Académique Documents
Professionnel Documents
Culture Documents
Question 1) A
CMPC=Cfp*(FP/(dette+FP))+Cd*(1-Ti)*(DFN/(FP+DFN)) 10.07%
Cfp= 15.46%
Cd= 3.64%
Question 1) B
CMPC=Cfp*(FP/(dette+FP))+Cd*(1-Ti)*(DFN/(FP+DFN)) 9.36%
Cfp= 15.46%
Cd= 3.64%
Année 0 1 2 3 4 5
Units 50000 70000 73000 145000 150000
Prix unitaire 95 98 98 98 98
Coût MP unitaire -25 -20 -20 -19 -19
Frais log Unitaire -5 -5 -5 -5 -5
CA 0.0 4.8 6.9 7.2 14.2 14.7
CoûtsMP 0.0 -1.3 -1.4 -1.5 -2.8 -2.9
Masse salariale -0.5 -1.8 -2.0 -2.0 -2.5 -2.5
Frais log -0.3 -0.4 -0.4 -0.7 -0.8
Frais généraux -0.3 -0.7 -0.7 -0.7 -0.7 -0.7
dotation amorts -0.8 -1.0 -1.0 -1.8 -1.8
EBE -0.8 0.8 2.4 2.6 7.5 7.9
RAV -0.8 -0.1 1.4 1.6 5.7 6.1
Report -0.8 -0.9 0.5
Impôts résultats 0.0 0.0 -0.2 -0.5 -1.6 -1.7
Résultat net -0.8 0.8 2.3 2.2 5.9 6.2
Stocks 0.4 0.6 0.6 1.2
Clients AR 0.8 1.1 1.2 2.4
Fournisseurs MP AP -0.2 -0.2 -0.2 -0.5
BFR 0.0 1.0 1.5 1.5452 3.1
Var.BFR 0.0 -1.0 -0.5 -0.1 -1.5 3.1 -3.1
=FTE -0.8 -0.2 1.8 2.1 4.4 9.3
FTE -0.8 -0.2 1.8 2.1 4.4 9.3
Terrain -1.0
Bâtiments -1.7
Equipements -6.0 -2.0 -8.0
Licences -1.0
VR 23.0
=FTI -9.7 -2.0 0.0 -8.0 0.0 23.0
Année 0 1 2 3 4 5
Units 50000 70000 73000 145000 150000
Prix unitaire 85.5 88.2 88.2 88.2 88.2
Coût MP unitaire -25 -20 -20 -19 -19
Frais log Unitaire -5 -5 -5 -5 -5
CA 0.0 4.3 6.2 6.4 12.8 13.2
CoûtsMP 0.0 -1.3 -1.4 -1.5 -2.8 -2.9
Masse salariale -0.5 -1.8 -2.0 -2.0 -2.5 -2.5
Frais log -0.3 -0.4 -0.4 -0.7 -0.8
Frais généraux -0.3 -0.7 -0.7 -0.7 -0.7 -0.7
dotation amorts -0.7 -0.9 -0.9 -1.7 -1.7
Impôts résultats 0.0 0.0 0.0 -0.2 -1.2 -1.3
Stocks 0.4 0.5 0.5 1.1
Clients AR 0.7 1.0 1.1 2.1
Fournisseurs MP AP -0.2 -0.2 -0.2 -0.5
BFR 0.0 0.9 1.3 1.4 2.7
Var.BFR 0.0 -0.9 -0.4 -0.1 -1.4 2.7
=FTE -0.8 -0.6 1.3 1.7 3.5 7.8
Terrain -1.0
Bâtiments -1.7
Equipements -6.0 -2.0 -8.0
Licences -1.0
VR 23.0
=FTI -9.7 -2.0 0.0 -8.0 0.0 23.0
37.4 21.2 FP
6.8 23.0 DFN
44.2 44.2
0.5 0.15
0.2
30j. ventes
60j.ventes
60j.achats
-19.7