SlideShare a Scribd company logo
1 of 1
Download to read offline
OUTLETS 8 196 073 100% 12 666 440 100% 0 100%
Accomodation 7806906 5498147 0
Aquatic Universe 275195 6161200 0
Seminar 113972 1007093 0
Commodities and drinks consumed 1 173 000 32% 1 173 000 31% 0 31%
Gross profit margin 7 023 073 86% 11 493 440 91% 0 #####
Personal expenses 793 082 10% 793 082 6% 816 874 #####
Taxes 0 0% 0 0% 0 #####
Overheads excluding rents 1 320 913 16% 1 320 913 10% 0 #####
Gross Operating Result 4 909 078 60% 9 379 445 74% -816 874 #####
Rents 0 0 0
Credit leasing fees 0 0 0
Borrowing interests 125 000 125 000 0
Depreciation and amortization 375 000 375 000 0
Result before tax 4 409 078 € 54% 8 879 445 70% -816 874 € #####
Taxable result 4 409 078 8 879 445 8 062 571
Income taxes 1 469 546 2 959 519 2 687 255
Net profit 2 939 532 36% 5 919 926 47% -3 504 129 #####
Depreciation and amortization 0 0 0
Self financing capacity* 2 939 532 36% 5 919 926 47% -3 504 129 #####
Borrowing refund 195 736 0 0
Balance Self financing capicity 0 0 0
(*) ou Cash Flow
2015 2016 2017
ACCOUNT PROJECTED PROFIT FUTURIST HOTEL CONCEPT I'USA'I

More Related Content

What's hot

trial_balance 08012013 14012013
trial_balance  08012013 14012013trial_balance  08012013 14012013
trial_balance 08012013 14012013Dorota Szmytkowska
 
Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331al karajo jr
 
Profit & Loss Account - Dynamic chart for what if analysis (excel)
Profit & Loss Account - Dynamic chart for what if analysis (excel)Profit & Loss Account - Dynamic chart for what if analysis (excel)
Profit & Loss Account - Dynamic chart for what if analysis (excel)Adrián Chiogna
 
Basic Financials 101
Basic Financials 101Basic Financials 101
Basic Financials 101Tom Shay
 
So Thats Where The Money Goes
So Thats Where The Money GoesSo Thats Where The Money Goes
So Thats Where The Money GoesTom Shay
 
Black Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never SharedBlack Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never SharedTom Shay
 
Chapter 2 Runing Case Assignment: Analyzing Financial Performance
Chapter 2 Runing Case Assignment: Analyzing Financial PerformanceChapter 2 Runing Case Assignment: Analyzing Financial Performance
Chapter 2 Runing Case Assignment: Analyzing Financial PerformanceLova Raju Balam
 
Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018al karajo jr
 

What's hot (11)

FORECASTS RESULTS CHLCR 2017
FORECASTS RESULTS CHLCR 2017FORECASTS RESULTS CHLCR 2017
FORECASTS RESULTS CHLCR 2017
 
trial_balance 08012013 14012013
trial_balance  08012013 14012013trial_balance  08012013 14012013
trial_balance 08012013 14012013
 
Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331
 
Profit & Loss Account - Dynamic chart for what if analysis (excel)
Profit & Loss Account - Dynamic chart for what if analysis (excel)Profit & Loss Account - Dynamic chart for what if analysis (excel)
Profit & Loss Account - Dynamic chart for what if analysis (excel)
 
Basic Financials 101
Basic Financials 101Basic Financials 101
Basic Financials 101
 
So Thats Where The Money Goes
So Thats Where The Money GoesSo Thats Where The Money Goes
So Thats Where The Money Goes
 
Black Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never SharedBlack Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never Shared
 
Chapter 2 Runing Case Assignment: Analyzing Financial Performance
Chapter 2 Runing Case Assignment: Analyzing Financial PerformanceChapter 2 Runing Case Assignment: Analyzing Financial Performance
Chapter 2 Runing Case Assignment: Analyzing Financial Performance
 
