how much additional financing is needed?

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter12: Fainancial Statement Analysis
Section: Chapter Questions
Problem 87PSB
icon
Related questions
Question

Based on the forecast how much additional financing is needed? 

Income Statement
Assumption 2014
Sale (Turnover)
13%
422.7
Cost of sales
40% of sales 169.1
Gross profit
253.6
Operating expenses
52% of sales 219.8
Interest expenses
6% of debt
3.4
Profit before tax
30.5
Тах
30% of PBT 9.1
Profit after tax (net income)
21.3
Dividends
Fixed
10.9
Retained earning
10.4
Balance Sheet
Assumption 2014
Cash
Plug
5.1
Account receivable
8% of sales 33.8
Inventories
14% of sales 59.2
Current assets
4.9% of sales 20.7
Fixed assets
30% of sales 126.8
Other assets
1.8% of sales 7.6
Total assets
253.2
Account payable
4.2% of sales 17.8
Таx рayable
2% of sales 8.5
Аccruals
3.7% of sales 15.6
Overdrafts
Plug
0.0
Current liabilities
4.2% of sales 17.8
Long-term liabilities
Fixed
61.2
Other liabilities
0.1% of sales 0.4
Shareholders' equity
132.0
Total liabilities and equity
253.2
Transcribed Image Text:Income Statement Assumption 2014 Sale (Turnover) 13% 422.7 Cost of sales 40% of sales 169.1 Gross profit 253.6 Operating expenses 52% of sales 219.8 Interest expenses 6% of debt 3.4 Profit before tax 30.5 Тах 30% of PBT 9.1 Profit after tax (net income) 21.3 Dividends Fixed 10.9 Retained earning 10.4 Balance Sheet Assumption 2014 Cash Plug 5.1 Account receivable 8% of sales 33.8 Inventories 14% of sales 59.2 Current assets 4.9% of sales 20.7 Fixed assets 30% of sales 126.8 Other assets 1.8% of sales 7.6 Total assets 253.2 Account payable 4.2% of sales 17.8 Таx рayable 2% of sales 8.5 Аccruals 3.7% of sales 15.6 Overdrafts Plug 0.0 Current liabilities 4.2% of sales 17.8 Long-term liabilities Fixed 61.2 Other liabilities 0.1% of sales 0.4 Shareholders' equity 132.0 Total liabilities and equity 253.2
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Analytical Techniques
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage
Financial & Managerial Accounting
Financial & Managerial Accounting
Accounting
ISBN:
9781285866307
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning