activ

activ economic
indatorare termen scurt
levier
rata dobanda
CPR
DAT fin
Dat curente
Dat totale
EBIT
dobanzi
EBT
impozit
PN
EBIT-impozit
EBIT(1-t)

ROE
ROA
Rec
ROIC
Rdob(1-t)

A
10,000
6,000
40%
0

B
10,000
7,000
30%
0.2
10%

C
10,000
7,000
30%
0.2
20%

D
10,000
7,000
30%
0.2
30%

E
10,000
5,000
50%
0.2
10%

F
10,000
5,000
50%
0.3
10%

G
10,000
5,000
50%
0.4
10%

H
10,000
6,000
40%
0.6
10%

I
10,000
6,000
40%
1
10%

A
6,000
0
4,000
4,000

B
5,833
1,167
3,000
4,167

C
5,833
1,167
3,000
4,167

D
5,833
1,167
3,000
4,167

E
4,167
833
5,000
5,833

F
3,846
1,154
5,000
6,154

G
3,571
1,429
5,000
6,429

H
3,750
2,250
4,000
6,250

I
3,000
3,000
4,000
7,000

1,000

1,200

1,200

1,200

900

900

900

1,000

1,000