Upload
osckar-gm
View
224
Download
2
Embed Size (px)
DESCRIPTION
Benchmark Sample Report
Citation preview
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
1
Benchmark Report & Analysis
Client Company - 2013
Prepared by: Vincent Keogh
Company: Benchmarking.com.au
Phone: 02-9262 5564
Email: [email protected]
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
2
Contents
Industry Statistics
Sector Overview 5
Industry Statistics 5
Employment Data 6
Benchmark Comparison
Income 9
Less Overheads as %'s of Total Income: 9
Net Profit (bos*) per.... 9
Total Income per.... 9
Gross Profit (Income less Materials and Payments to Sub Contractors) per.... 10
Non Personnel Related Overheads per.... 10
Personnel (fte personnel numbers) 10
KPI Feedback
Personnel Productivity & Profit 12
Margins 12
Major Overheads as a % of Total Income 12
Graphs
Key Performance Indicator Graphs 15
Action List
Increase Revenue 18
Control Overheads and Increase Net Profit 18
Control Liquidity 19
Business Value
Business Parameters 21
Business Valuation 21
Financial Data Entry
Profit and Loss 23
Balance Sheet 25
Valuation Questionnaire
Profit and Loss 27
Balance Sheet 27
Industry Benchmark - 2013
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
3
Sector Overview
Industry Statistics
Employment Data
1
Industry Statistics
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
4
Sector Overview This data is provided by the Australian Bureau of Statistics (ABS) as at November 2012.
The ABS reports that employment numbers for the Sample sector as at 2011 - 2012 was 995,300. This employment figure changed by 3.3% over the past 5 years. Forecasted growth for the sector over the next five years is 10.1% or 100,200.
The percentage of employees for the sector outside of state capital cities was 40% and 35% of all sector employees were aged 45 years or older.
Industry Statistics The number of sample employees nationwide was reported at 46,100 as at November 2012. The industry has shown an average growth rate of -19.6% over the past five years. Forecasted growth for the industry is strong (between 8.5 to 13.1% per annum) over the next five years.
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
5
Employment Data - The following employment data is sourced from the Australian Bureau of Statistics (ABS), dated November 2012.
- Weekly income for Sample Employees (earnings before tax - EBT) is around $1,000 per week.
- Weekly income for Sample Employees 2 (earnings before tax - EBT) is around $1,538 per week.
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
6
- The highest percentage of sample 1 employees lies within the 25 - 34 age bracket, while the median age is 32.
- The highest percentage of sample 2 employees lies within the 45 - 54 age bracket, while the median age is 43.
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
7
Income
Less Overheads as %'s of Total Income:
Net Profit (bos*) per....
Total Income per....
Gross Profit (Income less Materials and Payments to Sub Contractors) per....
Non Personnel Related Overheads per....
Personnel (fte personnel numbers)
Other Information
2
Benchmark Comparison
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
8
Your Business: 2013
Turnover: All Firms Average
Net Profit per Owner: $70,000 to $99,999
Turnover: $1,000,000 to $1,999,999
Income Total Income $1,462,500 $1,193,692 $1,063,463 $1,449,884
Less Materials Used 32.82% 32.94% 25.78% 38.51%
Less Sub Contractors 32.48% 19.33% 24.92% 31.64%
Equals Gross Profit 34.70% 47.72% 49.30% 29.86%
Less Overheads as %'s of Total Income: Advertising & Promotion 0.82% 0.63% 1.04% 0.68%
Accounting & Legal Fees 0.16% 1.01% 0.69% 0.58%
All Insurance 0.31% 1.72% 1.92% 1.22%
Interest Bank Charges etc 0.10% 1.42% 0.71% 0.93%
Licences, Permits and Subscriptions 0.02% 0.36% 0.25% 0.31%
All Occupancy Costs 0.39% 0.68% 0.81% 0.82%
Other Depreciation, Lease and HP 1.71% 1.37% 1.86% 1.35%
Repairs & Maintenance 0.82% 0.90% 0.67% 0.54%
Staff On Costs 0.07% 1.10% 1.63% 1.11%
