Professional Documents
Culture Documents
ACKNOWLEDGEMENT
In the name of Almighty Allah who is most merciful, and who give me strength to write this
I extend my heartiest thanks to my seniors, collegues, and subordinates who assist me on every
My parents, classmates, friends come next in the list of those whom I have to thank.
1
Internship Report on
Dane Foods Limited
PREFACE
This report is one of the necessary elements to get the Master of Business Administration Degree
As a part of my MBA studies I went through three months internship at DANE FOODS
LIMITED (A Denmark-Pakistan Enterprises) where I am working since five years and worked at
both places i.e. Factory (Hattar), and Head Office (Lahore). During the internship period I went
through various sections of the financial Accounting. I hope that this report will give a detail and
true picture of the company and what I did and learnt during my training program.
I also try my best to write this report in such a way that gives more information about the
financial accounting systems and ratio analysis techniques to the reader in simple language.
For the sake of simplicity, I have divided this report in portions. So, reader will not face any
I have also tried my level best to obtain as accurate data and present all what I have learnt in the
following pages.
I hope that this report will be a true representative of my efforts and will satisfy the purpose,
2
Internship Report on
Dane Foods Limited
TRANSMITTAL MEMORANDUM
Internship report on any organization is a necessary element to get the MBA degree from any
university. I have written an internship report on Dane Foods Limited and review its financial
accounting system and its ratio analysis.
My major recommendation is this: Dane Foods Limited should improve their financial accounting
systems, and also establish Internal Audit department to avoid the future complications. That
conclusion was arrived at after three months extensive practical training in the financial
accounting department of the company. Besides this, financial statements also reviewed for the
three years from June 30, 1996-1998.
If the members of the review committee of this report have any additional questions, I Inshallah
will try my best to do it more well way.
At last I thankful to the University who give me an opportunity to review the financial accounting
system of the company and for analysis of the financial statements as well.
3
Internship Report on
Dane Foods Limited
EXECUTIVE SUMMARY
PROCESS OF REVIEW Data from June 30, 1996-1998 were taken for analysis, and also
METHODOLOGY: financial accounting practices followed by the company seen
practically, whether the company adopted them according to the
international accounting standards or not. I had been working in
this organization since five years. So I was in a better position to
review the system in an efficient way.
I point out those weak areas, and hope that company if, adopted
my suggestion and recommendation can overcome the problems.
This will also benefit for the other systems of the company.
4
Internship Report on
Dane Foods Limited
TABLE OF CONTENTS
PAGE #
Acknowledgement 1
Preface 2
Transmittal Memorandum 3
Executive Summary 4
CHAPTER 1: INTRODUCTION
5
Internship Report on
Dane Foods Limited
CHAPTER 3: PRODUCTION FACILITIES
PAGE #
3.1. Manufacturing process of butter cookies 21
3.2 Mixing 21
5.1.6 Payroll 38
5.1.7 Funds 42
6
Internship Report on
Dane Foods Limited
PAGE #
6.2 Three years comparative balance sheet from June 30, 1996-1998 50
6.3 Three years comparative Profit & Loss Account from June 30, 1996-1998 52
7.1 Short-false/weaknesses 83
7.3 Conclusion 87
7
Internship Report on
Dane Foods Limited
Dane Foods Limited is a joint venture with Packages Group of Companies and Kelsen
International Investment Bank, while Kelsen headquarters are based in Denmark, with
subsidiaries and associated companies in Sweden, Norway, Germany, Hong Kong, USA,
8
Internship Report on
Dane Foods Limited
1.2. BACKGROUND OF THE ORGANIZATION
High quality natural ingredients, process using the very best recipes has been the
philosophy ever since Christian and Karen Volf established their bakery in 1890.
Quality joined forces with capacity in 1907, when a group of bakers co-operated in large-
The quality concept was also a feature of the village bakery established by Marinus and
In 1993, all these companies merged to form Kelsen the International Bakery A/S.
Again in 1993 Kelsen makes a joint venture agreement with Packages of Group of
Companies and established Dane Foods Limited. It was incorporated on 23rd January
1993 as a public limited company under the Companies Ordinance 1984. They have
9
Internship Report on
Dane Foods Limited
1.3. OBJECTIVES OF STUDYING THE ORGANIZATION
(v) To give the recommendation for improvement of the Finance & Accounting System
10
Internship Report on
Dane Foods Limited
1.4. FINANCIAL STURCTURE OF THE COMPANY
Its authorized capital is Rs. 100 Million divided into 10 Million ordinary shares of Rs. 10
each. Issued subscribed and paid up capital is Rs.73,186,170 which was increased in
11
Internship Report on
Dane Foods Limited
In 1993 Kelsen makes a joint venture agreement with Packages of Group of Companies and
established Dane Foods Limited. It was incorporated on 23rd January 1993 as a public limited
company under the Companies Ordinance 1984. They have started their commercial production
12
Internship Report on
Dane Foods Limited
Dane Foods Limited is the manufacturers of high quality of Cookies in Pakistan. Their
Brand Name is “DANE”. Their famous products are Royal Dane Butter Cookies, Hansel
Chocolate Chip Cookies, Shots, Viking Sandwich Butter Cookies, Saltees etc.
13
Internship Report on
Dane Foods Limited
1.7. BUSINESS VOLUME
They are only one manufacturer of Danish Butter Cookies of international taste in
Company has spent only 4½ years in this particular industry, but gain a good market
share of cookies and biscuits with an average sale of 900 Tons of cookies and biscuits in
a year. Their main competitors are LU French Biscuits, Peak Freans, EBM Brands, Meiji
14
Internship Report on
Dane Foods Limited
(i) To produce and distribute Kelsen the International Bakery A/S full range of products
(ii) To provide the quality home made cookies with reasonable prices.
