Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Development Studies
Associates (DSA)
October 2008
Addis Ababa
Table of Contents
Table of Contents.....................................................................................................2
1.Executive Summary..............................................................................................3
2.Product Description and Application.................................................................3
3.Market Study, Plant Capacity and Production Program.................................3
3.1Market Study...........................................................................................................................3
3.1.1Present Demand and Supply............................................................................................3
3.1.2Projected Demand............................................................................................................4
3.1.3Pricing and Distribution...................................................................................................5
3.2Plant Capacity.........................................................................................................................6
3.3Production Program................................................................................................................6
8.Financial Analysis...............................................................................................11
8.1Underlying Assumption .......................................................................................................11
8.2Investment.............................................................................................................................12
8.3Production Costs...................................................................................................................13
8.4Financial Evaluation.............................................................................................................13
1. Executive Summary
This profile provides basic information on the production of 3,250 tons of Fruit-Based Drinks
per annum. The total investment requirement of the project is estimated at about Birr 31.7
million; of which Birr 21 million is for machinery and equipment while Birr 4.8 million is the
cost of working capital. Based on the cash flow statement, the calculated internal rate of return
(IRR) and simple rate of return of the project are 20.1 % and 18.3 %, respectively. And the net
present value (NPV) at 18 % discounting rate is Birr 2,320 thousand. The plant is expected to
create employment opportunities for about 60 persons.
Market Study
3.1.1 Present Demand and Supply
Currently, there are three main sources for the supply of fruit based drinks and juices in the
country. The largest sources of supply for fruit based drinks and juices are households, snack
shops, pastries, coffee shops, restaurants, hotels and juice houses. It is almost impossible to
estimate the volume of supply from these scattered sources. The other domestic sources are
Fruits Processing Plants located in the country. The two fruit processing plants located in the
country are Merti Fruits Processing Plant located in the Awash Valley and Sabata Agro-industry
(which is mainly a milk processing plant) located at Sabata town which is 20 Km from Addis.
3
The volume of supply from these sources is limited. Particularly, the orange juice (note the plant
processes only orange juice) supply from Marti has been declining throughout the past ten years
while the supply of fruit based drinks from the Sabata Agro-industry is very small and its sale is
limited to Addis and the nearby towns. The third source of supply is import; which is the largest
source of fruit based drinks and juices in the country. During the last 15 years, because of the
relatively better availability of foreign exchange, imports of fruits drinks and juices have been
growing fast. Now all the so-called super-markets and even small and large grocery stores are
filled with imported fruit drinks and juices. Table 3.1 shows the past trend of imports of fruit
based drinks.
The main determining factors for the demand of fruit juices and drinks are income and
population size especially urban population. Admittedly, consumption of fruit juices and drinks
in the ANRS is confined to a small section of the urban population. However, the estimated
amount of fruit based drinks consumption in ANRS is not too small to establish a fruit based
processing plant in the region.
Table 3.1
Imports of Fruit Based Drinks
Year E.C
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
In Tons
2,402
2,474
2,548
2,625
2,703
2,785
2,868
2,954
3,043
3,134
TABLE 3.2
PROJECTED DEMAND FOR FRUIT BASED DRINKS
Year E.C
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
46586
48916
As indicated in Table 3.2, the projected national demand for fruit based drinks reaches 38,327
tons and 48,916 tons in 2005 E.C and 2010 E.C, respectively. Similarly, the projected ANRS
demand for fruit based drinks reaches 9,955 tons and 12,705 tons in 2005 E.C and 2010 E.C,
respectively. This can justify the establishment of a number of small or a medium size fruit based
drinks and juices producing plant in the ANRS.
based drinks; and plans to sell its products to wholesalers at Birr 10 per liter. The viable
distribution method is selling to wholesalers or authorized marketing firm which will sell to end
consumers through its chain selling to supermarkets.