Telephone & Fax 0.08% 0.95% 0.77% 0.51%
Employees' Wages & Salaries 13.68% 8.04% 12.30% 7.42%
Internal Sub Contractors 3.42% 3.01% 2.99% 2.47%
Vehicle Operating Costs 1.03% 4.82% 3.43% 2.02%
All Other Expenses 0.00% 1.64% 1.10% 1.23%
Total Overheads 22.61% 27.67% 30.17% 21.19%
Net Profit (bos*) 12.09% 20.10% 19.13% 8.67%
Net Profit (bos*) per.... Working Owner $176,820 $81,327 $82,440 $90,353
Owner Workhour $73.68 $44.95 $44.21 $44.40
Total Income per.... $ of Wages # & Contractor Payments $1.89 $2.59 $2.24 $2.47
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
9
Your Business: 2013
Turnover: All Firms Average
Net Profit per Owner: $70,000 to $99,999
Turnover: $1,000,000 to $1,999,999
Gross Profit (Income less Materials and Payments to Sub Contractors) per.... Person $92,273 $91,734 $111,731 $107,939
$ of Wages # & Contractor Payments $0.66 $1.17 $1.15 $0.80
Non Personnel Related Overheads per.... Person $14,487 $32,029 $35,941 $42,304
$ of Wages # & Contractor Payments $0.10 $0.39 $0.32 $0.27
Personnel (fte personnel numbers) Working Owners 1.00 1.32 1.29 1.45
Qualified Staff 4.00 1.56 1.63 2.16
Industry Specific Staff 0.50 1.30 1.26 0.99
Total Personnel 5.50 4.18 4.19 4.60
Hours Worked per Owner per Year 2,400 1,896 1,752 2,041
Other Information Owners' Equity as % of Total Assets 29.72% 28.92% 21.81% 1.90%
Asset Turnover $3.37 $4.88 $4.69 $6.16
Days' Debtors 4 33 33 27
% Revenue drops before Losses Start 34.84% 37.01% 40.37% 30.35%
Growth Capacity 11.89% 15.87% 18.16% 6.40%
Current ratio 1.01 2.53 1.04 1.59
Acid test 0.13 2.76 1.10 1.69
Stock and WIP turnover 3.80 53.74 27.57 148.89
Liability turnover $4.80 $11.45 $-3.22 $9.96
Interest cover: business 117.88 165.47 70.96 44.26
-
* bos - before owners' salaries and benefits
# including owners' notional wage of $20 per hour
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
10
Personnel Productivity & Profit
Margins
Major Overheads as a % of Total Income
Asset Levels
3 KPI Feedback
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
11
Personnel Productivity & Profit Ratio Your business Feedback
Income per Dollar Spent on Wages and Sub-Contractors
$1.89 Your result is at the lower end of the range - not an especially good result. Very low figures may indicate that you aren't putting a high enough markup on costs, or your hourly rates are too low, or you have too much downtime.
Gross Profit per Dollar Spent on Wages and Sub-Contractors
$0.66 Low gross profit productivity can be fixed (eg) by: lifting hourly rates; improved purchasing and stock control to minimise materials costs; improved site security to reduce losses; more productive hours being worked.
Net Profit per Owner $176,820 High net profit per owner reflects a number of strengths in your firm. Your result here puts you in the top 20% of our sample, so well done! Don't rest on your laurels, though, as a business which doesn't move forward each year is in fact slipping back.
Margins Ratio Your business Feedback
Materials used as % of total income
32.82% Your result for materials is around mid-range. Review your purchasing policies to make sure you get materials at the right price; minimise wastage and 're-work' too, which increase your total outlay.
Sub-contractors as % of total income
32.48% Very high cost for sub-contractors reflects your approach to the operation of the firm. It gives plenty of flexibility in handling larger projects, if required.
Total Overheads 22.61% This is an excellent result. However, don't starve the business with too tight a control on the 'investment' costs such as promotion, equipment etc.
Net Profit (*bos) 12.09% Low net profit margin leaves little scope to absorb any 'surprises' (eg sudden lift in costs, or drop in new contracts). Work on either the gross profit margin or the overheads, to lift your result.
Major Overheads as a % of Total Income Ratio Your business Feedback
Vehicle operating costs 1.03% A low vehicle cost helps keep your total overheads low, too.
