Assume that we create a new business. Please explain detail about how can we do the financial sensitivity analysis, recommendations to get more profit in the future.

Pro Forma Balance Sheet Jasmine Co., Ltd For 2019 through 2023 (all numbers in B000) Y19 Y20 Y21 Y22 Y23 Asset Cash and Deposits Account Recievable Inventories Current Assets-others Tangible Fixed Assets Intangible Fixed Assets Total Assets 6,025.32 9,061.77 10,635.57 13,122.75 18,855.68 1,616.00 2,716.00 2,132.00 2,232.00 3,828.00 345.63 1,359.842,757.44 3,790.46 5,786.72 1,000.00 990.00980.00 970.00 960.00 1 8,986.95 14,127.60 16,505.01 20,115.21 29,430.40 Cash out 5,438.68 7,827.55 6,954.20 6,440.82 9,579.07 1,025.32 3,036.45 1,573.80 2,487.18 5,732.93 Short-term Long-ternm 5,000.00 5,000.00 Loans in Short-term-) Long-term(-) Loan out Cash 6,025.329,061.77 10,635.57 13,122.75 18,855.68 Pro Forma Balance Sheet Jasmine Co., Ltd For 2019 through 2023 (all numbers in B000) Y19 Y20 Y21 Y22 Y23 Asset Cash and Deposits Account Recievable Inventories Current Assets-others Tangible Fixed Assets Intangible Fixed Assets Total Assets 6,025.32 9,061.77 10,635.57 13,122.75 18,855.68 1,616.00 2,716.00 2,132.00 2,232.00 3,828.00 345.63 1,359.842,757.44 3,790.46 5,786.72 1,000.00 990.00980.00 970.00 960.00 1 8,986.95 14,127.60 16,505.01 20,115.21 29,430.40 Cash out 5,438.68 7,827.55 6,954.20 6,440.82 9,579.07 1,025.32 3,036.45 1,573.80 2,487.18 5,732.93 Short-term Long-ternm 5,000.00 5,000.00 Loans in Short-term-) Long-term(-) Loan out Cash 6,025.329,061.77 10,635.57 13,122.75 18,855.68