Bank overdraft (No 2 account) $128,634
Bank overdraft (No 3 account) 3,863
Loans to shareholders 21,205
Trade creditors 235,469
Provision for income tax 65,613
13 The plaintiff's debt of $107,592.50 is not included in this total of $454,784. For the reason I have stated, the total should be increased by that sum. It then becomes $562,376.
14 A further item to be considered is a sum of $466,186, being a bank loan shown as a non-current liability. I infer from its description as a non-current liability that this debt is not payable for at least twelve months. I therefore do not regard it as a debt that needs to be considered in a direct sense in relation to the issue of solvency. However, as will be seen presently, it does have a direct effect on the quantum of the assets to which the defendant may resort for the purpose of obtaining funds to meet its immediate and short term liabilities.
15 According to the way in which the defendant presented its case, the central question is whether the defendant has the ready capability to raise, by borrowing and by getting trade receivables, sufficient funds to cover the total of $562,376 to which I have referred. The defendant's contention is that it is able to raise in the short term $821,339, less a factor necessary to obtain discharge of bank security. This figure of $821,339 comes from calculations recorded in Mr Billingham's affidavit of 18 November 2002 "on the basis of the financial accounts of the defendant as at 30 September 2002". There are three elements to the total of $821,339. First, it is said that land and buildings independently valued at $310,000 will support borrowings of $263,500 (being 85% of valuation); second, plant and equipment owned (as distinct from leased) having a value of $650,000 is seen as the source of borrowing or other financing to 50% of its valuation to yield $325,000; and, third, trade debtors recorded in the accounts at $517,420 (but taken into account at $465,678, representing a discount of 10% to book value) are seen as being available as security for credit to the extent of $232,839 (or 50%). Mr Billigham deposes that the indicated financing to valuation ratios are achievable in the marketplace.
16 The total of these three components is the $821,339 to which I have referred, but it is recognised that because the defendants' bankers have both a fixed mortgage of the land and buildings and a floating charge over assets generally, the $821,339 could not be raised without paying out the bank. The three separate items of bank debt already mentioned (being $128,634, $3,863 and $466,186 - total $598,683) must, in a notional sense, be deducted from the $831,339 to produce a net figure that might properly be regarded as achievable through a program of borrowing. And because that notional exercise of paying out the bank would take care of the bank components of the aggregate of $562,376 of immediate and short term liabilities in respect of which the funds raised would be used, those bank components (being $128,634 and $3,863 - total $132,497) should be deducted from that aggregate.
17 When these adjustments are made, the aggregate to be covered by the assumed financing program is $429,879 (i.e., $562,376 less $132,497) and that financing program itself is seen as capable of raising the $821,339 referred to by Mr Billingham, less the total bank debt of $598,683, that is, a net $222,656.
18 I accept that a net $222,656 could be raised by a borrowing program such as Mr Billingham describes. What, then, is the source of the remaining $207,223 required to cover the adjusted current liabilities? The answer, the defendant submits, is that recoveries from trade debtors in the ordinary course will more than take care of that balance. As I have said, the balance sheet at 30 September 2002 shows trade debtors of $517,420 and, for the purposes of the notional financing exercise I have just described, Mr Billingham discounted them by a factor of 10% to $465,678. Mr Billingham's work in relation to debtors as at 31 March 2002 included checking the reliability of the then debtors figure of $200,000. He was satisfied as to the existence and quality of the debtors, the median age being less than 60 days. Mr Billingham does not testify to having conducted the same checking in relation to debtors as at 30 September 2002 but the general reliability of the defendant's sysyems in that respect may be taken to be shown by Mr Billingham's earlier work.
19 The important point made by Mr Murr SC for the defendant is that, even if the trade debts are used as security in a financing exercise of the kind envisaged by Mr Billingham, it will be the company itself that comes to enjoy their proceeds of those debts as and when they come in. On the basis that the company operates a continuing business properly viewed as a going concern, there will be an ongoing generation of new trade debts so that there is no need to regard those existing at the time of any financing transaction of the kind under discussion as put beyond the company's enjoyment by that transaction. In short, the company will have the benefit of receipts from book debts as and when generated from time to time in the ordinary course as well as the benefit of being able to obtain credit on the security of those book debts.
20 I accept this approach as showing, on the balance of probabilities, an ability of the company to obtain cash in the timeframe with which the present solvency inquiry is concerned to the extent of $465,678 as the proceeds of book debts and a further $222,656 by way of borrowing (a total of $688,334) - provided that there are no grounds for concluding that any of the assets that would be used as security for such further borrowing will not be available.
21 In relation to land and buildings, the figure of $310,000 is supported by independent valuation. There is also an independent valuation of plant and equipment made by Mr Ian Arthy of Steers Pty Ltd, auctioneers and valuers. The plaintiff submits, however, that grounds exist for calling in question the availability of plant and equipment to the extent of $650,000 envisaged by Mr Billingham's calculation. It submits, in particular, that the defendant has failed to prove one important and necessary element, being the defendant's ownership of the plant and equipment to which a figure of $650,000 is attributed.