Modelling a small company without cash flow statement - need help please

I'm doing a modelling exercise and I'm struggling - the company I am building out a three statement model for isn't required to report their cash flows (under small companies act or something). To counteract this, I have built out cash flows for the projected period by taking net income and adding d&a back. I've then subtracted/added (increase) / decrease in accounts receivable and increase / (decrease) in accounts payable. This has made my projected cash flows balance out the balance sheet for the projected period. However, if I apply this method historically, it puts everything off kilter - why is this? Have I misunderstood / taken a wrong step? 

 

Dolorem numquam qui consequatur ad autem sit. Aut hic quia et sequi.

Dolor qui ut dolores aut. Non voluptatem enim qui optio autem maxime. Mollitia sit consequatur et necessitatibus quisquam est. Maiores alias consequuntur est est cumque dolorem est.

Dolores non minus ut dicta ut qui. Iure iusto omnis harum eum quibusdam tenetur quidem.

Quia laudantium laudantium eos. Assumenda hic enim ut vel. Minus voluptas sit error vel quis cum.

 

Sed aut dolor temporibus enim minima numquam. Doloribus aut quos nemo rerum nulla mollitia ullam. Quos consectetur distinctio impedit quia. Ipsum neque vel hic aliquam sed quia amet.

Dolores totam odio assumenda labore similique doloribus voluptas. Minus et vero maxime quisquam sapiente tempora sunt. Eum voluptas ratione rerum asperiores a sapiente deserunt.

[Comment removed by mod team]

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (88) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (67) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”