SlideShare a Scribd company logo
1 of 1
Download to read offline
FUTURIST HOTEL CONCEPT AUSTRALIA OCEANIA TRIANNUAL FINANCIAL TRIANNUAL EVOLUTION
OUTLET AIT 8 195 172 100% 8 500 000 100% 9 000 000 #DIV/0! 8 565 057
OUTLET WT 0 100% 0 100% 0 100,00% 0 100,00%
Consumer goods 1 173 000 #DIV/0! 0 #DIV/0! 0 #DIV/0! 391 000 #DIV/0!
GROSS MARGIN -1 173 000 #DIV/0! 0 #DIV/0! 0 #DIV/0! -391 000 #DIV/0!
Running fee 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0!
Annual Rent + Charges 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0!
Taxes 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0!
Salaries + Charges 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0!
GROSS OPERATING
SURPLUS
-1 173 000 #DIV/0! 0 #DIV/0! 0 #DIV/0! -391 000 #DIV/0!
Amortization 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0!
OPERATING RESULT -1 173 000 #DIV/0! 0 #DIV/0! 0 #DIV/0! -391 000 #DIV/0!
VARIABLE CHARGE RATES
NEUTRAL SALES
SECURITY BY DAY #DIV/0! days #DIV/0! days #DIV/0! days #DIV/0! days
#DIV/0!
AVERAGE / 3 YEARS
FUTURIST HOTEL CONCEPT
AUSTRALIA OCEANIA*****
2015
#DIV/0! #DIV/0! #DIV/0!
2016 2017
#DIV/0!#DIV/0! #DIV/0! #DIV/0!
7 650 000
7 800 000
7 950 000
8 100 000
8 250 000
8 400 000
8 550 000
8 700 000
8 850 000
9 000 000
9 150 000
2015 2016 2017 AVERAGE / 3
YEARS
GROSSOUTLET
EXERCICES
EVOLUTION GROSS OUTLET ON 3 YEARS
0 200000 400000 600000 800000
SALARIES + LOADS
TAXES
ANNUAL RENT + LOADS
OPERATING FEES
AMOUNTS
DETAILSOFLOADS
EVOLUTION LOADS ON 3 YEARS
YEAR Y-3 YEAR Y-2 YEAR Y-1
1200000
1250000
1300000
1350000
Y-1 Y-2 Y-3 ………AVERAGE
EVOLUTION OF INTERMEDIATE MANAGEMENT BALANCE
OUTLET WT
GROSS MARGIN
GROSS OPERATING
SURPLUS

More Related Content

Viewers also liked

Financial plan FHC SEYCHELLES AFRICA
Financial plan FHC SEYCHELLES AFRICAFinancial plan FHC SEYCHELLES AFRICA
Financial plan FHC SEYCHELLES AFRICAFabrice CLAMAGIRAND
 
Financial scheme FHC AUSTRALIA OCEANIA
Financial scheme FHC AUSTRALIA OCEANIAFinancial scheme FHC AUSTRALIA OCEANIA
Financial scheme FHC AUSTRALIA OCEANIAFabrice CLAMAGIRAND
 
Projected budgeting FHC A'COSTA RICA'C
Projected budgeting FHC A'COSTA RICA'CProjected budgeting FHC A'COSTA RICA'C
Projected budgeting FHC A'COSTA RICA'CFabrice CLAMAGIRAND
 
Projected budgeting 2016 FHC E'UNITED STATES'E
Projected budgeting 2016 FHC E'UNITED STATES'EProjected budgeting 2016 FHC E'UNITED STATES'E
Projected budgeting 2016 FHC E'UNITED STATES'EFabrice CLAMAGIRAND
 
Projected results FHC W'AMERICA'W
Projected results FHC W'AMERICA'WProjected results FHC W'AMERICA'W
Projected results FHC W'AMERICA'WFabrice CLAMAGIRAND
 
Triannual financial scheme FHC L'BRASIL'A
Triannual financial scheme FHC L'BRASIL'ATriannual financial scheme FHC L'BRASIL'A
Triannual financial scheme FHC L'BRASIL'AFabrice CLAMAGIRAND
 
Triannual financial evolution FHC W'AMERICA'W
Triannual financial evolution FHC W'AMERICA'WTriannual financial evolution FHC W'AMERICA'W
Triannual financial evolution FHC W'AMERICA'WFabrice CLAMAGIRAND
 
Projected results FHC SEYCHELLES AFRICA
Projected results FHC SEYCHELLES AFRICAProjected results FHC SEYCHELLES AFRICA
Projected results FHC SEYCHELLES AFRICAFabrice CLAMAGIRAND
 
Projected budgeting 2015 FHC K'CANADA'K
Projected budgeting 2015 FHC K'CANADA'KProjected budgeting 2015 FHC K'CANADA'K
Projected budgeting 2015 FHC K'CANADA'KFabrice CLAMAGIRAND
 
Projected budget 2015 FHC L'BRASIL'A
Projected budget 2015 FHC L'BRASIL'AProjected budget 2015 FHC L'BRASIL'A
Projected budget 2015 FHC L'BRASIL'AFabrice CLAMAGIRAND
 
Projected budget 2016 FHC K'CANADA'K
Projected budget 2016 FHC K'CANADA'KProjected budget 2016 FHC K'CANADA'K
Projected budget 2016 FHC K'CANADA'KFabrice CLAMAGIRAND
 
Projected budgeting 2015 FHC A'COSTA RICA'C
Projected budgeting 2015 FHC A'COSTA RICA'CProjected budgeting 2015 FHC A'COSTA RICA'C
Projected budgeting 2015 FHC A'COSTA RICA'CFabrice CLAMAGIRAND
 
Projected budgeting 2015 FHC AUSTRALIA OCEANIA
Projected budgeting 2015 FHC AUSTRALIA OCEANIAProjected budgeting 2015 FHC AUSTRALIA OCEANIA
Projected budgeting 2015 FHC AUSTRALIA OCEANIAFabrice CLAMAGIRAND
 
Financial plan FHC A'COSTA RICA'C
Financial plan FHC A'COSTA RICA'CFinancial plan FHC A'COSTA RICA'C
Financial plan FHC A'COSTA RICA'CFabrice CLAMAGIRAND
 
Projected budget 2016 FHC L'BRASIL'A
Projected budget 2016 FHC L'BRASIL'AProjected budget 2016 FHC L'BRASIL'A
Projected budget 2016 FHC L'BRASIL'AFabrice CLAMAGIRAND
 
Projected budgeting 2015 FHC E'UNITED STATES'E
Projected budgeting 2015 FHC E'UNITED STATES'EProjected budgeting 2015 FHC E'UNITED STATES'E
Projected budgeting 2015 FHC E'UNITED STATES'EFabrice CLAMAGIRAND
 
Projected budgeting 2016 FHC CHINA ASIA
Projected budgeting 2016 FHC CHINA ASIA Projected budgeting 2016 FHC CHINA ASIA
Projected budgeting 2016 FHC CHINA ASIA Fabrice CLAMAGIRAND
 
Projected results FHC HONEYMOON POLYNESIA
Projected results FHC HONEYMOON POLYNESIAProjected results FHC HONEYMOON POLYNESIA
Projected results FHC HONEYMOON POLYNESIAFabrice CLAMAGIRAND
 

Viewers also liked (20)

Financial plan FHC SEYCHELLES AFRICA
Financial plan FHC SEYCHELLES AFRICAFinancial plan FHC SEYCHELLES AFRICA
Financial plan FHC SEYCHELLES AFRICA
 
Financial scheme FHC AUSTRALIA OCEANIA
Financial scheme FHC AUSTRALIA OCEANIAFinancial scheme FHC AUSTRALIA OCEANIA
Financial scheme FHC AUSTRALIA OCEANIA
 
Projected budgeting FHC A'COSTA RICA'C
Projected budgeting FHC A'COSTA RICA'CProjected budgeting FHC A'COSTA RICA'C
Projected budgeting FHC A'COSTA RICA'C
 
