- 15 Marks
FM – L2 – Q104 – Working Capital Management
Question
Peak Enterprises Limited is a small manufacturing company. Its summarized accounts for the last two years are presented below:
Statements of Financial Position as at 31st March
| Year 5 (GH¢’000) | Year 6 (GH¢’000) | |
|---|---|---|
| Fixed Assets | 1,130 | 1,080 |
| Current Assets | ||
| Inventory | 210 | 260 |
| Trade Receivables | 120 | 160 |
| Cash | 30 | – |
| Total Current Assets | 360 | 420 |
| Total Assets | 1,490 | 1,500 |
| Equity and Liabilities | ||
| Equity Shares of GH¢0.25 | 200 | 200 |
| Accumulated Profits | 680 | 500 |
| Total Equity | 880 | 700 |
| Medium-Term Bank Loan | 200 | 150 |
| Current Liabilities | ||
| Bank Overdraft | 140 | 250 |
| Trade Payables | 200 | 280 |
| Other Payables | 70 | 120 |
| Total Current Liabilities | 410 | 650 |
| Total Equity and Liabilities | 1,490 | 1,500 |
Statements of Profit or Loss for the Year Ending 31st March
| Year 5 (GH¢’000) | Year 6 (GH¢’000) | |
|---|---|---|
| Sales | 1,800 | 2,900 |
| Gross Profit | 210 | 260 |
| Profit Before Tax | 120 | 160 |
| Taxation | (30) | (40) |
Required
(a) Comment on whether there is any evidence that Peak Enterprises Limited is overtrading.
(b) Discuss the implications of overtrading for Peak Enterprises Limited.
Answer
a) Evidence of Overtrading
Overtrading (sometimes referred to as under-capitalization) occurs when a business entity attempts to expand its sales rapidly without adequate finance, especially medium and long-term finance. There are several symptoms of overtrading. These are:
(a) Very rapid growth in sales.
(b) An increase in inventory levels as a proportion of sales. This means slower inventory turnover.
(c) Sometimes there are also initial increases in trade receivables. However, as the cash flow problems of the entity get worse, there might be an effort to collect debts more quickly to improve the cash flow. If this happens, the average credit period allowed to customers will fall.
(d) Payments to suppliers and other creditors are delayed. The total of trade payables therefore increases significantly.
(e) Short-term bank borrowing increases. There is a rise in the bank overdraft. Interest payments therefore increase.
(f) The proportion of total assets financed by equity will decline.
(g) The current ratio and liquidity ratio get worse.
(h) There is a rapid increase in sales relative to the entity’s total assets.
(i) Profit margins fall, and new investment may be delayed.
There is some evidence of overtrading in the case of Peak Enterprises Limited:
(a) Sales Growth: Sales have increased by 61% during the year (from GH¢1,800,000 to GH¢2,900,000).
(b) Inventory Levels: Inventory levels have increased by 23% (from GH¢210,000 to GH¢260,000). However, this is much less than the increase in sales turnover, indicating inventory turnover has not slowed significantly.
(c) Trade Receivables: Trade receivables have increased by 58% (from GH¢120,000 to GH¢160,000), which is slightly less than the growth in sales. The average credit period for customers has fallen from 73 days (GH¢120,000 / GH¢1,800,000 × 365) to 72 days (GH¢160,000 / GH¢2,900,000 × 365).
(d) Trade Payables: Payments to suppliers have been delayed. Trade payables in Year 5 (measured as payables/sales × 365 days) were paid in 57 days (GH¢200,000 / GH¢1,800,000 × 365), but this increased to 64 days in Year 6 (GH¢280,000 / GH¢2,900,000 × 365). However, the increase in the time taken to pay is probably not excessive.
(e) Short-Term Borrowing: Short-term borrowing (the bank overdraft) increased from GH¢140,000 to GH¢250,000, an increase of 79%.
(f) Equity Financing: Assets were financed by:
| Year 5 (%) | Year 6 (%) | |
|---|---|---|
| Equity | 56 | 47 |
| Trade Payables | 22 | 31 |
| Bank Overdraft | 9 | 13 |
| Medium-Term Bank Loan | 13 | 10 |
The percentage of total assets financed by equity has fallen by a large amount.
(g) Liquidity Ratios:
| Year 5 | Year 6 | |
|---|---|---|
| Current Ratio | 1.48 | 1.15 |
| Liquidity Ratio | 0.77 | 0.66 |
(h) Sales to Assets:
| Year 5 | Year 6 | |
|---|---|---|
| Sales/Gross Assets | 1.18 | 1.46 |
Sales are being supported by a lower amount of assets per GH¢ of sales. This might indicate overtrading, but it might also be the result of increased efficiency.
(i) Profit Margins:
| Year 5 | Year 6 | |
|---|---|---|
| Gross Margin | 11.7% | 8.96% |
| Profit Before Tax/Sales | 6.7% | 5.5% |
From the above data, it appears that Peak Enterprises Limited is showing many of the symptoms of overtrading.
b) Implications of Overtrading
Although Peak Enterprises Limited is profitable, it is likely to experience cash flow problems if the overtrading gets worse. The implications include:
- Liquidity Issues: Increased reliance on short-term borrowing (bank overdraft) and delayed payments to suppliers may strain relationships with creditors and increase financing costs.
- Reduced Profitability: Falling profit margins (gross margin from 11.7% to 8.96%) indicate pressure on pricing or cost control, which could worsen with continued overtrading.
- Risk of Insolvency: Without adequate long-term financing, the company may struggle to meet its obligations, potentially leading to financial distress.
- Delayed Investments: Limited cash flow may delay new investments, hindering future growth and competitiveness.
- Customer and Supplier Relationships: Efforts to collect receivables faster or delay payables may damage relationships with customers and suppliers, affecting long-term business prospects.
- Topic: Working capital management
- Uploader: Samuel Duah