Question
The following are the financial statements of Chromium Ltd for the period ended 31 December 2014. Statement of comprehensive income for Chromium Ltd for period
The following are the financial statements of Chromium Ltd for the period ended 31 December 2014.
Statement of comprehensive income for Chromium Ltd for period ended 31 December 2014
Item | Amount (R) |
Sales revenue | 300 000 |
Cost of sales | 195 000 |
Gross profit | 105 000 |
Selling expenses | 40 000 |
General and administration expenses | 11 000 |
Depreciation | 10 000 |
Total operating expenses | 61 000 |
Profit before interest and taxes | 44 000 |
Interest paid | 12 000 |
Profit before taxes | 32 000 |
Taxes (40%) | 12 800 |
Profit after taxes | 19 200 |
Statement of the financial position for Chromium Ltd as at 31 December 2014
Item | Amount (R) |
Assets | |
Cash | 1500 |
Accounts receivables | 60 000 |
Inventory | 95 000 |
Total current assets | 156 500 |
Net non-current assets | 150 000 |
Total assets | 306 500 |
Liabilities and owners equity | |
Accounts payable | 45 500 |
Notes payable | 55 000 |
Short-term bank loans | 5000 |
Total current liabilities | 105 500 |
Long-term debt | 55 000 |
Ordinary share capital | 71 000 |
Retained earnings | 75 000 |
Total shareholders equity | 146 000 |
Total liabilities and shareholders equity | 306 500 |
The following additional information relates to the firm's financial projections for the year 2015. Please read the additional information carefully. The firm's sales target for 2015 is R330 000 Accounts receivable represent 20% of sales A minimum cash balance of R1 650 will be maintained Inventory represents 32% of sales Fixed asset outlays in 2015 will be R20 000 and the total depreciation expense for the year will be R15 000 Accounts payable represent 15% of sales No long-term debt will be retired in 2015 No ordinary shares will be repurchased in 2015 The firm will pay dividends equal to 50% of its earnings after taxes
REQUIRED You are a financial analyst representing a major credit company and have been requested to prepare a pro forma statement of comprehensive income and a statement of the financial position for the period ended 31 December 2015. Using the percent-of-sales method, prepare the pro forma statements for this company and discuss the resulting external financing required. Use the space provided below to conduct your preliminary calculations and fill in the templates provided below
Projected statement of comprehensive income for Chromium Ltd for the period ended 31 December 2015
ITEM | ITEM | Amount (R) |
Sales | ||
Cost of goods sold | ||
Gross profit | ||
Less Operating expenses | ||
Selling expenses | ||
General and administrative expenses | ||
Depreciation | ||
Profit before interest and taxes | ||
Interest paid | ||
Profit before taxes | ||
Taxes (40%) | ||
Profit after taxes | ||
Dividends paid | ||
Accumulated profits for the year/retained earnings |
Projected statement of financial position for Chromium Ltd as at 31 December 2015
ITEM | Amount (R) |
ASSETS | |
Current assets | |
Cash | |
Accounts receivable | |
Inventory | |
Total current assets | |
Non-current assets | |
Net plant and equipment | |
Total non-current assets | |
Total assets | |
LIABILITIES AND OWNERS EQUITY | |
Current liabilities | |
Accounts payable | |
Notes payable | |
Short-term bank loans | |
Total current liabilities | |
Ordinary share capital | |
Retained earnings | |
Total shareholders equity | |
Long-term debt | |
External financing required (plug figure) | |
Total liabilities and shareholders equity |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started