Escolar Documentos
Profissional Documentos
Cultura Documentos
Distribuição de moldes
Tigela Pequena 60.00%
Tigela Familiar 10.00%
Cubas 5.00%
Copos 25.00%
100.00%
Página 1
plano de produção (2)
1320
277200
1279200
258000
639600
43200
Página 2
plano de produção (2)
67760
85.5
14.2857142857143 #REF!
#REF!
271040
Página 3
Folha20
326,700
Página 4
Folha20
Página 5
Folha20
2016
Nov Dez Jan Fev Mar
1960200 2875200
Página 6
Folha20
Página 7
Folha20
Nov Dez
199,000 199,000
40,100 40,100
99,500 99,500
99,100 99,100
66,300 66,300
99,100 99,100
6,600 6,600
609,700 609,700
Página 8
Datas
Novembro de 2018
Novembro de 2018
Dezembro de 2018
Dezembro de 2018
Página 9
Datas
Constituição da Sociedade
Aquisição de Equipamentos
Testes de produção
Página 10
Inv e Fin 1_2
Cambio kwz-usd
0.0029
Akz
Aquisições de imobilizado
Terrenos e recursos naturais
Terreno de construção da fábrica 0
0
Edifícios e outras construções
Fábrica 0
Escritório 0
0
Equipamentos básicos
Panelas 87,500
87,500
Equipamento de transporte
Viaturas 0
0
Outros equipamentos
Equipamento administrativo 0
Equipamento informático de gestão 0
0
Imobilizado incorpóreo
Constituição da empresa 87,500
Estudo de viabilidade / Plano de negócios 194,950
282,450
369,950 Akz
Financiamento
Empréstimos de sócios / capitais próprios 620,000
Empréstimo bancário 0
620,000 Akz
Anterior
USD
Capitais Próprios 105,000
Empréstimo bancário 3,150,000
Página 11
Inv e Fin 1_2
2ª 328,571
3ª 431,429
1,360,000
Página 12
Inv e Fin 1_2
0.0029
0
0 0
20 0 0 0
0
0 0
8 250 10,938
0
250 10,938
4 0 0 0
0 0
8 0 0 0
3 0 0 0
0 0
3 0 250 0
3 1 557 0
807 0
1,000 US$
2012
2,057 4,000,000
0
0 18,000,000
22,000,000 US$
2,057 US$
Kwanzas 28,778,150
36,750,000 82,223
1,102,500,000
1,139,250,000
620000
210,000,000
Página 13
Inv e Fin 1_2
115,000,000
151,000,000
476,000,000
Página 14
Inv e Fin 1_2
USD
0
0
0
31
31
0
0
0
0
0
83.3325
185.66481 0.0009523714286
269
300
Página 15
Inv e Fin 2
Página 16
receitas (0)
Taxa de câmbio usd-kz 350
Taxa de câmbio kz-usd 0.0029
64
Página 17
receitas (0)
2205 6.3
Página 18
receitas (1)
Receitas anuais
2018 2,700,000 Akz
2019 e seguintes 95,040,000 Akz
Página 19
receitas (1)
2016
310,464,000
310,464,000
Página 20
CMVMC
Leite em pó
Açucar
Arroz
Laranja/Limão
Canela
Manteiga
Tigelas
Print
Total
Página 21
CMVMC
Valores anuais
2,640,000
660,000
528,000
316,800
300,000 6336000
52,800 316800
7,920,000
1,320,000
13,737,600 Akz
Página 22
Pessoal (1)
Usd-kz antigo
Usd-kz novo
Obs
Página 23
Pessoal (1)
150,000 1,000,000
320,000 750,000
Página 24
Pessoal (2)
0.0026 1
1342.8571
Página 25
Pessoal (2)
Página 26
Pessoal (2)
2025
1E+07
1E+06
6E+07
5E+06
5E+06
3E+06
7E+07
Página 27
Fse
Reports -
Fornecimentos e Serviços Externos 2,018 2,019 Fornecim
Energia Elétrica 1,000 3,000 Energi
Combustíveis Combus
Entrega de produtos 5,000 60,000 En
Outras utilizações 1,000 12,000 Ou
Total Combustíveis 6,000 72,000 Total C
Água Água
Produção (consumo de água) 500 6,000 Pr
Outras utilizações (consumo de água) 400 4,800 Ou
Total Água 900 10,800 Total Á
Comunicações 10,000 120,000 Comu
Material de Escritório e Expediente 5,000 60,000 Mater
Manutenção 2,500 30,000 Manut
Total Manutenção 0 0 Total M
Despesas de representação 30,000 360,000 Despe
Publicidade e propaganda 100,000 1,200,000 Publi
Outros fornecimentos e serviços 15,000 180,000 Propri
Propriedade industrial e outros direitos 500,000 500,000 Proje
Total Fornecimentos e Serviços Externos 667,900 Akz 2,505,800 Akz TotalForn
Página 28
Fse
Página 29
Enc fin
Montante em dívida 0 0 0 0 0 0
Pagamento de juros 0 0 0 0 0 0
Reembolso de capital 0 0 0 0 0 0
