Calculate the economical and financial break-even points. Calculate the break-even points based on this P&L statement. No

Calculate the economical and financial break-even points.

Calculate the break-even points based on this P&L statement.

 

Transcribed Image Text:

No Content 1 Gross Revenue 2 Sale deduction 3 4 5 Sale allowances Sales discounts Sale returns 6 Net Revenue 7 COGS 8 Gross profit 9 Marketing and Selling expenses Distribution cost 13 Administrative expenses 14 Profit before tax (EBIT) 15 Corporate income tax (20%) 16 Interest (5.8%) 17 Profit after tax and interest (EAT) Type Year 1 (in USD thousand) 1,503.00 375.75 75.15 225.45 75.15 1,127.25 638.43 488.82 531.67 75.15 85.58 (203.57) 58.00 (261.57) Year 2 2,412.00 458.28 120.60 241.20 96.48 1.953.72 1,024.54 929.18 845.96 120.60 85.58 (122.96) 58.00 (180.96) Year 3 4,104.00 779.76 205.20 410.40 164.16 3,324.24 1.743.25 1.580.99 1,026.00 164.16 85.58 305.25 61.05 58.00 186.20 No Content 1 Gross Revenue 2 Sale deduction 3 4 5 Sale allowances Sales discounts Sale returns 6 Net Revenue 7 COGS 8 Gross profit 9 Marketing and Selling expenses Distribution cost 13 Administrative expenses 14 Profit before tax (EBIT) 15 Corporate income tax (20%) 16 Interest (5.8%) 17 Profit after tax and interest (EAT) Type Year 1 (in USD thousand) 1,503.00 375.75 75.15 225.45 75.15 1,127.25 638.43 488.82 531.67 75.15 85.58 (203.57) 58.00 (261.57) Year 2 2,412.00 458.28 120.60 241.20 96.48 1.953.72 1,024.54 929.18 845.96 120.60 85.58 (122.96) 58.00 (180.96) Year 3 4,104.00 779.76 205.20 410.40 164.16 3,324.24 1.743.25 1.580.99 1,026.00 164.16 85.58 305.25 61.05 58.00 186.20