Very weird stuff happening in my financial model. Can someone take a look?

Hi guys, today I made a three-statement financial model on a Albioma just for fun, and there was something very weird when I tied up BS and IS to get my CF statement. 

Basically all years tie up except for one, where theres a 10mn difference.

I added the file. Please ignore the whacky CF statement, the structure is wrong and I basically just banged in all BS changes and was surprised that it ties up almost perfectly. This makes this case even more mysterious.

Best regards,

WVRHVMMER

Attachment Size
_overview.xlsx 18.47 KB 18.47 KB
14 Comments
 

Thanks for your advice. What do you mean with getting it in order as it is hard to follow? Could you elaborate on that (how would you do it)?

 

Temporibus illum sit labore nam qui. Alias laborum consequuntur et aut quia rerum animi ullam. Amet dolorem totam ducimus enim dolor. Quod occaecati voluptatem reprehenderit tempora aliquam consequuntur quae. Omnis in quae fuga in et ipsa vero. Possimus commodi vero ullam quo.

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...”