3.2
Plant Capacity
The selected capacity of the plant for fruit processing and soft-drink production is medium-sized
one. An output of approximately 3,250 tons of finished juice per annum is envisaged based on
one shift operation of 275 working days in a year. The working days are set by deducting
Sundays and public holidays in a given year, and by assuming that annual maintenance works
and unexpected work interruptions take 25 days.
3.3
Production Program
As there are competing brands in the market, and the plant is new and is equipped with new
machinery, production build-up is made by starting at reduced capacity. In other words, the low
production level at the initial stage is helpful to develop substantial market outlets for the
product. Similarly, machinery operators will also get enough time to develop the required skills
and experience. For this, the plant will be operated at 60 %, 75% and 90 % of its installed
capacity in the first year, the second and the third year of operation, respectively.
The main raw materials that are necessary to produce fruit based drinks are different variety of
fruits. Almost all the lowland parts of ANRS are suitable to produce different fruits including
mango, papaya and others. Therefore, it is easy to procure raw material as long as the plant is
situated in the appropriate location.
4.2
The principal raw materials for the production of fruit based drinks are mango, orange, pin apple,
peach and other fruits. Preservatives and packing materials like bottles or cans made of plastic
and paper are some of the auxiliary materials demanded by the fruit juice plant. The quantities
and costs of the raw and auxiliary materials are shown in Table 4.1.
6
TABLE 4.1
RAW & AUXILARY MATERIALS REQUIREMENT
No
Description
Qty
Tons
Fruits
Bottles
and
Cans
3
4
(No).
Sugar
Preservatives
&
8000
Unit
Price
Birr
2000
3,000,000
0.5
300
7000
F.C
L.C
Total
16,000,00
16,000,000
0
1,500,000
1,500,000
2,100,000
2,100,000
1000,000
19,600,00
20,600,00
1000,000
Other Chemicals
Total
1000,000
The major utilities required for the plant are water and electricity. Water is used for washing the
fruits as well as for steam generation. Electric power is used as an energy source for boiler and
for driving the motors of the production machinery. The annual consumption of these utilities in
terms of quantity are 15,000m3 and 425 MWH for water and electricity, respectively. In terms of
value electricity is estimated to be Birr 233,750 where as that of water is Birr 39,750.
Table 4.2
UTILITIES REQUIREMENT
No.
1.
2.
Utility
Electricity
Water
Total
Requirement
(Annual)
425 MWH
15,000 m3
Unit Price
Birr0.55 /KWH
Birr2.65 /m3
Cost
(Birr)
233,750
39,750
273,500
Production Process
The fruit is fed into the brush washing machine. The remaining impurities are then removed by
an air-injection washing machine. It then passes to the sorting line where damaged fruit is
eliminated. The citrus fruit is transported to the fruit extraction device, which is connected to the
oil separating device and the oil expeller device. Whole fruits are sorted according to size. After
sorting according to size, the fruit passes in groups into the juice maker. From there the juice is
delivered by pump to the clarification device where solid impurities are removed. Mixed with
syrup, the purified fruit juice is pumped to the homogenizer. It passes through a preheated, an
aerator and a condenser and is delivered to the homogenizer by screw pump. The homogenizer
makes the micro-structure of the juice more homogeneous and improves its quality. The juice is
then delivered to the pasteurizer and pumped in. It is sterilized by being kept for a period at the
proper temperature. On leaving the pasteurizer, the juice passes either to the juice store or to the
filling and bottling section. The filling machine fills the juice into bottles, jars or plastic
containers.
Alternatively, fruit based drinks can be made using a cheaper production methods which require
a high proportion of manual work. However, it is not advisable to prepare fruit based drinks by
such method due to the problems that are related with quality control.
6.2
The selected plant is equipped with automatic machinery lines which require a relatively small
amount of labor. Details of the required machinery & equipments are listed in Table 6.1.
