Financial Statement Analysis Of The Blackmore Company Finance Essay

A houses gaining capableness and fiscal place can be predicted, compared and evaluated with the aid of analysis of information available in the major fiscal statements i.e. , balance sheet and income sheet. Balance sheet indicates the houses ‘ fiscal status or the province of personal businesss of the concern where as Income sheet reflects gaining capacity and fiscal strength of a house. To practically implement the cognition gained so far about these fiscal statements, and to execute the analysis on a realistic information ; the following survey has been conducted on the house Blackmore. Blackmore, being a taking provider of different merchandises which includes equipment, plastic trays to the gardening industry ; had faced great loses despite of increasing works capacity and undergoing new market runs. This survey tries to analyse the fiscal statements of Blackmore and remark on the alterations that could be taken for lasting and set uping itself as a profitable concern.



Company ‘s fiscal information is foundation of fiscal planning & A ; analysis which is needed to foretell, comparison and measure a houses ‘ gaining ability. This fiscal information is provided in the company ‘s fiscal statements or accounting studies i.e. , balance sheet, income sheet and hard currency flow statement. Balance sheet and Income sheet are amongst the most important fiscal statements, used to find the fiscal status and fiscal strength of a house. Balance sheet provides information about assets, liabilities and proprietors ‘ equity for a concern house as on a specific day of the month. It reflects the fiscal place of the house at the stopping point of the house ‘s accounting period. Income sheet nowadayss sum-up of grosss, disbursals and net income of a house. It acts a step of house ‘s profitableness. Financial wellness of the house can be judged by proper fiscal analysis. Fiscal analysis needs careful relation constitution between different fiscal statements like balance sheet and the income statements. Relative analysis of points of hard currency flow statement, income statement & A ; balance sheet gives clear position of fiscal wellness of organisation.

Blackmore is a taking provider company of different points like equipments. It had late increased works capacity and had undertaken a new market run to travel national. Despite of these attempts, it had faced great losingss in the twelvemonth 2008 and is concerned about its endurance. Faisal, Blackmore ‘s president, who is be aftering to convey back the house into sound fiscal place, has appointed Hazza as his helper. Analyzing the monthly informations and comparing it with the one-year informations, Hazza found that the slowdowns between passing money and deducing benefits were longer than that of Blackmore ‘s directors had anticipated. Therefore, they could see a hope for the company if it could last in the short tally. This survey proceeds further, to assist Hazza by analysing the balance and income sheets of the house and noticing on farther proceedings.

Undertaking Discussion

As mentioned above, fiscal wellness can be predicted accurately by good fiscal analysis. There are assorted tools for executing fiscal analysis. These include: Ratio Analysis, Time Series Analysis, Cross sectional Analysis, Industry Analysis and Performa Analysis. Now, with the aid of relevant tools ; allow us continue further towards our survey about fiscal wellness of Blackmore Company. ( Blackman, 1995 )

From the balance sheet of the Blackmore Company, the following inside informations can be summarized:

Blackmore ‘s beginnings of financess include equity every bit good as debts. The capital employed in the old ages 2007, 2008 and estimated 2009 values are as follows:

CE 2007: $ 1,952,352 + 400,000

= $ 2,352,352

CE 2008: $ 492,592 + 723,432

= $ 1,216,024

CE 2009 estimated: $ 663,768 + 323,432

= $ 987,200

It is clear from the above that in the twelvemonth 2008, the house has gone for larger debt beginning compared to 2007, and unable to bring forth the net incomes, has faced great loses. Estimating a lesser sum in the debt beginning seems to be a good mark for stabilising the fiscal place of the house.

It is really much necessary for any organisation to run into its duty at earliest. An organisation should hold adequate resources to run into its short term duty because this plays an of import function in success of any organisation. Firm ‘s ability to run into its short term duty can be measured by Liquidity ratios. The most common steps of liquidness are Current Ratio and Quick Ratio. All these ratio steps liquidness of a company but speedy ratio usage more rigorous liquidness step.

Current Ratio:

CR= Current Assets/ Current Liabilities.

It is a step of the house ‘s short term solvency.

Quick Ratio:

QR= Current Assets- Inventories/ Current Liabilities.