(iii) To transfer the technology of making the international brands of cookies to Pakistani
peoples.
(iv) To provide the employment to poor people especially females of the town.
15
Internship Report on
Dane Foods Limited
(I) Cookies
(II) Biscuits
16
Internship Report on
Dane Foods Limited
CHAPTER 2: ORGANIZATIONAL STRUCTURE
Dane Foods Limited is a public limited company and it is controlled and managed by its
The company was incorporated under the companies’ ordinance 1984. Its operation and
routine business activities are controlled through highly professional managers as shown
17
Internship Report on
Dane Foods Limited
ORGANIZATIONAL CHART
Director & G.M
18
Internship Report on
Dane Foods Limited
19
Internship Report on
Dane Foods Limited
COMPANY SECRETARY
AUDITORS
LEAGAL ADVISORS
BANKERS
FACTORY
Plot No. 31/1, Phase I & II, Industrial Estate Hattar, District Haripur.
E-mail:Dane@micro.net.pk
E-mail dfl.ho@nexlinx.net.pk
20
Internship Report on
Dane Foods Limited
REGIONAL SALES OFFICE MULTAN
Multan.
90-Blue Area,
G-7/F-7,
ISLAMABAD
KARACHI.
21
Internship Report on
Dane Foods Limited
While receiving raw materials are checked to determine their quality attributes and
transferred immediately to a proper place, not only to maintain their shelf life but also to
At Dane Foods Ltd. the manufacturing of Danish Butter Cookies involves the following
process.
balance, in order to maintain standards in finished product. After weighing the raw
materials, are mixed in mixing machine at proper giving time to develop dough.
From dough feeder dough is forced in to the molds which are negative shape of the dough
process complete with patterns, name type and docker holes. The excess dough is
scraped off with knife bearing upon the mold and thereafter the pieces are extracted on to
the web.
For dough extruding and depositing on steel band, there are two types of extruders.
(i) DEPOSITOR
This machine basically consists rollers which force dough in to a pressure balancing
22
Internship Report on
Dane Foods Limited
In baking process, cookies are baked in an oven at certain temperatures, turbulence of air
and humilidity for the development of structure, moisture reduction and color changes in
cookies.
After baking, the cookies are cooled by hydrocooling for cooling conveyor, in order to
The coolies are packaged to collate them in to a suitable sized group for sale, and to
protect them from moisture uptake from atmosphere, dust, and to protect them so that
After cooling process, cookies are placed in plastic tray and transferred manually to
flowpack machine to ovewrap the tray by imported B.O.O.P. film. The overwrapped
The biscuit cartons are feed on the conveyor of cartons overwrapping machine by O.P.P.
film. Such biscuit cartons are placed/arranged properly in C.W.C. and sealed by paper
23
Internship Report on
Dane Foods Limited
Company has no full time Finance Manger & Company Secretary. Mr. Waseem Ahmed
Cost & Tax Manager of Packages Limited performs as Finance Manager as well
Company Secretary and give suggestions in finance decisions. However, the Accounts
Manager works on behalf of Finance Manager and directly report to the Director &
Financial Accounting
Manager Accounts heads the Financial Accounting Department. He has one Senior
24
Internship Report on
Dane Foods Limited
5.1.6 PAYROLL
5.1.7 FUNDS
25
Internship Report on
Dane Foods Limited
It deals with all the payments and receipts of the funds. Payments are both cash and
through cheques. Similarly receipts are both cash and through cheques.
In Dane Foods Limited Cash & Bank section perform the above function in two places
At factory, Accounts Officer is responsible for organizing this section. Following cash
i) Supplier’s bills
Cash receipts from waste material sale, and Fair Price Shop sale is received by the
Accounts officer. Cash receipts from local distributors are also received by him and
26
Internship Report on
Dane Foods Limited
Receipts of Cheques from distributors are not made at factory. At factory, Accounts
Officer records all the payments and receipts entries in a CashBook maintain by him in
computer. On routine basis he sends the Cash Receipts & Payments Vouchers, and Bank
Debit & Credit Vouchers to the Head Office through Mail. At month end he sends
i) Supplier’s Bills
27
Internship Report on
Dane Foods Limited
Cash receipts from customers and he also receives employees and he to acknowledge the
All cheques, drafts and payorders received mainly from the customers through Marketing
Department are deposited in the Company’s bank accounts and receipts are issued to
them as acknowledgment.
28
Internship Report on
Dane Foods Limited
Like Cash & Bank Inward invoicing also takes place at factory as well as at Head Office.
This section also known as Purchase Section. This section does accounting of all the
1. CASH PURCHASES
2. CREDIT PURCHASES
As by the name it is clear that when such purchases are made cash payment is made
immediately. These purchases include small types of things such as stationery and other
small requirements etc. At factory, Commercial Officer has given imprest for cash
purchase. He make small purchases on cash and submit expenses summaries alongwith
bills bearing Purchase Requisition No. Goods Received Note No. Gate Entry No. To the
Account officer at factory. Accounts officer checked the expense summary with the
relevant documents and made payment to him accordingly. At last these expenses
summaries sent to head office for further verification. At Head Office these expenses
summaries rechecked by the Accounts Officer & Manager Account and if any
29
Internship Report on
Dane Foods Limited
Commercial Manager makes only office supplies on cash payment. He also made his
expenses summaries. This expense summary verified by the General Manager and
Main raw materials like Wheat Flour, Sugar, etc. are purchased on credit basis.
All packaging material, some raw materials like flavours, vegetable fats etc., machinery,
spare parts, and other things required for the manufacturing are purchased on credit.