TABLE 6.1
MACHINERY & EQUIPMENTS REQUIRED
Description:
Brush-Type Fruit Washer
Air-Injection Fruit Washer
Fruit Sorting Line
Extraction Device
Oil Separation Device
Oil Expeller
Fruit Sorting Device
Juice Processor
Clarificator
Cleaning Device
Homogenizer
Pasteurizer
Process Pipeline
Automatic Equipment
Electric Fittings And Materials
Special Tools
Air Compressor
Filler
Pot Manufacturing Device
Water Preparation Unit
Diesel Electric Power Station
Steam Boiler
Lathe
Bench Drill
Milling Machine
Bench Grinder
Mechanic's Tool Kit
Electrician's Tool Kit
Tool Cabinet With Tools
Quantity:
1
1
1
1
1
1
1
2
2
2
2
2
1 Set
1 Set
1 Set
1 Set
1
1
1
1
1
1
1
1
1
1
1
1
1
The estimated total price of machinery and equipment is approx. Birr 21,000,000. Of the total
machinery and equipment cost, nearly 18,000,000 or 85 .7 % is in foreign currency.
Suppliers Address:
Labh Machines Pvt Ltd
309, Chitrath Complex, Near Hotel Presilent lec.g. Road
Navarangapura, Ahmedabad-380009, Gujarat, India
6.3
The total land area requirement of the plant including provision for open space is 4000 square
meters. Of this, about 1000m2 is for the production, 750m3 for storage of fresh fruits and about
250 m2 for offices and laboratory. Total cost of building is calculated to be Birr 4 millions. The
9
land lease value is about Birr 110,400 thousands; which is based on the land lease price of
Shewa-Robit for industrial purpose- which is Birr 27.60 per square meter. Of the total cost of the
lease, 5 % is paid in the beginning while the rest will be paid in 40years.
Human Resource
Description
Table 7.1
MANPOWER REQUIREMENT
No. Monthly Salary
Annual
(Birr)
Salary (In Birr)
A. Administration
1. Manager
2.Chemical Engineer
3 Chemist
4. Technicians
5. Personnel Officer
6. Accountant
7.Seretary
8.Slaesman
9. Storekeeper
10.Guards
11. Driver
Sub-total
B. Production
1. Skilled workers (operators)
2. Unskilled Workers (laborers)
1
1
2
3
1
1
1
1
1
4
2
18
5000
3000
2300
2000
2000
2000
1300
1300
600
300
600
18
24
600
300
Benefits (20%)
60000
36000
55200
72000
24000
24000
15600
15600
7200
14400
14400
338400
129600
86400
110880
60
665,280
The total annual wages and salary, including 20 % benefits, amount to Birr 665,280.
10
7.2
Training Requirement
The plant is expected to be operated by competent and experienced production personnel. For
this purpose, appropriate training programme has to be designed and conducted for about 15
days. Training can be carried out during erection and commissioning period. Accordingly,
skilled operators, supervisors and quality control personnel will be trained, possibly by an expert
from technology supplier.
8. Financial Analysis
8.1
Underlying Assumption
The financial analysis of Fruit Based Drinks producing plant is based on the data provided in
the preceding chapters and the following assumptions.
A. Construction and Finance
Construction Period
2 Years
Source Of Finance
Tax Holidays
2Years
12%
18%
Value Of Land
B. Depreciation
Building
5%
10%
Office Furniture
10%
Vehicles
20%
Pre-Production (Amortization)
20%
11
30 Days
Raw Material-Foreign
120 Days
30 Days
30 Days
Work In Progress
Finished Products
Accounts Receivable
Cash In Hand
Accounts Payable
10 Days
15 Days
30 Days
30 Days
30 Days
8.2
Investment
The total investment cost of the project including working capital is estimated at Birr 31.7
million as shown in Table 8.1 below. The owner shall contribute 40 % of the finance in the form
of equity while the remaining 60 % is to be financed by bank loan.