Projected budgeting 2016 FHC E'UNITED STATES'E
Projected budgeting 2016 FHC E'UNITED STATES'EProjected budgeting 2016 FHC E'UNITED STATES'E
Projected budgeting 2016 FHC E'UNITED STATES'E
 
Projected results FHC W'AMERICA'W
Projected results FHC W'AMERICA'WProjected results FHC W'AMERICA'W
Projected results FHC W'AMERICA'W
 
Triannual financial scheme FHC L'BRASIL'A
Triannual financial scheme FHC L'BRASIL'ATriannual financial scheme FHC L'BRASIL'A
Triannual financial scheme FHC L'BRASIL'A
 
Triannual financial evolution FHC W'AMERICA'W
Triannual financial evolution FHC W'AMERICA'WTriannual financial evolution FHC W'AMERICA'W
Triannual financial evolution FHC W'AMERICA'W
 
Projected results FHC SEYCHELLES AFRICA
Projected results FHC SEYCHELLES AFRICAProjected results FHC SEYCHELLES AFRICA
Projected results FHC SEYCHELLES AFRICA
 
Projected budgeting 2015 FHC K'CANADA'K
Projected budgeting 2015 FHC K'CANADA'KProjected budgeting 2015 FHC K'CANADA'K
Projected budgeting 2015 FHC K'CANADA'K
 
Financial scheme FHC L'BRASIL'A
Financial scheme FHC L'BRASIL'AFinancial scheme FHC L'BRASIL'A
Financial scheme FHC L'BRASIL'A
 
Projected budget 2015 FHC L'BRASIL'A
Projected budget 2015 FHC L'BRASIL'AProjected budget 2015 FHC L'BRASIL'A
Projected budget 2015 FHC L'BRASIL'A
 
Projected budget 2016 FHC K'CANADA'K
Projected budget 2016 FHC K'CANADA'KProjected budget 2016 FHC K'CANADA'K
Projected budget 2016 FHC K'CANADA'K
 
Financial plan FHC L'BRASIL'A
Financial plan FHC L'BRASIL'AFinancial plan FHC L'BRASIL'A
Financial plan FHC L'BRASIL'A
 
Projected budgeting 2015 FHC A'COSTA RICA'C
Projected budgeting 2015 FHC A'COSTA RICA'CProjected budgeting 2015 FHC A'COSTA RICA'C
Projected budgeting 2015 FHC A'COSTA RICA'C
 
Projected budgeting 2015 FHC AUSTRALIA OCEANIA
Projected budgeting 2015 FHC AUSTRALIA OCEANIAProjected budgeting 2015 FHC AUSTRALIA OCEANIA
Projected budgeting 2015 FHC AUSTRALIA OCEANIA
 
Financial plan FHC A'COSTA RICA'C
Financial plan FHC A'COSTA RICA'CFinancial plan FHC A'COSTA RICA'C
Financial plan FHC A'COSTA RICA'C
 
Projected budget 2016 FHC L'BRASIL'A
Projected budget 2016 FHC L'BRASIL'AProjected budget 2016 FHC L'BRASIL'A
Projected budget 2016 FHC L'BRASIL'A
 
Projected budgeting 2015 FHC E'UNITED STATES'E
Projected budgeting 2015 FHC E'UNITED STATES'EProjected budgeting 2015 FHC E'UNITED STATES'E
Projected budgeting 2015 FHC E'UNITED STATES'E
 
Projected budgeting 2016 FHC CHINA ASIA
Projected budgeting 2016 FHC CHINA ASIA Projected budgeting 2016 FHC CHINA ASIA
Projected budgeting 2016 FHC CHINA ASIA
 
Projected results FHC HONEYMOON POLYNESIA
Projected results FHC HONEYMOON POLYNESIAProjected results FHC HONEYMOON POLYNESIA
Projected results FHC HONEYMOON POLYNESIA
 

Similar to Financial triannual evolution FHC AUSTRALIA OCEANIA

Similar to Financial triannual evolution FHC AUSTRALIA OCEANIA (20)

