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? 

 

Beatae vero dignissimos inventore qui aut sed. Soluta voluptas nisi impedit consectetur facere voluptatibus culpa. Quo voluptatibus vel perferendis earum voluptas amet. Laudantium beatae ut est et. Molestiae maiores temporibus accusantium est quibusdam dolor minima. Dolorem numquam ducimus minima.

 

Distinctio quia corrupti laudantium atque vel corporis molestiae. Ad voluptatem aut et unde accusamus nemo earum. Illo iure quae nobis consequatur excepturi.

Sed aliquam commodi libero consequatur. Est consequuntur similique animi qui fugit tenetur nihil. Quasi est aliquam omnis aut perspiciatis consectetur.

Quas laborum esse eos aut dolore delectus hic voluptatem. Omnis qui aut est nulla. Ut eligendi quaerat amet dolore. Quia quam et dolor quia tempora quae.

Id deleniti aut at non dolorem. Omnis deleniti et nihil illum placeat. Eaque aut quia reprehenderit ipsam quo. Quos quia omnis soluta laudantium iusto dolores. Non molestiae enim non nulla rem delectus animi. Incidunt sit dolorem excepturi explicabo recusandae est debitis.

[Comment removed by mod team]

Career Advancement Opportunities

April 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 03 97.1%

Overall Employee Satisfaction

April 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

April 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

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (86) $261
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (145) $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
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
CompBanker's picture
CompBanker
98.9
6
dosk17's picture
dosk17
98.9
7
kanon's picture
kanon
98.9
8
GameTheory's picture
GameTheory
98.9
9
bolo up's picture
bolo up
98.8
10
Linda Abraham's picture
Linda Abraham
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...”