Do private company valuation. If you were about to consider a sale of your business (exit strategy), estimate what the price would be?
In this case, value the third company from these numbers.
INCOME STATEMENT 2.Proft 3.Primus 140896 62168 44470 42172 17699 - 11400 -7900 -5400 3000 -2500 0 NET SALES REVENUE Production expenses GROSS PROFIT Sales and marketing expenses Administrative expenses Product development expenses Depreciation OPERATIONAL PROFIT Financial revenues Financial expenses PPOFIT BEFORE EXTRAOR.ITEMS Extraordinary gains Extraordinary losses PRE-TAX PROFIT Income taxes NET PROFIT 1. Digi 129515 -105328 33289 9000 -5400 -2000 -7200 9899 0 - 1209 5491 0 0 5431 0 5481 5. Mikro 89985 -6832 23004 -6900 -3000 0 -3000 10104 758 -915 9948 0 0 9943 15072 4. Besi 87908 -65954 21954 -6450 -3000 -1000 -3600 7904 122 -863 7364 0 0 7364 -1248 6117 3140 39 -1320 1870 -1264 14749 0 14749 1870 12157 1870 8450 BALANCE SHEET Assets FIXED ASSETS Inventory Securities Cash and bank accounts TOTAL ASSETS 42950 10291 0 0 53241 57150 5515 9911 2000 73977 14800 14486 6080 2000 37367 14800 9768 9130 2000 35899 14800 o 23506 2000 40906 10000 Owners equity and liabilities Shere capital Retained earrings Profit for the period TOTAL OWNERS EQUITY Short-terms labies Long-term liabilities TOTAL LIABILITIES TOTAL OC AND LIAB- 10000 8109 5481 21650 4379 27211 31590 53241 12157 58977 0 15000 15000 73977 10000 5896 1870 17768 0 15601 19601 37367 10000 9601 6117 26098 U 9601 9601 35889 10000 12254 8450 30705 0 9801 9801 40306 INCOME STATEMENT 2.Proft 3.Primus 140896 62168 44470 42172 17699 - 11400 -7900 -5400 3000 -2500 0 NET SALES REVENUE Production expenses GROSS PROFIT Sales and marketing expenses Administrative expenses Product development expenses Depreciation OPERATIONAL PROFIT Financial revenues Financial expenses PPOFIT BEFORE EXTRAOR.ITEMS Extraordinary gains Extraordinary losses PRE-TAX PROFIT Income taxes NET PROFIT 1. Digi 129515 -105328 33289 9000 -5400 -2000 -7200 9899 0 - 1209 5491 0 0 5431 0 5481 5. Mikro 89985 -6832 23004 -6900 -3000 0 -3000 10104 758 -915 9948 0 0 9943 15072 4. Besi 87908 -65954 21954 -6450 -3000 -1000 -3600 7904 122 -863 7364 0 0 7364 -1248 6117 3140 39 -1320 1870 -1264 14749 0 14749 1870 12157 1870 8450 BALANCE SHEET Assets FIXED ASSETS Inventory Securities Cash and bank accounts TOTAL ASSETS 42950 10291 0 0 53241 57150 5515 9911 2000 73977 14800 14486 6080 2000 37367 14800 9768 9130 2000 35899 14800 o 23506 2000 40906 10000 Owners equity and liabilities Shere capital Retained earrings Profit for the period TOTAL OWNERS EQUITY Short-terms labies Long-term liabilities TOTAL LIABILITIES TOTAL OC AND LIAB- 10000 8109 5481 21650 4379 27211 31590 53241 12157 58977 0 15000 15000 73977 10000 5896 1870 17768 0 15601 19601 37367 10000 9601 6117 26098 U 9601 9601 35889 10000 12254 8450 30705 0 9801 9801 40306