Employees' Wages & Salaries (excludes the owners' wages)
13.68% Your result is at the upper end of the range. Check your personnel productivity to make sure you have the right number of people; check your local market to see that you are paying competitive wages.
Interest, Bank Charges etc 0.10% Your low result reflects low levels of interest-bearing debt.
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
12
Other Depreciation, Lease, Hire-Purchase etc
1.71% Make sure you have a suitable range of equipment - that will determine whether your result is satisfactory, or out of balance.
Asset Levels Ratio Your business Feedback
Asset Turnover $3.37 Your asset turnover is much lower than the average, suggesting that you use far more assets than is usual. Look at the entire asset base to see if it can be reduced without compromising on the quality of your work.
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
13
Key Performance Indicator Graphs
4 Graphs
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
14
Key Performance Indicator Graphs
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
15
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
16
Increase Revenue
Control Overheads and Increase Net Profit
Control Liquidity
5 Action List
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
17
Increase Revenue Strategy - Review Hourly Charge Rates:
Review existing charge rates;
Find out what other firms charge, if possible, so that your charges don't get too high;
Implement policy of quarterly reviews;
Improve standard of service - quick response times; leave customers' premises in clean and tidy condition.
Strategy - Improve Your 'Merchandising' Skills, To Minimise the Cost Of Materials
Trace the materials you use on each job and charge the customer a suitable fee to cover the cost including ordering, handling and so on;
Minimise the loss of stock through theft, obsolescence, etc;
Minimise damage to stock items while they are in storage awaiting use or on site;
Only pay for the goods you actually receive - check quantities ordered vs quantities delivered; check the prices paid for items; return damaged or incorrect items for a credit;
Negotiate a preferred rate from a small number of suppliers (consolidate your purchases through a few suppliers, to get discounts for volume, rather than buying 'anywhere').
Strategy - Improve Staff Productivity:
Minimise lost time travelling between jobs, or going to buy materials for the job;
Monitor progress of a job so that your people aren't idle while waiting to be able to do their work.
Strategy - Increase Average Revenue Per Customer:
Prepare a customer register / database (to record work done, and other details about the customer);
If applicable for some services, institute periodic reminders about the need for regular maintenance;
Use a mix of marketing aids to keep your name in front of your existing customers.
Strategy - Attract New Customers:
Improve firm's reputation;
Develop networks with relevant referrers of business (eg other trades, real estate agents, etc);
Utilise your current customers as a source of referrals.
Control Overheads and Increase Net Profit Strategy - Improve The Firm's Efficiency:
Review each individual expense item;
Call quotes or tenders to ensure cost prices are as low as possible, consistent with required quality / standards;
Maximise effectiveness of growth-based expenses (eg marketing and training);
Continually investigate and implement more efficient or less costly ways of operating the firm;
Ask 'what would happen if we didn't buy / spend this?' to focus attention on incidental expenditures;
Adopt the 'green theme': reduce, re-use, and recycle consumable items.
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
18
Control Liquidity Strategy - Minimise Work-In-Progress:
Bill jobs immediately on completion or at key stages;
Constantly review job schedule list;
Improve throughput of small jobs.
Strategy - Minimise Debtors:
Set clear policy for debtors follow-up;
Produce monthly aged debtors list;
Chase late payers (over 30 days) immediately by phone;
Delegate follow-up to one individual - and make sure they have time to do it!;
Routinely identify bad debts and write-offs (not just at year-end);
Institute legal action where the debt is big enough to justify it.
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
19
Business Parameters
Business Valuation
6 Business Value
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
20
Business Parameters Enter specific metrics in relation to the business being valued:
Investment Payback Period (in years) 3
Tax rate (currently 30%) - (enter as a whole number i.e. 30) 0
Cost of funds (normally 10%) - (enter as a whole number i.e. 10) 12
Discount for Minority Share Holding (enter as a whole number i.e. 15) 0
Business Valuation The purpose of a valuation is to determine the Fair Market Value of a business. Fair Market Value is ordinarily attributed to the well recognised willing but not anxious purchaser and vendor analogy where there is equitable value to both parties involved in a transaction according to the particular circumstances surrounding the transaction.
