Calculate the Cash Flow balance (as per balance sheet) in year 3. Assume all missing data is zero

Transcribed Image Text:

Year 1 Year 2 Year 3 P&L Revenues 200.0 250.0 300.1 COGS (75.0) (90.0) (105.0) OPEX (12.0) (15.0) (18.0) Depreciation (50.0) (65.0) (75.0) Interest Expenses Cash (5.0) (6.0) (7.0) Taxes 30% - - - Dividends (5.0) (5.0) (5.0) BS Trade Debtors 100.0 150.0 200.0 Net Fixed Assets 500.0 600.0 700.0 Trade Creditors 25.0 35.0 45.0 Tax Payable - 65.0 75.0 Dividends Payable 5.0 10.0 15.0 Debt 150.0 150.0 150.0 Equity 400.0 500.0 600.0 Year 1 Year 2 Year 3 P&L Revenues 200.0 250.0 300.1 COGS (75.0) (90.0) (105.0) OPEX (12.0) (15.0) (18.0) Depreciation (50.0) (65.0) (75.0) Interest Expenses Cash (5.0) (6.0) (7.0) Taxes 30% - - - Dividends (5.0) (5.0) (5.0) BS Trade Debtors 100.0 150.0 200.0 Net Fixed Assets 500.0 600.0 700.0 Trade Creditors 25.0 35.0 45.0 Tax Payable - 65.0 75.0 Dividends Payable 5.0 10.0 15.0 Debt 150.0 150.0 150.0 Equity 400.0 500.0 600.0

Answer rating: 100% (QA)

To calculate the Cash Flow balance for Year 3 we need to use the information from the Profit and Lo... View the full answer