- •Calculation and graphic work on the course: Business analysis
- •Introduction
- •Section I. Theoretical part Analysis of composition, structure and dynamics of the property (assets) of the company
- •Section II. Calculation part
- •Dynamics, composition and structure of non-current assets
- •Dynamics of indicators of technical state of fixed assets
- •Dynamics of indicators of movement of fixed assets
- •Dynamics of indicators of the efficiency of fixed assets
- •3. Analysis of efficiency of use of labor resources of enterprise
- •Dynamics of indicators of labor productivity
- •4. Analysis of the material resources of the enterprise
- •Dynamics of inventory turnover
- •Dynamics of indicators of efficiency of using material resources
- •5. Overall assessment of the financial state of enterprise
- •Dynamics and structure of property
- •Dynamics and structure of sources of property
- •6. Analysis of the financial stability of an enterprise
- •Dynamics of the main relative indicators of financial stability
- •7. Analysis of liquidity and solvency
- •Analysis of balance sheet liquidity
- •Dynamics of relative indicators of liquidity and solvency
- •8. Analysis of business activity
- •The dynamics of overall performance of economic activity
- •Dynamics of indicators of business activity
- •9. Analysis of profitability of the enterprise
- •Level and dynamics of financial results
- •Level and dynamics of indicators of profitability
- •Conclusions
- •Literature
Dynamics of relative indicators of liquidity and solvency
Indicators |
Indicator value |
Absolute deviation (+, -) | |
At the beginning of the reporting period |
At the end of the reporting period | ||
Absolute liquidity ratio |
0.006 |
0.003 |
-0.003 |
Quick ratio |
3.54 |
2.49 |
-1.05 |
Current ratio |
1.92 |
1.45 |
-0.47 |
The analysis of the relative liquidity and solvency for the 2012-2013 Five years showed that at the beginning and at the end of the reporting period, the company has a very low level of liquidity. The trend towards reduction in the absolute liquidity is negative. Growth factors and critical current liquidity is also a bad thing for the company.
8. Analysis of business activity
Analysis of the dynamics of general indicators of economic activity of enterprise carry out by the following general indicators: the amount of capital invested in the activities of the company (asset value), net income (revenew) from the sale of products (goods and services), net profit, comparing to the rate of change of these indicators for several periods. Analysis of the dynamics of general indicators of economic activity of enterprise is provided in analytical table (Table 14):
Table 14
The dynamics of overall performance of economic activity
Indicators |
Previous period |
Reporting period |
Growth rates, % |
Average annual amount of invested capital (average annual value of assets), ths. UAH |
438244.5 |
479034 |
109.3 |
Income (revenue) from sales of products (goods and services), ths. UAH |
989053 |
978530 |
98.94 |
Net profit ths UAH |
41252 |
28076 |
68.06 |
Inequality Gra < 100% (68.06%) means that the economic potential of the company and the scale of activity is decreasing. Inequality Gri > Gra (98.94% > 68.06%) indicates that the growth rate of net income are higher than growth rate of economic potential, ie per every hryvnia of additional capital company receives more than one hryvnia return. Inequality Grp > Gri (109.3 % > 98.94 %) indicates that the growth rate of net profit exceeded growth of net income and economic growth potential.
Evaluating the effectiveness of the use of enterprise resources is performed using the following key financial ratios: asset turnover ratio, turnover ratio of fixed assets, inventory turnover ratio, average length of turnover of receivables, turnover ratio of receivables, turnover ratio of payables, average length of turnover payables and others. Analysis of the dynamics indicators of business activity of enterprise is provided in analytical table (Table 15):
Table 15
Dynamics of indicators of business activity
Indicators |
Previous period |
Reporting period |
Absolute deviation (+, -) |
1. Baseline data indicators for calculating |
|
|
|
Net income (revenue) from sales of products (goods and services), ths. UAH |
989053 |
978530 |
-10523 |
Prime cost of sales (goods and services), ths. UAH |
914902 |
910920 |
-3982 |
The average value of assets, ths. UAH |
438244,5 |
479034 |
40790 |
The average value of fixed assets, ths. UAH |
234283 |
271492 |
37209 |
The average value of stocks, ths. UAH |
110751,5 |
84037,5 |
-26714 |
The average cost of receivables ths UAH |
167070,5 |
95506,5 |
-71564 |
The average cost payable, ths UAH |
84082,5 |
94226 |
10144 |
The average cost of equity, ths. UAH |
346823 |
382036 |
35213 |
2. Indicators of turnover |
2,257 |
2,043 |
-0,214 |
Turnover ratio of assets |
4,222 |
3,604 |
-0,617 |
Turnover ratio of fixed assets |
8,930 |
11,644 |
2,714 |
Turnover ratio of stocks |
5,920 |
10,246 |
4,326 |
Turnover ratio of receivables |
60,811 |
35,137 |
-25,674 |
The average length of turnover receivables days |
11,763 |
10,385 |
-1,378 |
Turnover ratio of payables |
30,605 |
34,666 |
4,061 |
The average duration of turnover payables days |
2,852 |
2,561 |
-0,290 |
Turnover ratio of equity |
989053 |
978530 |
-10523 |
As we see, almost all indicators have a negative meanings. It means that activity of enterprise is not very effective. Decreasing of turnover ratio of fixed assets reduсes net income (revenue) from the sale of products (goods and services) per unit of fixed assets value. Turnover ratio of receivables decreased, so turnover costs of the enterprise increased.