Virtonomic Final Report of

General Summary
Techadilok Corporation is international corporation. We have an office
and enterprises in 3 country which is France, Ivory coast, and
Venezuela. We open a lot of subdivision, but the most subdivision that
we open is store. At first quarter we only have 2 unprofitable store in
Venezuela. But after we develop our efficiency and can make a store
get a profit. When we have a lot of money we open more store in
France and Ivory coast. We close some store that is not profitable or
less profit such as Farm and Gas Station. We planing to open more
office and enterprises in U.S.A and we will make our subdivision more
bigger and profitable in the future.

Company Future Plan

Venezuela

Ivory coast

France

U.S.A

Expand a store to be
the biggest one and sell
more product such as
car, shirt, IT, and more.

We will stop making

farm, factory, and gas
station because we not
professional at that. We
will open many retail
store to sell foodstuff
and more product

Expand restaurant and

open retail store that
sell a jewelry and luxury
thing. Open every kind
of restaurant in france.

Open new office and

subdivision in U.S.A.
We plan to sell a
Clothes, Drug, and
Electronics product in
U.S.A. and we will open
a fitness and more
service.

Asset Structure
Asset

Cash

32%

68%

Asset

Cash
$31585286

$14595639

The graph show the company asset and cash. Overall our company
have $31,585,286 which is 68% and $14,595,639 cash which is
company cash. The we will use this cash to expand our company in
the future.

Overall Company
The profit of company from Quarter1 to Quarter 4

Asset Growth from Quarter1 to Quarter4

Region 1

32000000
24000000
16000000
8000000
0
Quarter1

Quarter2

Quarter3

Quarter4

Subdivision
Here is our subdivision and profit on the end of quarter 4
Resturant Profit

18000

13500

9000

4500

Paris Cafe

Paris Coffe

We have a many profitable store. On the way to quarter4 we have

more subdivision than we show but there some unprofitable store or
less profit store and hard to manage so we close it. Some subdivision

Retail store profit

180000

135000

90000

45000

Store Ve

Store Ivory

Store Paris Jew

Store Ve 2

is successful but some is not success than we expect. Here is 2

example of over
This graph show the over time growth of Store Ve
90000

Expense

Revenue

67500
45000
22500
0
Quarter1

Quarter2

Quarter3

Quarter4

This graph show the growth over time growth of Paris Jew
800000

Expense

Revenue

600000
400000
200000
0
Quarter2

Quarter3

Quarter4

Income Statement
Here is income statement of all subdivision in our company at the end
of quarter 4 (not including taxes).

First graph show the income statement in store and second graph
show income statement about restaurant. Graph show Revenue and
Expense of the store and restaurant
Retail Store

1400000

Revenue

Restaurant

Expense

100000

1050000

75000

700000

50000

350000

25000

0
Store Ve

Store Paris Jew

Revenue

Paris Cafe Paris Coffe

Expense

Subdivision short summary

Store Ve (+$25090) This first subdivision is the first subdivision in the end
of quarter 2 we get the most profit which is $31593 but because of the
market share and we dont care much about that subdivision so we lose
some profit. In the future we will buy more supply to sell to customer and
advertise more.
Story Ivory (+$43308) This store is like a first store. We get a lot of market
share so we dont gain much profit than we expect. We dont want to order
too much supply on this store because we can loss profit on doing that. But
overall we happy to get profit on this store because we didnt edit much in
this store.
Store Paris Jew (+$169694) We open this store in quarter 2 midpoint. This
store make the most money in all subdivision we open. We sell a normal
quality jewelry in France. The revenue and expense is not very different,
the difference is about 50 to 60% but because the price is expensive so we
make a lot of money
Store Ve 2 (+$13060) We open this store on the end of quarter2. We open
this store in residential area. we dont get many customer than we expect
because it residential area but we pay less money for rent the store. We
sell many kind of food stuff in this area.
Paris Cafe (+$16349) We try to open a restaurant we spend a lot of money
for equipment. At first we dont get any profit. We try to lower the price and
advertising in the internet. That make we get some profit. We will expand
this restaurant in the future and make more profit in this store.