ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
FINMODEL "Once Upon a Time in Bollywood" - HIGHLIGHTS
3
Year
4
123
5
6
Profit and loss statement
7
8
REVENUE 2 000 000 001 2 000 000 000 -
9
10
Cost price 118 964 016 - -
11
12
GROSS PROFIT 1 881 035 985 2 000 000 000 -
13
Gross profit margin94%100%#DIV/0!
14
15
other expenses 1 082 808 873 1 400 000 000 -
16
17
PROFIT (EBITDA) 798 227 113 600 000 000 -
18
19
Net profit 798 227 113 600 000 000 -
20
net profit margin40%30%#DIV/0!
21
22
Cash Flow Statement
23
24
Cash at the beginning - 1 000 000 001 1 600 000 000
25
Cash flow - operating 798 227 113 600 000 000 -
26
Cash flow - investment - - -
27
Cash flow - finance 201 772 888 - -
28
Full cash flow 1 000 000 001 600 000 000 -
29
Cash at the end 1 000 000 001 1 600 000 000 1 600 000 000
30
31
Other indicators
32
33
Average monthly earnings, RUR 81 210 139 50 000 000 -
34
35
36
Total investments in rubles. 201 772 888
37
Income for 3 years 1 400 000 000
38
ROI in 3 years594%
39
40
Return on investment, months 12
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100