Benutzer
2. Balance Sheet Advisory
Financial Statement Analyzer
You've selected the Balance Sheet advisory. Please upload or copy-paste the balance sheet data you'd like to analyze. Include the name and the date of the statement as well.
Balance Sheet as at May 31 2023: Consolidated statement of financial position at May 31, 2023 (before result appropriation) Assets (In € thousands) Note May 31, 2023 May 31, 2022 Non-current assets Intangible assets 4.2 14,247 14,063 Property, plant and equipment - owned assets 4.3 50,938 47,660 Property, plant and equipment - right-of-use assets 4.4 154,353 156,855 Deferred tax assets 7.2 8,078 9,490 Investments 4.5 2,031 2,179 Other non-current assets 8.1 5,688 6,174 Total non-current assets 235,335 236,421 Current assets Unbilled services 3.2 139,157 152,252 Trade and other receivables 3.3 253,959 245,421 Cash and cash equivalents 5.2 7,636 23,810 Total current assets 400,752 421,483 Total assets 636,087 657,904 Equity and liabilities (in thousands) Note May 31, 2023 May 31, 2022 Equity (2,836) (2,914) Non-current liabilities Membership capital 5.1 6,475 6,200 Interest-bearing loans and borrowings 5.2 131,952 124,956 Lease liabilities 4.4 130,253 139,737 Provisions 8.2 939 1,574 Deferred tax liabilities 7.2 1,519 1,402 Total non-current liabilities 271,138 273,869 Current liabilities Trade and other payables 3.4 317,201 343,638 Interest-bearing loans and borrowings 5.2 6,833 4,560 Lease liabilities 4.4 42,284 37,751 Provisions 8.2 1,467 1,000 Total current liabilities 367,785 386,949 Total liabilities 638,923 660,818 Total equity and liabilities 636,087 657,904
Based on the balance sheet provided for the dates May 31, 2023, and May 31, 2022, here's an analysis focusing on the key components and changes over the year:
The total assets decreased from €657,904 thousand in 2022 to €636,087 thousand in 2023, indicating a reduction in the company's overall resources. Similarly, total liabilities and equity decreased from €657,904 thousand to €636,087 thousand in the same period, maintaining the accounting equation balance.
Non-current assets decreased slightly from €236,421 thousand to €235,335 thousand. Key observations include:
Current assets saw a more significant reduction from €421,483 thousand to €400,752 thousand, driven by:
Equity remained negative, slightly improving from €(2,914) thousand to €(2,836) thousand, which could be concerning as it indicates a retained deficit or accumulated losses.
Non-current liabilities marginally decreased from €273,869 thousand to €271,138 thousand, with the main changes being:
Current liabilities decreased from €386,949 thousand to €367,785 thousand, primarily due to a reduction in trade and other payables, and an increase in short-term borrowings and lease liabilities, which might indicate a shift in the company's short-term financial strategy.
Would you like to proceed with a detailed ratio analysis to further assess liquidity, solvency, and financial performance? If so, please specify which ratios you are interested in. Alternatively, we can explore other areas of the financial statement.
detailed ratio
To conduct a detailed ratio analysis, we will examine various financial metrics to assess the company's liquidity, solvency, and overall financial performance. Here are the key ratios we can analyze:
Liquidity Ratios:
Solvency Ratios:
Profitability Ratios:
Let’s calculate some of these ratios based on the provided balance sheet data:
Since the net income figure is not provided, we cannot calculate ROA and ROE accurately. However, we can proceed with the available data for the first two ratios.
Let's calculate the Current Ratio and Debt to Equity Ratio for the year ending May 31, 2023.
Based on the balance sheet for the year ending May 31, 2023, the calculated ratios are:
Current Ratio: 1.09
Debt to Equity Ratio: -225.29
These ratios provide insight into the company's financial position. The current ratio suggests adequate liquidity, but the negative equity highlighted by the debt to equity ratio raises concerns about the company's financial structure and long-term sustainability.
Would you like to explore any specific aspects further or need analysis on another part of the financial statements?
chart
The chart displays the balance sheet overview for 2022 and 2023, illustrating the distribution of non-current assets, current assets, equity, non-current liabilities, and current liabilities for each year. It highlights the changes in financial position between the two years, showing a slight decrease in assets and a concerning negative equity position for both years.
Explain me about if there are any flaw in this balance sheet
The balance sheet provided shows several areas that could be considered problematic or areas of concern. Here's a detailed explanation:
Equity Injection: To address the negative equity, the company may need an injection of capital, either through equity financing (issuing new shares) or through retained earnings (improving profitability and retaining profits).
Debt Management: Reducing debt through refinancing, debt restructuring, or using cash flow to pay down liabilities can help improve the debt to equity ratio and overall financial stability.
Liquidity Improvement: Enhancing liquidity by managing receivables, inventory, and payables efficiently, and possibly securing short-term financing options to buffer against liquidity crunches.
Lease Management: Evaluating and possibly renegotiating lease terms can help manage the burden of lease liabilities.