There are three business valuation methods that are currently generally accepted:
i. Asset Valuation Method - calculates the value of tangible and intangible assets available to be transferred on the sale of the business
ii. Discounted Cash Flow Analysis - determines the present value of future opportunities or cash flow
iii. Capitalisation of Profits - multiplies a business s adjusted earnings before interest and tax (EBIT) by a capitalisation factor, which is specific to each business and the particular point in time
This Business Valuation adopts the Capitalisation of Profits method and values the business as a going concern.
The capitalisation rate has been calculated based on the weighted adjusted EBIT and Business Valuation Parameters. The capitalisation rate is unique to this business and will provide sufficient return to a purchaser to allow them to recoup their investment with post tax funds over the investment payback period.
The capitalisation rate for this business is: 2.54
The business valuation is determined by multiplying the weighted adjusted EBIT by the capitalisation rate. The value of this business is calculated as follows:
Weighted adjusted EBIT $153,667 Capitalisation Rate 2.54 Business Value $390,767 These pages should form part of your working papers in relation to the valuation. To complete the valuation and present it appropriately we recommend you download the Valuation Report Template and insert the relevant information.
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
21
Business Details
Profit and Loss
Balance Sheet
7
Financial Data Entry
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
22
Business Details Location
State (please select from the dropdown menu) NSW
Region (please select from the dropdown menu) Suburb of Capital City or Major Provincial City (pop. >100,000)
Location (please select from the dropdown menu) Other
Personnel
Note: FTE stands for Full Time Equivalent (NOT headcount). Some people in your business may have only worked for part of the year or are part time. In these cases, the full time equivalent is less than 1.
For example, if a person worked 500 hours in the 12 months ending June of the applicable year and for that position type, 1800 hours is expected to be full time, then the FTE is 500/1800 = 0.28 FTE. Another way to determine the FTE is based on how many days a week a person works. If an employee works 3 full days per week, the FTE is 3 working days / 5 weekdays= 0.6 FTE.
FTE Total Salary Total Super, FBT and other staff-on costs
Average hourly rate
Total fees billed
Check average salary makes sense
How many Owners actively work in the business - in full time equivalents
1.00 85,000 8,500 $93,500
Of these, how many are Qualified Sample Employees
1.00
No. of Sample 2 Employees
No. of Sample 3 Employees including internal contractors
4.00 95
No. of Sample 4 Employees
No. of all Other Employees 0.50 $0
TOTAL 5.50 $85,000 $8,500 $0
Other Details
Hours Worked by all Owners in year 2,400
Check - Average Owner Hours in range 1700 - 3500. (check owner FTE and hours) 2,400
Number of Separate Jobs completed in the year. 485
Profit and Loss Income
Total Earnings 1,450,000
All Other Income (Wage Subsidies, Insurance Recoveries, Interest etc). Any buying group dividends/rebates, or goods taken for own use belong at item 15. Any profit on disposal of fixed assets should be applied to reduce the depreciation cost, below. Staff contributions towards the cost of (eg) motor vehicles should be offset against the cost, below. Enter the total to the right and list all major
12,500
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
23
components below.
sale
Total Income $1,462,500
Less Expenses
Cost of Materials Used or Sold (including freight and minor items used in performing work for customers)
480,000
Internal Contractors including PAYG contractors in same trade (essentially contracting just labour to client's firm and fte's include at item 9)
50,000
Independent External Contractor Payments (other trade contractors and payments to related professionals, eg, architects, surveyors etc)
475,000
Total Cost of Goods Sold $1,005,000
Equals Gross Profit $457,500
Overheads
Advertising & Promotion (ads, brochures etc) 12,000
Accounting & Legal Fees 2,400
All Insurance ( including any Keyman or Life Insurance for the Owners) 4,580
Interest paid to external lenders on Overdrafts, Term Loans, Mortgages etc (interest on Leases and Hire Purchase belongs at items 28 or 33 as appropriate) and Bank Charges etc (credit cards, FID/BAD tax, account or transaction fees, write-off of borrowing costs etc)
1,500
Licences/Permits and fees to government bodies 250
Rent of Premises (if part of the premises are sub-let, reduce the total rent expense by the sub-let income)
4,500
Other Occupancy Costs (eg, power, gas, rates & taxes, cleaning etc) 1,250
All Non-Vehicle Deprn, Lease, Equipment Amortisation and Hire-purchase. Include profit/loss on disposal and HP interest.