Table 8.1
Total Initial Investment
Items
Land
Building and Civil Works
Office Equipment
Vehicles
Plant Machinery & Equipment
Total Fixed Investment Cost
Pre Production Capital
Expenditure*
Total Initial Investment
Working Capital at Full Capacity
Total
L.C
F.C
Total
5,520
5,520
4,000,000
4,000,000
100,000
100,000
500,000
500,000
3,000,000
18,000,000
21,000,000
7,605,520
18,000,000
25,605,520
380,276
1,280,276
7,985,796
18,000,000
26,885,796
4,394,883
12,380,679
436,364
18,436,364
4,831,246
31,717,042
*Pre-production capital expenditure includes - all expenses for pre-investment studies, consultancy fee during
construction and expenses for companys establishment, project administration expenses, commission expenses,
preproduction marketing and interest expenses during construction.
The foreign component of the project accounts for Birr 21 million or 58.1 % of the total
investment cost.
12
8.3
Production Costs
The total production cost at full capacity operation is estimated at Birr 30.2 million (See Table
8.2). Raw materials and utilities account for 76.6 % or 20.9 million.
Table 8.2
PRODUCTION COST AT FULL CAPACITY
Raw Material
Requirement
Cost
1.Local Raw Materials
2.Foreign Raw Materials
19,600,000
1,000,000
273,500
665,280
768,166
Factory Costs
5. Depreciation
6. Financial costs
20,600,000
22,306,946
2,666,055
2,283,627
27,256,628
Financial Evaluation
I.
Profitability
According to the projected income statement (See Annex 4) the project will generate profit
beginning from the first year of operation and increases on wards. The income statement and
other profitability indicators also show that the project is viable.
13
II.
Breakeven Analysis
Fixed Cost
Sale Variable Cost
at full capacity.
Payback Period
Investment cost and income statement projection are used in estimating the project payback
period. The project will payback fully the initial investment less working capital in four years.
IV.
Based on cash flow statement (See Annex 2) the calculated internal rate of return (IRR) of the
project is 20.1 % and the net present value (NPV) at 18 % discount is Birr 2,320 thousands.
VI.
Sensitivity Analysis
The sensitivity test result which undertaken by increasing the cost of production by 10 % still
indicates that the project would be viable.
14
ANNEXES
16
17
PRODUCTION
Year 1
Year 2
50%
70%
90%
100%
0.00
0.00
2557777.26
3580888.16
4603999.07
5115554.52
0.00
0.00
906000.00
1268400.00
1630800.00
1812000.00
Raw Material-Local
0.00
0.00
687818.18
962945.45
1238072.73
1375636.36
Raw Material-Foreign
0.00
0.00
218181.82
305454.55
392727.27
436363.64
0.00
0.00
9388.64
13144.09
16899.55
18777.27
0.00
0.00
32240.88
45137.23
58033.58
64481.76
Work in Progress
0.00
0.00
234715.91
328602.28
422488.65
469431.83
Finished Products
0.00
0.00
469431.83
657204.56
844977.29
938863.66
2. Accounts Receivable
0.00
0.00
1636363.64
2290909.09
2945454.55
3272727.27
3. Cash in Hand
0.00
0.00
47694.00
66771.60
85849.20
95388.00
0.00
0.00
3335834.90
4670168.86
6004502.81
6671669.79
4. Current Liabilities
0.00
0.00
1636363.64
2290909.09
2945454.55
3272727.27
Accounts Payable
