Financial SimulatorScenario 1 — Solo
Assumptions
Simulator
Drag to model your scenario. Everything recalculates live.
Result
Profit & loss
Annual, cruising scenario. One-off investments excluded (see treasury).
Revenue
–
Available before salary
–
Profit before tax
–
Net profit
–
| Recurring income | – |
| Incorporation income | – |
| Subcontracting | – |
| Gross margin | – |
| Fixed costs | – |
| Director salary (loaded) | – |
| Profit before tax | – |
| Corporate tax | – |
| Net profit | – |
–
Editable — base data
Recurring fixed costs
Excl. VAT. Edit any figure; “Reset to base data” restores these values.
| Item | Unit (€) | Frequency | Annual (€) |
|---|
Editable — base data
One-off investments
Year 0. Financed by treasury, not charged to the result.
| Item | Excl. VAT | VAT | Incl. VAT |
|---|
Not an expense
Financing & treasury
Cash available to absorb the initial outlays.
Share capital to release
Rent deposit (3 months, refundable)–
One-off investments (incl. VAT)–
Treasury after initial outlays–
–