.26
R$
13,737.69
R$
15,494.89
R$
16,169.49
R$
7,669.00
R$
R$
7,450.26
R$
R$
6,650.72
R$
13,737.69
R$
8,844.17
R$
16,169.49
(1,037.51) R$
14,081.75
R$
27,819.44
R$
36,663.61
R$
52,833.09
18.61%
1
18.61%
1,200
1,000
(6,650.72)
R$
R$
15,119.26
18.61%
R$
R$
15,119.26
R$
R$
2015 Trim 2
6,650.72
(7,669.00) R$
R$
2015 Trim 1
R$
(16,156.77) R$
2014 Trim 4
R$
R$
R$
2015
1
17.27%
1
18.33%
1
18.95%
Milhares de Reais
1,000
800
600
Fluxo de Caixa Acumulado, 460
400
200
Fluxo de Caixa Livre, 97
Fluxo de Caixa Acumulado, 97
2013
Receitas
2015
2015 Trim 3
2015 Trim 4
R$
R$
R$
R$
R$
108,151.97
R$
108,151.97
R$
43,031.25
R$
43,031.25
R$
47,784.83
R$
47,784.83
R$
17,335.90
R$
17,335.90
R$
87,656.41
R$
88,331.01
R$
45,999.08
R$
46,673.68
R$
40,994.62
R$
40,994.62
R$
4,906.18
R$
5,580.78
R$
98.28
R$
98.28
R$
41,657.33
R$
41,657.33
R$
16,587.86
R$
16,587.86
R$
8,736.20
R$
8,736.20
R$
218.41
R$
218.41
R$
218.41
R$
218.41
R$
4,914.11
R$
4,914.11
R$
928.22
R$
928.22
R$
1,026.50
R$
1,026.50
R$
1,581.25
R$
1,581.25
R$
376.75
R$
376.75
R$
163.80
R$
163.80
R$
196.56
R$
196.56
R$
2,156.75
R$
2,156.75
R$
4,552.50
R$
4,552.50
R$
20,495.56
R$
19,820.97
R$
4,326.08
R$
4,326.08
R$
16,169.49
R$
15,494.89
R$
R$
R$
16,169.49
R$
15,494.89
R$
69,002.58
R$
84,497.47
1
18.95%
1
18.33%
a Acumulado, 460
Fluxo de Caixa Livre, 363
o de Caixa Livre
2014
2015
R$ 79,984.56
CAPITAL PROPRIO
R$ 29,984.56
37.49%
CAPITAL DE TERCEIROS
R$ 50,000.00
62.51%
CAPITAL PROPRIO
37.49%
CAPITAL DE TERCEIROS
62.51%
37.49%
62.51%
37.49%
CAPITAL PROPRIO
CAPITAL DE TERCEIROS