25,000
Repairs & Maintenance and including security, guard dog expenses, waste disposals, tool replacements, equipment fuel & oil, plant regos, minor hire of equipment etc.
12,000
Other Staff Benefits and On Costs & all non-salary benefits paid to owners (payroll tax, all FBT, staff amenities, recruitment, training, uniforms, all superannuation, directors &/or management fees paid to owners etc)
9,500
Check - Super equals figure entered in salary matrix above error
Telephone & Fax (include mobiles, 2-way etc) 1,200
PAYG Wages & Salaries for all personnel (incl. owners), Bonuses, Commissions, & payments to Contract Personnel not included at item 16
285,000
Check - Wages equals figure entered in salary matrix above error
Vehicle Operating Costs (including fuel, repairs, rego, vehicle allowances, lease, HP, deprn, and any Profit/Loss on sale) Ignore employee contributions
15,000
Less: True private use component % (enter as a whole number i.e. 25) 0
Net Vehicle Costs: $15,000
Any Other Expense Not listed Above (Enter the total to the right and list all major components below) 0
Total Overheads $374,180
equals Net Profit after owners' salaries and benefits $83,320
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
24
If Net Profit is low, please give some explanation.
n/a
Balance Sheet Exclude any investments not related to the business and also exclude liabilities related to those investments.
Assets
Cash on hand and at Bank 17,000
Trade Debtors 15,000
Stock of Goods &/or Materials 250,000
Work-in-progress, completed projects awaiting sale. 1,000
Other Current Assets incl GST Clearing A/c
Equipment, Fixtures and Fittings, Vehicles (Written down value) 150,000
Land & Buildings used by this business (no rental investments) 0
Goodwill
Loans to Owners, related entities, trusts etc. 15,000
Other Non-Current Assets 1,000
Total Assets $449,000
Liabilities
Bank Overdraft 30,000
Trade Creditors 250,000
Other Current Liabilities incl GST Clearing A/c
Term Loans etc
Lease and HP Liabilities 15,000
Loans from Owners, related entities, trusts etc. 150,000
Other Non-Current Liabilities (include LSL Provisions here) 10,000
Total Liabilities $455,000
Owners' Equity $-6,000
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
25
Profit and Loss
Balance Sheet
8
Valuation Questionnaire
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
26
Profit and Loss The valuation requires you to enter information from the Profit and Loss Account, the Balance Sheet as well as some business specific parameters. Where possible we recommend you enter three years worth of data, though only include a financial year if the business performance of that year was representative of the current business model.
Current Financial Year Last Financial Year Fin Year Before Last
Total Sales/Fees 1,462,500 1,225,000 1,050,000
Net Profit before tax (as reported) 80,000 110,000 95,000
Add Profit Adjustments:
The accounts of the business need to be normalised to reflect the operations of the business. The overriding principal is to identify the profitability of the business that could be achieved if an independent third party were operating it in its current form. Add back any items that understate the profit, such as: Owners cars, phone bills, salaries to non working spouses, etc.
Principal salary 150,000 130,000 100,000
Principal superannuation 15,000 13,000 10,000
Abnormal or private expenses 25,000
Interest paid 12,000 8,000 5,000
Other: Private 35,000 15,000 0
Other: Custom 123
Other:
Subtotal: $212,000 $191,000 $115,000
Subtract Profit Adjustments:
The accounts of the business need to be normalised to reflect the operations of the business. The overriding principal is to identify the profitability of the business that could be achieved if an independent third party were operating it in its current form. Subtract any items that overstate the profit, such as: Reasonable market salary for working owners.
