
29
Total Inventory 88,777 96,675 108,443 109,200 117,564
Account receivable
10%
22,010 23,444 23,677 23,899 24,090
Cash Hand 7,668 7,668 7,668 7,668 7,668
Total current asset 59,099 65,330 77,098 77,633 93,474
Accounts payable
30%
17,729 19,599 23,129 23,289 28,042
Working Capital
Loan –Short term
41,370 45,731 53,969 54,344 65,432
TABLE 6. Project income statement in euros
Projected Income Statement (Euro)
Particulars 1
Year 2
Year 3
Year 4
Year 5
Year
Net sales 145,400 152,898 195,878 214,090 238,787
Cost of Goods Sold 40,787 42,612 57,909 66,943 68,888
Gross Margin 104,613 110,286 137,969 147,147 169,899
Operating Expenses 28,143 32,244 34,444 37,751 39,961
Profit before Interest and Tax 76,470 78,042 103,525 109,396 129,938
Interest Expenses 8,010 8,322 9,040 10,121 11,333
Profit before Tax 68,460 69,710 94,485 99,275 118,605
Taxation 20% 13,692 13,942 18,897 19,885 23,721
Profit after Tax 54,768 55,768 75,588 79,390 94,884
Profit distribution ownership
20%
10,953 11,153 15,117 15,878 18,976
Profit distribution worker 20% 10,953 11,153 15,117 15,878 18,976
Social development5% 2,738 2,788 3,779 3,969 4,744
Total distribution profit 24,644 25,094 34,013 35,725 42,696
Retained profit before the re-
serve
30,124 30,674 41,575 43,665 52.188
Reassure Fund for Business
Expansion 30%
9,037 9,202 12,472 13,099 15,656
Retained profit after reserve 21,087 21,472 29,103 30,556 36,532
Retained profit B/f 0 21,087 21,472 29,103 30,556
Retained profit C/f 21,087 21,472 29,103 30,556 36,532
In conclusion, a thorough financial plan is crucial for a fashion company's survival and success in the
current market. The strategy should preserve a commitment to moral and environmental practices
while managing the flow of funds, reducing expenses, and increasing profits. A well-implemented