SLIDE 4
www.oenb.at
www.oenb.at 4
Overview of the insolvency model without mitigating measures
Income(t0) Expenses(t0)
Cash & Bank(t-1) + CF(t) Current Assets(t-1) + X Equity(t-1) + Profit(t) Current liabilities(t-1) + α Y Other Liabilities(t0) + (1-α) Y
Profit & Loss Statement (t) Balance Sheet (t)
Shock to turnover
Pre-tax profit / loss (t) Profit tax(t) CF via indirect method Cash-flow
(t) Debt finance (Y) Cash-flow financing (t) Fire sales (X) After-tax profit / loss (t)
Cash-flow investment (t) Other Assets(t0)
(t+1) + X
Check for insolvency
if Cash & Bank(t) < -10% OR if Equity(t) < -30% endogeneously calculated, tax rate 15% Indirect method: profit / loss after tax
+ depreciation (I9) + tax