Beruflich Dokumente
Kultur Dokumente
Topic Overview
Topic BAFS Elective Part Business Management Module Financial
Management
M01: Financial Analysis Ratio Analysis for Business
Level S5 / S6
Duration 2 lessons (40 minutes per lesson)
Learning Objectives:
Overview of Contents:
Resources:
Suggested Activities:
Group Discussion
Problem Solving
Lesson 1
Theme Basic Concept, Classification and Calculation of Accounting Ratios
Duration 40 minutes
Time
Activities Reference
Allocation
Part I: Introduction
Elaborate on the concept of accounting ratios; the
definition and uses of 12 accounting ratios will be
discussed.
PPT#1 8 5 minutes
The two lessons are connected by team games which
generate scores and will be accumulated throughout the
2 lessons to determine the final winner.
Part II: Content
Activity 1 Accounting ratio formula
Divide students into teams of 4 - 5 students. Ask
them to form ratios by combining the paper stripes
cut out from Student Worksheet pp.1-8, and then
paste them on a large piece of paper (A1 or A0)
PPT#9 10
under the appropriate category of ratio.
Student
Record the time used by teams in completing the 15 minutes
Worksheet
task and paste students completed work on the
pp. 1 - 9
whiteboard.
Verify answers with students. The team producing
the most correct answers wins the game. The
champion gets 3 scores, first runner-up 2 scores
and second runner-up 1 score. If two teams tie,
Lesson 2
Theme Assessing Business Performance with Accounting Ratios
Duration 40 minutes
Time
Activities Reference
Allocation
Part I: Introduction
Revision on different uses of accounting ratios in
PPT#16 20 5 minutes
comparing performance of different companies.
Part II: Content
Activity 3 Which company performed better?
Teams are provided with the accounting ratios of
two Companies 1 and 2. Students have to PPT#21 23
determine which company performed better and Student
15 minutes
give reasons. Worksheet
Ask each group to share their views with the class p. 15
before teacher offers the correct answers. Each
pair of correct answers earns one score.
Activity 4 Which company are they talking about?
Each team is provided with 3 sets of statements
(X, Y and Z) and a dialogue between two
suppliers. Based on the dialogue, teams are
PPT#24 26
required to match the statements with the 3
Student
companies (A, B and C) mentioned in the 15 minutes
Worksheet
dialogue.
pp. 16 - 21
After 10 minutes, record the answers of each team
and invite students to explain their answers.
Verify team answers and give 3 scores for all
correct matches, 2 scores with 2 correct matches,
and so on.
Record team scores and calculate the accumulated
score of each team.
Part III: Conclusion
Announce the final score and appraise the winning team
Conclude the session by reviewing the key concepts PPT#27 5 minutes
covered in the unit.
Introduction Lesson 1
This session aims to introduce to students the concepts of ratio analysis of
a business. Students will be able to build a solid understanding on this topic
Teacher begins the lesson by recapping the basic concept and formula of
through active participation in various activities.
accounting ratios. The two activities in this lesson are designed to arouse
the interest of students in learning accounting ratios and therefore these
Duration activities are relatively easy when compared to those in lesson two.
Two 40-minute lessons
Teacher explains that accounting ratios are generated from financial
statements which are then used to evaluate and compare the financial
Contents
performance and financial position of different companies.
Lesson 1 Basic Concept, Classification and Calculation of
Accounting Ratios
There are mainly three categories of accounting ratios:
Lesson 2 Assessing Business Performance with Accounting Ratios
1. Profitability ratios
2. Liquidity ratios
3. Management efficiency ratios
1 2
Profitability Ratios Profitability Ratios
Net Profit
To measure the ability of a company 3.Return on Capital Employed =
in making profits. Capital Employed *
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 3 Learning and Teaching Example Ratio Analysis for Business 4 Learning and Teaching Example
Profitability ratios measure the ability of a company in generating profits. 3. Return on Capital Employed
This information helps stakeholders e.g. investors, suppliers, customers etc. A ratio measuring how much net profit a company has gained in the
select companies which have good profit earning performance. accounting period per unit capital the company has employed.
