Income Statement Question

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

%age in %age in %age in %age in

year 2017 2018 2019 2020 P 2017 2018 2019 2020


Sales 303954 390823 566263 772900.1 100.00% 100.00% 100.00% 100.00%
Expenses 257647 326508 482262 653035 84.77% 83.54% 85.17% 84.49%
Operating Profit 46307 64315 84001 119865.1 15.23% 16.46% 14.83% 15.51%
Other Income 9222 9869 8655 8384.71 3.03% 2.53% 1.53% 1.08%
Depreciation 11646 16706 20934 28066.61 3.83% 4.27% 3.70% 3.63%
Interest 3849 8052 16495 16075.12 1.27% 2.06% 2.91% 2.08%
Profit before tax 40034 49426 55227 84108.04 13.17% 12.65% 9.75% 10.88%
Tax 10201 13346 15390 22526.83 3.36% 3.41% 2.72% 2.91%
Net profit 29901 36075 39588 61581.21 9.84% 9.23% 6.99% 7.97%
Contributi Contributi Contributi
on 2017- on 2018- on 2019-
18 19 20 2017 2018 2019
Sales 28.580% 44.890% 36.735%
1.2214% -1.6220% 0.6742% CAGR 36.49%
Expenses 0.847651 0.835437 0.851657 0.844915
-0.509% -0.997% -0.444% Other Income
-0.4431% 0.5777% 0.0655% CAGR -0.031229
-0.7940% -0.8527% 0.8331% Depreciation 43.448% 25.308% 34.378%
CAGR 0.340719
-0.0587% 0.6970% -0.1968% Interest 1.2663% 2.0603% 2.9130% 2.0798%
-0.61% -2.24% 0.98% Tax 0.254808 0.27002 0.278668 26.7832%

You might also like