FINANCIAL CREDIBILITY OF TRAJECT COMPANY

Posted: August 26th, 2021

FINANCIAL CREDIBILITY OF TRAJECT COMPANY

Student’s Name

Course

Professor’s Name

Institutional Affiliation

City (State)

Date

Financial Credibility of Traject Company

Financial credibility is a crucial element in a startup business and will form the basis of Traject Company that is manufacturing a tissue that destroys viruses within a minute. The tissue is produced using the photocatalysis process. It can eliminate 100% of viral load when it comes in contact with ultraviolet rays and destroys many bacteria microbes and viruses. Jerome Blanc, the company president, has noted that this will be a profitable opportunity, especially during the Covid-19 crisis, as there is a need to reopen public places, such as cinemas. Additionally, the tissue will guarantee customers safety and simultaneously cut costs for theaters from social distancing and daily sanitization of all seats and common areas that are expensive and time-consuming. Furthermore, the product will offer a solution by installing self-sterilizing seats in public transport, cinemas, and overall public places. Besides, the company is targeting 1.5 million visitors to Qatar from the 2022 FIFA World Cup and the large number of daily commuters using the metro transport system. Therefore, the tissues are a profitable opportunity as the company is the only self-sterilizing fabric provider in Qatar with no competitors in this segment.

The company’s financial credibility will provide financial projections for the next three years in the balance sheet and income statement items. The projected balance sheet will indicate the business’ net worth by showing assets, liabilities, and capital allocation (Bauman and Shaw, 2016). The forecasted balance sheet will form a benchmark to compare the projected and actual results at the end of the financial period after considering sales, marketing, and inventory forecasts. Additionally, the business will take a long-term loan in 2022 to meet the production of tissues from high demand due to the 2022 FIFA World Cup. The financial credibility of Trajet Company indicates the business is a viable idea from the assets, liabilities, and capital analysis, as shown in Table 1 below.

Table 1: Forecasted Balance Sheet

Traject Company Forecasted Balance Sheet For the financial period 2020-2023
  2020 2021 2022 2023
  $ $ $ $
Assets        
Current assets        
Cash 100000 110000 120000 130000
Inventory 131250 131250 1256250 131250
Accounts receivable 50000 55000 60000 65000
 Total 281250 296250 1436250 326250
Non- Current assets        
PPE 1000000 1000000 1000000 1000000
Total assets 1281250 1296250 2436250 1326250
Liabilities        
Accounts payable 30000 20000 25000 30000
Long-term debt 0 0 100000 0
Total liabilities 30000 20000 125000 30000
Shareholder’s equity        
Owners’ contribution 1251250 1276250 2311250 1296250
Total liabilities + Equity 1281250 1296250 2436250 1326250

Furthermore, the projected income statement will provide cost structure and revenue mainstreams of the business. It will also analyze the business revenues, expenses, and profits in a specific financial period (Vemić, 2017). Table 2 below indicates the feasibility of the business idea and shows that Traject Company will generate income after deducting expenses from revenue. The cost of producing tissue is $0.75, with a sales price of $2.00 per unit. Additionally, the sales are projected to improve at 60% from the year 2021 after product awareness, and the company is offered tax relief for the first three years of operation. However, the production cost will reduce by 20% from the second year due to economies of scale.

Table 2: Forecasted Income statements

Traject Company Forecasted Income statements For the financial period 2020-2022
  2020 2021 2022 2023
  $ $ $ $
Revenue        
Direct Sales 200000 320000 512000 819200
Sponsored AD Partnership 150000 240000 384000 614400
Other 2000000
Total revenue 350000 560000 2896000 1433600
Cost of goods sold        
Direct Sales 75000 60000 48000 38400
Sponsored AD Partnership 56250 45000 36000 28800
Others 1125000
Cost of sales 131250 105000 1209000 67200
Gross profits 218750 455000 1687000 1366400
Expenses        
Fabric @1.5 % per units produced 900 1200 24000 1500
Shipping and Clearance @1 % per units 800 900 16000 1000
Salaries 1000 1000 16000 1000
Local logistics (Truck & Fuel) 2000 2100 32000 2000
Legal (licenses, commercial registration) 50 80 150 150
Equipment (stitching & fixing) 2000 2500 2600 2800
Overhead (Office &warehouse rent) 150 200 350 400
Utilities 100 180 370 480
Total expenses 4900 5500 88000 5500
Profit before tax 213850 449500 1599000 1360900
Tax @ 30% 0.00 0.00 0 408270
Profit after tax 213850 449500 1599000 952630

Reference List

Bauman, M.P., and Shaw, K.W., 2016. Balance sheet classification and the valuation of deferred taxes. Research in Accounting Regulation, 28(2), pp.77-85.

Vemić. (2017). Optimal management strategies in small and medium enterprises. Hershey, PA: Business Science Reference.

Expert paper writers are just a few clicks away

Place an order in 3 easy steps. Takes less than 5 mins.

Calculate the price of your order

You will get a personal manager and a discount.
We'll send you the first draft for approval by at
Total price:
$0.00