3 4
Liquidity Ratios Management Efficiency Ratios
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 5 Learning and Teaching Example Ratio Analysis for Business 6 Learning and Teaching Example
5 6
Management Efficiency Ratios Management Efficiency Ratios
Sales Purchases
3. Debtors Turnover Ratio = 5. Credtiors Turnover Ratio =
(times) Debtors (times) Creditors
Debtors x 365 Credtiors 365
4. Debtors Collection Period = 6. Credtiors Repayment Period =
(days) Sales (days) Purchases
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 7 Learning and Teaching Example Ratio Analysis for Business 8 Learning and Teaching Example
3. Debtors Turnover Ratio, unit = time(s) 5. Creditors Turnover Ratio, unit = time(s)
A ratio measuring the number of times debtors turn over during the A ratio measuring how many times a payable is turned over in the
accounting period. Higher turnover indicates a shorter time between accounting period.
sales and cash collection. It reflects the effectiveness of a companys A high turnover implies a relatively short time between purchase and
payment terms. payment settlement, and this may indicate the company is not taking full
A low ratio may indicate the company is offering lenient payment terms advantage of the credit periods. However, a low creditor turnover could
or having difficulty in collecting debts, which will adversely affect the result from a shortage of cash in the business.
cash flow. Generally, the greater this ratio the better. When debts are
recovered quicker, there will be more cash in hand. However, these
ratios vary significantly depending on the nature of the business and the 6. Creditors Repayment Period, unit = day(s)
products being sold. So, it is useful to compare this ratio with industry A ratio measuring the average time, in terms of days, required to repay
averages. the debts.
A long repayment period may indicate the difficulties that a company is
4. Debtors Collection Period, unit = day(s) facing in paying debts and the loss of creditor discounts for not paying
back on time.
A ratio measuring the time, in terms of days, required to collect the
debts.
Generally, the shorter this ratio the better i.e. Debts being recovered in Remarks:
shorter time means more cash at hand. Someone may measure the stock turnover period, debtors collection period
and creditors repayment period in terms of month or year; if so, the 365 in
the formula should be changed to 12 or 1 respectively.
7 8
Activity 1: Activity 1:
Accounting ratio formula Accounting ratio formula
Use the paper stripes provided to complete the following table: (Answers)
Categories Ratio Formula Categories Ratio Formula
Gross Profit Net Profit _
_______ ________ Profitability Ratios: measure the ability Net Sales Net Sales
Profitability Ratios: measure the ability to make _profit__ Net Profit Net Profit _
to make ________ _______ ________ Capital Employed Total Assets
Liquidity Ratios: measure the ability to Current Assets Current Assets - Stock
repay debts Current Liabilities Current Liabilities
__________________: measure the _______ ________
Cost of Goods Sold Average Stock x 365
ability to repay debts
Average Stock Cost of Goods Sold
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 9 Learning and Teaching Example Ratio Analysis for Business 10 Learning and Teaching Example
9 10
Activity 2: Finding ratios Activity 2: Finding ratios
from financial statements from financial statements (Answers)
Ratio Formula Funny Company Tricky Company
Based on the financial statements provided, fill in the following table:
Limited Limited
Funny Company Limited Tricky Company Limited
Gross Profit Gross Profit 319500/700000 7500/11000
Gross Profit Ratio
Ratio Net Sales = 0.46 = 0.68
Net profit Ratio
Net profit Ratio Net Profit 184500/700000 5600/11000
Return on Capital Employed
Return on Total Assets
Net Sales = 0.26 = 0.51
Current Ratio Return on Capital Net Profit _ 184500/1105000 5600/307000
Quick Ratio Employed Capital Employed = 0.17 = 0.02
Stock Turnover Ratio Return on Total Net Profit 184500/1290000 5600/309000
Stock Turnover Period Assets Total Assets = 0.14 = 0.02
Debtors Turnover Ratio Current Ratio Current Assets 190000/185000 9000/2000
Debtors Collection Period Current Liabilities = 1.03 = 4.5
Creditors Turnover Ratio
Quick Ratio Current Assets Stock 180000/185000 8000/2000
Creditors Repayment Period
Current Liabilities = 0.97 =4
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 11 Learning and Teaching Example Ratio Analysis for Business 12 Learning and Teaching Example
Activity 2: The answers for Activity 2 are shown in the above table. Formula and
calculations are displayed for easy reference.
The objective of the game is to develop students skills in extracting correct
figures from statements to form ratios. Since different companies will use
different account names and format of presentation, it is important for
students to know which accounts to extract for ratio calculations.