Principal notional salary 110,000 100,000 90,000
Principal superannuation 11,000 10,000 9,000
Interest received
Other: Sale 28,000
Other:
Other:
Subtotal: $149,000 $110,000 $99,000
Adjusted EBIT: $143,000 $191,000 $111,000
Select Weighting: 3 2 1
Weighted EBIT: 429,000 382,000 111,000
Balance Sheet Current Financial Year Last Financial Year Fin Year Before Last
WIP / Stock / Inventory 75,000 50,000 25,000
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
27
9
Sample Industry Benchmark - 2013
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
28
Average Results for businesses grouped as indicated
All Turnover: Turnover: Turnover: Turnover: Firms Less than $500,000 to $1,000,000 to $2,000,000 Average $500,000 $999,999 $1,999,999 or more Income
Total Income $1,193,692 $204,694 $736,554 $1,449,884 $3,601,171 Less Materials Used 32.94% 25.36% 40.47% 38.51% 38.33% Less Sub Contractors 19.33% 8.81% 17.48% 31.64% 34.01% Equals Gross Profit 47.72% 65.83% 42.04% 29.86% 27.66% Less Overheads as %'s of Total Income:
Advertising & Promotion 0.63% 0.65% 0.54% 0.68% 0.64% Accounting & Legal Fees 1.01% 1.49% 0.63% 0.58% 0.63% All Insurance 1.72% 2.25% 1.85% 1.22% 0.86% Interest Bank Charges etc 1.42% 2.18% 0.75% 0.93% 0.76% Licences, Permits and Subscriptions 0.36% 0.31% 0.65% 0.31% 0.23% All Occupancy Costs 0.68% 0.45% 0.73% 0.82% 1.02% Other Depreciation, Lease and HP 1.37% 1.90% 0.70% 1.35% 0.82% Repairs & Maintenance 0.90% 1.16% 1.09% 0.54% 0.46% Staff On Costs 1.10% 0.91% 1.44% 1.11% 1.24% Telephone & Fax 0.95% 1.51% 0.55% 0.51% 0.44% Employees' Wages & Salaries 8.04% 6.72% 13.84% 7.42% 6.28% Internal Sub Contractors 3.01% 2.87% 2.74% 2.47% 4.05%
Vehicle Operating Costs 4.82% 8.33% 2.77% 2.02% 1.24% All Other Expenses 1.64% 1.99% 1.79% 1.23% 1.08% Total Overheads 27.67% 32.71% 30.06% 21.19% 19.76% Net Profit (bos*) 20.10% 33.12% 12.20% 8.67% 7.90% Net Profit (bos*) per....
Working Owner $81,327 $43,768 $66,687 $90,353 $174,641 Owner Workhour $44.95 $22.29 $33.44 $44.40 $110.05 Total Income per....
$ of Wages # & Contractor Payments $2.59 $2.30 $3.07 $2.47 $2.91 Gross Profit (Income less Materials and Payments to Sub Contractors) per....
Person $91,734 $68,811 $76,019 $107,939 $147,974 $ of Wages # & Contractor Payments $1.17 $1.44 $1.28 $0.80 $0.80 Non Personnel Related Overheads per....
Person $32,029 $24,927 $23,801 $42,304 $47,656 $ of Wages # & Contractor Payments $0.39 $0.49 $0.38 $0.27 $0.25 Personnel (fte personnel numbers)
Working Owners 1.32 1.12 1.28 1.45 1.70 Qualified Staff 1.56 0.26 1.84 2.16 3.71 Other Staff 1.30 0.42 1.35 0.98 3.51 Total Personnel 4.18 1.80 4.48 4.60 8.88 Hours Worked per Owner per Year 1,896 1,948 1,693 2,041 1,828 Other Information
Owners' Equity as % of Total Assets 28.92% 41.85% 35.60% 1.90% 19.39%
Asset Turnover $4.88 $4.55 $5.24 $6.16 $3.99 Days' Debtors 33 35 31 27 38 % Revenue drops before Losses Start 37.01% 44.64% 32.61% 30.35% 29.63% Growth Capacity 15.87% 29.07% 7.82% 6.40% 1.74% Current ratio 2.53 3.48 2.25 1.59 1.70 Acid test 2.76 3.92 2.25 1.69 1.90 Stock and WIP turnover 53.74 33.41 21.68 148.89 10.04 Liability turnover $11.45 $15.75 $9.54 $9.96 $5.71 Interest cover: business 165.47 295.49 88.08 44.26 81.87 -