P&l
P&lP&l
P&l
 
Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018
 
My Rehab Project
My Rehab ProjectMy Rehab Project
My Rehab Project
 

Similar to FHC IUSAI 2017

Senario Analysis for Risk management in Corporate Finance
Senario Analysis for Risk management in Corporate FinanceSenario Analysis for Risk management in Corporate Finance
Senario Analysis for Risk management in Corporate FinanceIman Najafi
 
Valuation of Indian hospitality industry
Valuation of Indian hospitality industryValuation of Indian hospitality industry
Valuation of Indian hospitality industryShivani Chaluvadi
 
Rehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall ProjectRehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall Projectrehobothbeachde
 
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019al karajo jr
 
Financial management VN
Financial management VNFinancial management VN
Financial management VNTài Đinh
 
Finnancial accounting
Finnancial accountingFinnancial accounting
Finnancial accountingALIHASHMIii
 

Similar to FHC IUSAI 2017 (20)

FHC ACOSTARICAC 2017
FHC ACOSTARICAC 2017FHC ACOSTARICAC 2017
FHC ACOSTARICAC 2017
 
FHC DAUSTRALIAP 2017
FHC DAUSTRALIAP 2017FHC DAUSTRALIAP 2017
FHC DAUSTRALIAP 2017
 
FHC EUNITEDSTATESE 2017
FHC EUNITEDSTATESE 2017FHC EUNITEDSTATESE 2017
FHC EUNITEDSTATESE 2017
 
FHC W AMERICA W 2017
FHC W AMERICA W 2017FHC W AMERICA W 2017
FHC W AMERICA W 2017
 
FHC G SEYCHELLES AFRICA O 2017
FHC G SEYCHELLES AFRICA O 2017FHC G SEYCHELLES AFRICA O 2017
FHC G SEYCHELLES AFRICA O 2017
 
FHC L BRASIL A 2017
FHC L BRASIL A 2017FHC L BRASIL A 2017
FHC L BRASIL A 2017
 
FHC L BRASIL A 2017
FHC L BRASIL A 2017FHC L BRASIL A 2017
FHC L BRASIL A 2017
 
FHC HONEYMOON POLYNESIA 2017
FHC HONEYMOON POLYNESIA 2017FHC HONEYMOON POLYNESIA 2017
FHC HONEYMOON POLYNESIA 2017
 
FORECASTS RESULTS CHLCR 2017
FORECASTS RESULTS CHLCR 2017FORECASTS RESULTS CHLCR 2017
FORECASTS RESULTS CHLCR 2017
 
Senario Analysis for Risk management in Corporate Finance
Senario Analysis for Risk management in Corporate FinanceSenario Analysis for Risk management in Corporate Finance
Senario Analysis for Risk management in Corporate Finance
 
FORECAST DETAILS CHLCR 2017
FORECAST DETAILS CHLCR 2017FORECAST DETAILS CHLCR 2017
FORECAST DETAILS CHLCR 2017
 
FORECAST DETAILS CHFLCR 2017
FORECAST DETAILS CHFLCR 2017FORECAST DETAILS CHFLCR 2017
FORECAST DETAILS CHFLCR 2017
 
Valuation of Indian hospitality industry
Valuation of Indian hospitality industryValuation of Indian hospitality industry
Valuation of Indian hospitality industry
 
Excel Model for Manufacturing Firm
Excel Model for Manufacturing FirmExcel Model for Manufacturing Firm
Excel Model for Manufacturing Firm
 
120981064 new-doll
120981064 new-doll120981064 new-doll
120981064 new-doll
 
Rehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall ProjectRehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall Project
 
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
 
Finance present
Finance presentFinance present
Finance present
 
Financial management VN
Financial management VNFinancial management VN
Financial management VN
 