PURCHASE PROCEDURE
The general process of purchase in Dane Foods Limited at factory is that the department
which needs the goods, sends a Purchase Requisition to the Central Store. The Incharge
of the store looks at the stock position and in case there is no stock, send a copy of the
Purchase Requisition to the commercial officer for making purchases of the required
goods.
Plant Manager decides whether, these things should be locally purchased or to purchased
through Head office. Decision of the imported and costly items is made in consultation
with the finance department and higher management. After making this decision the
Plant Manager advises the Commercial Officer for arranging the purchase. On receiving
the goods at factory gate, the gatekeeper enters the goods in INCOMING GOODS
REGISTER and endorses the gate serial no. The bills or delivery note. Then the goods
30
Internship Report on
Dane Foods Limited
Goods Received Note (GRN) is prepared. It has four copies
At factory, Accounts officer checked the expense summaries and bills with GRN and
Purchase Order & Purchase Requisition earlier issued by the Commercial Officer. After
checking the bills and expenses summaries are sent to Head Office for book keeping in
Computer. If Payments are made on cash he made the payment to the purchaser at
factory and if the purchase is on credit basis he issue a crossed cheque accordingly.
If there any deduction or some addition arises in the account of the supplier a debit note
is sent to the supplier if he charges more than the settled amount and credit note is issued
if less amount is charged than the actual. Accounts Officer at factory done this job at his
end and send a copy to the Head office account for book keeping. Likely at Head office
31
Internship Report on
Dane Foods Limited
Outward invoicing deals mainly with the Marketing & Sales Department. It also
maintains the customer’s records. This section plays a vital role in preparing of accounts.
Order confirmation
Marketing Order
Despatch Note
Invoice
The actual procedure is that Sales force gets the order from distributor and sends to the
Regional Sales Manager. He prepares the Sales Order and sends it to Head Office. At
Head Office all Sales orders received from every Regions, then the Product & Sales
Cord. Manager prepares an Order Form and faxed to Factory for despatches.
At factory, Incharge Despatch received the Order Form and prepares the following
documents.
DESPATCH NOTE
INVOICE
Despatch Note No. Despatch Date, Delivery Terms, Despatch through (Transporter
32
Internship Report on
Dane Foods Limited
Despatch Note has four copies and its distribution is as under.
Invoice No. Date, Despatch Note No. Despatch date, Terms of sale, Time of supply,
Delivery Terms, Despatch through, Buyer’s Name & address, Sales Tax Registration No.
Of the buyer (if any), S. No. Product Code, Cases, Quantity (Pkts) Description of Goods,
Price per pkt. Sales Tax Exclusive Value, Sales Tax Rate, Sales Tax Payable, Weight in
Incharge Despatch handed over the following documents to the truck driver at the time of
delivery.
Copy of Invoice
Copy of the letter from exemption of Zila Tax (issued by the Local Government)
Copy of the letter from exemption of Octori (issued by the Local Government)
33
Internship Report on
Dane Foods Limited
Dane Foods Ltd. is exempted from Zila & Octori Tax in N.W.F.P. Province, whereas it
The delivery terms for all distributors are Ex-Godown. It means that company is bound
to deliver the goods at the distributors Godown and bears all expenses during the
transportation.
One copy of Despatch Note and Invoice sent by the Incharge Despatch to Factory
Accounts, where Account Officer checks both the documents carefully. After verifying
he sends it to Head office Sales section for book keeping in computer. If there is any
Another job of the sales section is to pay distributor’s claims. If there are any differences
in the agreed quantity, quality or short receipt the distributor sends a claim and is verified
by the Regional Sales Manager and Product & Sales Cord. Manager. Then the Accounts
Department issues a “CREDIT NOTE” in favour of the customer. Sales are debited and
the customer is credited, to book the accounting entry. If the Transportation Company is
responsible, then Sales Section issued debit note to the concerned company. All
34
Internship Report on
Dane Foods Limited
Dane Foods Limited is exempted from both of these taxes. However, company maintains
all of the necessary records to submit the Monthly Sales Tax Return to the Sales Tax
SUPPLY REGISTER
RG-1 REGISTER
GATE PASS
35
Internship Report on
Dane Foods Limited
This department is in Head Office and concerned with the control of inventory/stock
carried by the entire company and the accounting aspects of imports, fixed assets, loans
INVENTORY
All the items lying in stores pertaining to the company are known as “INVENTORY”
CLASSIFICATION OF STORES
RAW MATERIAL
PACKING MATERIAL
All these materials are kept in the central stores and One storekeeper looks after the store.
All purchases whether on credit or cash purchases arrived at the factory gate. The
gatekeeper entered the goods in the “INCOMING GOODS REGISTER” and endorses
the Gate Serial No. On the Delivery Note or Cash Memo. Then Goods received at the
Central Store, storekeeper prepares the GOODS RECEIVED NOTE (GRN) and posted in
the Material Ledger. That issue Requisition is submitted by the Packing and Production
department in the stores if he founds the required material in the store then he issued
accordingly. After that IR is also posted in the Material Ledger which is maintained by
him manually. Goods Received Note and Issue Requisition sent the Head Office on daily
basis, where all these documents are posted in the computer in Inventory Package
specially prepared for Inventory control purpose. At month end storekeeper sends
monthly stock movement report of Packing & Raw Material to Head Office.
36
Internship Report on
Dane Foods Limited
FIXED ASSETS
The inventory section also deals with fixed assets of the Company.
ASSETS
Assets are the property of a company, which is, used in production directly in, case the
DEPRECIATION
Depreciation on all other operating fixed assets is charged to profit on the straight line
method so as to write off the historical cost of an asset over its estimated useful life at the
Vehicles 20
37
Internship Report on
Dane Foods Limited
The full annual rate of depreciation is applied on the cost of additions, excluding
exchange differences, while no depreciation is charged on assets deleted during the year.
