Highland Malt: Accounting Policy Choices in Financial Statements –
Case Study and Financial Analysis
Assumptions:
• The Payments to Spencer are received in cash, all cash owed to Highland Malt for sales are
considered accounts receivable
• We are going by the assumption that inventory that has come in first will go out first, which is
the FIFO method
• Reporting Currency is in US dollars, even though the company is based in Scotland whose
primary currency is Pound Sterling which leads us to believe the company is headquartered in
USA
• Salary cost of Adger is excluded in fixed cost of 230000 USD
• 30000 USD Salary is not considered for Adger as it is due in 2020 and not accrued in 2019
• No financial data for the year 2018 is provided hence the beginning balance for all accounts is
considered 0
Financial Statement
a) Income Statement
b) Balance Sheet
c) Cash Flow Statement
Calculation of Financial Ratios
a) Liquidity Ratios
b) Leverage Financial Ratio
c) Profitability Ratio
d) Efficiency Ratio
Highland Malt Financial Ratio vs Industry Average Ratio 5 years (Mackmyra Svensk
Whisky AB)
The comparison of data is done with Mackmyra Svensk Whisky AB which is a Swedish whisky.
The data for comparison is taken from investing.com
Highland Malt
Preparation of Journal Entries
For the year 2018 and 2019
a) Year ending 2018
Event DR CR
Common Stock
Recommendation and Analysis of Financial Health
For our analysis of the company, we calculated the current and quick ratios to be 16.9 and 9.4,
respectively.
The debt-to-equity ratio is 0.063 because the company is financed primarily through equity.
The inventory turnover ratio is 3.4 and the return on assets and return on equity are both 6.29 and 5.29
when rounded to the nearest hundredth.
While the market continues to grow, the return on assets and equity is under 7, which is a very low
margin for return on investment.
To increase profitability, the commission agreement with Spencer's should be changed to allow the
commission to be clawed back in the event of a return, since that sale no longer contributes to the
bottom line.
Highland Malt should sell whisky as single bottles that can yield an additional $500 per barrel, or
$125,000 in net profit, on a volume of 250 barrels sold over two years at the stated retail price of $60
per bottle.