Steps:
1. Ask teammates to sit together.
2. Teams are given the financial statements of two companies. They must
determine the required accounting ratios from the statements.
3. Upon completion, teams exchange worksheets to check results.
4. Each correct answer will generate one score.
5. Verify each answer with teams and record their scores. Team scores
are accumulative throughout the two lessons.
11 12
Activity 2: Finding ratios
from financial statements (Answers) Extended Learning Activity
Ratio Formula Funny Company Limited Tricky Company
Limited
Stock Turnover Cost of Goods Sold 380500/[(30500+10000)/2] 3500/[(1500+1000)/2] Can you give brief comments on the financial
Ratio Average Stock = 18.79 = 2.8
Teacher should remind students that the accounting ratios in Activity 2 can
help them compare the financial performance of the two companies.
Extra scores should be given to the groups who can give reasonable
comments with justification.
Q1. Which company has higher ability to gain profit from its sales
revenue?
Ans. Tricky Company Limited.
13 14
Summary
Ratio Analysis for Business
Profitability Liquidity Management
Ratios Ratios Efficiency Ratios Accounting ratios could be used to
Usage : to evaluate and compare the financial performance and
position of different companies compare the financial performance
Ability to gain profit Ability to repay debts Efficiency in controlling and position of different companies.
Stock, debtor, creditor
Gross Profit Ratio Current Ratio Stock Turnover Ratio
Net Profit Ratio Quick Ratio Stock Turnover Period
Return on Capital Debtors Turnover Ratio
Employed Debtors Collection Period
Return on Total Asset Creditors Turnover Ratio
Creditors Repayment Period
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 15 Learning and Teaching Example Ratio Analysis for Business 16 Learning and Teaching Example
Recap what have been covered in this lesson. Focus on the usage of Lesson 2
various categories of accounting ratios.
Besides measuring profitability, liquidity and management efficiency of
Announce each teams accumulated score and tell them their scores will be individual companies, accounting ratios are useful for making comparison
carried forward to the next lesson. of companies in the same industry with different sizes. For instance, a
large company may earn more gross profits than a small company but it
would be unfair to say the large companys gross profit earning power is
End of Lesson 1 greater.
Slides 17-19 summarise how the 3 categories of accounting ratios are used
to compare the financial performance of different companies. Teacher may
review the key concepts with students before moving on to the activities of
this lesson.
15 16
Ratio Analysis for Business Ratio Analysis for Business
Profitability Ratio Liquidity Ratios
(i.e. Gross Profit Ratio, Net Profit Ratio,
(i.e. Current Ratio & Quick Ratio)
Return on Capital Employed & Return On Total
Asset)
For the safety or stability of a business,
current ratio should be 2:1 and
Higher profitability ratio means higher return for
quick ratio should be 1:1
every dollar of sales revenues made (or total asset
used). BUT, a very high liquidity ratio may
better! indicate idle cash or lack of
Hence, the higher the investment opportunities.
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 17 Learning and Teaching Example Ratio Analysis for Business 18 Learning and Teaching Example
Profitability ratios are measured by dividing gross or net profits by Higher liquidity ratios mean more current assets available to repay short
sales/capital/total assets. term debts.
For example, the return on total assets are measured by dividing net profit As a rule of thumb, the current ratio should be at least 2:1 and the quick
by total assets. For two companies with the same total assets, the one ratio should be at least 1:1 for the safety or stability of a business.
having higher return on total assets earned more net profits than the other.
But, if the ratios are too high compared to the industry average, this may
A company with a higher return on total assets than industry average indicate current assets are idle due to poor sales or the management is not
performs better than competitors because for every dollar of total asset effectively utilising the current assets e.g. they could not find investment
used, the company has made more net profit than its peers. opportunities for the company.
17 18
Ratio Analysis for Business Ratio Analysis for Business
19 20
Activity 3: Activity 3:
Which company performed better? Which company performed better?
Ratio Values Which
(Answers)
Ratios is better Reasons
Company 1 Company 2
1 or 2?
Gross Profit Ratio 0.31 0.25 Ratio Values Which
Ratios is better Reasons
Net profit Ratio 0.12 0.15 Company 1 Company 2
1 or 2?
