- 15 Marks
Question
ANN Co is considering acquiring an interest in its competitor IB Co Ltd. The managing director of ANN Co has obtained the three most recent statements of financial position of IB Co Ltd as shown below:
IB Co Ltd – Statement of Financial Position as at 31st December:
| 2013 | 2014 | 2015 | |
|---|---|---|---|
| Non-current assets | |||
| Land and buildings | 11,460 | 12,121 | 11,081 |
| Plant and equipment | 8,896 | 9,020 | 9,130 |
| Total non-current assets | 20,356 | 21,141 | 20,211 |
| Current assets | |||
| Inventories | 1,775 | 2,663 | 3,995 |
| Trade receivables | 1,440 | 2,260 | 3,164 |
| Cash | 50 | 53 | 55 |
| Total current assets | 3,265 | 4,976 | 7,214 |
| Total assets | 23,621 | 26,117 | 27,425 |
| Equity | |||
| Share capital | 8,000 | 8,000 | 8,000 |
| Retained earnings | 6,434 | 7,313 | 7,584 |
| Total equity | 14,434 | 15,313 | 15,584 |
| Non-current liabilities | |||
| 12% debentures (2015-2018) | 5,000 | 5,000 | 5,000 |
| Current liabilities | |||
| Trade payables | 390 | 388 | 446 |
| Bank | 1,300 | 2,300 | 3,400 |
| Income taxes payable | 897 | 1,420 | 1,195 |
| Dividend payable | 1,600 | 1,696 | 1,800 |
| Total current liabilities | 4,187 | 5,804 | 6,841 |
| Total equity and liabilities | 23,621 | 26,117 | 27,425 |
Required:
Prepare a report for the managing director of ANN Co, commenting on the financial position of IB Co Ltd and highlighting any areas that require further investigation (using gearing and liquidity ratios only).
Answer
To: MD of ANN Co
From: Accountant
Date: XX.XX.XX
Subject: The Financial Position of IB Co Ltd
Introduction:
This report has been prepared on the basis of the three most recent financial statements of IB Co Ltd, covering the years 2013 to 2015 inclusive. The financial analysis focuses on two key areas: gearing and liquidity ratios.
Debt and Gearing:
- The gearing ratio (debt to equity) measures the proportion of a company’s interest-bearing debt finance relative to its equity finance (shareholders’ funds).
- For IB Co Ltd, the gearing ratio is calculated as follows:
- 2013: (5,000 / 14,434) x 100 = 34.6%
- 2014: (5,000 / 15,313) x 100 = 32%
- 2015: (5,000 / 15,584) x 100 = 32%
Although we do not have the industry norm for comparison, IB Co Ltd’s gearing ratio appears reasonable. However, it is notable that the ratio has remained relatively stable over the three years, indicating no significant reduction in debt levels. The company continues to rely heavily on debt finance, which may expose it to financial risk, especially with rising interest rates or reduced profitability.
Liquidity Ratios:
- The current ratio measures a company’s ability to meet its current liabilities out of current assets. It is calculated as follows:
- 2013: 3,265 / 4,187 = 0.78:1
- 2014: 4,976 / 5,804 = 0.86:1
- 2015: 7,214 / 6,841 = 1.05:1
Although the current ratio has improved over the period, IB Co Ltd’s ability to meet its short-term liabilities was inadequate in 2013 and 2014. A ratio of at least 1:1 is generally expected, and while IB Co reached this benchmark in 2015, the prior years were concerning.
- The quick ratio (acid-test ratio) excludes inventories from current assets to assess the company’s ability to meet short-term liabilities using its most liquid assets:
- 2013: (3,265 – 1,775) / 4,187 = 0.36:1
- 2014: (4,976 – 2,663) / 5,804 = 0.40:1
- 2015: (7,214 – 3,995) / 6,841 = 0.47:1
The quick ratio is particularly concerning as it shows that IB Co Ltd would not be able to meet its current liabilities without relying on the sale of inventory. This is a liquidity risk, and the company’s reliance on inventory to cover short-term obligations should be closely monitored.
Conclusion:
IB Co Ltd’s financial position shows some improvements, particularly in the current ratio, but there are concerns about its liquidity as indicated by the quick ratio. It is recommended that further investigation is carried out to understand:
- The nature of the company’s bank facilities and its reliance on short-term financing.
- The inventory turnover period and whether the company’s reliance on inventories for liquidity is sustainable.
- The terms of its debt, particularly the 12% debentures, and whether refinancing might be a possibility to reduce interest expenses.
Additionally, comparing IB Co Ltd’s ratios with industry averages would provide a better perspective on its financial health.
Workings – Calculation of Relevant Ratios:

- Topic: Financial Statement Analysis
- Series: MAY 2016
- Uploader: Kwame Aikins