Scenario Approach To Quantitative Assessment Of Financial Risks Of The Company
Table 5:
Indicator | 2018 | Scenario № 1 | Scenario №2 | Scenario № 3 |
Borrowedcapital | 1324722 | 1 324722 | 1 324722 | 1 324722 |
Owncapital | 604463 | 604463 | 604463 | 604463 |
Assets | 1929185 | 1 929185 | 1 929185 | 1 929185 |
Profitbeforetax | 123718 | 18 859.07 | 42378.83 | 105098.19 |
Interestpayable | 97999 | 202857.93 | 179338.17 | 116618.81 |
EBIT | 221717 | 221717 | 221717 | 221717 |
ROA | 11.49 | 11.49 | 11.49 | 11.49 |
Return on borrowed capital | 9.80 | 20.34 | 17.83 | 11.74 |
The rate of income tax | 0.20 | 0.20 | 0.20 | 0.20 |
The effect of financial leverage | 2.97 | –15.51 | –11.11 | –0.43 |