* bos - before owners' salaries and benefits
# including owners' notional wage of $20 per hour
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
29
Average Results for businesses grouped as indicated
All Net Profit per Net Profit per Net Profit per Net Profit per Firms Owner: Owner: Owner: Owner: Average Less than $50,000 to $70,000 to $100,000 $50,000 $69,999 $99,999 or more Income
Total Income $1,193,692 $520,118 $595,058 $1,063,463 $2,877,336 Less Materials Used 32.94% 35.02% 28.39% 25.78% 36.16% Less Sub Contractors 19.33% 15.41% 12.58% 24.92% 28.56% Equals Gross Profit 47.72% 49.57% 59.03% 49.30% 35.28% Less Overheads as %'s of Total Income:
Advertising & Promotion 0.63% 0.66% 0.11% 1.04% 0.68% Accounting & Legal Fees 1.01% 1.17% 1.41% 0.69% 0.48% All Insurance 1.72% 1.83% 2.24% 1.92% 1.06% Interest Bank Charges etc 1.42% 2.52% 0.59% 0.71% 0.81% Licences, Permits and Subscriptions 0.36% 0.48% 0.41% 0.25% 0.17% All Occupancy Costs 0.68% 0.59% 0.38% 0.81% 0.86% Other Depreciation, Lease and HP 1.37% 1.73% 0.51% 1.86% 1.14% Repairs & Maintenance 0.90% 1.28% 0.72% 0.67% 0.57% Staff On Costs 1.10% 0.85% 0.83% 1.63% 1.38% Telephone & Fax 0.95% 1.27% 1.09% 0.77% 0.44% Employees' Wages & Salaries 8.04% 6.59% 6.53% 12.30% 8.28% Internal Sub Contractors 3.01% 1.49% 4.66% 2.99% 4.18%
Vehicle Operating Costs 4.82% 7.15% 5.37% 3.43% 1.61% All Other Expenses 1.64% 2.36% 1.14% 1.10% 1.25% Total Overheads 27.67% 29.98% 25.99% 30.17% 22.90% Net Profit (bos*) 20.10% 19.68% 33.04% 19.13% 12.38% Net Profit (bos*) per....
Working Owner $81,327 $28,489 $60,513 $82,440 $187,187 Owner Workhour $44.95 $14.34 $30.45 $44.21 $110.73 Total Income per....
$ of Wages # & Contractor Payments $2.59 $2.28 $2.66 $2.24 $2.94 Gross Profit (Income less Materials and Payments to Sub Contractors) per....
Person $91,734 $61,039 $80,559 $111,731 $139,164 $ of Wages # & Contractor Payments $1.17 $1.07 $1.40 $1.15 $1.01 Non Personnel Related Overheads per....
Person $32,029 $28,843 $24,924 $35,941 $40,345 $ of Wages # & Contractor Payments $0.39 $0.46 $0.36 $0.32 $0.27 Personnel (fte personnel numbers)
Working Owners 1.32 1.26 1.20 1.29 1.67 Staff 1.56 0.66 0.68 1.63 3.87 Other Staff 1.30 0.65 0.82 1.26 2.95 Total Personnel 4.18 2.57 2.70 4.19 8.45 Hours Worked per Owner per Year 1,896 1,921 2,018 1,752 1,873 Other Information
Owners' Equity as % of Total Assets 28.92% 34.17% 41.00% 21.81% 16.43%
Asset Turnover $4.88 $4.76 $4.53 $4.69 $4.84 Days' Debtors 33 37 20 33 39 % Revenue drops before Losses Start 37.01% 31.23% 50.93% 40.37% 35.69% Growth Capacity 15.87% 14.41% 30.06% 18.16% 5.44% Current ratio 2.53 4.17 1.36 1.04 2.77 Acid test 2.76 3.40 3.36 1.10 3.14 Stock and WIP turnover 53.74 18.66 239.92 27.57 16.90 Liability turnover $11.45 $19.00 $16.13 $-3.22 $8.87 Interest cover: business 165.47 260.04 141.01 70.96 106.46 -
* bos - before owners' salaries and benefits
# including owners' notional wage of $20 per hour
Prepared by: Your Company Name