Finnancial accounting
Finnancial accountingFinnancial accounting
Finnancial accounting
 

More from Fabrice CLAMAGIRAND

CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNESCAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNESFabrice CLAMAGIRAND
 
LES PALPITATIONS GOURMANDES DE DECEMBRE
LES PALPITATIONS GOURMANDES DE DECEMBRELES PALPITATIONS GOURMANDES DE DECEMBRE
LES PALPITATIONS GOURMANDES DE DECEMBREFabrice CLAMAGIRAND
 
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRELES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBREFabrice CLAMAGIRAND
 
LES PAPILLES AUTOMNALES DE SEPTEMBRE
LES PAPILLES AUTOMNALES DE SEPTEMBRELES PAPILLES AUTOMNALES DE SEPTEMBRE
LES PAPILLES AUTOMNALES DE SEPTEMBREFabrice CLAMAGIRAND
 
LES DOUCEURS GOURMANDES AOUTIENNES
LES DOUCEURS GOURMANDES AOUTIENNESLES DOUCEURS GOURMANDES AOUTIENNES
LES DOUCEURS GOURMANDES AOUTIENNESFabrice CLAMAGIRAND
 
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIFLES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIFFabrice CLAMAGIRAND
 
LES PREMICES DU PALAIS DU ROI JUIN
LES PREMICES DU PALAIS DU ROI JUINLES PREMICES DU PALAIS DU ROI JUIN
LES PREMICES DU PALAIS DU ROI JUINFabrice CLAMAGIRAND
 
LE FIL GUSTATIF AVRIL ET SES DECOUVERTES
LE FIL GUSTATIF AVRIL ET SES DECOUVERTESLE FIL GUSTATIF AVRIL ET SES DECOUVERTES
LE FIL GUSTATIF AVRIL ET SES DECOUVERTESFabrice CLAMAGIRAND
 
LA GIBOULERIE EN PALACE DE MARIS
LA GIBOULERIE EN PALACE DE MARISLA GIBOULERIE EN PALACE DE MARIS
LA GIBOULERIE EN PALACE DE MARISFabrice CLAMAGIRAND
 
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERELA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MEREFabrice CLAMAGIRAND
 
LA PARTENAIRE CULINAIRE DE VALENTIN
LA PARTENAIRE CULINAIRE DE VALENTIN LA PARTENAIRE CULINAIRE DE VALENTIN
LA PARTENAIRE CULINAIRE DE VALENTIN Fabrice CLAMAGIRAND
 
LA PALETTE GUSTATIVE DE SYLVESTRE
LA PALETTE GUSTATIVE DE SYLVESTRELA PALETTE GUSTATIVE DE SYLVESTRE
LA PALETTE GUSTATIVE DE SYLVESTREFabrice CLAMAGIRAND
 
L'EUROPE AVEC LES EUROPEENS : PARTAGE
L'EUROPE AVEC LES EUROPEENS : PARTAGEL'EUROPE AVEC LES EUROPEENS : PARTAGE
L'EUROPE AVEC LES EUROPEENS : PARTAGEFabrice CLAMAGIRAND
 
MAKE THE WORLD GREAT AGAIN WITH EUROPA
MAKE THE WORLD GREAT AGAIN WITH EUROPAMAKE THE WORLD GREAT AGAIN WITH EUROPA
MAKE THE WORLD GREAT AGAIN WITH EUROPAFabrice CLAMAGIRAND
 
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREELE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREEFabrice CLAMAGIRAND
 
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITELA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITEFabrice CLAMAGIRAND
 
LES USA DANS LE MONDE ET AVEC LE MONDE
LES USA DANS LE MONDE ET AVEC LE MONDELES USA DANS LE MONDE ET AVEC LE MONDE
LES USA DANS LE MONDE ET AVEC LE MONDEFabrice CLAMAGIRAND
 

More from Fabrice CLAMAGIRAND (20)

CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNESCAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
 
LES PALPITATIONS GOURMANDES DE DECEMBRE
LES PALPITATIONS GOURMANDES DE DECEMBRELES PALPITATIONS GOURMANDES DE DECEMBRE
LES PALPITATIONS GOURMANDES DE DECEMBRE
 
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRELES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
 
LES ALIMENTS OCTOBRIENS D'EOLE
LES ALIMENTS OCTOBRIENS D'EOLELES ALIMENTS OCTOBRIENS D'EOLE
LES ALIMENTS OCTOBRIENS D'EOLE
 
LES PAPILLES AUTOMNALES DE SEPTEMBRE
LES PAPILLES AUTOMNALES DE SEPTEMBRELES PAPILLES AUTOMNALES DE SEPTEMBRE
LES PAPILLES AUTOMNALES DE SEPTEMBRE
 
LES DOUCEURS GOURMANDES AOUTIENNES
LES DOUCEURS GOURMANDES AOUTIENNESLES DOUCEURS GOURMANDES AOUTIENNES
LES DOUCEURS GOURMANDES AOUTIENNES
 
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIFLES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
 
LES PREMICES DU PALAIS DU ROI JUIN
LES PREMICES DU PALAIS DU ROI JUINLES PREMICES DU PALAIS DU ROI JUIN
LES PREMICES DU PALAIS DU ROI JUIN
 
LES CLOCHETTES DE MAI
LES CLOCHETTES DE MAILES CLOCHETTES DE MAI
LES CLOCHETTES DE MAI
 
LE FIL GUSTATIF AVRIL ET SES DECOUVERTES
LE FIL GUSTATIF AVRIL ET SES DECOUVERTESLE FIL GUSTATIF AVRIL ET SES DECOUVERTES
LE FIL GUSTATIF AVRIL ET SES DECOUVERTES
 
LA GIBOULERIE EN PALACE DE MARIS
LA GIBOULERIE EN PALACE DE MARISLA GIBOULERIE EN PALACE DE MARIS
LA GIBOULERIE EN PALACE DE MARIS
 
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERELA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
 
LA PARTENAIRE CULINAIRE DE VALENTIN
LA PARTENAIRE CULINAIRE DE VALENTIN LA PARTENAIRE CULINAIRE DE VALENTIN
LA PARTENAIRE CULINAIRE DE VALENTIN
 
LA PALETTE GUSTATIVE DE SYLVESTRE
LA PALETTE GUSTATIVE DE SYLVESTRELA PALETTE GUSTATIVE DE SYLVESTRE
LA PALETTE GUSTATIVE DE SYLVESTRE
 
NOEL EN METS
NOEL EN METSNOEL EN METS
NOEL EN METS
 
L'EUROPE AVEC LES EUROPEENS : PARTAGE
L'EUROPE AVEC LES EUROPEENS : PARTAGEL'EUROPE AVEC LES EUROPEENS : PARTAGE
L'EUROPE AVEC LES EUROPEENS : PARTAGE
 
MAKE THE WORLD GREAT AGAIN WITH EUROPA
MAKE THE WORLD GREAT AGAIN WITH EUROPAMAKE THE WORLD GREAT AGAIN WITH EUROPA
MAKE THE WORLD GREAT AGAIN WITH EUROPA
 
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREELE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
 
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITELA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
 
LES USA DANS LE MONDE ET AVEC LE MONDE
LES USA DANS LE MONDE ET AVEC LE MONDELES USA DANS LE MONDE ET AVEC LE MONDE
LES USA DANS LE MONDE ET AVEC LE MONDE
 

Recently uploaded

How does a bike-share company navigate speedy success? - Cyclistic
How does a bike-share company navigate speedy success? - CyclisticHow does a bike-share company navigate speedy success? - Cyclistic
How does a bike-share company navigate speedy success? - CyclisticChristofer Vizcaino
 
