You have been asked by a client to advice on the financial position of two companies in
Question:
You have been asked by a client to advice on the financial position of two companies in a similar trade sector. You have been supplied with the following financial statements.
Income Statement for the year ended 31 March 2016
Nixon Ltd | Zip Ltd | ||
Notes | £000 | £000 | |
Revenue | 638 | 493 | |
Cost of sales | (331) | (297) | |
–––––– | –––––– | ||
Gross profit | 307 | 196 | |
Distribution costs | (36) | (29) | |
Administrative expenses | 1 | (99) | (46) |
–––––– | –––––– | ||
Profit before taxation | 172 | 121 | |
Taxation | (21) | (22) | |
–––––– | –––––– | ||
Profit for the year | | 151 | 99 |
====== | ====== |
Statement of financial position as at 31 March 2016 | |||||||||
Notes | Nixon Ltd | Zip Ltd | |||||||
Non‐current assets (NBV): | £000 | £000 | £000 | £000 | £000 | £000 | |||
Property, plant and equipment | 1 | 198 | 111 | ||||||
Current assets: | |||||||||
Inventory | 60 | 58 | |||||||
Trade and other receivables | 35 | 43 | |||||||
Cash and cash equivalents | 2 | – | |||||||
–––– | 97 | –––– | 101 | ||||||
–––– | –––– | ||||||||
Total assets | | | | 295 | | | 212 | | |
Equity and liabilities: | ==== | ==== | |||||||
Share capital (£1 share each) | 50 | 30 | |||||||
Retained earnings | 161 | 66 | |||||||
–––– | –––– | ||||||||
Non‐current liabilities: | 211 | 96 | |||||||
Borrowings | – | 20 | |||||||
Current liabilities: | |||||||||
Trade and other payables | 2 | 74 | 74 | ||||||
Current tax payable | 10 | 12 | |||||||
Bank overdraft | – | 10 | |||||||
–––– | 84 | –––– | 96 | ||||||
–––– | 84 | –––– | 116 | ||||||
–––– | –––– | ||||||||
Total equity and liabilities | | | | 295 | | | 212 | | |
==== | ==== |
Notes to the financial statements:
The non‐current assets held by the companies are as follows:
Nixon Ltd | Zip Ltd | |
£000 | £000 | |
Land and buildings | 97 | 43 |
Fixtures and fittings | 28 | 17 |
Motor vehicles | 73 | 51 |
–––– | –––– | |
198 | 111 | |
–––– | –––– | |
Trade and other payables for both companies include a proposed dividend. Nixon Ltd has proposed a dividend of £50,000 and Zip Ltd a dividend of £40,000.
Required:
- Calculate all the appropriate ratios (at least 2 from each group) and critically appraise the current financial position of each of the two companies.
- Define working capital cycle and calculate the working capital cycle of both companies and discuss how a company can improve the working capital cycle?
- What are the limitations of ratio analysis technique, discuss in details?