The net exchange difference relating to an asset, at the end of each year, is amortized in
equal installments over its remaining useful life. Major renewals and improvements are
capitalized.
At the end of every year each department prepares its requirement to formally request for
specific items. The requirement is then sent to Manager Account where a comprehensive
budget summary is made and submitted to General Manager. General Manager sends it
to the Chairman for approval. If Chairman signed it then this goes to Inventory Section
Capital Expenditure Proposal (CEP) and gets it approved by Chairman again. Inventory
Section allots a serial number to each CEP. Counter reference is then given on approved
budget summary. One copy is retained by Inventory Section and one goes to
Commercial Manager.
38
Internship Report on
Dane Foods Limited
5.1.6. PAYROLL
Payroll section basically deals with payment of salaries and wages to the employees and
workers. Like other sections, payroll is also computerized. In Dane Foods Ltd.
PERMANENT EMPLOYEES
Female workers wages are paid on monthly basis. Contracted Female Workers wages
bill is submitted by the Contractor to the Factory Accounts on the 3rd of every month of
following month wages, he checked the number of attendance with the attendance
register maintain by him, and submit it to Plant Manager for approval. After approval he
issued the cheque to the contractor and then he distribute the wages to female workers
and receive individual signature on a separate wages sheet. Contracted Female Workers
are 70.
Monthly paid male workers wages are paid through Factory accounts. When the workers
enter from the factory gate endorse the signature on the register kept by the gatekeeper.
After that Factory account officer endorse initial on the register. On 26th of every month
over time sheet duly signed by the departmental head and Plant Manager submitted to the
factory accounts. The overtime period & attendance period is 26th of the previous month
and 25th to the current month. He prepared the wages according to attendance and
39
Internship Report on
Dane Foods Limited
overtime on computer and paid them in cash on 3rd of the following month and get
The attendance sheet of factory permanent employees and Regional Sales Manager’s
offices are sent to Head office on 26th of every month. All Employees salaries prepared
The company also has a tax liability towards the Government. There is a monthly
deduction of income tax from the salaries of the employees. Tax deducted is deposited
into Government Treasury by the 7th of the next month and a return to this effect is filed
40
Internship Report on
Dane Foods Limited
DEDUCTIONS
Only Income Tax deduction is made from the permanent employees’ salaries.
CONTRIBUTIONS
EMPLOYEES OLD AGE 5% of the monthly salary of female & male workers
WORKER’S CHILDREN Rs. 10.00 per workers of those Female & Male
ADVANCE PAYMENT
slip and signed it by its Departmental Head. Plant Manager approved the advance and
Account officer pays it accordingly through cash voucher. Vice Versa same practice is
41
Internship Report on
Dane Foods Limited
These payments are in the form of EOBI, Social Security Contribution, Worker’s
FINAL SETTLEMENTS
Information about the permanent employees’ resignation is received at Head Office from
factory and Regional Sales Manager’s offices. Accordingly their records are checked and
Cheques are advised for payment to the Cash and Bank Section, which dispatches the
42
Internship Report on
Dane Foods Limited
5.1.7. FUNDS
Following are the types of funds, which exist in most of the organization.
1 WELFARE FUND
2 GRATUTITY FUND
3 PENSION FUND
4 PROVIDENT FUND
5 PARTICIPATION FUND
In Dane Foods Limited there is no fund section and no contribution is deducted from
employees salaries.
43
Internship Report on
Dane Foods Limited
There is no Cost & Management Accountant in the company. But the Manager Accounts
makes product cost accounting. At the month end total receipts and issues of the raw &
packing materials are taken. It is compared with the standard consumption and then
variances are taken. So in this way management knows about the favourabale and
44
Internship Report on
Dane Foods Limited
Internal Audit department function is to checks the work of all accounting departments.
It is an independent appraisal activity within the organization for the review of operations
measuring and evaluation the effectiveness of other controls. But like Cost &
45
Internship Report on
Dane Foods Limited
There are four Personal Computers in the accounts department. One in factory and
remaining at Head Office. All these systems are 586 Personal computer. All periodic
and interim statements prepared through computers. For recording all of the accounting
transactions they are using the “DAC EASY ACCOUNTING SYSTEMS”. Trail
Balance, Income Statement & Balance Sheet also taken from this accounting package.
management requires any kind of financial information they can get it within moments.
Similarly in Dane Foods Limited periodic statements like 15 days outstanding debit
balance statement, creditors balance statement Cash Flow statement etc. help
management for the decision making. So we can say easily that the company is fully
46
Internship Report on
Dane Foods Limited
The duties and functions of typical finance department can be classified into two generic
planning there will not be any control. Therefore, planning and control move together.
Planning refers to the activities that bridge the gap from the starting point to the terminal
point. Planning in the finance department under review refers to the activities of Cash
Flow and Budget preparation. These are the major activities (planning) in any such
department.
In Dane Foods Limited above two major functions of Finance Department is done by the
BUDGETING
47
Internship Report on
Dane Foods Limited
Financial analysis is designed to determine the relative strengths and weaknesses of a company.
Financial analysis concentrates on financial statement analysis, which highlights the key aspects
of a firm’s operation. Financial statement analysis involves a study of the relationships between
income statement and balance sheet accounts, how these relationships change overtime (trend
analysis) and how a particular firm compares with other firms in its industry (comparative
analysis). Although financial analysis has limitation, when used with care and judgment, it can
The income statement summarizes the firm’s revenues and expenses over the past year. Earning
per share (EPS) is called “the bottom line”, denoting that all of the items on the income statement,
The Balance Sheet shows the firm’s assets and the claims against those assets. It portrays the
financial condition at a point in time. Assets, found on the left-hand side of the balance sheet, are
typically shown in the order of their liquidity. Claims, found on the right-hand side are generally
Trend analysis looks at the trend of single ratio overtime. Trend analysis can provide clues as to
Comparative analysis compares the firm’s ratios with industry average ratios and/or the ratios of
leading competitors. Such analysis provides insights into the firm’s relative performance.