Goal Presentation_NEW EMPLOYEE_NETAPS FOUNDATION.pptx
Goal Presentation_NEW EMPLOYEE_NETAPS FOUNDATION.pptxGoal Presentation_NEW EMPLOYEE_NETAPS FOUNDATION.pptx
Goal Presentation_NEW EMPLOYEE_NETAPS FOUNDATION.pptxNetapsFoundationAdmi
 
Ital Liptz - all about Itai Liptz. news.
Ital Liptz - all about Itai Liptz. news.Ital Liptz - all about Itai Liptz. news.
Ital Liptz - all about Itai Liptz. news.htj82vpw
 
QSM Chap 10 Service Culture in Tourism and Hospitality Industry.pptx
QSM Chap 10 Service Culture in Tourism and Hospitality Industry.pptxQSM Chap 10 Service Culture in Tourism and Hospitality Industry.pptx
QSM Chap 10 Service Culture in Tourism and Hospitality Industry.pptxDitasDelaCruz
 
Shots fired Budget Presentation.pdf12312
Shots fired Budget Presentation.pdf12312Shots fired Budget Presentation.pdf12312
Shots fired Budget Presentation.pdf12312LR1709MUSIC
 
Putting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptxPutting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptxCynthia Clay
 
Abortion pills in Jeddah ! +27737758557, cytotec pill riyadh. Saudi Arabia" A...
Abortion pills in Jeddah ! +27737758557, cytotec pill riyadh. Saudi Arabia" A...Abortion pills in Jeddah ! +27737758557, cytotec pill riyadh. Saudi Arabia" A...
Abortion pills in Jeddah ! +27737758557, cytotec pill riyadh. Saudi Arabia" A...bleessingsbender
 
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...Falcon Invoice Discounting
 
Falcon Invoice Discounting: Aviate Your Cash Flow Challenges
Falcon Invoice Discounting: Aviate Your Cash Flow ChallengesFalcon Invoice Discounting: Aviate Your Cash Flow Challenges
Falcon Invoice Discounting: Aviate Your Cash Flow Challengeshemanthkumar470700
 
The Vietnam Believer Newsletter_May 13th, 2024_ENVol. 007.pdf
The Vietnam Believer Newsletter_May 13th, 2024_ENVol. 007.pdfThe Vietnam Believer Newsletter_May 13th, 2024_ENVol. 007.pdf
The Vietnam Believer Newsletter_May 13th, 2024_ENVol. 007.pdfbelieveminhh
 
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 MonthsSEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 MonthsIndeedSEO
 
The Art of Decision-Making: Navigating Complexity and Uncertainty
The Art of Decision-Making: Navigating Complexity and UncertaintyThe Art of Decision-Making: Navigating Complexity and Uncertainty
The Art of Decision-Making: Navigating Complexity and Uncertaintycapivisgroup
 
Understanding Financial Accounting 3rd Canadian Edition by Christopher D. Bur...
Understanding Financial Accounting 3rd Canadian Edition by Christopher D. Bur...Understanding Financial Accounting 3rd Canadian Edition by Christopher D. Bur...
Understanding Financial Accounting 3rd Canadian Edition by Christopher D. Bur...ssuserf63bd7
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting
 
GURGAON CALL GIRL ❤ 8272964427❤ CALL GIRLS IN GURGAON ESCORTS SERVICE PROVIDE
GURGAON CALL GIRL ❤ 8272964427❤ CALL GIRLS IN GURGAON  ESCORTS SERVICE PROVIDEGURGAON CALL GIRL ❤ 8272964427❤ CALL GIRLS IN GURGAON  ESCORTS SERVICE PROVIDE
GURGAON CALL GIRL ❤ 8272964427❤ CALL GIRLS IN GURGAON ESCORTS SERVICE PROVIDEkajalroy875762
 
