business analysis anout this company

1159 B 2003 2004 2005 2006 1 2 3 4 5 1.09 0.18 0.01 0.02 0.14 0.09 0.00 0.35 0.21 0.08 0.03 0.18 021 0.08 Sales Growth Rate associate foes sales dental supplies/sales Laboratory fees sales 6 7 0.01 9 0.00 0.00 25 Tax Rate Min Cash/ Sales ACP ICP Prepand expenses sales 21 37 0.01 21 37 0.20% 13 10 11 12 13 14 15 0.20% 13 32 20 AP days LTD - Current LTD Principal Reduct FAT 15 10.36 14.48 20.72 20.72 13 92 361 192920 19 2003 2004 2005 2005 2007 (P) as Jan 2007 287 281 600 30 812 937 959.325 21 22 Ferever a Operating senses Asociate fees 5 Salaries benefits proforma (2) Gece Fee revenues Net sales Operating penses Associate fees Salaries benefits 40098 39.000 106.486 166.727 33.868 127,703 196,738 127.703 Type here to search LED hp 0 2 3 5 6 7 1 W ER U 97361 2003 2004 2005 2007P) as Jan 2007 21 21 6000 12,907 959.32% Freeman Corting Acte lees Salarini 10646 166,721 127,703 76004 40,00 39.00 26.291 194 28.4 186 050 525) 3500 06:30 14133 21 Orange Associates 25 Solaris bereits 26 Detal Supplies 27 pment leasing IN et utilities 29 Lorry fees 30 General & office 11 min & entertainment Abbie Trephone Professionale 15db Professional de STI am fost Baddest 5.56 42441 21,6 174 10 TS 104 47.441 26.519 17 620 10.775 5,14 794 1 Tests Laboratory fees Geoffice Promotion at Amager Telephone Pool were the charges Professionale 16 5.910 5.6. 2013 5.910 6,190 2.913 2.770 1357 7.05 2031 404 1,613 13 2015 119 SORE 2005 413 seres IND ANTI 54579 ton Tel 0.647 12 SH poma TE Type here to search o hp 5 6 W E R. T o . S F . J K. Z C B N . V 1A 99 - te HY 423 12 M OP SP 300 30 ISO DH 295 1124 Ahme M.RO ARAS WA 1.578 OCTE CIOC Total w FOTO 544 OS 11 4. ING 22.11 ANA Goodwill Cadil 296000 87. 11 CX 10 ID Bank As Curreno 10 ST 10 GOE 21 w SI Ow 45 100 5 M Trothers hop ER . S DF H G Z X C B N Au Gene A A - Ayam Alter 5 - % tend 19 20 2004 200 Cash Accountable 11, SH Cath Auste wy LOGY 100 16 1 001 69834 9.993 13,194 AR-Net ses ACPy365 G 1919 73.012 prepaid 31 Total ruedas 33 less: Acumulated to 54 ads Goodwill 56 Total 3220 46.54 360 GO JRT (1917) 29,20 1 1 Totalcare rends Accumulated artition Med Goodwill Total 46302NANet SFAT 296.000 415 174 27 an indebtedness Accounts le Currenmaturity LTD 201 173 206.435 10923 30.7244 Mankindberete no pa Accounts povable Current maturity of 10,939 16:51 10763 1092 10765 1 ogter Total 4 Omerseguit 35 Tonal 16576 63.559 500 Lorem det Total abilities Owner area Tul ! 2014 198,010 REbeggMet income 415374 261 change 10.096 Dividends 254312 67 M proforma CM Type here to search O E 9 hop 8 ER . A S D H K Z Z X CV B N M 1159 B 2003 2004 2005 2006 1 2 3 4 5 1.09 0.18 0.01 0.02 0.14 0.09 0.00 0.35 0.21 0.08 0.03 0.18 021 0.08 Sales Growth Rate associate foes sales dental supplies/sales Laboratory fees sales 6 7 0.01 9 0.00 0.00 25 Tax Rate Min Cash/ Sales ACP ICP Prepand expenses sales 21 37 0.01 21 37 0.20% 13 10 11 12 13 14 15 0.20% 13 32 20 AP days LTD - Current LTD Principal Reduct FAT 15 10.36 14.48 20.72 20.72 13 92 361 192920 19 2003 2004 2005 2005 2007 (P) as Jan 2007 287 281 600 30 812 937 959.325 21 22 Ferever a Operating senses Asociate fees 5 Salaries benefits proforma (2) Gece Fee revenues Net sales Operating penses Associate fees Salaries benefits 40098 39.000 106.486 166.727 33.868 127,703 196,738 127.703 Type here to search LED hp 0 2 3 5 6 7 1 W ER U 97361 2003 2004 2005 2007P) as Jan 2007 21 21 6000 12,907 959.32% Freeman Corting Acte lees Salarini 10646 166,721 127,703 76004 40,00 39.00 26.291 194 28.4 186 050 525) 3500 06:30 14133 21 Orange Associates 25 Solaris bereits 26 Detal Supplies 27 pment leasing IN et utilities 29 Lorry fees 30 General & office 11 min & entertainment Abbie Trephone Professionale 15db Professional de STI am fost Baddest 5.56 42441 21,6 174 10 TS 104 47.441 26.519 17 620 10.775 5,14 794 1 Tests Laboratory fees Geoffice Promotion at Amager Telephone Pool were the charges Professionale 16 5.910 5.6. 2013 5.910 6,190 2.913 2.770 1357 7.05 2031 404 1,613 13 2015 119 SORE 2005 413 seres IND ANTI 54579 ton Tel 0.647 12 SH poma TE Type here to search o hp 5 6 W E R. T o . S F . J K. Z C B N . V 1A 99 - te HY 423 12 M OP SP 300 30 ISO DH 295 1124 Ahme M.RO ARAS WA 1.578 OCTE CIOC Total w FOTO 544 OS 11 4. ING 22.11 ANA Goodwill Cadil 296000 87. 11 CX 10 ID Bank As Curreno 10 ST 10 GOE 21 w SI Ow 45 100 5 M Trothers hop ER . S DF H G Z X C B N Au Gene A A - Ayam Alter 5 - % tend 19 20 2004 200 Cash Accountable 11, SH Cath Auste wy LOGY 100 16 1 001 69834 9.993 13,194 AR-Net ses ACPy365 G 1919 73.012 prepaid 31 Total ruedas 33 less: Acumulated to 54 ads Goodwill 56 Total 3220 46.54 360 GO JRT (1917) 29,20 1 1 Totalcare rends Accumulated artition Med Goodwill Total 46302NANet SFAT 296.000 415 174 27 an indebtedness Accounts le Currenmaturity LTD 201 173 206.435 10923 30.7244 Mankindberete no pa Accounts povable Current maturity of 10,939 16:51 10763 1092 10765 1 ogter Total 4 Omerseguit 35 Tonal 16576 63.559 500 Lorem det Total abilities Owner area Tul ! 2014 198,010 REbeggMet income 415374 261 change 10.096 Dividends 254312 67 M proforma CM Type here to search O E 9 hop 8 ER . A S D H K Z Z X CV B N M