FHC G SEYCHELLES AFRICA O 2017
FHC G SEYCHELLES AFRICA O 2017FHC G SEYCHELLES AFRICA O 2017
FHC G SEYCHELLES AFRICA O 2017
 
FHC CHINA ASIA 2017
FHC CHINA ASIA 2017FHC CHINA ASIA 2017
FHC CHINA ASIA 2017
 
FHC H SUISSE G 2017
FHC H SUISSE G 2017FHC H SUISSE G 2017
FHC H SUISSE G 2017
 
FHC HONEYMOON POLYNESIA 2017
FHC HONEYMOON POLYNESIA 2017FHC HONEYMOON POLYNESIA 2017
FHC HONEYMOON POLYNESIA 2017
 
FHC N ITALIA B 2017
FHC N ITALIA B 2017FHC N ITALIA B 2017
FHC N ITALIA B 2017
 
FHC K CANADA K 2017
FHC K CANADA K 2017FHC K CANADA K 2017
FHC K CANADA K 2017
 
FHC EUNITEDSTATESE 2017
FHC EUNITEDSTATESE 2017FHC EUNITEDSTATESE 2017
FHC EUNITEDSTATESE 2017
 
FHC ACOSTARICAC 2017
FHC ACOSTARICAC 2017FHC ACOSTARICAC 2017
FHC ACOSTARICAC 2017
 
FHC K CANADA K 2017
FHC K CANADA K 2017FHC K CANADA K 2017
FHC K CANADA K 2017
 
FHC IUSAI 2017
FHC IUSAI 2017FHC IUSAI 2017
FHC IUSAI 2017
 
Financial triannual evolution FHC I'USA'I
Financial triannual evolution FHC I'USA'IFinancial triannual evolution FHC I'USA'I
Financial triannual evolution FHC I'USA'I
 
FHC W AMERICA W 2017
FHC W AMERICA W 2017FHC W AMERICA W 2017
FHC W AMERICA W 2017
 
Triannual financial scheme FHC W'AMERICA'W
Triannual financial scheme FHC W'AMERICA'WTriannual financial scheme FHC W'AMERICA'W
Triannual financial scheme FHC W'AMERICA'W
 
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
 
Les comptes de resultat triannuel CHF S'SAVOIE'S
Les comptes de resultat triannuel CHF S'SAVOIE'SLes comptes de resultat triannuel CHF S'SAVOIE'S
Les comptes de resultat triannuel CHF S'SAVOIE'S
 
CHF KCDGD 2017
CHF KCDGD 2017CHF KCDGD 2017
CHF KCDGD 2017
 
CHF EAVIGNONF 2017
CHF EAVIGNONF 2017CHF EAVIGNONF 2017
CHF EAVIGNONF 2017
 
CHF PMONACOM 2017
CHF PMONACOM 2017CHF PMONACOM 2017
CHF PMONACOM 2017
 
CHF JLADEFENSEA 2017
CHF JLADEFENSEA 2017CHF JLADEFENSEA 2017
CHF JLADEFENSEA 2017
 

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

Call Girls in Tilak Nagar (DELHI-) 8377877756 Call Girls Service
Call Girls in Tilak Nagar (DELHI-) 8377877756 Call Girls ServiceCall Girls in Tilak Nagar (DELHI-) 8377877756 Call Girls Service
Call Girls in Tilak Nagar (DELHI-) 8377877756 Call Girls Servicedollysharma2066
 
TDC Health Limited Nigeria Business Plan Opportunity Presentation 2024
TDC Health Limited Nigeria Business Plan Opportunity Presentation 2024TDC Health Limited Nigeria Business Plan Opportunity Presentation 2024
TDC Health Limited Nigeria Business Plan Opportunity Presentation 2024Fikrie Omar
 
(8264348440) 🔝 Call Girls In Khanpur 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Khanpur 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Khanpur 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Khanpur 🔝 Delhi NCRsoniya singh
 
(8264348440) 🔝 Call Girls In Sriniwaspuri 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Sriniwaspuri 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Sriniwaspuri 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Sriniwaspuri 🔝 Delhi NCRsoniya singh
 