Commons size analysis is another technique for analyzing a firm’s financial statements.
To create common size statements, all income statement items are divided by sales, and total
assets divide all balance sheet items. Thus, a common size income statement shows each item as
48
Internship Report on
Dane Foods Limited
a percentage of sales, and a common size balance sheet shows each items as a percentage of total
assets.
The advantage of common size statements is that they facilitate comparisons of balance sheets
Common size and ratio analysis provide the same type information about a firm, but since they
look at the data from different prospective, they should both be used in a complete financial
statement analysis.
Financial statement analysis is useful, but there are a number of limitations which analysis must
recognize.
Ratios are often not useful for analyzing the operations of conglomerate firms that operate in
many different industries because comparative ratios are from single industries.
The use of industry averages may not provide a very challenging target for high level
performance. Inflation affects depreciation charges, inventory costs, and therefore the value of
both balance sheet items and net income. For this reason, the analysis of a firm overtime, or a
comparative analysis of firms of different ages, can be misleading. Also ratios may be distorted
by seasonal factors.
Different operating policies, such as the decision to lease rather than to buy equipment may have
an impact on financial ratios. Information on the firm’s non-capitalized lease agreements, on its
pension plan, on its recent acquisitions and divestitures, or its accounting policies, and so forth,
can be found in the notes to the financial statements and should be considered by the analyst.
Many ratios can be interpreted in different ways and whether a particular ratio is “good” or bad”
should be based upon a complete financial analysis rather than the level of single ratio at a single
point in time.
49
Internship Report on
Dane Foods Limited
Different accounting practices can distort comparisons. However, most firms in a given industry
1. Horizontal Analysis
2. Vertical analysis
3. Ratio Analysis
Each above have been applied on the period 1996, 1997, & 1998 of Dane Foods Limited.
50
Internship Report on
Dane Foods Limited
6.2.
DANE FOODS LIMITED
BALANCE SHEET AS AT JUNE 30, 1996-1998
CURRENT LIABILITIES
Short term running finances-secured 21,514,008 35,274,218 33,836,657
Creditors, accrued and other liabilities 11,991,196 17,877,075 19,611,442
Provision for taxation 115,030
33,620,234 53,151,293 53,448,099
51
Internship Report on
Dane Foods Limited
CURRENT ASSETS
Stock in trade 9,263,715 9,946,450 9,281,949
Trade debts 5,356,182 8,159,864 14,297,001
Advances, deposits, prepayments, 965,648 722,625 979,823
& other receivable
Cash and bank balances 829,687 926,493 1,336,031
16,415,232 19,755,432 25,894,804
52
Internship Report on
Dane Foods Limited
6.3.
DANE FOODS LIMITED
PROFIT & LOSS ACCOUNT AS ON JUNE 30 1996-98
53
Internship Report on
Dane Foods Limited
6.4.
DANE FOODS LIMITED
BALANCE SHEET
HORIZANTOL ANALYSIS
INCREASE/(DECREASE)
1996 1997 1998 1996-97 1997-98
PARTICULARS (Rs.) (Rs.) (Rs.) (Rs.) % (Rs.) %
Issued, subscribed and paid up capital 73,186,170 73,186,170 80,504,810 0 0.00 7,318,640 10.00
Accumulated loss brought forward (43,348,685) (61,527,271) (71,303,245) (18,178,586) 41.94 (9,775,974) 15.89
29,837,485 11,658,899 9,201,565 (18,178,586) (60.93) (2,457,334) (21.08)
PROVISION FOR STAFF GRATUITY 616,283
CURRENT LIABILITIES
Short term running finances-secured 21,514,008 35,274,218 33,836,657 13,760,210 63.96 (1,437,561) (4.08)
Creditors, accrued and other liabilities 11,991,196 17,877,075 19,611,442 5,885,879 49.09 1,734,367 9.70
Provision for taxation 115,030 (115,030)
33,620,234 53,151,293 53,448,099 19,531,059 58.09 296,806 0.56
63,457,719 64,810,192 63,265,947 1,352,473 2.13 (1,544,245) (2.38)
FIXED CAPITAL EXPENDITURE
Operating fixed assets 46,727,757 42,292,655 36,520,523 (4,435,102) (9.49) (5,772,132) (13.65)
Capital work in process 545,390
LONG TERM DEPOSITS AND
DEFFERED COSTS 314,730 2,762,105 305,230 2,447,375 777.61 (2,456,875) (88.95)
CURRENT ASSETS
Stock in trade 9,263,715 9,946,450 9,281,949 682,735 7.37 (664,501) (6.68)
Trade debts 5,356,182 8,159,864 14,297,001 2,803,682 52.34 6,137,137 75.21
Adv., deposits, prepayments, & others 965,648 722,625 979,823 (243,023) (25.17) 257,198 35.59
Cash and bank balances 829,687 926,493 1,336,031 96,806 11.67 409,538 44.20
16,415,232 19,755,432 25,894,804 3,340,200 20.35 6,139,372 31.08
63,457,719 64,810,192 26,200,034 1,352,473 2.13 (38,610,158) (59.57)
55
Internship Report on
Dane Foods Limited
There is no change in 1997 but company made an increase of 10% in 1998 which is Rs.7, 318,640 to
ACCUMULATED LOSS
With the passage of time it has been reduced. In 1996-97 it was 41.94% but in 1997-98 comparison it
There is no provision in 1996 & 1997 but Rs.616, 283 provision is made in 1998.