PALWAL CALL GIRL ❤ 82729*64427❤ CALL GIRLS IN PALWAL ESCORTS
PALWAL CALL GIRL ❤ 82729*64427❤ CALL GIRLS IN PALWAL ESCORTSPALWAL CALL GIRL ❤ 82729*64427❤ CALL GIRLS IN PALWAL ESCORTS
PALWAL CALL GIRL ❤ 82729*64427❤ CALL GIRLS IN PALWAL ESCORTSkajalroy875762
 
2024 May - Clearbit Integration with Hubspot - Greenville HUG.pptx
2024 May - Clearbit Integration with Hubspot  - Greenville HUG.pptx2024 May - Clearbit Integration with Hubspot  - Greenville HUG.pptx
2024 May - Clearbit Integration with Hubspot - Greenville HUG.pptxBoundify
 

Recently uploaded (20)

How does a bike-share company navigate speedy success? - Cyclistic
How does a bike-share company navigate speedy success? - CyclisticHow does a bike-share company navigate speedy success? - Cyclistic
How does a bike-share company navigate speedy success? - Cyclistic
 
WheelTug Short Pitch Deck 2024 | Byond Insights
WheelTug Short Pitch Deck 2024 | Byond InsightsWheelTug Short Pitch Deck 2024 | Byond Insights
WheelTug Short Pitch Deck 2024 | Byond Insights
 
Goal Presentation_NEW EMPLOYEE_NETAPS FOUNDATION.pptx
Goal Presentation_NEW EMPLOYEE_NETAPS FOUNDATION.pptxGoal Presentation_NEW EMPLOYEE_NETAPS FOUNDATION.pptx
Goal Presentation_NEW EMPLOYEE_NETAPS FOUNDATION.pptx
 
Ital Liptz - all about Itai Liptz. news.
Ital Liptz - all about Itai Liptz. news.Ital Liptz - all about Itai Liptz. news.
Ital Liptz - all about Itai Liptz. news.
 
QSM Chap 10 Service Culture in Tourism and Hospitality Industry.pptx
QSM Chap 10 Service Culture in Tourism and Hospitality Industry.pptxQSM Chap 10 Service Culture in Tourism and Hospitality Industry.pptx
QSM Chap 10 Service Culture in Tourism and Hospitality Industry.pptx
 
Shots fired Budget Presentation.pdf12312
Shots fired Budget Presentation.pdf12312Shots fired Budget Presentation.pdf12312
Shots fired Budget Presentation.pdf12312
 
Home Furnishings Ecommerce Platform Short Pitch 2024
Home Furnishings Ecommerce Platform Short Pitch 2024Home Furnishings Ecommerce Platform Short Pitch 2024
Home Furnishings Ecommerce Platform Short Pitch 2024
 
Putting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptxPutting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptx
 
Abortion pills in Jeddah ! +27737758557, cytotec pill riyadh. Saudi Arabia" A...
Abortion pills in Jeddah ! +27737758557, cytotec pill riyadh. Saudi Arabia" A...Abortion pills in Jeddah ! +27737758557, cytotec pill riyadh. Saudi Arabia" A...
Abortion pills in Jeddah ! +27737758557, cytotec pill riyadh. Saudi Arabia" A...
 
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
Unveiling Falcon Invoice Discounting: Leading the Way as India's Premier Bill...
 
HomeRoots Pitch Deck | Investor Insights | April 2024
HomeRoots Pitch Deck | Investor Insights | April 2024HomeRoots Pitch Deck | Investor Insights | April 2024
HomeRoots Pitch Deck | Investor Insights | April 2024
 
Falcon Invoice Discounting: Aviate Your Cash Flow Challenges
Falcon Invoice Discounting: Aviate Your Cash Flow ChallengesFalcon Invoice Discounting: Aviate Your Cash Flow Challenges
Falcon Invoice Discounting: Aviate Your Cash Flow Challenges
 