Authentic No 1 Amil Baba In Pakistan Amil Baba In Faisalabad Amil Baba In Kar...
Authentic No 1 Amil Baba In Pakistan Amil Baba In Faisalabad Amil Baba In Kar...Authentic No 1 Amil Baba In Pakistan Amil Baba In Faisalabad Amil Baba In Kar...
Authentic No 1 Amil Baba In Pakistan Amil Baba In Faisalabad Amil Baba In Kar...Authentic No 1 Amil Baba In Pakistan
 
Call Girls At-( Nearby )-Bhikaji Cama Place, Delhi | ⑧③77⓿⑧76⓿7
Call Girls At-( Nearby )-Bhikaji Cama Place, Delhi | ⑧③77⓿⑧76⓿7Call Girls At-( Nearby )-Bhikaji Cama Place, Delhi | ⑧③77⓿⑧76⓿7
Call Girls At-( Nearby )-Bhikaji Cama Place, Delhi | ⑧③77⓿⑧76⓿7dollysharma2066
 
(8264348440) 🔝 Call Girls In Green Park 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Green Park 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Green Park 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Green Park 🔝 Delhi NCRsoniya singh
 
(8264348440) 🔝 Call Girls In Safdarjung Enclave 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Safdarjung Enclave 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Safdarjung Enclave 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Safdarjung Enclave 🔝 Delhi NCRsoniya singh
 
Report about the AHIABGA-UnityNet UNDRIPDay / Earth-Day 2024 Gathering in Mar...
Report about the AHIABGA-UnityNet UNDRIPDay / Earth-Day 2024 Gathering in Mar...Report about the AHIABGA-UnityNet UNDRIPDay / Earth-Day 2024 Gathering in Mar...
Report about the AHIABGA-UnityNet UNDRIPDay / Earth-Day 2024 Gathering in Mar...LHelferty
 
Gurgaon Rajiv Chowk 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex ...
Gurgaon Rajiv Chowk 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex ...Gurgaon Rajiv Chowk 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex ...
Gurgaon Rajiv Chowk 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex ...soniya singh
 
Guwahati Call Girls 7001305949 WhatsApp Number 24x7 Best Services
Guwahati Call Girls 7001305949 WhatsApp Number 24x7 Best ServicesGuwahati Call Girls 7001305949 WhatsApp Number 24x7 Best Services
Guwahati Call Girls 7001305949 WhatsApp Number 24x7 Best Servicesnajka9823
 
Delhi Munirka 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex call girl
Delhi Munirka 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex call girlDelhi Munirka 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex call girl
Delhi Munirka 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex call girlsoniya singh
 
Product Catalog Bandung Home Decor Design Furniture
Product Catalog Bandung Home Decor Design FurnitureProduct Catalog Bandung Home Decor Design Furniture
Product Catalog Bandung Home Decor Design Furniturem3resolve
 
办昆士兰大学UQ毕业证书/成绩单GPA修改 - 留学买假毕业证
办昆士兰大学UQ毕业证书/成绩单GPA修改 - 留学买假毕业证办昆士兰大学UQ毕业证书/成绩单GPA修改 - 留学买假毕业证
办昆士兰大学UQ毕业证书/成绩单GPA修改 - 留学买假毕业证0622mpom
 

Recently uploaded (20)

young call girls in kailash Nagar, 🔝 9953056974 🔝 escort Service
young call girls in kailash Nagar, 🔝 9953056974 🔝 escort Serviceyoung call girls in kailash Nagar, 🔝 9953056974 🔝 escort Service
young call girls in kailash Nagar, 🔝 9953056974 🔝 escort Service
 
Cheap Rate ➥8448380779 ▻Call Girls In Sector 56 Gurgaon
Cheap Rate ➥8448380779 ▻Call Girls In Sector 56 GurgaonCheap Rate ➥8448380779 ▻Call Girls In Sector 56 Gurgaon
Cheap Rate ➥8448380779 ▻Call Girls In Sector 56 Gurgaon
 
Pakistani Jumeirah Call Girls # +971559085003 # Pakistani Call Girls In Jumei...
Pakistani Jumeirah Call Girls # +971559085003 # Pakistani Call Girls In Jumei...Pakistani Jumeirah Call Girls # +971559085003 # Pakistani Call Girls In Jumei...
Pakistani Jumeirah Call Girls # +971559085003 # Pakistani Call Girls In Jumei...
 
