Get help now

Working Capital Simulation

  • Pages 6
  • Words 1383
  • Views 378
  • dovnload



  • Pages 6
  • Words 1383
  • Views 378
  • Academic anxiety?

    Get original paper in 3 hours and nail the task

    Get your paper price

    124 experts online

    This paper will analyse the Sunflower Nutraceuticals ( SNC ) and the determinations their company can do to increase working capital and maximise the organization’s growing potency. Furthermore. this paper will analyze some of the determinations made in each stage of SNC’s simulation. depict how SNC’s determinations affected their on the job capital. and measure the general effects associated with limited entree to funding.

    Company Background

    Sunflower Nutraceuticals ( SNC ) is a in private owned nutraceuticals distributor that provides consumers. distributors. and retail merchants with dietetic addendums such as. herbs for adult females. vitamins. and minerals. In 2006. SNC expanded their concern into several new retail mercantile establishments within the nutraceuticals industry. SNC found success presenting their ain trade name of athleticss drinks. vitamins for adolescent misss. and metabolism-boosting pulverizations that helps to increase women’s metamorphosis. SNC has the possible to turn into one of the chief distributers in the nutraceuticals industry. However. SNC struggled to interrupt even on more than one juncture. every bit good as exceed the company’s recognition line of $ 3. 200. 000 to finance paysheet and operational demands. Because of their restrictive funding options. SNC must merely utilize a little per centum ( about 12 % ) to measure. and put in new concern ventures and chances in national and international retail markets.

    SNC’s Simulation ( Years 2013-2015 )

    During the first stage of the simulations. SNC was presented with four chances that could assist their company maximise their growing potency. The first chance was to get a new client. The company is sing adding Atlantic Wellness. a successful wellness nutrient concatenation. By taking on this new client. SNC will increase gross revenues by $ 4 million per twelvemonth and EBIT by $ 260. 000. However. the net income borders and net working capital footings would stay the same. The 2nd chance is leveraging their provider price reduction. SNC accepted the Atlantic Wellness contract to increase company gross revenues of $ 4 million. SNC besides accepted Ayurveda Naturals and that contract offer is favourable to SNC as its payment footings are 2/30 with a net addition of 60. SNC could take down its AP to $ 153. 000 if it were to pay Ayurveda Naturals within 30 yearss. and that payment will give them a price reduction of 2 % on some of their natural stuffs.

    The 3rd chance is to fasten histories receivable. Because Super Sports Centers history for 20 % of SNC’s gross revenues figures. those receivable histories takes the company about 200 yearss to pay. and those 200 yearss are good above the normal 90-day norm. To decide this issue. SNC could drop Super Sports Centers and better their DSO figure ; nevertheless. that come at a cost. as SNC’s gross revenues would drop $ 2 million. The last chance presented is to stop the company’s poorer selling nutraceutical merchandises.

    Because SNC have more than 100 SKU’s merchandises in their stock. some of those merchandises can be dropped off SNC’s stock list because those merchandises are non considered and every-day purchase points for most SNC’s consumers. Reducing or dismissing those points will let SNC to cut down its DSI to 86 yearss. cut its EBIT by 65k. bead gross revenues to $ 1 million. and create extra room for the more popular. and higher selling stock list merchandises. Making this will apologize the SNC’s SKU count.

    SNC’s Simulation ( Years 2016-2018 )

    During phase two of the simulation. SNC was presented with three different chances. The first chance is to prosecute big-box distribution. SNC established a partnership with gross revenues elephantine Mega-Mart. and that determination allowed SNC to see an addition in gross revenues of 25 % . 10 % . and 5 % during 2016-2018. In add-on. this determination dropped SNC’s from 6. 5 % . to 6 % ; nevertheless. their measures were paid on clip doing SNC’s DSO to drop. Get downing a partnership with Mega-Mart is a good thought. However. this partnership will drop borders and cut down SNC’s EBIT. The 2nd chance is to spread out the company’s on-line presence. Because SNC wants to spread out their operations into new retail markets. its company was presented with an chance to join forces with Golden Old ages Nutraceuticals.

    The intent of the partnership is so they could make a larger. more diverse consumer base. From 2016-2018. this partnership reduced SNC’s DSO figures because its web gross revenues began to be roll up more quickly from seven. to three. to two yearss throughout the continuance of 2016-2018. Furthermore. SNC besides saw a 10 % . a 5 % . and a 3 % addition in their gross revenues from 2016-2018. This will be an ideal chance for SNC as it will let them to increase their gross revenues with holding little-to-no consequence on the company’s working capital.