Short term running finances available from commercial banks under mark up arrangements amount to Rs.
37 million in 1997. The rates of mark up range from Re.0.41 to Re0.44 per diem or part thereof. In the
event, the company fails to pay the balance on the expiry of the quarter, mark-up is to be computed at
rates ranging from Re0.60 to Re0.69 per Rs.1000 per diem or part thereof on the balance unpaid. The
short term running finance are secured by hypothecation of fixed and current assets. An increase of
63.96% is made in 1997, whereas a decrease of 4.08% occurred in 1998 due to reduction of mark up
which is computed at the rate of Re0.55 per Rs1, 000 per diem or part thereof on the balance unpaid.
CREDITORS ACCRUED AND OTHER LIABILITIES
An increase of 49.09% in 1997 with the comparison of 1996, whereas, in 1998 an increase from 1997 to
Its reduced in 1997 by 9.49% and in 1998 13.65% due to the charge of depreciation
56
Internship Report on
Dane Foods Limited
It has been increased in 1997 by 777.61% over 1996 due to heavy advertisement expenses. But again it is
reduced to 88.95% over 1997, because in 1998 no deferred cost of advertisement expenses is made during
the year.
CURRENT ASSETS
Total current assets increased by 20.35% and 31.08% in 1997, 1998 respectively. The increase is due to
57
Internship Report on
Dane Foods Limited
6.5. DANE FOODS LIMITED
BALANCE SHEET
VERTICAL ANALYSIS
1996 1997 1998
(Rs.) % (Rs.) % (Rs.) %
Issued, subscribed and paid up capital 73,186,170 115.33 73,186,170 112.92 80,504,810 127.25
(1997:7,318,617) & (1998: 8,050,481)
Accumulated loss brought forward (43,348,685) (68.31) (61,527,271) (94.93) (71,303,245) (112.70)
29,837,485 47.02 11,658,899 17.99 9,201,565 14.54
PROVISION FOR STAFF GRATUITY 616,283 0.97
CURRENT LIABILITIES
Short term running finances-secured 21,514,008 33.90 35,274,218 54.43 33,836,657 53.48
Creditors, accrued and other liabilities 11,991,196 18.90 17,877,075 27.58 19,611,442 31.00
Provision for taxation 115,030 0.18 0.00 0.00
33,620,234 52.98 53,151,293 82.01 53,448,099 84.48
63,457,719 100.00 64,810,192 100.00 63,265,947 100.00
FIXED CAPITAL EXPENDITURE
Operating fixed assets 46,727,757 73.64 42,292,655 65.26 36,520,523 57.73
Capital work in process 545,390 0.86
73.64 65.26 37,065,913 58.59
LONG TERM DEPOSITS AND
DEFFERED COSTS 314,730 0.50 2,762,105 4.26 305,230 0.48
CURRENT ASSETS
Stock in trade 9,263,715 14.60 9,946,450 15.35 9,281,949 14.67
Trade debts 5,356,182 8.44 8,159,864 12.59 14,297,001 22.60
Adv., deposits, prepayments, & others 965,648 1.52 722,625 1.11 979,823 1.55
Cash and bank balances 829,687 1.31 926,493 1.43 1,336,031 2.11
16,415,232 25.87 19,755,432 30.48 25,894,804 40.93
63,457,719 100.00 64,810,192 100.00 63,265,947 100.00
58
Internship Report on
Dane Foods Limited
Balance sheets vertical analysis means the relationship between each item on asset‘s side & liabilities side
of (balance sheet) of total assets and also the relationship between balance sheet to total liabilities.
It is 115.13% of the total net worth in 1996 and there is Rs. 7,318,640 has increased no change in 1997,
but in 1998 it in 1998. Now in 1998 it comes to 127.25% of the total net worth.
ACCUMULATED LOSS
The loss of 43.348%, 61.527%, & 71.303% million in 1996, 1997, & 1998 has reduced the networth
equity.
CURRENT LIABILITIES
Current liabilities of company in 1996,1997 & 1998 are 52.98%, 82.01%, 84.48% means current
liabilities are continuously increasing which shows the poor performance of the company and proper
Fixed capital expenditure is 73.64%, 65.26%, and 58.59% in 1996, 1997, & 1998. This also shows the
decrease of fixed capital expenditure every year. It also indicates that company would have less fixed
CURRENT ASSETS
The ratio of current assets in 1996, 1997, & 1998 are 25.87%, 30.48% & 40.93 which shows a positive
59
Internship Report on
Dane Foods Limited
6.6.
DANE FOODS LIMITED
PROFIT & LOSS A/C STATEMENT
(HORIZONTAL ANALYSIS)
Loss before taxation (24,167,656) (17,848,586) (9,374,867) 6,319,070 (26.15) 8,473,719 (47.48)
Provision for taxation 281,119 330,000 401,107 48,881 17.39 71,107 21.55
Loss after taxation (24,448,775) (18,178,586) (9,775,974) 6,270,189 (25.65) 8,402,612 (46.22)
Accumulated loss brought forwarded (18,899,910) (43,348,685) (61,527,271) (24,448,775) 129.36 (18,178,586) 41.94
(43,348,685) (61,527,271) (71,303,245) (18,178,586) 41.94 (9,775,974) 15.89
60
Internship Report on
Dane Foods Limited
SALES
Net Sales increased by 17.77% in 1996-97 and in 1997-98 is 21.42% that shows an improvement
of the company.