Call Girls in Tilak Nagar (DELHI-) 8377877756 Call Girls Service
Call Girls in Tilak Nagar (DELHI-) 8377877756 Call Girls ServiceCall Girls in Tilak Nagar (DELHI-) 8377877756 Call Girls Service
Call Girls in Tilak Nagar (DELHI-) 8377877756 Call Girls Service
 
TDC Health Limited Nigeria Business Plan Opportunity Presentation 2024
TDC Health Limited Nigeria Business Plan Opportunity Presentation 2024TDC Health Limited Nigeria Business Plan Opportunity Presentation 2024
TDC Health Limited Nigeria Business Plan Opportunity Presentation 2024
 
Cheap Rate ➥8448380779 ▻Call Girls In Sector 54 Gurgaon
Cheap Rate ➥8448380779 ▻Call Girls In Sector 54 GurgaonCheap Rate ➥8448380779 ▻Call Girls In Sector 54 Gurgaon
Cheap Rate ➥8448380779 ▻Call Girls In Sector 54 Gurgaon
 
(8264348440) 🔝 Call Girls In Khanpur 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Khanpur 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Khanpur 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Khanpur 🔝 Delhi NCR
 
(8264348440) 🔝 Call Girls In Sriniwaspuri 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Sriniwaspuri 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Sriniwaspuri 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Sriniwaspuri 🔝 Delhi NCR
 
Authentic No 1 Amil Baba In Pakistan Amil Baba In Faisalabad Amil Baba In Kar...
Authentic No 1 Amil Baba In Pakistan Amil Baba In Faisalabad Amil Baba In Kar...Authentic No 1 Amil Baba In Pakistan Amil Baba In Faisalabad Amil Baba In Kar...
Authentic No 1 Amil Baba In Pakistan Amil Baba In Faisalabad Amil Baba In Kar...
 
Hot Sexy call girls in Rajouri Garden🔝 9953056974 🔝 Delhi escort Service
Hot Sexy call girls in  Rajouri Garden🔝 9953056974 🔝 Delhi escort ServiceHot Sexy call girls in  Rajouri Garden🔝 9953056974 🔝 Delhi escort Service
Hot Sexy call girls in Rajouri Garden🔝 9953056974 🔝 Delhi escort Service
 
Call Girls At-( Nearby )-Bhikaji Cama Place, Delhi | ⑧③77⓿⑧76⓿7
Call Girls At-( Nearby )-Bhikaji Cama Place, Delhi | ⑧③77⓿⑧76⓿7Call Girls At-( Nearby )-Bhikaji Cama Place, Delhi | ⑧③77⓿⑧76⓿7
Call Girls At-( Nearby )-Bhikaji Cama Place, Delhi | ⑧③77⓿⑧76⓿7
 
(8264348440) 🔝 Call Girls In Green Park 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Green Park 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Green Park 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Green Park 🔝 Delhi NCR
 
(8264348440) 🔝 Call Girls In Safdarjung Enclave 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Safdarjung Enclave 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Safdarjung Enclave 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Safdarjung Enclave 🔝 Delhi NCR
 
Report about the AHIABGA-UnityNet UNDRIPDay / Earth-Day 2024 Gathering in Mar...
Report about the AHIABGA-UnityNet UNDRIPDay / Earth-Day 2024 Gathering in Mar...Report about the AHIABGA-UnityNet UNDRIPDay / Earth-Day 2024 Gathering in Mar...
Report about the AHIABGA-UnityNet UNDRIPDay / Earth-Day 2024 Gathering in Mar...
 
Gurgaon Rajiv Chowk 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex ...
Gurgaon Rajiv Chowk 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex ...Gurgaon Rajiv Chowk 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex ...
Gurgaon Rajiv Chowk 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex ...
 