Return on Capital Employed 0.21 0.24 Gross Profit Margin 0.31 0.25 1 Higher gross profit gained per unit sales
Return on Total Assets 0.11 0.19 Net profit Margin 0.12 0.15 2 Higher net profit gained per unit sales
Current Ratio 2.54 : 1 1.47 : 1 Return on Capital Employed 0.21 0.24 2 Higher net profit gained per unit capital used
Quick Ratio 1.12 : 1 1.30 : 1 Return on Total Assets 0.11 0.19 2 Higher net profit gained per unit asset used
Stock Turnover Ratio 4.5 times 3.8 times Current Ratio 2.54 : 1 1.47 : 1 1 More capacity to repay short-term debts
Stock Turnover Period 81.11 days 96.05 days Quick Ratio 1.12 : 1 1.30 : 1 2 More capacity to repay immediate debts
Debtors Turnover Ratio 4.66 3.98
Debtors Collection Period 78.33 days 91.71 days
Creditors Turnover Ratio 3.78 2.56
Creditors Repayment Period 96.56 days 142.58 days
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 21 Learning and Teaching Example Ratio Analysis for Business 22 Learning and Teaching Example
Activity 3: After reviewing the answers with students, teacher explains that we could
not tell which company performed better simply by looking at one ratio.
Various ratios indicate the strengths and weaknesses of two companies in
The objective of the activity is to compare the performance of two different aspects. Companies should focus on improving their weaknesses
companies in the same industry based on their accounting ratios. in order to become more competitive.
Instructions:
1. Each group is provided with the accounting ratios of two companies.
2. Students should find out which company performed better and give
reasons.
3. For each ratio, a representative from groups will share their views with
the class before teacher provides the answers. For each pair of correct
answers, students will gain one score.
4. Record the scores of each group. Team scores will be accumulated till
the end of the lesson.
21 22
Activity 4: Which company are they talking
Activity 3: about?
Which company performed better? Statement X belongs to Company ?
Statement Y belongs to Company ?
(Answers) Statement Z belongs to Company ?
X Y Z
Ratio Values Which is
Ratios better Reasons Gross Profit Ratio
Company 1 Company 2
1 or 2? Net Profit Ratio
*Stock Turnover Ratio 4.5 times 3.8 times 1 More stocks are sold in the period/lower stock Return on Capital Employed
level
Return on Total Assets
Stock Turnover Period 81.11 days 96.05 days 1 Stocks required lesser time to be sold/lower
stock level Current Ratio
Debtors Turnover Ratio 4.66 3.98 1 Higher ability in collecting debts & more cash Quick Ratio
in hand Stock Turnover Ratio
Debtors Collection Period 78.33 days 91.71 days 1 Debts are collected in a shorter period &
Stock Turnover Period
more cash in hand
Debtors Turnover Ratio
Creditors Turnover Ratio 3.78 2.56 2 Enjoyed longer credit term & more cash in
hand Debtors Collection Period
Creditors Repayment 96.56 days 142.58 days 2 Debts are repaid in a longer period & more Creditors Turnover Ratio
Period cash in hand
Creditors Repayment Period
BAFS Elective Part Topic M01 BAFS Elective Part
Topic M01 24
23 Learning and Teaching Example Ratio Analysis for Business Learning and Teaching Example
Ratio Analysis for Business
Stock Turnover Ratio is affected by the perishability of goods. Because The objective of the activity is clarify what the accounting ratios mean and
perishable goods must be sold very quickly before they deteriorate. how to interpret them in common daily language.
Therefore, more goods are turned over during the accounting period. (i.e.
Higher Stock Turnover Ratio) Hence, the comparison of companies in
different industries, especially durable and perishable goods industries, is Instructions:
meaningless. 1. Each team is provided with a dialogue between two suppliers of three
companies A, B and C. (Student Fact Sheet 4A).
On the other hand, if the Stock Turnover Ratio is too high, this may indicate 2. Based on the dialogue, teams are required to match the statement (X, Y
insufficient supply. However, whether the level is too high can only be and Z) with the appropriate company (A, B and C).
judged by experience i.e. comparing it with the industry average and with 3. Teacher guides students as follows:
the historical record of the companys ratio. i. Underline (the key) words in the dialogue which are hints for solving
the problem.
ii. Students do not need to calculate ALL accounting ratios in order to
match the statements with the appropriate company.
iii. Once the accounting ratios to be used are determined, teams
calculate the same ratios for statements X, Y, and Z to compare.
Finally, teams check against the dialogue with their calculated ratios
to determine the answer.