Inventories are considered to be less liquid and necessitate some clip for recognizing into hard currency.

The following table 1 displays the liquidness ratios of Blackmore house in the old ages 2007, 2008 and the estimated values for 2009.




Current Ratio




Quick Ratio




Table 1: Blackmore Company Liquidity Ratios

Ratios in the above tabular array indicates that the twelvemonth 2008 has shown rather low figures compared to 2007, and the appraisal by the experts for 2009 shows a hope for the good public presentation of the house. In the twelvemonth 2008, current and speedy ratio being low, and as seen above debt beginning being larger ; they faced great loses. Hazza can continue with the estimated beginning, and seek accomplishing the awaited figures as per the estimated values sing liquidness.

A house should hold strong both short and long term fiscal place. Short term fiscal place is identified by liquidness ratio while fiscal purchase ratios are used to place and cipher long term fiscal place of any organisation. Financial Leverage Ratios are calculated as shown in the tabular array 2. The Financial Leverage Ratios include Long term Debt Ratio, Debt – Equity Ratio and Equity ratios. These ratios are calculated based on the below mentioned expressions:

Long term Debt Ratio= Total Long term Debt/ Capital employed

Where Capital employed is the entire capital kept in the concern from assorted beginnings which include debt every bit good as equity beginnings of financess.

Debt- Equity Ratio= Total debt/ Net worth

Where Net worth is tantamount entire equity and from the given information, entire debt is considered as the entire long term debt since no other beginnings were mentioned in the balance sheet of the house.

Equity ratio = Total Equity or Net Worth/ Capital Employed.

Interest Coverage= EBITDA/ Interest

Where EBITDA is the runing income or the net incomes obtained after subtracting operating, merchandising and administrative disbursals merely.




Long term Debt Ratio




Debt- Equity Ratio




Equity Ratio




Interest coverage




Table 2: Blackmore Company Leverage Ratios

Detecting the debt equity ratio, the estimated figure is rather satisfactory to keep a good fiscal wellness. In the twelvemonth 2008, the value of 1.47 of debt- equity ratio indicates that creditors have got a greater claim than proprietors, which implies a certain sum would be at a hazard to be paid to the creditors and company in instance of non making the estimated net incomes would hold to confront great loses as in this instance. Interest Coverage ratio which helps in proving the houses ‘ debt service capacity ; evidently because of loss in net incomes would be less and negative for the twelvemonth 2008 where as the house is sound in the twelvemonth 2007 with the ratio peers to 4.71 and good executing for the estimated value for the twelvemonth 2009.

The above discussed ratios are inactive in nature, and might non bespeak the house ‘s ability to run into involvement duties. Interest Coverage ratio, which is computed by spliting net incomes before involvement and revenue enhancement by involvement charges, determines the houses ‘ debt service capacity.

Blackmore Company ‘s involvement coverage ratio is as follows: 4.35, -0.96 and 7.03 for the old ages 2007, 2008 and 2009E. From the income sheet it can be seen that EBIT is negative for the twelvemonth 2008 due to which the ratio besides turned to be negative connoting that minimal involvement disbursal could besides be non earned by the house in that twelvemonth. The 2007 figure is rather appreciable that it has earned 4.35 times the needed disbursal and the estimated figure for 2009 besides is sufficient to keep sound fiscal place. So, Hezza should take attention to make the estimated EBIT for the twelvemonth 2009.

Since most of the above ratios and their analysis says that the house has to run expeditiously to make out the estimated figures for the twelvemonth 2009 to hold a profitable concern ; we now try to cipher house ‘s ability to utilize its assets expeditiously which will state about house ‘s direction ‘s ability of best resource use. These can be calculated with the aid of Activity or bend over ratios. The following table 3 displays the houses ‘ activity ratios which are calculated as explained below:

Current Assets turnover Ratio= Sales/ Current assets. ( Fiscal Ratios )

The other turnover ratios can be likewise calculated replacing the denominator with the matching value. These ratios as explained above would assist in measuring the efficiency of the house in the application of financess.




