Académique Documents
Professionnel Documents
Culture Documents
1 2 3 4 5
Flux de tréso 100 120 130 150 170 670
flux créancier 30 35 40 50 60 215
dif 70 85 90 100 110 455
Val CP Actualisation 63 70 67 68 68 336
aleur des CP
+
(M€) 1 2
Chiffre d’affaires 1,300.00 1,450.00
Consommations 650.00 725.00
Frais de personnel 390.00 435.00
Autres dépenses
110.00 121.00
d’exploitation
EBE 150.00 169.00
Dotations aux
70.00 89.00
amortissement
RST EXPLOITATION 80.00 80.00
IS 20.00 20.00
RST NET 60.00 60.00
CAF ou MBA 130.00 149.00
CAF ou MBA 130.00 149.00
CAF ou MBA 130.00 149.00
BFR 6.50 9.00
Investissements 92.00 87.00
1 2 3
I0 - 92.00 - 87.00 - 74.00
V° du bfr (voir si calcul jsute) - 6.50 - 2.50 - 1.60
Flux invest - 98.50 - 89.50 - 75.60
1 2 3
Chiffre d’affaires 1,300.00 1,450.00 1,640.00
Consommations 650.00 725.00 820.00
Frais de personnel 390.00 435.00 492.00
Autre ch 110.00 121.00 137.00
EBE 150.00 169.00 191.00
Dotations aux amortissement 70.00 89.00 101.00
RST EXPLOITATION 80.00 80.00 90.00
IS 20.00 20.00 22.50
RST NET 60.00 60.00 67.50
CAF (Flux exploitation) 130.00 149.00 168.50
VGE 1,231.15
endettement nette 610
Valeur des CP 621.15
3 4 5
1,640.00 1,850.00 1,920.00
820.00 925.00 960.00 50.00% 50.00% 50.00% 50.00% 50.00%
492.00 555.00 576.00 30.00% 30.00% 30.00% 30.00% 30.00%
4 5
- 37.00 - 40.00
- 1.20 - 0.80
- 38.20 - 40.80
4 5
1,850.00 1,920.00
925.00 960.00
555.00 576.00
152.00 162.00
218.00 222.00
108.00 122.00
110.00 100.00
27.50 25.00
82.50 75.00
190.50 197.00
152.30 156.20
96.79 88.63 327.10
Val term 5 1,593.24
Val term actu 904.05
40 600.00
4/17/2022 7/31/2022 105.00
160
15.00