Profitability Focus: Increasing revenue and controlling costs to improve profitability can help improve retained earnings and, over time, rectify the negative equity.
The balance sheet reveals several financial health concerns, particularly the negative equity and high levels of debt and liabilities. Addressing these issues is crucial for improving the company's financial stability and attractiveness to investors and creditors.
Give me the financial ratio of this company compared with industry standard in a tabular or in a chart
To compare the financial ratios of this company with industry standards, we will need to calculate key ratios and then provide typical industry averages for comparison. The key ratios we'll calculate are:
Given that the net income and interest expense are not provided, we will focus on the liquidity and solvency ratios we can calculate from the balance sheet.
Current Ratio: [ \text{Current Ratio} = \frac{\text{Current Assets}}{\text{Current Liabilities}} ]
Quick Ratio: [ \text{Quick Ratio} = \frac{\text{Current Assets} - \text{Inventory}}{\text{Current Liabilities}} ] Note: Inventory data is not provided; hence we can't calculate the Quick Ratio precisely.
Debt to Equity Ratio: [ \text{Debt to Equity Ratio} = \frac{\text{Total Liabilities}}{\text{Total Equity}} ]
For comparison, let's use the following example industry standards:
| Ratio | Industry Standard |
|---|---|
| Current Ratio | 1.5 - 2.0 |
| Quick Ratio | 1.0 - 1.5 |
| Debt to Equity Ratio | 0.5 - 1.5 |
| Ratio | Company (2023) | Company (2022) | Industry Standard |
|---|---|---|---|
| Current Ratio | 1.09 | 1.09 | 1.5 - 2.0 |
| Quick Ratio | Not Calculable | Not Calculable | 1.0 - 1.5 |
| Debt to Equity Ratio | -225.29 | -226.78 | 0.5 - 1.5 |
Let’s visualize these ratios in a bar chart for better understanding.
import matplotlib.pyplot as plt
import numpy as np
# Data preparation
ratios = ['Current Ratio', 'Quick Ratio', 'Debt to Equity Ratio']
company_2023 = [1.09, None, -225.29]
company_2022 = [1.09, None, -226.78]
industry_standard_min = [1.5, 1.0, 0.5]
industry_standard_max = [2.0, 1.5, 1.5]
x = np.arange(len(ratios))
# Creating the bar chart
plt.figure(figsize=(12, 6))
bar_width = 0.2
# Bars for company ratios
plt.bar(x - bar_width, company_2023, bar_width, label='Company 2023', color='b')
plt.bar(x, company_2022, bar_width, label='Company 2022', color='r')
# Error bars for industry standards
plt.bar(x + bar_width, industry_standard_min, bar_width, label='Industry Min', color='g', alpha=0.5)
plt.bar(x + bar_width, industry_standard_max, bar_width, label='Industry Max', color='g', alpha=0.5)
# Adding labels
plt.xlabel('Ratios')
plt.ylabel('Values')
plt.title('Company Financial Ratios vs. Industry Standards')
plt.xticks(x, ratios)
plt.legend()
plt.show()
Since we are creating this as an example, I will execute this visualization in Python.
Below is the comparison chart for the financial ratios of the company against industry standards:
import matplotlib.pyplot as plt
import numpy as np
# Data preparation
ratios = ['Current Ratio', 'Debt to Equity Ratio']
company_2023 = [1.09, -225.29]
company_2022 = [1.09, -226.78]
industry_standard_min = [1.5, 0.5]
industry_standard_max = [2.0, 1.5]
x = np.arange(len(ratios))
# Creating the bar chart
plt.figure(figsize=(12, 6))
bar_width = 0.2
# Bars for company ratios
plt.bar(x - bar_width, company_2023, bar_width, label='Company 2023', color='b')
plt.bar(x, company_2022, bar_width, label='Company 2022', color='r')
# Error bars for industry standards
plt.bar(x + bar_width, industry_standard_min, bar_width, label='Industry Min', color='g', alpha=0.5)
plt.bar(x + bar_width, industry_standard_max, bar_width, label='Industry Max', color='g', alpha=0.5)
# Adding labels
plt.xlabel('Ratios')
plt.ylabel('Values')
plt.title('Company Financial Ratios vs. Industry Standards')
plt.xticks(x, ratios)
plt.legend()
plt.show()
The chart shows that the company's current ratio is below the industry standard, indicating potential liquidity issues. The debt to equity ratio is significantly negative due to negative equity, highlighting the company's financial risk and instability.
give me the graphical presentation - bar or histogram to compare those with industry standards
It seems that there's an issue generating the chart. Let's try creating the bar chart with the key financial ratios and their industry standards manually.
| Ratio | Company (2023) | Industry Standard Min | Industry Standard Max |
|---|---|---|---|
| Current Ratio | 1.09 | 1.5 | 2.0 |
| Debt to Equity Ratio | -225.29 | 0.5 | 1.5 |
Current Ratio:
Debt to Equity Ratio:
Would you like to proceed with another type of analysis or specific details on the financial ratios?