Enterprise– Global Hardwoods Lumber Distributor
|
 |
Background : 55-year old family owned company is experiencing strong sales growth opportunities from current and new customers, particularly from international markets. Prior growth was internally funded supplemented by a bank line of credit, both of which were limits on new customer orders. The current lender did not include international A/R in borrowing base.
|
Financial Facts : Annual Sales - $38 million (30% international, which would grow to 65% with pending orders). A/R Average - $4.5 million. A/R Turns – 8.4 times. Gross Margin – 14%. Credit function handled by Sales/Shipping Staff.
Objective : In addition to covering explosive export sales growth, the company was interested in leveraging their A/R assets better within a larger borrowing facility. This would free up precious capital, maximizing their strong international sales opportunities within prudent credit guidelines.
Solution : World Trade Consult, LLC structured a domestic and international trade credit insurance protection plan that provided Named Buyer coverage on all new international customers, in addition to the company's domestic customers.
Outcome : Policy was assigned to lender who included International A/R in borrowing base, increased the borrowing advance rate to the company, making an additional $1.6 million available to fund sales growth (without shareholders having to inject additional capital into their company).
| Additional Working Capital Debt Calculation |
| Average A/R |
$4.5 million |
| Prior Allowed A/R (Domestic only) |
$1.6 million |
| Prior Advance Rate |
75% (Domestic only) |
| Availability from Bank |
$1.2 million |
| New Eligible A/R Borrowing Base |
$4 million |
| New International A/R Advance Rate |
75% |
| New Domestic A/R Advance Rate |
85% |
| New Available Bank Debt |
$3.15 million |
Review of Benefit and Cost
| Additional Working Capital Provided by Bank |
$1,950,000 |
| Gross Margin |
14% |
| Additional Gross Profit to Company |
$273,000 |
| A/R Turns |
8.4 times |
| Possible Increase in Annual Profit for Company |
$2,293,200 |
| Total Annual Premium - Trade Credit Insurance |
$97,400 |
|