4. After 10 minutes, ask students to report and explain their answers.
23 24
Activity 4: Which company are they talking Activity 4:
about? (Answers)
X Y Z
Which company are they talking
Gross Profit Ratio (2) 352000/700000=0.50 172500/795,000=0.22 20000/80000=0.25
about? (Answers)
Net Profit Ratio (3) 65000/700000=0.09 30000/795,000=0.04 12000/80000=0.15
Return on Capital Employed 65000/[(109840+141840)/2] 30000/(500000+300000+128500+ 12000/[(36000+42000)/2]
(6), (7) =0.52 19500+225000)=0.03 =0.31
Return on Total Assets 65000/(148340+186000)=0.19 30000/1278000=0.02 12000/(2000+46000)=0.25
Current Ratio
(4)
186000/132500 (230000+175500+157500)/(75000 46000/6000 Statement X belongs to Company C .
=1.40 +30000)= 5.36 =7.67
Quick Ratio (5) (145500+1000+3000)/(132500) (175500+157500)/(75000+30000) (25000+6000)/6000
Instruction (contd) :
5. Teacher illustrates to students how to solve the problem. The following Instruction (contd) :
is an extract of Fact Sheet 4A (Student Worksheet p.15) with key words 6. Verify team answers and give 3 scores for all correct matches, 2
underlined for mapping with corresponding accounting ratios shown in scores with 2 matches, and so on.
the above table.
7. Record and sum up all team scores.
Yuri: Company A did not pay their bills on time. As you know, in our industry, the
credit period is usually 30 days. However, (1)Company A did not pay even in
40 days! (A X/Y)
Joseph: Yea! I think we are experiencing the same situation! Our clients also
delayed payment creating pressure on our cash flow. Are you worrying
about Company As ability to pay their bills? (2)They have a double digit
Gross Profit Ratio, although only (3) a single digit profit ratio if expenses
are subtracted from the gross profit. (A X/Y)
Yuri: Hmm I think a better way to estimate their ability to pay is to determine
the extent their current assets cover current liabilities. I know that (4)
Company As Current Ratio is far exceeding the safety range of 2:1.(A
Y/Z) Even though we (5) exclude the inventory from the calculation, the
ratio is still good. (A Y/Z)
Joseph: Its true. We need not worry about that at least in the short run. But, in the
long run, I am concerned about the companys management efficiency.
(6)It can only make $3 net profits for every $100 of capital used. (A Y)
The other companies, (7) B and C, both have double digit returns. (B&C
X&Z)
Yuri: Well, if the management doesnt change their direction, Company A will
probably be excluded from the market. For example, they should review
their inventory control. (8)Company As inventory, like that of Company B,
was in the warehouse for more than 4 months on average. ( B = Z)
25 26
Conclusion
Accounting ratios could be used for comparing
companies in terms of their profitability, liquidity
and management efficiency.
Topic M01 BAFS Elective Part Topic M01 BAFS Elective Part
Ratio Analysis for Business 27 Learning and Teaching Example Ratio Analysis for Business 28 Learning and Teaching Example
Announce the total scores gained by each group and reward the winners.