    The 3rd chance is to develop a private label merchandise. SNC has a partnership with Fountain of Youth Spas. and Fountain of Youth Spas wishes SNC to develop their ain private label merchandise so that SNC can spread out their nutraceutical merchandises line and increase their gross revenues and consumer base. Making this would increase SNC’s 2016-2018 gross revenues by 5 % . 4 % . and 3 % . Additionally. it will besides increase border by 2 % while increasing SNC’s DSO’s and DSI. This partnership will let SNC to increase their EBIT while somewhat raising their histories receivable figures.

    SNC’s Simulation ( Years 2019-2021 )

    During phase three of SNC’s simulation. there were three chances for SNC to see. The first chance is to get a high hazard client. Midwest Miracles is a possible bad client for SNC because of Midwest Miracles’ inordinate debt and hazardous fiscal state of affairs. However. geting this client will increase SNC gross revenues by 30 % in 2019. Midwest Miracles is a possible hazard for SNC as their company has a 20 % opportunity of traveling belly-up and a 50 % opportunity of a full recovery. Other effects of this client. include a likely addition in DSO by 190 yearss. and higher fees. with a longer than mean invoice pay-period. The 2nd chance is to renegociate supplier recognition footings. SNC want to renegociate its recognition footings with other sellers. so they used their chief seller Dynasty Enterprises ( located in China ) as purchase ( SNC wanted a 3 % price reduction for payment in 10 yearss ) with other sellers.

    SNC could utilize their dialogue tactics with other sellers because their chief seller. Dynasty Enterprise offered SNC profitable footings of 2/10 with a cyberspace of 30. This reduces SNC’s costs of gross revenues by $ 200. 000 and their Argon by $ 812. 000. The last chance is to follow a planetary enlargement scheme. SNC acquired a new Latin American client ( Viva Familia ) . which helped SNC spread out their concern operations into Latin America. SNC’s partnership with Viva Familia allowed SNC to diminish their DSO by 2 yearss because Viva Familia will cover bringing charges. However. this new partnership increased the company’s DSI by two yearss. and it besides increased SNC’s gross revenues by 2 % with borders staying analogue to current concern.

    SNC’s Final Metrics Results

    Concluding Prosodies Results ( Figures Reflect 2013-2021 ) :EBIT ( 600 % Increase ) : Figure went from $ 440 to $ 3080Gross saless ( 213. 4 % Increase ) : Figure went from $ 10. 000 to $ 31340 Net Income ( 985. 90 % Increase ) : Figure went from $ 156 to $ 1694 Free Cash Flow ( 406. 03 % Increase ) : Figure went from $ 365 to $ 1847 Total Firm Value ( 60. 38 % Increase ) : Figure went from $ 3. 248 to $ 5209 General Effects of Limited Access to Financing

    There are several general effects restricting entree to funding. which can hold several effects on enterprisers seeking to get down or turn his or her concerns. For illustration. limited entree to funding may take to higher involvement rates on a concern loans. recognition fees. or coerce a concern to confront a complicated and expensive entry ( enrollment costs. policies. equipment fees. etc. ) and issue processs ( Parrino. Kidwell. & A ; Bates. 2012 ) . Furthermore. restricting the sum of growing ( net incomes. SME. consumer/client base. etc. ) a company can hold in a given new market would hold the same affect. Furthermore. doing it more ambitious ( longer and more expensive procedure ) to implement belongings and rational rights of in private owned and developed trade name merchandises.

    In Summary. the SNC simulation showed us pull offing growing and capital can go rather a challenge in today’s concern markets. particularly if a company has limited funding or takes on concern partnerships they can non financially back up with their recognition line or resources.

    MentionsHarvard Business Publishing. ( 2014 ) . Working capital simulation: managing growing. Retrieved from. hypertext transfer protocol: //forio. com/simulate/harvard/working-capital/simulation/ ? # page=dashboard. Parrino. R. . Kidwell. D. S. & A ; Bates. T. W. ( 2012 ) . Fundamentalss of corporate finance ( 2nd erectile dysfunction ) . Hoboken. New jersey: Wiley.

    This essay was written by a fellow student. You may use it as a guide or sample for writing your own paper, but remember to cite it correctly. Don’t submit it as your own as it will be considered plagiarism.

    Need a custom essay sample written specially to meet your requirements?

    Choose skilled expert on your subject and get original paper with free plagiarism report

    Order custom paper Without paying upfront

    Working Capital Simulation. (2016, Dec 08). Retrieved from

    Hi, my name is Amy 👋

    In case you can't find a relevant example, our professional writers are ready to help you write a unique paper. Just talk to our smart assistant Amy and she'll connect you with the best match.

    Get help with your paper
    We use cookies to give you the best experience possible. By continuing we’ll assume you’re on board with our cookie policy