Income Statements for the Year Ended 31st Dec 2020 KM Ltd ROW Ltd £'000 £'000 Sales revenue 8,320 11,250 Cost of sales (6,020) (9,030) Gross profit 2,300 2,220 Operating expenses (1,048) (1,535) Operating profit 1,252 685 Finance charges (20) (70) Profit before tax 1,232 615 Taxation (62) (30) Profit for the year 1,170 585 SOFP (Balance Sheet) as at 31st Dec 2020 KM Ltd ROW Ltd £'000 £'000 £'000 £'000 Non-current assets 502 198 Current assets Inventory 1,290 2,437 Trade receivables 730 1,990 2,020 4,427 Total assets 2,522 4,625 Equity Share capital 1,350 800 Reserves 580 1,145 1,930 1,945 Current liabilities Trade payables 430 850 Taxation 62 30 Bank overdraft 35 350 527 1,230 Non-current liabilities Loans 65 1,450 Total equity and liabilities 2,522 4,625 You are required to: Use your Excel skills to calculate the following ratios for both companies. Inventory days Trade receivable days Trade payable days
Income Statements for the Year Ended 31st Dec 2020 |
|||||
KM Ltd |
ROW Ltd |
||||
£'000 |
£'000 |
||||
Sales revenue |
8,320 |
11,250 |
|||
Cost of sales |
(6,020) |
(9,030) |
|||
Gross profit |
2,300 |
2,220 |
|||
Operating expenses |
(1,048) |
(1,535) |
|||
Operating profit |
1,252 |
685 |
|||
Finance charges |
(20) |
(70) |
|||
Profit before tax |
1,232 |
615 |
|||
|
(62) |
(30) |
|||
Profit for the year |
1,170 |
585 |
SOFP ( |
|||||
KM Ltd |
ROW Ltd |
||||
£'000 |
£'000 |
£'000 |
£'000 |
||
Non-current assets |
502 |
198 |
|||
Current assets |
|||||
Inventory |
1,290 |
2,437 |
|||
Trade receivables |
730 |
1,990 |
|||
2,020 |
4,427 |
||||
Total assets |
2,522 |
4,625 |
|||
Equity |
|||||
Share capital |
1,350 |
800 |
|||
Reserves |
580 |
1,145 |
|||
1,930 |
1,945 |
||||
Current liabilities |
|||||
Trade payables |
430 |
850 |
|||
Taxation |
62 |
30 |
|||
Bank overdraft |
35 |
350 |
|||
527 |
1,230 |
||||
Non-current liabilities |
|||||
Loans |
65 |
1,450 |
|||
Total equity and liabilities |
2,522 |
4,625 |
You are required to:
- Use your Excel skills to calculate the following ratios for both companies.
- Inventory days
- Trade receivable days
- Trade payable days
Working capital cycle/operating cycle- Gearing
- Interest cover
Step by step
Solved in 2 steps with 1 images