In 1996-97 it is 10.93% and in 1997-98 is 12.10% which shows slightly increase in it. Due to
GROSS PROFIT
OPERATING EXPENSES
There is good sign seen in the operating expenses which has been reduced in 1996-97 to 8.49%
and in 1997-98 to 4.07% which shows the good managerial policies of the company.
OPERATING LOSS
Another good sign seen in the operating loss, which is reduced in 1996-97 to 33.17% and 61.32%
in 1997-98. This thing shows that company is going in the right direction.
OTHER INCOME
It is also increased in 1996-97, which is 185.93%, but it is drop out to 28.73% in 1997-98. On the
other hand it is a positive sign in the company that with the passage of time it is increasing not
decreasing.
FINANCIAL CHARGES
It has been increased in 1996-97 to 31.03% and in19967-98 it is 5.07% with compare to 1996-97.
That Means Company’s borrowing with commercial is increasing and this is not a good sign for
61
Internship Report on
Dane Foods Limited
There is also a positive sign seen in the reduction of loss before taxation, which is reduced in
Loss after taxation in 1996-97 is 25.64% and in 1997-98 is 46.22% which shows that company
will improve their position and in near future it will gain profit.
62
Internship Report on
Dane Foods Limited
6.7.
PROFIT & LOSS A/C STATEMENT
(VERTICAL ANALYSIS)
63
Internship Report on
Dane Foods Limited
The cost of goods sold in 1996, 1997, & 1998 are 87.75%, 82.66% and 76.31% respectively.
Comparison shows that every year it is reduced. This indicates the good policies adopted by the
GROSS PROFIT
The gross profit in 1996, 1997, & 1998 are 12.25%, 17.34% and 23.69% respectively. Every
following year its position is improving, which is a good sign for the company.
OPERATING EXPENSES
The operating expenses in 1996, 1997, & 1998 are 49.58%, 38.53% and 30.44% respectively.
This comparison also shows that company has adopted the policy to reduced the expenses every
OPERATING LOSS
Operating loss in 1996, 1997, & 1998 are 37.33%, 21.19% and 6.76% respectively. This thing
also goes in the favour of the company that they are moving in the right direction.
OTHER INCOME
Other income in 1996, 1997, & 1998 are 0.79%, 1.92% and 2.03% respectively. This comparison
shows that company gains a lot of money by selling their waste materials during these years.
This material includes Empty Flour bags, sugar bags, waste polythene etc.
64
Internship Report on
Dane Foods Limited
FINANCIAL CHARGES
Financial charges also reduced in the review period, which are 7.51% 8.36% and 7.23%
respectively.
Loss before taxation in 1996, 1997, & 1998 are 44.06%, 27.63% and 11.95% respectively. Due
Loss after taxation in 1996, 1997, & 1998 are 44.57%, 27.63% and 11.95% respectively. These
65
Internship Report on
Dane Foods Limited
Dane Foods Ltd. Current ratio is very low which is .49%, 0.37% and 0.48% in 1996, 1997 and
1998 respectively. The firm may have difficulties in meeting short-run commitments. It also
indicates that they have no sufficient funds to meet the current liabilities easily.
66
Internship Report on
Dane Foods Limited
Current Assets-Inventory
Formula = -------------------------------
Current liabilities
It also indicates the poor position of the company to meet it current liabilities with most liquid
assets.
67
Internship Report on
Dane Foods Limited
RATIO 36 46 67
CONCLUSION
No. Of days outstanding shows that company has to fail to collect their money in time. Every
year Receivable collection days increases which means that debtors are not paying the company’s
amount in time
Receivable collection ratio is also decreasing every year, which shows inefficient collection from
debtors. The ratio in 1996, 1997, & 1998 are 10.24, 7.92 and 5.49respectively.
68
Internship Report on
Dane Foods Limited
CONCLUSION
This ratio analysis shows that company has no sufficient funds to pay the creditors their
outstanding amount in time. Most of the creditors have 60 days credit but the ratio in 1996, 1997,
69
Internship Report on
Dane Foods Limited
CONCLUSION
Payable ratio is also decreasing every year, which shows inefficient payments to creditors. The
ratio in 1996, 1997, 1998 are 4.22, 3.61, 3.80.
70
Internship Report on
Dane Foods Limited
This ratio equals total debt (total liabilities) divided by total assets
CONCLUSION
Dane Foods Ltd. Debt to total assets are very poor which do creditors not prefer, it imply the loss
protection of their position. The higher debt ratio means that company must pay higher rate of
interest on its borrowing beyond some points, the company will not able to borrow at all. The
ratio of 0.53 0.82 and 0.84 in 1996, 1997 and 1998 years respectively are not satisfactory.
71
Internship Report on
Dane Foods Limited
The ratio equals the firm's debt divided by its equity, where debts can be defined as total debt or
as long-term debt. We will use long-term debt since it is so frequently employed and because it
CONCLUSION
A low debt equity ratio implies that low proportion of long term financing is from debt sources,
that company did not sign great deal of financial leverage. Long term creditor prefers to see
modest debt equity ratio. Since it means greater protection and a great stake in the company’s
Dane Foods Ltd. Equity ratio is satisfactory since it less than maximum limits. Therefore,
72
Internship Report on
Dane Foods Limited
LIQUIDITY OF INVENTORIES
AVERAGE INVENTORY
INVENTORY TURNOVER
It tells us how raw material is used. In 1996, 1997, & 1998 it is 18.98, 28.53 and 40.65 which is
73
Internship Report on
Dane Foods Limited
The average collection period indicates that Dane Foods Limited is not efficient in collection
matter. But longer period not necessarily bad. Faster pay policy can be reducing customers. So.
