Inspectable TID / Market Gaps material. No interpretation is generated from this file.
local_release_candidate
Gate 1 sensitivity
Sensitivity around initial viability assumptions.
CSV table
9 rows · 6 columns| fixed_cost_month_dkk | consumer_price_dkk_kg_inc_vat | net_sales_dkk_kg_ex_vat | contribution_dkk_kg_after_excise_and_variable_cost | required_kg_month_for_50k_owner_income | required_kg_week |
|---|---|---|---|---|---|
| 20000 | 250 | 200.0 | 119.03 | 588.1 | 135.7 |
| 20000 | 300 | 240.0 | 159.03 | 440.2 | 101.6 |
| 20000 | 350 | 280.0 | 199.03 | 351.7 | 81.2 |
| 25000 | 250 | 200.0 | 119.03 | 630.1 | 145.4 |
| 25000 | 300 | 240.0 | 159.03 | 471.6 | 108.8 |
| 25000 | 350 | 280.0 | 199.03 | 376.8 | 87.0 |
| 35000 | 250 | 200.0 | 119.03 | 714.1 | 164.8 |
| 35000 | 300 | 240.0 | 159.03 | 534.5 | 123.3 |
| 35000 | 350 | 280.0 | 199.03 | 427.1 | 98.6 |