0.00
0.00
1636363.64
2290909.09
2945454.55
3272727.27
0.00
0.00
1699471.26
2379259.76
3059048.27
3398942.52
0.00
0.00
1699471.26
679788.50
679788.50
339894.25
CURRENT ASSETS
(continued)
PRODUCTION
5
10
100%
100%
100%
100%
100%
100%
5115554.52
5115554.52
5115554.52
5115554.52
5115554.52
5115554.52
1812000.00
1812000.00
1812000.00
1812000.00
1812000.00
1812000.00
Raw Material-Local
1375636.36
1375636.36
1375636.36
1375636.36
1375636.36
1375636.36
Raw Material-Foreign
436363.64
436363.64
436363.64
436363.64
436363.64
436363.64
18777.27
18777.27
18777.27
18777.27
18777.27
18777.27
64481.76
64481.76
64481.76
64481.76
64481.76
64481.76
Work in Progress
469431.83
469431.83
469431.83
469431.83
469431.83
469431.83
Finished Products
938863.66
938863.66
938863.66
938863.66
938863.66
938863.66
2. Accounts Receivable
3272727.27
3272727.27
3272727.27
3272727.27
3272727.27
3272727.27
95388.00
95388.00
95388.00
95388.00
95388.00
95388.00
6671669.79
6671669.79
6671669.79
6671669.79
6671669.79
6671669.79
4. Current Liabilities
3272727.27
3272727.27
3272727.27
3272727.27
3272727.27
3272727.27
Accounts Payable
3272727.27
3272727.27
3272727.27
3272727.27
3272727.27
3272727.27
3398942.52
3398942.52
3398942.52
3398942.52
3398942.52
3398942.52
0.00
0.00
0.00
0.00
0.00
0.00
3. Cash in Hand
CURRENT ASSETS
CONSTRUCTION
PRODUCTION
Year 1
Year 2
10343949.00
13742891.52
16636363.64
21654545.45
27654545.45
30327272.73
10343949.00
13742891.52
1636363.64
654545.45
654545.45
327272.73
Total Equity
4137579.60
5497156.61
0.00
0.00
0.00
0.00
6206369.40
8245734.91
0.00
0.00
0.00
0.00
0.00
0.00
1636363.64
654545.45
654545.45
327272.73
2. Inflow Operation
0.00
0.00
15000000.00
21000000.00
27000000.00
30000000.00
Sales Revenue
0.00
0.00
15000000.00
21000000.00
27000000.00
30000000.00
Interest on Securities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10343949.00
10343949.00
14699571.23
15935169.63
21585998.51
22642458.12
10343949.00
10343949.00
0.00
0.00
0.00
0.00
Fixed Investments
9851380.00
9851380.00
0.00
0.00
0.00
0.00
Pre-production Expenditures
492569.00
492569.00
0.00
0.00
0.00
0.00
0.00
0.00
3335834.90
1334333.96
1334333.96
667166.98
6. Operating Costs
0.00
0.00
7526596.10
10457899.10
13389202.10
14854853.60
0.00
0.00
0.00
0.00
3008567.96
3555585.14
8. Interest Paid
0.00
0.00
3837140.23
1734252.52
1445210.43
1156168.34
9.Loan Repayments
0.00
0.00
0.00
2408684.05
2408684.05
2408684.05
10.Dividends Paid
0.00
0.00
0.00
0.00
0.00
0.00
Surplus(Deficit)
0.00
3398942.52
1936792.41
5719375.82
6068546.95
7684814.61
0.00
3398942.52
5335734.93
11055110.75
17123657.70
24808472.31
3. Other Income
PRODUCTION
5
30000000.00
6
30000000.00
7
30000000.00
8
30000000.00
9
30000000.00
10
30000000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2. Inflow Operation
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
Sales Revenue
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21772961.68
21659740.50
21457411.04
18846397.52
18846397.52
18846397.52
0.00
0.00
0.00
0.00
0.00
0.00
Fixed Investments
0.00
0.00
0.00
0.00
0.00
0.00
Pre-production Expenditures