Guwahati Call Girls 7001305949 WhatsApp Number 24x7 Best Services
Guwahati Call Girls 7001305949 WhatsApp Number 24x7 Best ServicesGuwahati Call Girls 7001305949 WhatsApp Number 24x7 Best Services
Guwahati Call Girls 7001305949 WhatsApp Number 24x7 Best Services
 
Cheap Rate ➥8448380779 ▻Call Girls In Sector 55 Gurgaon
Cheap Rate ➥8448380779 ▻Call Girls In Sector 55 GurgaonCheap Rate ➥8448380779 ▻Call Girls In Sector 55 Gurgaon
Cheap Rate ➥8448380779 ▻Call Girls In Sector 55 Gurgaon
 
Delhi Munirka 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex call girl
Delhi Munirka 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex call girlDelhi Munirka 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex call girl
Delhi Munirka 🔝 Call Girls Service 🔝 ( 8264348440 ) unlimited hard sex call girl
 
Product Catalog Bandung Home Decor Design Furniture
Product Catalog Bandung Home Decor Design FurnitureProduct Catalog Bandung Home Decor Design Furniture
Product Catalog Bandung Home Decor Design Furniture
 
办昆士兰大学UQ毕业证书/成绩单GPA修改 - 留学买假毕业证
办昆士兰大学UQ毕业证书/成绩单GPA修改 - 留学买假毕业证办昆士兰大学UQ毕业证书/成绩单GPA修改 - 留学买假毕业证
办昆士兰大学UQ毕业证书/成绩单GPA修改 - 留学买假毕业证
 

Financial triannual evolution FHC AUSTRALIA OCEANIA

  • 1. FUTURIST HOTEL CONCEPT AUSTRALIA OCEANIA TRIANNUAL FINANCIAL TRIANNUAL EVOLUTION OUTLET AIT 8 195 172 100% 8 500 000 100% 9 000 000 #DIV/0! 8 565 057 OUTLET WT 0 100% 0 100% 0 100,00% 0 100,00% Consumer goods 1 173 000 #DIV/0! 0 #DIV/0! 0 #DIV/0! 391 000 #DIV/0! GROSS MARGIN -1 173 000 #DIV/0! 0 #DIV/0! 0 #DIV/0! -391 000 #DIV/0! Running fee 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! Annual Rent + Charges 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! Taxes 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! Salaries + Charges 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! GROSS OPERATING SURPLUS -1 173 000 #DIV/0! 0 #DIV/0! 0 #DIV/0! -391 000 #DIV/0! Amortization 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! 0 #DIV/0! OPERATING RESULT -1 173 000 #DIV/0! 0 #DIV/0! 0 #DIV/0! -391 000 #DIV/0! VARIABLE CHARGE RATES NEUTRAL SALES SECURITY BY DAY #DIV/0! days #DIV/0! days #DIV/0! days #DIV/0! days #DIV/0! AVERAGE / 3 YEARS FUTURIST HOTEL CONCEPT AUSTRALIA OCEANIA***** 2015 #DIV/0! #DIV/0! #DIV/0! 2016 2017 #DIV/0!#DIV/0! #DIV/0! #DIV/0! 7 650 000 7 800 000 7 950 000 8 100 000 8 250 000 8 400 000 8 550 000 8 700 000 8 850 000 9 000 000 9 150 000 2015 2016 2017 AVERAGE / 3 YEARS GROSSOUTLET EXERCICES EVOLUTION GROSS OUTLET ON 3 YEARS 0 200000 400000 600000 800000 SALARIES + LOADS TAXES ANNUAL RENT + LOADS OPERATING FEES AMOUNTS DETAILSOFLOADS EVOLUTION LOADS ON 3 YEARS YEAR Y-3 YEAR Y-2 YEAR Y-1 1200000 1250000 1300000 1350000 Y-1 Y-2 Y-3 ………AVERAGE EVOLUTION OF INTERMEDIATE MANAGEMENT BALANCE OUTLET WT GROSS MARGIN GROSS OPERATING SURPLUS