AIB SMALL BUSINESS RECOVERY SCHEME Two Year Cashflow Forecast [Enter Business Name] 3 easy steps for completion: 1. Calculate the projected Profit & Loss for (a) current year and (b) next financial year 2. Estimate increase/decrease in working capital 3. Complete simple Cashflow Forecast using calculations from 1 and 2 above. To complete this template, you will need the following: • Profit & Loss Account and Balance Sheet for your last financial year and • Projected Profit & Loss and Balance Sheet for your current financial year
1. Projected Profit & Loss Statement 12 months to xx/xx/xx € 0 0 0 0 0 0 0 0
Sales (excluding VAT) Less Cost of goods sold Gross Profit Salaries & Overheads Directors Remuneration Selling, General & Admin Expenses Depreciation Total operating expenses Operating Income (Gross Profit - Total Operating Expenses) Less Interest Expense Profit Before Tax Less Corporation Tax Profit after Tax
0 0 0 0 0
12 months to xx/xx/xx € 0 0 0 0 0 0 0 0 0 0 0 0 0
2. Projected Working Capital Requirement At start of financial year Debtors Add Stock Less Creditors
€ 0 0 0
€ 0 0 0
Net Working Capital @ start of year At end of financial year Debtors Add Stock Less Creditors
0
0
0 0 0
0 0 0
Net Working Capital @ end of year
0
0
Net Movement in Working Capital
0
0
Profit after Tax Plus Depreciation & Interest Less Drawings inclusive of tax (Sole Traders/Partnerships) Less net movement in Working Capital Net Cash from Operating Activities
€ 0 0 0 0 0
€ 0 0 0 0 0
Less Capital Expenditure Less Repayments on all loans (Capital & Interest)
0 0
0 0
3. Cashflow Statement Summary
05/10
Net increase in Cash (Net Cash from Op Activities less Cap Ex & Bank Debt Repayments)
0
0
05/10