27
Topic M01: Ratio Analysis for Business
Student Worksheet P.1
Net Sales
Total Assets
Capital Employed
BAFS Learning & Teaching Example
As at April 2009
Topic M01: Ratio Analysis for Business
Student Worksheet P.2
Net Profit
Net Sales
Current Assets
Current Assets Stock
BAFS Learning & Teaching Example
As at April 2009
Topic M01: Ratio Analysis for Business
Student Worksheet P.3
Average Stock
Credit Sales
Credit Purchases
Creditors BAFS Learning & Teaching Example
As at April 2009
Topic M01: Ratio Analysis for Business
Student Worksheet P.4
Profit
Net Profit
Current Liabilities
Debtors
BAFS Learning & Teaching Example
As at April 2009
Topic M01: Ratio Analysis for Business
Student Worksheet P.5
Gross Profit
Cost of Goods Sold
Current Liabilities
Creditors
BAFS Learning & Teaching Example
As at April 2009
Topic M01: Ratio Analysis for Business
Student Worksheet P.6
Net Profit
Average Stock
Credit Sales
Credit Purchases
BAFS Learning & Teaching Example
As at April 2009
Topic M01: Ratio Analysis for Business
Student Worksheet P.8
X 365 X 365
X 365 X 365
Categories Ratios
_____________ ______________
Profitability Ratios: measure
the ability to make ________ _____________ ______________
_______________________
_________________________:
measure the ability to repay
debts
_______________________
_____________ ______________
Fixed Assets $ $ $
Machineries 1,800,000 700,000 1,100,000
Current Assets
Inventory 10,000
Debtors 150,000
Cash 30,000
190,000
Less: Current Liabilities
Trade creditors 180,000
Accrued interest 5,000 185,000
Net current assets 5,000
1,105,000
Financed by:
Capital Authorized Issued
Ordinary shares 500,000 80,000
Preference shares 200,000 50,000 130,000
700,000
Reserves
Share premium 50,000
General reserve 45,000
Retained profit 200,000
Dividend 15,000 310,000
Shareholders Equity 440,000
Fixed Assets $ $ $
Equipment 800,000 500,000 300,000
Current Assets
Stock 1,000
Net debtors 5,000
Cash 3,000
9,000
Less: Current Liabilities
Trade creditors 2,000
Net current assets 7,000
307,000
Financed by:
Capital Authorised Issued
Ordinary shares 150,000 50,000
Preference shares 50,000 10,000 60,000
200,000
Reserves
Share premium 10,000
Retained profit 234,500
Dividend 2,500 246,500
Balance as at 31 December 20XX 307,000
Current Ratio
Quick Ratio
Remarks: After all students finished their worksheets, each team should exchange its worksheet with
another team for correction. Verify the answers with the teacher. Each correct answer generate one score.
Yuri: Not bad except for some issues with our customer Company A.
Yuri: Company A did not pay their bills on time. As you know, in our industry,
the credit period is usually 30 days. However, Company A did not pay
even in 40 days!
Joseph: Yea! I think we are experiencing the same situation! Our clients also
delayed payment creating pressure on our cash flow. Are you worrying
about Company As ability to pay their bills? They have a double digit
Gross Profit Ratio, although only a single digit profit ratio if expenses
are subtracted from the gross profit.
Joseph: Its true. We need not worry about that at least in the short run. But,
in the long run, I am concerned about the companys management
efficiency. It can only make $3 net profits for every $100 of capital
used. The other companies, B and C, both have double digit returns.
Yuri: Well, if the management doesnt change their direction, Company A will
probably be excluded from the market. For example, they should review
their inventory control. Company As inventory, like that of Company B,
was in the warehouse for more than 4 months on average.
Joseph: Yea, short holding period is so important for their products that go
obsolete quickly
Current Assets
Inventory 36,500
Trade debtors 150,000
Less: Provision for doubtful debts 4,500 145,500
Prepayments 1,000
Cash 3,000
186,000
Current Liabilities
Trade creditors 120,000
Accrued expenses 2,000
Bank overdraft 10,500 132,500
Net Current Assets 53,500
201,840
Loan-term Liabilities
Bank loan 60,000
141,840
Financed by:
Capital
Balance as at 1 January 20XX 109,840
Add: Net profit for the year 65,000
174,840
Less: Drawings 33,000
Balance as at 31 December 20XX 141,840
Statement Z
Trading and Profit and Loss Account for the year ended 31 December 20XX
$ $
Sales (credit sales $67,000) 80,000
Less : Cost of Goods Sold
Opening Inventory 25,000
Purchases 50,000
75,000
Closing Inventory (15,000) (60,000)
Gross Profit 20,000
Less: Bank Interest 1,000
Other Expenses 7,000 (8,000)
Net Profit 12,000
Statement Z
Balance Sheet as at 31 December 20XX
Fixed Assets
Plant and Machinery, at cost 10,000
Provision for Depreciation (8,000) 2,000
Current Assets
Inventory 15,000
Trade Debtors 25,000
Cash 6,000 46,000
Current Liabilities
Trade Creditors 5,000
Bank Overdraft 1,000 (6,000)
42,000
Capital
Balance as at 1 January 20XX 36,000
Net Profit 12,000
48,000
Drawings (6,000)
42,000
Return on Capital
Employed
Return on Total
Assets
Current Ratio
Quick Ratio
Inventory
Turnover Ratio
Inventory
Turnover Period
Debtors Turnover
Ratio
Debtors Collection
Period
Creditors Turnover
Ratio
Creditors
Repayment Period