Views
11 months ago

AdventureExcursions

Adventure Excursions

Adventure Excursions Unlimited Table: Ratios Ratio Analysis 2001 2002 2003 Industry Profile Sales Growth 0.00% 60.00% 16.67% 4.00% Percent of Total Assets Other Current Assets 0.00% 0.00% 0.00% 42.80% Total Current Assets 92.60% 98.52% 100.00% 65.80% Long-term Assets 7.40% 1.48% 0.00% 34.20% Total Assets 100.00% 100.00% 100.00% 100.00% Current Liabilities 3.48% 7.39% 5.22% 33.10% Long-term Liabilities 0.00% 0.00% 0.00% 16.40% Total Liabilities 3.48% 7.39% 5.22% 49.50% Net Worth 96.52% 92.61% 94.78% 50.50% Percent of Sales Sales 100.00% 100.00% 100.00% 100.00% Gross Margin 88.67% 87.50% 87.32% 40.10% Selling, General & Administrative Expenses 79.51% 71.08% 70.16% 30.80% Advertising Expenses 0.00% 0.00% 0.00% 0.80% Profit Before Interest and Taxes 12.21% 21.90% 22.88% 1.20% Main Ratios Current 26.58 13.32 19.15 1.66 Quick 26.58 13.32 19.15 1.29 Total Debt to Total Assets 3.48% 7.39% 5.22% 49.50% Pre-tax Return on Net Worth 64.81% 77.66% 55.48% 2.70% Pre-tax Return on Assets 62.56% 71.91% 52.58% 5.30% Additional Ratios 2001 2002 2003 Net Profit Margin 9.24% 16.42% 17.06% n.a Return on Equity 49.05% 58.24% 41.38% n.a Activity Ratios Accounts Payable Turnover 42.21 12.17 12.17 n.a Payment Days 33 18 28 n.a Total Asset Turnover 5.12 3.28 2.30 n.a Debt Ratios Debt to Net Worth 0.04 0.08 0.06 n.a Current Liab. to Liab. 1.00 1.00 1.00 n.a Liquidity Ratios Net Working Capital $104,375 $266,370 $461,798 n.a Interest Coverage 0.00 0.00 0.00 n.a Additional Ratios Assets to Sales 0.20 0.30 0.44 n.a Current Debt/Total Assets 3% 7% 5% n.a Acid Test 26.58 13.32 19.15 n.a Sales/Net Worth 5.31 3.55 2.43 n.a Dividend Payout 0.00 0.00 0.00 n.a Page 27

Appendix Table: Sales Forecast Sales Forecast Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Sales Heli-skiing 0% $0 $0 $0 $0 $0 $120,000 $0 $0 $120,000 $120,000 $0 $0 White-water Rafting 0% $0 $0 $0 $0 $0 $0 $0 $70,000 $0 $70,000 $0 $0 Mountain Biking 0% $0 $0 $0 $0 $0 $0 $50,000 $50,000 $0 $0 $0 $0 Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Total Sales $0 $0 $0 $0 $0 $120,000 $50,000 $120,000 $120,000 $190,000 $0 $0 Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Heli-skiing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 White-water Rafting $0 $0 $0 $0 $0 $0 $0 $20,000 $0 $20,000 $0 $0 Mountain Biking $0 $0 $0 $0 $0 $0 $14,000 $14,000 $0 $0 $0 $0 Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Subtotal Direct Cost of Sales $0 $0 $0 $0 $0 $0 $14,000 $34,000 $0 $20,000 $0 $0 Page 1

GLEN-2014-Annual-Report
holiday Program - Ku-ring-gai Council
Flight & Coach: An Underestimated Team? - ITB Berlin Kongress
national-grid-plc-annual-report-and-accounts-2013-14
July school holiday program - Ku-ring-gai Council
doing_business_in_italy
Annual Report 2011 - YHA Australia
78293_BellevueGroup_GB_e mUG.indd - Bank am Bellevue
2013 Half-yearly results PDF - Tullow Oil plc
The Middle School Camp-12yrs old-14yrs old - Hillsborough
2012 Annual Report to Government - Brisbane Girls Grammar School
Annual Report 2009 - 2010 (pdf. 6MB) - Ku-ring-gai Council - NSW ...
Application - Marymount University
annual-account-2012-ikv-pax-christi