Your Client’s Company name- 2013 – Industry Name
30
Average Results for businesses grouped as indicated
Location: Location: Location: Other: Other: Other: Capital City Large Small Primary High Use Low Use CBD Regional Regional Owner of Subbies of Subbies Centres Centres Labour Income
Total Income $1,178,295 $1,081,734 $1,267,011 $307,776 $1,470,541 $676,383 Less Materials Used 47.26% 28.37% 42.27% 32.24% 33.16% 33.61% Less Sub Contractors 10.46% 21.20% 18.15% 1.59% 24.88% 3.80% Equals Gross Profit 42.28% 50.43% 39.58% 66.17% 41.96% 62.59% Less Overheads as %'s of Total Income:
Advertising & Promotion 0.16% 1.39% 0.49% 0.57% 0.65% 0.71% Accounting & Legal Fees 1.47% 0.81% 0.54% 1.89% 0.73% 1.33% All Insurance 1.31% 2.38% 1.38% 1.73% 1.72% 1.99% Interest Bank Charges etc 1.08% 1.90% 1.10% 2.50% 1.09% 1.75% Licences, Permits and Subscriptions 0.68% 0.53% 0.39% 0.27% 0.38% 0.32% All Occupancy Costs 0.22% 0.99% 0.74% 0.42% 0.76% 0.58% Other Depreciation, Lease and HP 0.31% 1.64% 1.57% 2.23% 1.10% 1.70% Repairs & Maintenance 1.10% 0.86% 1.01% 1.61% 0.68% 1.07% Staff On Costs 0.23% 1.03% 1.24% 0.65% 1.25% 1.31% Telephone & Fax 0.95% 0.99% 0.62% 1.41% 0.81% 1.19% Employees' Wages & Salaries 4.34% 8.34% 10.11% 3.49% 9.46% 10.05% Internal Sub Contractors 4.75% 5.72% 0.77% 0.00% 3.96% 4.35%
Vehicle Operating Costs 2.76% 4.79% 3.16% 9.62% 3.33% 6.65% All Other Expenses 2.24% 1.90% 0.85% 2.15% 1.48% 2.00% Total Overheads 21.61% 33.26% 23.99% 28.54% 27.39% 34.99% Net Profit (bos*) 20.67% 17.33% 15.59% 37.63% 14.62% 27.60% Net Profit (bos*) per....
Working Owner $164,623 $74,568 $70,756 $43,373 $92,857 $71,647 Owner Workhour $145.45 $40.64 $34.38 $22.09 $51.87 $42.10 Total Income per....
$ of Wages # & Contractor Payments $3.77 $2.17 $2.78 $3.29 $2.39 $3.07 Gross Profit (Income less Materials and Payments to Sub Contractors) per....
Person $136,693 $81,504 $75,348 $96,534 $90,257 $90,500 $ of Wages # & Contractor Payments $1.52 $1.11 $1.07 $1.78 $0.98 $1.64 Non Personnel Related Overheads per....
Person $28,043 $32,715 $23,473 $38,379 $30,075 $28,922 $ of Wages # & Contractor Payments $0.42 $0.41 $0.34 $0.67 $0.30 $0.52 Personnel (fte personnel numbers)
Working Owners 1.70 1.33 1.43 0.98 1.43 1.18 Staff 1.40 2.24 1.54 0.04 2.04 1.47 Other Staff 0.24 1.70 1.77 0.22 1.64 0.78 Total Personnel 3.34 5.27 4.74 1.24 5.10 3.43 Hours Worked per Owner per Year 2,012 1,888 2,068 1,913 1,891 1,880 Other Information
Owners' Equity as % of Total Assets 46.93% 28.37% 39.66% 54.25% 20.60% 33.01%
Asset Turnover $1.87 $4.70 $5.07 $4.65 $4.95 $4.73 Days' Debtors 33 48 26 22 34 39 % Revenue drops before Losses Start 49.58% 30.70% 36.60% 49.93% 32.97% 38.33% Growth Capacity 10.48% 9.73% 13.35% 36.80% 9.33% 26.00% Current ratio 1.75 3.22 1.43 4.13 2.03 2.71 Acid test 9.45 2.18 1.74 5.67 1.85 3.45 Stock and WIP turnover 10.04 22.32 153.09 22.64 57.73 86.47 Liability turnover $3.67 $11.50 $10.21 $32.73 $4.58 $12.80 Interest cover: business 70.91 62.56 353.58 440.16 81.23 229.54 -
* bos - before owners' salaries and benefits
# including owners' notional wage of $20 per hour