Elsies Limited is a nationally recognised supplier of catering equipment. It offers safe and secure shopping...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Elsies Limited is a nationally recognised supplier of catering equipment. It offers safe and secure shopping via its online store and its state-of-the-art premises in each of the provinces of South Africa. The company offers a wide selection of catering equipment and supplies at competitive prices. The target market includes restaurants, hotels, hostels and spaza shops. Their products carry an industry-leading warranty that is backed by good after-sales service and availability of spares. The company was established in 2015 with an authorised share capital of 1 500 000 ordinary shares of which 900 000 were issued at R2 each at the initial public offering in 2015. The financial manager and her team were in the process of forecasting the financial performance for 2024 and financial position of the company as of 31 December 2024. The starting point was the following figures that were obtained from the financial statements for the year ended 31 December 2023: The sales amounted to R9 600 000, and the cost price of the goods sold was R7 200 000. Operating expenses totalled R1 200 000 whilst the company tax amounted to R336 000. The carrying value of the fixed assets was R4 200 000 whilst the inventories, trade debtors and cash reflected values of R1 200 000, R1 800 000 and R600 000 respectively. The ordinary share capital balance remained unchanged since the establishment of the company in 2015 whilst the undistributed profits of the company accumulated to R2 100 000. An amount of R2 400 000 was owed to Jip Bank for a long-term loan. The amount owed to trade creditors was R1 467 000 and the company tax payable to SARS was R33 000. The following predictions were made for the financial year ended 31 December 2024: Sales are expected to increase by 25%. Seventy-five percent (75%) of the total sales is estimated to be on credit. Company tax will be calculated at 27% of the pre-tax profit and 10% of this amount is expected to be unpaid on 31 December 2024. A final dividend of R400 000 is expected to be declared on 31 December 2024, and is payable during 2025. The unsold shares are expected to be issued on 31 March 2024 at R3 each. The amount owed by trade debtors will be based on a collection period of 54.75 days. The company's closing inventory and the amount owed to trade creditors are expected to change directly with the change in sales in 2024. A new machine with a cost price of R700 000 will be purchased during January 2024. Depreciation for 2024 (included in the operating expenses) is expected to amount to R300 000. R760 000 will be paid to Jip Bank during 2024 and this amount includes R360 000 for interest. The cash balance must be calculated (balancing figure). Elsies Limited is considering the purchase of a machine to manufacture some of the spare parts for the catering equipment during 2025. The company desires a minimum required rate of return of 12%. The machine will cost R2 000 000 plus R400 000 for installation and is predicted to have a useful life of five years. A salvage value of R100 000 is estimated. The machine is expected to generate cash inflows of R800 000 per year but will require the employment of two new machine operators at R100 000 per year for each operator, and it will require maintenance and repairs averaging R40 000 per year. Depreciation will be calculated using the straight-line method. QUESTION 1 Prepare the following pro forma statements: 1.1 Statement of Comprehensive Income for the year ended 31 December 2024 using the percentage-of-sales method. (4) 1.2 Statement of Financial Position as of 31 December 2024. (14) QUESTION 2 Refer to the investment opportunity for 2025 and calculate the following. (Ignore taxes.) Where discount factors are required, use the four decimals present value tables that appear in the module guide. 2.1 Accounting Rate of Return on average investment (expressed to two decimal places). (3) 2.2 Benefit Cost Ratio (expressed to two decimal places). (4) 2.3 Internal Rate of Return (expressed to two decimal places). Your answer must reflect two NPV calculations (using consecutive rates/percentages) and interpolation. (5) Elsies Limited is a nationally recognised supplier of catering equipment. It offers safe and secure shopping via its online store and its state-of-the-art premises in each of the provinces of South Africa. The company offers a wide selection of catering equipment and supplies at competitive prices. The target market includes restaurants, hotels, hostels and spaza shops. Their products carry an industry-leading warranty that is backed by good after-sales service and availability of spares. The company was established in 2015 with an authorised share capital of 1 500 000 ordinary shares of which 900 000 were issued at R2 each at the initial public offering in 2015. The financial manager and her team were in the process of forecasting the financial performance for 2024 and financial position of the company as of 31 December 2024. The starting point was the following figures that were obtained from the financial statements for the year ended 31 December 2023: The sales amounted to R9 600 000, and the cost price of the goods sold was R7 200 000. Operating expenses totalled R1 200 000 whilst the company tax amounted to R336 000. The carrying value of the fixed assets was R4 200 000 whilst the inventories, trade debtors and cash reflected values of R1 200 000, R1 800 000 and R600 000 respectively. The ordinary share capital balance remained unchanged since the establishment of the company in 2015 whilst the undistributed profits of the company accumulated to R2 100 000. An amount of R2 400 000 was owed to Jip Bank for a long-term loan. The amount owed to trade creditors was R1 467 000 and the company tax payable