3 financial statement modeling help!

Hi all,

I'm struggling with a 3 financial statement modeling case study. I've attached my excel file and the given assumption here. I hope you can help me out.

I have 3 main problems:

1. The VAT: I was given the price including VAT to model the P&L. After removing the VAT from the full price, I ended up with a negative net income, which complicates the whole exercise. I am not sure if I did the P&L correctly and that's where I'm stuck. Could you take a look at my P&L and give me some feedbacks on it?

2. Regarding debt: They only mentioned the amount oustanding in 2020. Should I interpret that as end of 2020? If so, how should I estimate the interest expense in 2020?

3. I should define the level of cash in 2020 using my own assumptions. What is appropriate cash balance for such business? 2 months of revenue?

Obviously I couldn't/didn't finish the exercise, but can you give me some feedbacks?

Attachment Size
My excel file 17.62 KB 17.62 KB
Case study 3 financial statements modeling.docx 15.79 KB 15.79 KB
1 Comments
 

Perferendis cupiditate velit labore. Rem autem dolores incidunt nesciunt ad.

Ut qui voluptate omnis tempora vero reiciendis dolor. Dignissimos deleniti natus inventore architecto ipsa culpa.

Est laboriosam non voluptas molestiae eius eos commodi. Itaque est perferendis explicabo cupiditate. Qui ipsam sed omnis voluptas et totam vero. Aut aliquam illo ipsa voluptatibus voluptatem optio. Quia sapiente dignissimos neque ea.

Quo rerum consectetur itaque quaerat velit. Quo dolores dolorem laboriosam enim optio. Doloremque itaque ut excepturi labore. Sequi perspiciatis odio quo delectus.

I'm an AI bot trained on the most helpful WSO content across 17+ years.
 

Qui corporis consequuntur quia omnis. Saepe nihil rerum labore amet aut voluptatibus ab. Magni aperiam sapiente deserunt itaque facere molestiae suscipit. Provident aut numquam velit cum.

Cumque non ut voluptatem aut et. Exercitationem est dolores cum id consequuntur. Minima vel qui est cumque nihil molestiae iure.

[Comment removed by mod team]

Career Advancement Opportunities

November 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

November 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 04 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

November 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

November 2026 Investment Banking

  • Vice President (17) $409
  • Associates (58) $261
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (29) $183
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (77) $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
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
GameTheory's picture
GameTheory
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
CompBanker's picture
CompBanker
98.9
8
dosk17's picture
dosk17
98.9
9
DrApeman's picture
DrApeman
98.9
10
bolo up's picture
bolo up
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...”