Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Compute ratios and compare them with industry averages. Using the ratios calculated and industry averages, analyse the liquidity position, operational efficiency, profitability, and long-term solvency.

Compute ratios and compare them with industry averages. Using the ratios calculated and industry averages, analyse the liquidity position, operational efficiency, profitability, and long-term solvency. Balance Sheet

As of 30 June 2022 2021 2020
Assets
Current Assets
Cash and cash equivalents 23547 30817 30212
Accounts Receivable 265235 212345 180971
Inventories 356800 322,500 245,200
total current assets 645,582 565,662 456,383
Non-current assets
Fixed assets (net of depreciation) 786,082 590,467 698,258
Total Assets 1,431,664 1,156,129 1,154,641
Liabilities and Equity
Current Liabilities
Accounts Payable 170,540 119,873 115,800
Other Payables 17300 15200 13658
Total Current liabilities 187,840 135,073 129,458
Non Current liabilities
Long term borrowings 135,476 230,552 417,993
Total Liabilities 323,316 365,625 547,451
Equity
Equity Share Capital 450,435 450,435 450,435
Retained earnings 657,913 340,069 156,755
total equity 1,108,348 790,504 607,190
Total liabilities and equity 1,431,664 1,156,129 1,154,641
Closing Balance 2019
Accounts Receivable 185,000
accounts payable 114,523
total equity 455,000
total assets 1,255,000

Income Statement

Ending 30 June 2022 2021 2020
Sales
Cash 34,589 74,568 85,420
Credit 1,238,231 735,410 665,822
Total sales 1,272,820 809,978 751,242
Cost of goods sold 602,514 420,320 428,970
Gross Profit 670,306 389,658 322,272
Operating Expenses:
Salaries and wages 102,000 83,000 65,000
General, administration and selling expenses 109,995 56,224 44,941
Depreciation 115,617 52,470 43,076
Interest expenses (on borrowings) 24,850 14,650 12,500
Net Profit 317,844 183,314 156,755

Industry averages

Ratio Average
Current ratio 2.3
Acid test ratio (quick ratio) 1.2
Receivable turnover ratio 8 times
Receivable days 46 days
Inventory turnover ratio 4.5 times
Inventory days 81 days
Gross profit ratio 40%
Net profit ratio 18%
Return on equity 31%
Return on total assets 12%
Long-term debt to total capital 24%
debt-assets ratio 0.55
Debt-to-equity ratio 0.35
Interest coverage ratio (times interest earned) 12

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Security And Auditing Of Smart Devices

Authors: Sajay Rai, Philip Chukwuma, Richard Cozart

1st Edition

0367567997, 978-0367567996

More Books

Students also viewed these Accounting questions

Question

In Exercises find the indefinite integral. S ex tan(ex) dx

Answered: 1 week ago