Montante em dívida 0 0 0 0 0 0
Pagamento de juros 0 0 0 0 0 0
Reembolso de capital 0 0 0 0 0 0
Página 30
Enc fin
Empréstimo bancário (4ª tranche) 0 0 0 0 0 0
Empréstimo bancário (4ª tranche) Proceeds f 0 0 0 0 0 0
Montante em dívida 0 0 0 0 0 0
Pagamento de juros 0 0 0 0 0 0
Reembolso de capital 0 0 0 0 0 0
5 6 7 8 9 10
2019 Jan Fev Mar Abr Mai Jun
Montante em dívida 0 0 0 0 0 0
Pagamento de juros, taxas, impostos e
0 0 0 0 0 0
fundo de garantia
Reembolso de capital 0 0 0 0 0 0
Pagamento mensal (total) 0 0 0 0 0 0
5 6 7 8 9 10
2020 Jan Fev Mar Abr Mai Jun
Montante em dívida 0 0 0 0 0 0
Pagamento de juros, taxas, impostos e
0 0 0 0 0 0
fundo de garantia
Reembolso de capital 0 0 0 0 0 0
Pagamento mensal (total) 0 0 0 0 0 0
17 18 19 20 21 22
2021 Jan Fev Mar Abr Mai Jun
Montante em dívida 0 0 0 0 0 0
Pagamento de juros, taxas, impostos e
0 0 0 0 0 0
fundo de garantia
Reembolso de capital 0 0 0 0 0 0
Pagamento mensal (total) 0 0 0 0 0 0
29 30 31 32 33 34
2022 Jan Fev Mar Abr Mai Jun
Montante em dívida 0 0 0 0 0 0
Pagamento de juros, taxas, impostos e
0 0 0 0 0 0
fundo de garantia
Reembolso de capital 0 0 0 0 0 0
Pagamento mensal (total) 0 0 0 0 0 0
Página 31
Enc fin
41 42 43 44 45 46
2023 Jan Fev Mar Abr Mai Jun
Montante em dívida 0 0 0 0 0 0
Pagamento de juros, taxas, impostos e
0 0 0 0 0 0
fundo de garantia
Reembolso de capital 0 0 0 0 0 0
Pagamento mensal (total) 0 0 0 0 0 0
53 54 55 56 57 58
2024 Jan Fev Mar Abr Mai Jun
Montante em dívida 0 0 0 0 0 0
Pagamento de juros, taxas, impostos e
0 0 0 0 0 0
fundo de garantia
Reembolso de capital 0 0 0 0 0 0
Pagamento mensal (total) 0 0 0 0 0 0
65 66 67 68 69 70
2025 Jan Fev Mar Abr Mai Jun
Montante em dívida 0 0 0 0 0 0
Pagamento de juros, taxas, impostos e
0 0 0 0 0 0
fundo de garantia
Reembolso de capital 0 0 0 0 0 0
Pagamento mensal (total) 0 0 0 0 0 0
Página 32
Enc fin
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
Página 33
Enc fin
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
1 2 3 4
Jul Ago Set Out Nov Dez
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
11 12 1 2 3 4
Jul Ago Set Out Nov Dez
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
11 12 13 14 15 16
Jul Ago Set Out Nov Dez
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
23 24 25 26 27 28
Jul Ago Set Out Nov Dez
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
35 36 37 38 39 40
Jul Ago Set Out Nov Dez
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
Página 34
Enc fin
47 48 49 50 51 52
Jul Ago Set Out Nov Dez
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
59 60 61 62 63 64
Jul Ago Set Out Nov Dez
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
71 72
Jul Ago Set Out Nov Dez
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2024 2025
0 0
0 0
0 0
0 0
0 0
Página 35
Enc fin
2,017
Jan Fev Mar Abr Mai Jun Jul
476,000,000 476,000,000 476,000,000 469,605,798 463,166,303 456,681,195 450,150,151
3,371,667 3,371,667 3,371,667 9,765,869 9,765,869 9,765,869 9,765,869
3,371,667 3,371,667 3,371,667 3,326,374 3,280,761 3,234,825 3,188,564
3,371,667 3,371,667 3,371,667 3,326,374 3,280,761 3,234,825 3,188,564
59,205,581 66,019,156 72,880,994 80,356,627 80,925,819 81,499,043 82,076,328
416,794,419 409,980,844 403,119,006 389,249,171 382,240,484 375,182,152 368,073,823
0 0 0 0 0 0 0
2013
Jan Fev Mar Abr Mai Jun Jul
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2013
Jan Fev Mar Abr Mai Jun Jul
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2013
Jan Fev Mar Abr Mai Jun Jul
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 36
Enc fin
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0
0
0
-
-
-
-
-
-
-
-
-
-
-
-
-
Página 37
Enc fin
-
-
-
-
-
-
Página 38
Enc fin
2,018
Ago Set Oct Nov Dez Jan Fev
443,572,846 436,948,951 430,278,137 423,560,071 416,794,419 409,980,844 403,119,006
9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869
3,141,974 3,095,055 3,047,803 3,000,217 2,952,294 2,904,031 2,855,426
3,141,974 3,095,055 3,047,803 3,000,217 2,952,294 2,904,031 2,855,426
82,657,702 83,243,194 83,832,833 84,426,648 85,024,670 85,626,928 86,233,452
360,915,144 353,705,757 346,445,304 339,133,423 331,769,749 324,353,916 316,885,554
0 0 0 0 0 0 0
2014
Ago Set Oct Nov Dez Jan Fev
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2014
Ago Set Oct Nov Dez Jan Fev
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2014
Ago Set Oct Nov Dez Jan Fev
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 39
Enc fin
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 40
Enc fin
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Página 41
Enc fin
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Página 42
Enc fin
2,019
Nov Dez Jan Fev Mar Abr Mai
339,133,423 331,769,749 324,353,916 316,885,554 309,364,291 301,789,752 294,161,560
9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869
2,402,195 2,350,036 2,297,507 2,244,606 2,191,330 2,137,677 2,083,644
2,402,195 2,350,036 2,297,507 2,244,606 2,191,330 2,137,677 2,083,644
91,889,197 92,540,079 93,195,572 93,855,707 94,520,518 95,190,038 95,864,300
247,244,226 239,229,670 231,158,344 223,029,847 214,843,773 206,599,714 198,297,260
0 0 0 0 0 0 0
2015
Nov Dez Jan Fev Mar Abr Mai
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2015
Nov Dez Jan Fev Mar Abr Mai
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2015
Nov Dez Jan Fev Mar Abr Mai
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 43
Enc fin
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 44
Enc fin
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 45
Enc fin
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 46
Enc fin
2,020
Jan Fev Mar Abr Mai Jun Jul Ago
231,158,344 223,029,847 214,843,773 206,599,714 198,297,260 189,935,997 181,515,508 173,035,374
9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869
1,637,372 1,579,795 1,521,810 1,463,415 1,404,606 1,345,380 1,285,735 1,225,667
1,637,372 1,579,795 1,521,810 1,463,415 1,404,606 1,345,380 1,285,735 1,225,667
101,433,210 102,151,696 102,875,271 103,603,971 104,337,833 105,076,893 105,821,188 106,570,755
129,725,134 120,878,151 111,968,502 102,995,743 93,959,427 84,859,104 75,694,320 66,464,619
0 0 0 0 0 0 0 0
2016
Jan Fev Mar Abr Mai Jun Jul Ago
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
2016
Jan Fev Mar Abr Mai Jun Jul Ago
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
2016
Jan Fev Mar Abr Mai Jun Jul Ago
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Página 47
Enc fin
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Página 48
Enc fin
2,021
Set Oct Nov Dez Jan Fev Mar
164,495,172 155,894,477 147,232,861 138,509,891 129,725,134 120,878,151 111,968,502
9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869 9,765,869
1,165,174 1,104,253 1,042,899 981,112 918,886 856,220 793,110
1,165,174 1,104,253 1,042,899 981,112 918,886 856,220 793,110
107,325,631 108,085,854 108,851,463 109,622,494 110,398,987 111,180,979 111,968,502
57,169,541 47,808,623 38,381,398 28,887,397 19,326,147 9,697,172 0
0 0 0 0 0 0 0
2017
Set Oct Nov Dez Jan Fev Mar
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2017
Set Oct Nov Dez Jan Fev Mar
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2017