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6. Operating Costs
14854853.60
14854853.60
14854853.60
14854853.60
14854853.60
14854853.60
3642297.76
3818118.67
3904831.29
3991543.92
3991543.92
3991543.92
8. Interest Paid
867126.26
578084.17
289042.09
0.00
0.00
0.00
9. Loan Repayments
2408684.05
2408684.05
2408684.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Surplus(Deficit)
8227038.32
8340259.50
8542588.96
11153602.48
11153602.48
11153602.48
33035510.64
41375770.14
49918359.11
61071961.58
72225564.06
83379166.54
Interest on Securities
3. Other Income
TOTAL CASH OUTFLOW
4. Increase In Fixed Assets
10.Dividends Paid
CONSTRUCTION
PRODUCTION
Year 1
Year 2
0.00
0.00
15000000.00
21000000.00
27000000.00
30000000.00
1. Inflow Operation
0.00
0.00
15000000.00
21000000.00
27000000.00
30000000.00
Sales Revenue
0.00
0.00
15000000.00
21000000.00
27000000.00
30000000.00
Interest on Securities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10343949.00
10343949.00
9226067.36
11137687.61
14068990.61
18750332.99
10343949.00
10343949.00
0.00
0.00
0.00
0.00
Fixed Investments
9851380.00
9851380.00
0.00
0.00
0.00
0.00
Pre-production Expenditures
492569.00
492569.00
0.00
0.00
0.00
0.00
0.00
0.00
1699471.26
679788.50
679788.50
339894.25
5. Operating Costs
0.00
0.00
7526596.10
10457899.10
13389202.10
14854853.60
0.00
0.00
0.00
0.00
0.00
3555585.14
-10343949.00
-10343949.00
5773932.64
9862312.39
12931009.39
11249667.01
-10343949.00
-20687898.00
-14913965.36
-5051652.97
7879356.42
19129023.43
-10343949.00
-8766058.47
4146748.52
6002507.80
6669670.79
4917333.13
-10343949.00
-19110007.47
-14963258.96
-8960751.16
-2291080.37
2626252.76
2. Other Income
(Continued)
PRODUCTION
10
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
1. Inflow Operation
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
Sales Revenue
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18497151.37
18672972.27
18759684.90
18846397.52
18846397.52
18846397.52
0.00
0.00
0.00
0.00
0.00
0.00
Fixed Investments
0.00
0.00
0.00
0.00
0.00
0.00
Pre-production Expenditures
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5. Operating Costs
14854853.60
14854853.60
14854853.60
14854853.60
14854853.60
14854853.60
3642297.76
3818118.67
3904831.29
3991543.92
3991543.92
3991543.92
11502848.63
11327027.73
11240315.10
11153602.48
11153602.48
11153602.48
30631872.07
41958899.80
53199214.90
64352817.38
75506419.85
86660022.33
4261017.92
3555837.56
2990352.79
2514647.39
2131057.11
1805980.60
6887270.69
10443108.24
13433461.03
15948108.42
18079165.53
19885146.14
Interest on Securities
2. Other Income
TOTAL CASH OUTFLOW
19,885,146.14
37.7%
50%
70%
90%
100%
100%
15000000.00
21000000.00
27000000.00
30000000.00
30000000.00
15000000.00
21000000.00
27000000.00
30000000.00
30000000.00
Other Income
0.00
0.00
0.00
0.00
0.00
7195489.50
10073685.30
12951881.10
14390979.00
14390979.00
7804510.50
10926314.70
14048118.90
15609021.00
15609021.00
52.03
52.03
52.03
52.03
52.03
2468134.20
2521241.40
2574348.60
2600902.20
2600902.20
5336376.30
8405073.30
11473770.30
13008118.80
13008118.80
35.58
40.02
42.50
43.36
43.36
3837140.23
1734252.52
