The following financial statements relate to ZB Plc. ZB PLC Statement of comprehensive Income for the year ended 31st December: 2021 2020 K'000 K'000 Revenue 3,068,959 2,305,425 Cost of sales -2,024,857 -1,346,701 Gross profit 1,044,102 958,724 Other expenses -244,307 -458,473 Net impairment credit on financial assets 12,291 3,002 Distribution costs -208,749 -178,028 Administrative expenses -413,157 -302,323 Operating profit 190,180 22,902 Finance Income 2,978 1,557 Interest Expense -86,936 -15,974 Profit before income tax 106,222 8,485 Income tax credit (expense) 41,730 -2,546 Profit for the year 147,952 5,939 Other comprehensive income Total comprehensive income for the year 147,952 5,939 ZB PLC Statement of Financial Position as at 31st December: 2021 2020 K'000 K'000 Assets Non-current assets Property, plant and equipment 2,488,670 2,149,855 Intangible asset 22,661 22,816 Loan receivable 2,095 2,511,331 2,174,766 Current assets Inventories 609,424 426,640 Trade and other receivables 238,316 150,474 Current income tax asset 89533 79152 Cash and bank balances 129,429 401,007 Total current assets 1,066,702 1,057,273 Total assets 3,578,033 3,232,039 Equity and liabilities Capital and reserves Share capital 5,460 5,460 Share premium 450,207 450,207 Retained earnings 683,337 535,385 Total equity 1,139,004 991,052 Non-current liabilities Deferred tax liabilities 523,375 610,979 Total non-current liabilities 523,375 610,979 Current liabilities Borrowings 697,110 35,000 Trade and other payables 1,216,544 1,595,008 Total current liabilities 1,913,654 1,630,008 Total liabilities 2,437,029 2,240,987 Total equity and liabilities 3,576,033 3,232,039 (Source: ZB PLc) Required: Calculate the following ratios for 2021 and 2020 for ZB Plc: Gross profit % Net profit % Trade debtor days
QUESTION SIX
The following financial statements relate to ZB Plc.
ZB PLC |
|
|
Statement of comprehensive Income for the year ended 31st December: |
|
|
|
2021 |
2020 |
|
K'000 |
K'000 |
Revenue |
3,068,959 |
2,305,425 |
Cost of sales |
-2,024,857 |
-1,346,701 |
Gross profit |
1,044,102 |
958,724 |
Other expenses |
-244,307 |
-458,473 |
Net impairment credit on financial assets |
12,291 |
3,002 |
Distribution costs |
-208,749 |
-178,028 |
Administrative expenses |
-413,157 |
-302,323 |
Operating profit |
190,180 |
22,902 |
Finance Income |
2,978 |
1,557 |
Interest Expense |
-86,936 |
-15,974 |
|
|
|
Profit before income tax |
106,222 |
8,485 |
Income tax credit (expense) |
41,730 |
-2,546 |
Profit for the year |
147,952 |
5,939 |
Other comprehensive income |
|
|
Total comprehensive income for the year |
147,952 |
5,939 |
|
|
|
ZB PLC |
||
|
||
2021 |
2020 |
|
K'000 |
K'000 |
|
Assets |
||
Non-current assets |
||
Property, plant and equipment |
2,488,670 |
2,149,855 |
Intangible asset |
22,661 |
22,816 |
Loan receivable |
2,095 |
|
2,511,331 |
2,174,766 |
|
Current assets |
||
Inventories |
609,424 |
426,640 |
Trade and other receivables |
238,316 |
150,474 |
Current income tax asset |
89533 |
79152 |
Cash and bank balances |
129,429 |
401,007 |
Total current assets |
1,066,702 |
1,057,273 |
Total assets |
3,578,033 |
3,232,039 |
Equity and liabilities |
||
Capital and reserves |
||
Share capital |
5,460 |
5,460 |
Share premium |
450,207 |
450,207 |
|
683,337 |
535,385 |
Total equity |
1,139,004 |
991,052 |
Non-current liabilities |
||
|
523,375 |
610,979 |
Total non-current liabilities |
523,375 |
610,979 |
Current liabilities |
||
Borrowings |
697,110 |
35,000 |
Trade and other payables |
1,216,544 |
1,595,008 |
Total current liabilities |
1,913,654 |
1,630,008 |
Total liabilities |
2,437,029 |
2,240,987 |
Total equity and liabilities |
3,576,033 |
3,232,039 |
(Source: ZB PLc)
Required:
- Calculate the following ratios for 2021 and 2020 for ZB Plc:
- Gross profit %
- Net profit %
- Trade debtor days
- Trade creditor days
Current ratio - Acid test ratio
- Interest cover ratio
- Total liabilities to equity ratio
- Return on equity
- Return on total assets
- Prepare a report commenting on the performance of the company using ratios calculated in (a) above and specifically addressing the following performance areas:
- Profitability
- Efficiency
- Liquidity
- Gearing
Investment returns
Step by step
Solved in 2 steps