74
Internship Report on
Dane Foods Limited
1 1 2
75
Internship Report on
Dane Foods Limited
CONCLUSION
Company has an exceptionally low fixed assets turnover of 1, 1, & 2 in 1996, 1997, & 1998
respectively. It indicates that plant; machinery and land have significant unused capacity. The
implication is that the company would do better move to smaller facilities unless it anticipates a
76
Internship Report on
Dane Foods Limited
CONCLUSION
In the review period though it is increasing every year, but gross profit margin is very low. It
indicates production inefficiency and non-effective marketing strategies. They should improve
production efficiency by motivating the labor and utilizing the plant up to maximum limits. In
77
Internship Report on
Dane Foods Limited
As concerned Dane Foods limited it has operating loss during the review period.
In the review period company made some improvements in this. The losses ratios are 0.45, 0.25
and 0.12 in 1996, 1997, and 1998 respectively. This shows the improvement in the company.
78
Internship Report on
Dane Foods Limited
This ratio indicates that there is no return on equity. The ratio of (0.33), (0.25), (0.12) in 1996,
1997, & 1998 shows that in near future the company will be in a position to make some return on
79
Internship Report on
Dane Foods Limited
CONCLUSION
Due to heavy losses Dane Foods Ltd. share’s value has decrease from par value of Rs. 10 to Rs.
0.41, 0.16 and 0.11 in 1996, 1997, & 1998 respectively. This indicates the failure of
management.
80
Internship Report on
Dane Foods Limited
3. Market innovators
9. Line filling with better and improved products in the market on continual basis.
11. Has adopted total quality management in all functional and operational area
81
Internship Report on
Dane Foods Limited
WEAKNESSES
82
Internship Report on
Dane Foods Limited
OPPORTUNITES
Dane Foods Ltd. takes up opportunities as soon as it spots one. The production of Royal
Dane Cookies in the Cookie was a very good opportunity for them, they took it up readily
and they are leaders in butter cookies of Pakistan. Further opportunities prevailing in the
market are:
1. Forward integration’ they can open up their own outlets in the market. And they
have a trustworthy image it will attract more customers and it will also save them
3. Export their product to countries like Dubai, Saudi Arabia, as large numbers of
83
Internship Report on
Dane Foods Limited
THREATS
1 Recession in economy.
5 Imported Cookies
84
Internship Report on
Dane Foods Limited
5 It has been observed Cheques are issued to suppliers without knowing the bank balance.
7 Consumption report of packing & raw material is not prepared on monthly basis. So,
favorable and unfavorable items did not adjusted in the particular months.
8 Company has no personnel department, so proper leave record of employees are not
maintained.
9 It has been observed that damage stock actual value is not taken into accounts in every
month.
10 A factory purchase, which is made by the commercial officer, is not systematic. Often it
was seen the goods not entered in the Daily Receipt register and also not in the
knowledge of storekeeper
11 Cash receipts and payments done by the account officer at factory. In this way fraud
chances arises, because an effective internal systems says another one must check the
85
Internship Report on
Dane Foods Limited
12 Company delivery terms are Ex-Godown. When transporter’s submit the bill receipted
copy from the distributors not submitted by him. In this way there is no assurance
whether the goods have been reached at the distributors end in safe and sound condition.
13 Workers attendance is not systematic. It has been observed that in some cases a worker’s
attendance is made, whereas he/she is absent from the duty. Similarly, overtime is not
workout systematically.
14 The company does not maintain stock ledgers for spare parts and tools. It has been
observed that costly tools and spareparts of the machinery directly charged to the repair
15 Company produces cookies and uses process costing. There are eighteen brands of
86
Internship Report on
Dane Foods Limited
1 Internal audit department plays a vital role in any organization. It is suggested that
company should form it. This department will look after the internal control systems and
2 For better products costing, cost & management accounting also important for any
3 Strength of accounts staff in any organization depends on the volume of the business.
There are only six persons including Manager Accounts and one account officer at
factory exists in the company. This insufficient staff could not perform efficiently due to
heavy load of work. It is suggested that the post of Assistant Manager Account at Head
Office and Accounts Assistant to be created so work can be done in a better way.
5 It is suggested that bank balances to be updated on every day. So they will be in a good
6 For the true picture of accounts it is recommended that trial balance errors to be rectified
87
Internship Report on
Dane Foods Limited
9 It is suggested that to know about the actual sales return damage stock from distributors
to be updated on monthly basis so actual sales return to be known by the company in the
current month.
11 It is suggested those cash receipts & payments from accounts made by one person and
checked by accounts officer. So, checks and control to be balanced. In Dane Foods cash
receipts & payments are made by accounts officer at factory and he has no assistant.
12 It is suggested that payments not to be made to the transporter’s until unless he did not
submit all receipted copies of the dispatch notes with the particular bill.
14 For better allocation of expenses it is suggested that stock ledgers of spareparts and tools
to be maintained, so in this way their charges would be spread over a period of time not
15 It is suggested that for better costing of cookies and biscuits batch costing should be
88
Internship Report on
Dane Foods Limited
8.3. CONCLUSION
After making a depth review of the financial accounting systems and financial analysis of the
Balance sheet and profit and loss accounts statements I come on the final conclusion which is.
Financial position is not stable because it sustained heavy losses since its formation.
Due to heavy losses they are unable to get long term loans from investment companies
They are also not in position to issue new shares for raising there capital.
Their liquidity position not stable i.e. they are not able to pay current liabilities with
current assets.
On the other hand the positive sign can be seen in the company that is they reduced
operating expenses every year, which shows company will be in the break even in near
future.
Similarly, with the increasing of sale every year their cost of production reduced every
I hope that in near future they will stable their financial position and also improve their financial
accounting systems if they consider the suggestion and recommendation given in the report
earlier.
THANKS
89