1445210.43
1156168.34
867126.26
5. GROSS PROFIT
1499236.07
6670820.78
10028559.87
11851950.45
12140992.54
0.00
0.00
3008567.96
3555585.14
3642297.76
1499236.07
6670820.78
7019991.91
8296365.32
8498694.78
Gross Profit/Sales
9.99%
31.77%
37.14%
39.51%
40.47%
9.99%
31.77%
26.00%
27.65%
28.33%
Return on Investment
23.84%
36.44%
35.65%
39.24%
38.88%
Return on Equity
15.56%
69.24%
72.86%
86.11%
88.21%
VARIABLE MARGIN
(In % of Total Income)
3. Less Fixed Costs
OPERATIONAL MARGIN
(In % of Total Income)
10
100%
100%
100%
100%
100%
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
30000000.00
Other Income
0.00
0.00
0.00
0.00
0.00
14390979.00
14390979.00
14390979.00
14390979.00
14390979.00
15609021.00
15609021.00
15609021.00
15609021.00
15609021.00
52.03
52.03
52.03
52.03
52.03
2303874.60
2303874.60
2303874.60
2303874.60
2303874.60
13305146.40
13305146.40
13305146.40
13305146.40
13305146.40
44.35
44.35
44.35
44.35
44.35
578084.17
289042.09
0.00
0.00
0.00
5. GROSS PROFIT
12727062.22
13016104.31
13305146.40
13305146.40
13305146.40
3818118.67
3904831.29
3991543.92
3991543.92
3991543.92
7. NET PROFIT
8908943.56
9111273.02
9313602.48
9313602.48
9313602.48
Gross Profit/Sales
42.42%
43.39%
44.35%
44.35%
44.35%
29.70%
30.37%
31.05%
31.05%
31.05%
Return on Investment
39.39%
39.03%
38.67%
38.67%
38.67%
Return on Equity
92.47%
94.57%
96.67%
96.67%
96.67%
VARIABLE MARGIN
(In % of Total Income)
3. Less Fixed Costs
OPERATIONAL MARGIN
(In % of Total Income)
4. Less Cost of Finance
RATIOS (%)
Year 2
PRODUCTION
1
TOTAL ASSETS
1. Total Current Assets
Inventory on Materials and Supplies
Work in Progress
Finished Products in Stock
Accounts Receivable
Cash in Hand
Cash Surplus, Finance Available
Securities
2. Total Fixed Assets, Net of Depreciation
Fixed Investment
Construction in Progress
Pre-Production Expenditure
Less Accumulated Depreciation
3. Accumulated Losses Brought Forward
4. Loss in Current Year
TOTAL LIABILITIES
5. Total Current Liabilities
Accounts Payable
Bank Overdraft
6. Total Long-term Debt
Loan A
Loan B
7. Total Equity Capital
Ordinary Capital
Preference Capital
Subsidies
8. Reserves, Retained Profits Brought
Forward
9.Net Profit After Tax
Dividends Payable
Retained Profits
10343949.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10343949.00
0.00
9851380.00
492569.00
0.00
0.00
0.00
10343949.00
0.00
0.00
0.00
6206369.40
6206369.40
0.00
4137579.60
4137579.60
0.00
0.00
24086840.52
3398942.52
0.00
0.00
0.00
0.00
0.00
3398942.52
0.00
20687898.00
9851380.00
9851380.00
985138.00
0.00
0.00
0.00
24086840.52
0.00
0.00
0.00
14452104.31
14452104.31
0.00
9634736.21
9634736.21
0.00
0.00
27222440.23
8671569.83
947629.52
234715.91
469431.83
1636363.64
47694.00
5335734.93
0.00
18550870.40
19702760.00
0.00
985138.00
2137027.60
0.00
0.00
27222440.23
1636363.64
1636363.64
0.00
14452104.31
14452104.31
0.00
9634736.21
9634736.21
0.00
0.00
32139122.41
15725279.61
1326681.32
328602.28
657204.56
2290909.09
66771.60
11055110.75
0.00
16413842.80
19702760.00
0.00
985138.00
4274055.20
0.00
0.00
32139122.41
2290909.09
2290909.09
0.00
12043420.26
12043420.26
0.00
9634736.21
9634736.21
