1、资本结构风险分析项项目目行行次次20312031年年20322032年年资本总额11,500,000.002,000,000.00其中：负债2500,000.00800,000.00资产负债率333.33%40.00%权益资本41,000,000.001,200,000.00息税前利润5750,000.001,000,000.00利息费用650,000.0080,000.00税前利润7700,000.00920,000.00所得税8231,000.00303,600.00税后净利9469,000.00616,400.00权盗资本净利润率1046.90%51.37%财务杠杆系数111.071.0
2、9财财务务风风险险分分析析12340.00%20.00%40.00%60.00%80.00%100.00%120.00%资产负债率财务杠杆系数20332033年年20342034年年3,500,000.005,500,000.001,200,000.001,000,000.0034.29%18.18%2,300,000.004,500,000.002,200,000.003,400,000.00120,000.00100,000.002,080,000.003,300,000.00686,400.001,089,000.001,393,600.002,211,000.0060.59%49.13%1.061.03财财务务风风险险分分析析12340.00%20.00%40.00%60.00%80.00%100.00%120.00%资产负债率财务杠杆系数