to SARS was R33 000. The following predictions were made for the financial year ended 31 December 2024: Sales are expected to increase by 25%. Seventy-five percent (75%) of the total sales is estimated to be on credit. Company tax will be calculated at 27% of the pre-tax profit and 10% of this amount is expected to be unpaid on 31 December 2024. A final dividend of R400 000 is expected to be declared on 31 December 2024, and is payable during 2025. The unsold shares are expected to be issued on 31 March 2024 at R3 each. The amount owed by trade debtors will be based on a collection period of 54.75 days. The company's closing inventory and the amount owed to trade creditors are expected to change directly with the change in sales in 2024. A new machine with a cost price of R700 000 will be purchased during January 2024. Depreciation for 2024 (included in the operating expenses) is expected to amount to R300 000. R760 000 will be paid to Jip Bank during 2024 and this amount includes R360 000 for interest. The cash balance must be calculated (balancing figure). Elsies Limited is considering the purchase of a machine to manufacture some of the spare parts for the catering equipment during 2025. The company desires a minimum required rate of return of 12%. The machine will cost R2 000 000 plus R400 000 for installation and is predicted to have a useful life of five years. A salvage value of R100 000 is estimated. The machine is expected to generate cash inflows of R800 000 per year but will require the employment of two new machine operators at R100 000 per year for each operator, and it will require maintenance and repairs averaging R40 000 per year. Depreciation will be calculated using the straight-line method. QUESTION 1 Prepare the following pro forma statements: 1.1 Statement of Comprehensive Income for the year ended 31 December 2024 using the percentage-of-sales method. (4) 1.2 Statement of Financial Position as of 31 December 2024. (14) QUESTION 2 Refer to the investment opportunity for 2025 and calculate the following. (Ignore taxes.) Where discount factors are required, use the four decimals present value tables that appear in the module guide. 2.1 Accounting Rate of Return on average investment (expressed to two decimal places). (3) 2.2 Benefit Cost Ratio (expressed to two decimal places). (4) 2.3 Internal Rate of Return (expressed to two decimal places). Your answer must reflect two NPV calculations (using consecutive rates/percentages) and interpolation. (5)
Expert Answer:
Related Book For
Financial Accounting and Reporting a Global Perspective
ISBN: 978-1408076866
4th edition
Authors: Michel Lebas, Herve Stolowy, Yuan Ding
Posted Date:
Students also viewed these accounting questions
-
ead the following case study and answer the questions: FINANCIAL PROJECTIONS AND CAPITAL EXPENDITURE OF ELSIES LIMITED Elsies Limited is a nationally recognised supplier of catering equipment. It...
-
Figlio (1999) found that legislators are more likely to mirror their constituents preferences during election years than in earlier years of their terms. This is particularly true for relatively...
-
Andrew contributed investment land having an $18,000 basis and a $22,000 FMV along with $4,000 in money to the ABC Partnership when it was formed. Two years later, the partnership distributed the...
-
Calculate the determinant of the following matrix by expansion along rows or columns of your choice. 1520 305T 0 0 -3 0 0 4 [0 -1 7 0
-
What is the difference between a flowchart and an internal control questionnaire?
-
OMalley Corp. uses a weighted average process costing system. Material is added at the beginning of the production process and overhead is applied on the basis of direct labor. OMalleys records...
-
during 2 0 2 3 , your clients, Mr . and Mrs . Howell, owned the following investment assets: Investment Assets Date Acquired Purchase Price Broker\'s Commission Paid at Time of Purchase 3 0 0 shares...
-
This chapter examines how cultural, legal, political, and institutional differences affect a firm's choice of financial goals and corporate governance. Who owns the business? Who owns the business...
-
You are the newly appointed General Manager at Pesto's. The CEO has asked you to investigate trends in the restaurant industry to identify ways of improving efficiency and innovation in business...
-
Find the volume of the given pyramid. The base is a rectangle. The volume is (Type an integer or a decimal.) h 10 in. 13 in 15 in.
-
Due to a special order, Jared worked 56 hours this week. Jared's regular rate of pay is $17.00 per hour. Jared's gross pay for the week is
-
During 2 0 2 3 , Stork Associates paid $ 6 9 , 0 0 0 for a 2 0 - seat skybox at Veterans Stadium for eight professional football games. Regular seats to these games range from $ 7 5 to $ 2 2 5 each....
-
2. An analyst gathered the following information from a company's 2004 financial statements ($ millions): Year ended 31 December Net sales Cost of goods sold Accounts receivable Inventory Accounts...
-
Write a paper on the Platos theory of form
-
The Thomas Corporation was organized on Jan. 1, 2020. On Dec. 31, 2021, the corporation lost most of its inventory in a warehouse fire before the year-end count of inventory was to take place. just...
-
A chi square test is easily implemented on a computer. With the counts from Example 8 in columns 1-4, the MINITAB commands produce the output Expected counts are printed below observed counts Repeat...
-
The procedure in Exercise 10.46 also calculates the chi square test for independence. Do Exercise 10.40 using the computer. Data From Exercise 10.46 Data From Exercise 10.40 10.46 A chi square test...
-
With reference to Exercise 10.48, test the null hypothesis \(p=0.20\) versus the alternative hypothesis \(p Data From Exercise 10.48 10.48 In a sample of 100 ceramic pistons made for an ex-...
Study smarter with the SolutionInn App