Owner
23 Points
Joined March 2010
Sales: 3000000
GP: 3000000*25%=750000
COGS: 3000000-750000=2250000
Cogs/stock=6
Stock=375000
Cogs/FA=1.5
FA: 1500000
FA/NW=1.5
NW: 1250000
ESC: 781250
Reserves: 468750
Fixed charge bearing capital/Net worth=0.5
Fixed Charge Bearing Capital (Debt or PSC): 625000
Assuming no bank overdraft: (CA-Stock)/CL=1
(CA/CL)-(375000/CL)=1
1.5-(375000/CL)=1
0.5=375000/CL
CL=750000
CA=1125000
Other CA= 1125000-500000-375000=250000
Balancesheet
Eq. Sh. Capital 781250 Fixed Assets 1500000
Reservers 468750 Stock 375000
Debt/PSC 625000 Debtors 500000
CL 750000 other CA 250000