Set Oct Nov Dez Jan Fev Mar
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 49
Enc fin
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 50
Enc fin
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Página 51
Enc fin
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Página 52
Enc fin
2,022
Dez Jan Fev Mar Abr Mai Jun
28,887,397 19,326,147 9,697,172 0 0 0 0
9,765,869 9,765,869 9,765,869 9,765,860 0 0 0
204,619 136,894 68,688 0 0 0 0
204,619 136,894 68,688 0 0 0 0
28,887,397 19,326,147 9,697,172 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2018
Dez Jan Fev Mar Abr Mai Jun
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2018
Dez Jan Fev Mar Abr Mai Jun
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2018
Dez Jan Fev Mar Abr Mai Jun
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 53
Enc fin
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 54
Enc fin
2021
Jul Ago Set Oct Nov Dez Jan
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2019
Jul Ago Set Oct Nov Dez Jan
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2019
Jul Ago Set Oct Nov Dez Jan
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2019
Jul Ago Set Oct Nov Dez Jan
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 55
Enc fin
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
Página 56
Enc fin
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Página 57
Enc fin
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
Página 58
Enc fin
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Página 59
Enc fin
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Página 60
CF
Fábrica de produção de embalagens
Página 61
CF
Página 62
CF
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
Página 63
CF
0 0 0 0 0 0 0
-59205581 -85024670 -92540079 -1.01E+08 -1.1E+08 -28887397 0
73651570 179821065 125329624 123266123 120507337 202789934 230111774
450810 74102380 253923445 379253069 502519192 623026529 825816463
74102380 253923445 379253069 502519192 623026529 825816463 1.056E+09
Página 64
CF
2024 2025
197271431 210994050
32350082 12746340
0 0
428577 5881123
0 0
230050090 229621513
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Página 65
CF
0 0
0 0
230050090 229621513
1.056E+09 1.286E+09
1.286E+09 1.516E+09
Página 66
DR
Página 67
DR
Página 68
DR
Página 69
DR
0 0 0
0 0 0
0 0 0
280387740 281816330 301420072
Página 70
Bal
Activos circulantes
1,088,413 67,613,368
Terrenos 0 35,000
Instalações e equipamentos
Infra-Estruturas 0 2,263,389
Equipamentos
250 2,710,135
250 4,973,524
250 5,008,524
Passivo
Passivo Corrente
Empréstimo Bancário 0 0
0 0
Contas a pagar
0 25,036,716
0 0
Passivo Acumulado
0 0
0 0
Capital Próprio
Acções comuns
620,000 620,000
Reservas acumuladas
468,686 46,965,444
Página 71
Bal
0 0
1088413.30677 67613367.5915
Página 72
Bal
Página 73
Bal
Página 74
Bal
28887397 0 0 0 0
28887397 0 0 0 0
204619 0 0 0 0
204619 0 0 0 0
111170896 84054638 84116322 84544899 90426022
0 0 0 0 0
0 0 0 0 0
111170896 84054638 84116322 84544899 90426022
Página 75
Bal
Página 76
resumo (1)
Meios Libertos Líquidos (*) 468,711 46,497,059 Meios Liber -26223999 115389605
Página 77
resumo (1)
Página 78
resumo (1)
2025
488980800
59154000
429826800
87.90%
128406728
301420072
61.64%
0
301420072
90426022
210994050
43.15%
229621513
1.516E+09
223740390
Página 79
resumo (2)
Indicadores de projecto
VAL 461,776,155 USD
TIR 40.00%
Período de retorno do investimento 34 meses
ROI 194%
Critérios
Taxa de desconto 13.88%
Início da análise Janeiro de 2019
Período de análise 72 meses
Investimento 4,150,000 USD
Página 80