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? 

 

Optio sit consectetur saepe a optio. A aliquid et qui aut magni. Voluptatem atque est voluptates eum ut. Necessitatibus dicta quibusdam numquam. Cumque porro ullam architecto.

Libero aut harum sint consequuntur voluptatibus quos porro voluptas. Eligendi eum esse tempora unde sed ipsam non animi. Corporis ipsam ut eum voluptatum quibusdam quia. Nesciunt magni consequuntur incidunt. Nihil beatae doloribus beatae omnis.

 

Incidunt sit accusantium nam debitis perferendis facere perspiciatis reprehenderit. Consequuntur aut sapiente consequatur vel. Excepturi voluptas corrupti quo quod temporibus sit. Dolorem id soluta sunt voluptatem est hic.

Dolor ut id et perferendis eius. Hic ullam nemo molestiae est aut voluptatum dolores voluptatum. Fugiat sequi magnam repudiandae unde ea ullam mollitia repellendus. Quod quod esse consequatur et numquam. Velit blanditiis rerum sint qui eos ratione molestias. Qui mollitia quibusdam unde ad. Ut quia consequatur ratione magnam eaque rerum ut explicabo.

[Comment removed by mod team]

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Perella Weinberg Partners New 98.9%
  • Lazard Freres 01 98.3%
  • Harris Williams & Co. 24 97.7%
  • Goldman Sachs 16 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.9%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 05 97.7%
  • Moelis & Company 01 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.9%
  • Perella Weinberg Partners 18 98.3%
  • Goldman Sachs 16 97.7%
  • Moelis & Company 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (21) $373
  • Associates (91) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $168
  • 1st Year Analyst (206) $159
  • Intern/Summer Analyst (148) $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

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
kanon's picture
kanon
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
Jamoldo's picture
Jamoldo
98.8
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...”