The firm expects its sales to increase by 20% in 2022. All the asset and current liabilities vary with sales. The COGS and the operating cost are by 20% from its sales. The interest expenses are increasing by RM200,000, while depreciation expense will increase by RM200,000 in next year. Tax rate will remain the same. The firm decides to suspend the dividend to its shareholders in the next year. The firm will remain its inventories and fixed assets. The following information data pertain to Juju Company. Required: a. Construct the proforma for income statement and balance sheet. [You may answer in the provided sheet as above] b. Propose either the firm should borrow from the bank. c. Evaluate either the projected financial statement for 2021 is better plan compared to 2020 in terms of liquidity, profitability and expenses and efficiency of the firm.

The following information data pertain to Juju Company. Calculations 2021 (RM in mil) Sales COGS Gross profit Operating costs EBITDA Depreciation expense EBIT Interest expense EBT Taxes Net Income Dividends Addition to RE 2020 (RM in mil) 20.0 (8.0) 12.0 (3.0) 9.0 (0.8) 8.2 (0.2) 8.0 (3.0) 5.0 (2.0) 3.0 2020 Calculation (RM mil) (RM mil) 2021 (RM mil) Sales Net income Calculation 2021 (RM mil) Cash AR Inventories TCA FA TA 2020 (RM mil) 3 3 5 11 4 15 + Current liabilities Long term debt TL CS RE CE TL + TE 3 5 8 4 3 7 15 The following information data pertain to Juju Company. Calculations 2021 (RM in mil) Sales COGS Gross profit Operating costs EBITDA Depreciation expense EBIT Interest expense EBT Taxes Net Income Dividends Addition to RE 2020 (RM in mil) 20.0 (8.0) 12.0 (3.0) 9.0 (0.8) 8.2 (0.2) 8.0 (3.0) 5.0 (2.0) 3.0 2020 Calculation (RM mil) (RM mil) 2021 (RM mil) Sales Net income Calculation 2021 (RM mil) Cash AR Inventories TCA FA TA 2020 (RM mil) 3 3 5 11 4 15 + Current liabilities Long term debt TL CS RE CE TL + TE 3 5 8 4 3 7 15