0.00
0.00
37404975.72
23128160.52
1705733.13
422488.65
844977.29
2945454.55
85849.20
17123657.70
0.00
14276815.20
19702760.00
0.00
985138.00
6411082.80
0.00
0.00
37404975.72
2945454.55
2945454.55
0.00
9634736.21
9634736.21
0.00
9634736.21
9634736.21
0.00
0.00
43619929.71
31480142.11
1895259.03
469431.83
938863.66
3272727.27
95388.00
24808472.31
0.00
12139787.60
19702760.00
0.00
985138.00
8548110.40
0.00
0.00
43619929.71
3272727.27
3272727.27
0.00
7226052.16
7226052.16
0.00
9634736.21
9634736.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1499236.07
0.00
1499236.07
1499236.07
6670820.78
0.00
6670820.78
8170056.85
7019991.91
0.00
7019991.91
15190048.75
8296365.32
0.00
8296365.32
10
Continued
PRODUCTION
5
10
TOTAL ASSETS
1. Total Current Assets
Inventory on Materials and Supplies
Work in Progress
Finished Products in Stock
Accounts Receivable
Cash in Hand
Cash Surplus, Finance Available
Securities
2. Total Fixed Assets, Net of Depreciation
Fixed Investment
Construction in Progress
Pre-Production Expenditure
Less Accumulated Depreciation
3. Accumulated Losses Brought Forward
4. Loss in Current Year
TOTAL LIABILITIES
5. Total Current Liabilities
Accounts Payable
Bank Overdraft
6. Total Long-term Debt
Loan A
Loan B
7. Total Equity Capital
Ordinary Capital
Preference Capital
Subsidies
8. Reserves, Retained Profits Brought
Forward
9. Net Profit After Tax
Dividends Payable
Retained Profits
49709940.43
39707180.43
1895259.03
469431.83
938863.66
3272727.27
95388.00
33035510.64
0.00
10002760.00
19702760.00
0.00
985138.00
10685138.00
0.00
0.00
49709940.43
3272727.27
3272727.27
0.00
4817368.10
4817368.10
0.00
9634736.21
9634736.21
0.00
0.00
56210199.94
48047439.94
1895259.03
469431.83
938863.66
3272727.27
95388.00
41375770.14
0.00
8162760.00
19702760.00
0.00
985138.00
12525138.00
0.00
0.00
56210199.94
3272727.27
3272727.27
0.00
2408684.05
2408684.05
0.00
9634736.21
9634736.21
0.00
0.00
62912788.90
56590028.90
1895259.03
469431.83
938863.66
3272727.27
95388.00
49918359.11
0.00
6322760.00
19702760.00
0.00
985138.00
14365138.00
0.00
0.00
62912788.90
3272727.27
3272727.27
0.00
0.00
0.00
0.00
9634736.21
9634736.21
0.00
0.00
72226391.38
67743631.38
1895259.03
469431.83
938863.66
3272727.27
95388.00
61071961.58
0.00
4482760.00
19702760.00
0.00
985138.00
16205138.00
0.00
0.00
72226391.38
3272727.27
3272727.27
0.00
0.00
0.00
0.00
9634736.21
9634736.21
0.00
0.00
81539993.86
78897233.86
1895259.03
469431.83
938863.66
3272727.27
95388.00
72225564.06
0.00
2642760.00
19702760.00
0.00
985138.00
18045138.00
0.00
0.00
81539993.86
3272727.27
3272727.27
0.00
0.00
0.00
0.00
9634736.21
9634736.21
0.00
0.00
90853596.33
90050836.33
1895259.03
469431.83
938863.66
3272727.27
95388.00
83379166.54
0.00
802760.00
19702760.00
0.00
985138.00
19885138.00
0.00
0.00
90853596.33
3272727.27
3272727.27
0.00
0.00
0.00
0.00
9634736.21
9634736.21
0.00
0.00
23486414.07
8498694.78
0.00
8498694.78
31985108.85
8908943.56
0.00
8908943.56
40894052.40
9111273.02
0.00
9111273.02
50005325.42
9313602.48
0.00
9313602.48
59318927.90
9313602.48
0.00
9313602.48
68632530.37
9313602.48
0.00
9313602.48
11