Professional Documents
Culture Documents
Bank Lending
Bank Lending
Bank Lending
*Note: There are two parts: "Evidence" and "Answer" for each question. The
first part is the information collected from the Textbook, which is then
summarized and analyzed based on my knowledge in the "Answer" part.
(Page:52)
=> (3200+x) / (2000+x) = 1.5
=> 3200+x = 1.5x + (2000*1.5)
=> 3200+x=1.5x + 3000 => 0.5x=200 => x= 400
(*) Therefore, the company has the ability to borrow $400 on a short-term
basis without causing the current ratio to fall below 1.5.
10. Read the comparative balance sheet (below) and the income statement of
Imaginary Computers Limited. Prepare a credit assessment report using the
techniques of financial statements analysis as explained in this chapter.
Comment on the financial strengths and weaknesses of the firm.
Imaginary Computers Limited
Balance sheet as at 31 December ($’000)
2011 2012 2013
Share capital 5.3 7.5 8.5
Reserves and surplus 6.7 5.7 7.4
Long-term debt 4.1 3.2 4.2
Short-term bank borrowing 5.6 5.2 7.2
Current liabilities 3.4 6.5 5.6
Total 25.1 28.1 32.9
Net fixed assets 17.4 21.8 26.1
Cash at bank 2.6 0.8 1.2
Receivables 3.5 2.8 2.9
Other assets 1.6 2.7 2.7
Total 25.1 28.1 32.9
Imaginary Computer Limited
Income statement for the year ending 31 December ($’000)
2011 2012 2013
Net sales 29.8 34.9 57.4
Cost of goods sold 24.5 26.2 45.8
Gross profit 5.3 8.7 11.6
Operating expenses 3.7 4.2 7.0
Operating profit 1.6 4.5 4.6
Non-operating surplus/deficit 0.2 0.1 0.4
Earnings before interest and tax 1.8 4.6 5.0
Interest 1.0 0.9 2.0
Profit before tax 0.8 3.5 3.0
Tax 0.6 -
Profit after tax 0.8 2.9 3.0
Dividends 0.6 0.6 1.1
Retained earnings 0.2 2.3 1.9
Answer:
Financial Strengths:
- Increasing Net Sales: The company has experienced steady growth in net
sales over the years, indicating a growing customer base or increased
market share.
- Gross Profit Margin Improvement: The gross profit margin has also
improved consistently, suggesting efficient management of production
costs and pricing strategies.
- Growth in Operating Profit: Operating profit has shown a positive trend,
reflecting effective cost management and operational efficiency.
- Increasing Retained Earnings: Despite paying dividends, the company has
managed to retain earnings, indicating profitability and potential for
reinvestment in business growth.
Financial Weaknesses:
- Rising Long-Term Debt: The long-term debt has been increasing over the
years, which may indicate higher interest expenses and potential financial
strain in the long run.
- Fluctuating Cash Position: The cash at bank has fluctuated significantly,
which may indicate challenges in managing liquidity effectively.
- High Short-Term Bank Borrowing: The reliance on short-term bank
borrowing has increased over time, which could pose liquidity risks if not
managed properly.
- Declining Dividend Coverage: Dividends paid out have increased over the
years, while profit after tax has not shown a corresponding increase,
indicating declining dividend coverage and potential strain on cash flow.
Liquidity Ratios Ratio Formula 2011 2012 2013
The inventory
18.6 12.93 21.3
Efficiency Ratios
turnover ratio
The average
34 29 18
collection period
The debt-equity
ratio 1.09 1.13 1.06
Leverage Ratios
The interest
coverage ratio 1.8 5.11 2.5