The Vietnam Believer Newsletter_May 13th, 2024_ENVol. 007.pdf
The Vietnam Believer Newsletter_May 13th, 2024_ENVol. 007.pdfThe Vietnam Believer Newsletter_May 13th, 2024_ENVol. 007.pdf
The Vietnam Believer Newsletter_May 13th, 2024_ENVol. 007.pdf
 
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 MonthsSEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
 
The Art of Decision-Making: Navigating Complexity and Uncertainty
The Art of Decision-Making: Navigating Complexity and UncertaintyThe Art of Decision-Making: Navigating Complexity and Uncertainty
The Art of Decision-Making: Navigating Complexity and Uncertainty
 
Understanding Financial Accounting 3rd Canadian Edition by Christopher D. Bur...
Understanding Financial Accounting 3rd Canadian Edition by Christopher D. Bur...Understanding Financial Accounting 3rd Canadian Edition by Christopher D. Bur...
Understanding Financial Accounting 3rd Canadian Edition by Christopher D. Bur...
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investors
 
GURGAON CALL GIRL ❤ 8272964427❤ CALL GIRLS IN GURGAON ESCORTS SERVICE PROVIDE
GURGAON CALL GIRL ❤ 8272964427❤ CALL GIRLS IN GURGAON  ESCORTS SERVICE PROVIDEGURGAON CALL GIRL ❤ 8272964427❤ CALL GIRLS IN GURGAON  ESCORTS SERVICE PROVIDE
GURGAON CALL GIRL ❤ 8272964427❤ CALL GIRLS IN GURGAON ESCORTS SERVICE PROVIDE
 
PALWAL CALL GIRL ❤ 82729*64427❤ CALL GIRLS IN PALWAL ESCORTS
PALWAL CALL GIRL ❤ 82729*64427❤ CALL GIRLS IN PALWAL ESCORTSPALWAL CALL GIRL ❤ 82729*64427❤ CALL GIRLS IN PALWAL ESCORTS
PALWAL CALL GIRL ❤ 82729*64427❤ CALL GIRLS IN PALWAL ESCORTS
 
2024 May - Clearbit Integration with Hubspot - Greenville HUG.pptx
2024 May - Clearbit Integration with Hubspot  - Greenville HUG.pptx2024 May - Clearbit Integration with Hubspot  - Greenville HUG.pptx
2024 May - Clearbit Integration with Hubspot - Greenville HUG.pptx
 

FHC IUSAI 2017

  • 1. OUTLETS 8 196 073 100% 12 666 440 100% 0 100% Accomodation 7806906 5498147 0 Aquatic Universe 275195 6161200 0 Seminar 113972 1007093 0 Commodities and drinks consumed 1 173 000 32% 1 173 000 31% 0 31% Gross profit margin 7 023 073 86% 11 493 440 91% 0 ##### Personal expenses 793 082 10% 793 082 6% 816 874 ##### Taxes 0 0% 0 0% 0 ##### Overheads excluding rents 1 320 913 16% 1 320 913 10% 0 ##### Gross Operating Result 4 909 078 60% 9 379 445 74% -816 874 ##### Rents 0 0 0 Credit leasing fees 0 0 0 Borrowing interests 125 000 125 000 0 Depreciation and amortization 375 000 375 000 0 Result before tax 4 409 078 € 54% 8 879 445 70% -816 874 € ##### Taxable result 4 409 078 8 879 445 8 062 571 Income taxes 1 469 546 2 959 519 2 687 255 Net profit 2 939 532 36% 5 919 926 47% -3 504 129 ##### Depreciation and amortization 0 0 0 Self financing capacity* 2 939 532 36% 5 919 926 47% -3 504 129 ##### Borrowing refund 195 736 0 0 Balance Self financing capicity 0 0 0 (*) ou Cash Flow 2015 2016 2017 ACCOUNT PROJECTED PROFIT FUTURIST HOTEL CONCEPT I'USA'I