Current Assets turnover




Net Current Assets turnover




Fixed Assets turnover




Entire assets turnover




Net Assetss turnover




Table 3: Blackmore Company ‘s Turnover Ratios

The above values in the tabular array imply that a sale of Rs. 2. 63 can be generated from the capital employed of Rs. 1 on current assets in the twelvemonth 2009E. In other words to bring forth a sale of Rs. 1 in the twelvemonth 2009, the house needs to put Rs. 0.38 investing in current assets and Rs. 0.12 in fixed assets. But these ratios entirely can non reflect the efficiency of the house, since it depends on the liabilities as good. For illustration, in the twelvemonth 2008, though it is seen that the bend over ratios of all the assets except for fixed assets are high ; still it is said that the house faced great loses. This is because the house has invested staying per centum through debts and hence has faced great loss irrespective of the high turnover ratios. Having a optimum ratio of debt to equity in the twelvemonth 2009, the efficiency of the house is satisfactory and should be maintained as per the appraisal.

Further the houses ‘ gaining power can be determined with the aid of profitableness ratios. DuPont Analysis helps in measuring this. These profitableness ratios can be determined with regard to gross revenues or investing. The following tabular array 4 shows the Blackmore Company ‘s analysis of gaining power.

Gross Margin = Gross Profit/ Gross saless

Where gross net income peers to gross revenues reduced by the merchandising and administrative disbursals.

ROE/ Return on Equity = Net income after Tax/ Net Worth

Where net income after revenue enhancement is EBIT reduced by the involvement disbursal and revenue enhancement tax write-off.




Net Assetss turnover




Gross Margin




Operating Leverage




Return on Net Assetss




Tax return on Equity




Table 4: Blackmore Company ‘s Analysis of Gaining Power

Looking at the Gross Profit border, we can see that cost of goods and sold has increased in the twelvemonth 2008 which has given a important impact in cut downing the gross net income. Further the operating and administrative disbursals have besides increased and therefore landed up with negative EBIT. The operating and administrative disbursals occurred in the twelvemonth 2008, could non bring forth net incomes to keep fiscal place. But looking at the estimated figures, the net incomes are seen in the following twelvemonth and were sufficient and satisfactory as discussed above with the aid of assorted ratios. Therefore every bit good found by Hazza, it is that the slowdowns between passing money and deducing benefits were longer than Blackmore ‘s directors had anticipated, could be the major job as discussed above. So the direction has to concentrate more on the current plus turnover and concentrate its investing consequently to see the benefits and convey sound fiscal place back in the house. Since the estimated values generate good net income and as found above, those figures would be taking to an efficient house. Therefore, they have to concentrate on accomplishing these figures. As good estimated, debt beginning can be reduced and big sum can be invested on current assets, to deduce benefits and run the house successfully. ( Helfert, 2002 )


Therefore, from the above survey and analysis of assorted ratios it is clear that the house is turning compared to twelvemonth 2008. The grounds behind the loses faced in the twelvemonth 2008 could be that it has financed high sum through debt, decreased the sum of maintained net incomes and utilised these sum into increasing the works capacity and in selling runs. These do n’t give an immediate impact, therefore added up to the disbursals without holding any immediate positive net incomes. This could non be anticipated by the house, which led to great loses in the twelvemonth 2008. The benefits could hold started impacting the market which led to good appraisal of gross revenues without any excess disbursals taking to net incomes. Therefore, in future the house should take attention while puting in such disbursals maintaining in head the appraisal of net incomes that would be made in that peculiar twelvemonth and expecting the slowdown between the investings made & amp ; benefits that would be obtained. Since as discussed above, overall the houses ‘ fiscal place would be sound and healthy if it achieves the estimated marks for the twelvemonth 2009, it should be seeking to accomplish the same while taking attention of supra mentioned points. Hazza should concentrate more on accomplishing the estimated values for the hereafter and should be more careful while puting in such selling runs looking into the impact period. Overall, by the terminal of the twelvemonth 2009, Blackmore would be able to sound and healthy financially.


This survey would hold been more effectual, if the hard currency flow statement and the cost of goods sheet were provided. Besides since the company is wide in its merchandises, it would hold been more effectual if the nature of marketing run undertaken is besides mentioned to measure its impact on the clients. Overall, the given informations is sufficient to analyse the houses ‘ fiscal place and to notice on the issues required.